Caseware UK (AP4) 2025.0.111 2025.0.111 2026-05-01 2026-05-01 2026-05-01 false 2025-02-01 false 71 81 false false 02667340 2025-02-01 2026-01-31 02667340 2024-02-01 2025-01-31 02667340 2026-01-31 02667340 2025-01-31 02667340 2024-02-01 02667340 1 2025-02-01 2026-01-31 02667340 1 2024-02-01 2025-01-31 02667340 4 2025-02-01 2026-01-31 02667340 4 2024-02-01 2025-01-31 02667340 5 2025-02-01 2026-01-31 02667340 5 2024-02-01 2025-01-31 02667340 d:Exceptional 2025-02-01 2026-01-31 02667340 d:Exceptional 2024-02-01 2025-01-31 02667340 e:CompanySecretary1 2025-02-01 2026-01-31 02667340 e:Director1 2025-02-01 2026-01-31 02667340 e:Director9 2025-02-01 2026-01-31 02667340 e:Director10 2025-02-01 2026-01-31 02667340 e:Director11 2025-02-01 2026-01-31 02667340 e:Director11 2026-01-31 02667340 e:RegisteredOffice 2025-02-01 2026-01-31 02667340 d:Buildings 2025-02-01 2026-01-31 02667340 d:Buildings 2026-01-31 02667340 d:Buildings 2025-01-31 02667340 d:Buildings d:OwnedOrFreeholdAssets 2025-02-01 2026-01-31 02667340 d:Buildings d:LeasedAssetsHeldAsLessee 2025-02-01 2026-01-31 02667340 d:Buildings d:LongLeaseholdAssets 2025-02-01 2026-01-31 02667340 d:PlantMachinery 2025-02-01 2026-01-31 02667340 d:PlantMachinery 2026-01-31 02667340 d:PlantMachinery 2025-01-31 02667340 d:PlantMachinery d:OwnedOrFreeholdAssets 2025-02-01 2026-01-31 02667340 d:PlantMachinery d:LeasedAssetsHeldAsLessee 2025-02-01 2026-01-31 02667340 d:MotorVehicles 2025-02-01 2026-01-31 02667340 d:MotorVehicles 2026-01-31 02667340 d:MotorVehicles 2025-01-31 02667340 d:MotorVehicles d:OwnedOrFreeholdAssets 2025-02-01 2026-01-31 02667340 d:MotorVehicles d:LeasedAssetsHeldAsLessee 2025-02-01 2026-01-31 02667340 d:OwnedOrFreeholdAssets 2025-02-01 2026-01-31 02667340 d:LeasedAssetsHeldAsLessee 2025-02-01 2026-01-31 02667340 d:PatentsTrademarksLicencesConcessionsSimilar 2025-02-01 2026-01-31 02667340 d:PatentsTrademarksLicencesConcessionsSimilar 2026-01-31 02667340 d:PatentsTrademarksLicencesConcessionsSimilar 2025-01-31 02667340 d:DevelopmentCostsCapitalisedDevelopmentExpenditure 2025-02-01 2026-01-31 02667340 d:DevelopmentCostsCapitalisedDevelopmentExpenditure 2026-01-31 02667340 d:DevelopmentCostsCapitalisedDevelopmentExpenditure 2025-01-31 02667340 d:LeaseholdInvestmentProperty 2026-01-31 02667340 d:LeaseholdInvestmentProperty 2025-01-31 02667340 d:CurrentFinancialInstruments 2026-01-31 02667340 d:CurrentFinancialInstruments 2025-01-31 02667340 d:Non-currentFinancialInstruments 2026-01-31 02667340 d:Non-currentFinancialInstruments 2025-01-31 02667340 d:CurrentFinancialInstruments d:WithinOneYear 2026-01-31 02667340 d:CurrentFinancialInstruments d:WithinOneYear 2025-01-31 02667340 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2026-01-31 02667340 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2025-01-31 02667340 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2026-01-31 02667340 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2025-01-31 02667340 d:ReportableOperatingSegment1 2025-02-01 2026-01-31 02667340 d:ReportableOperatingSegment1 2024-02-01 2025-01-31 02667340 d:UKTax 2025-02-01 2026-01-31 02667340 d:UKTax 2024-02-01 2025-01-31 02667340 d:ShareCapital 2025-02-01 2026-01-31 02667340 d:ShareCapital 2026-01-31 02667340 d:ShareCapital 2024-02-01 2025-01-31 02667340 d:ShareCapital 2025-01-31 02667340 d:ShareCapital 2024-02-01 02667340 d:CapitalRedemptionReserve 2025-02-01 2026-01-31 02667340 d:CapitalRedemptionReserve 2026-01-31 02667340 d:CapitalRedemptionReserve 2024-02-01 2025-01-31 02667340 d:CapitalRedemptionReserve 2025-01-31 02667340 d:CapitalRedemptionReserve 2024-02-01 02667340 d:CapitalRedemptionReserve 1 2024-02-01 2025-01-31 02667340 d:RevaluationReserve 2025-02-01 2026-01-31 02667340 d:RevaluationReserve 2026-01-31 02667340 d:RevaluationReserve 2024-02-01 2025-01-31 02667340 d:RevaluationReserve 2025-01-31 02667340 d:RevaluationReserve 2024-02-01 02667340 d:RevaluationReserve 1 2024-02-01 2025-01-31 02667340 d:RevaluationReserve 5 2024-02-01 2025-01-31 02667340 d:InvestmentPropertiesRevaluationReserve 2025-02-01 2026-01-31 02667340 d:InvestmentPropertiesRevaluationReserve 2026-01-31 02667340 d:InvestmentPropertiesRevaluationReserve 2024-02-01 2025-01-31 02667340 d:InvestmentPropertiesRevaluationReserve 2025-01-31 02667340 d:InvestmentPropertiesRevaluationReserve 2024-02-01 02667340 d:InvestmentPropertiesRevaluationReserve 1 2024-02-01 2025-01-31 02667340 d:RetainedEarningsAccumulatedLosses 2025-02-01 2026-01-31 02667340 d:RetainedEarningsAccumulatedLosses 2026-01-31 02667340 d:RetainedEarningsAccumulatedLosses 2024-02-01 2025-01-31 02667340 d:RetainedEarningsAccumulatedLosses 2025-01-31 02667340 d:RetainedEarningsAccumulatedLosses 2024-02-01 02667340 d:AcceleratedTaxDepreciationDeferredTax 2026-01-31 02667340 d:AcceleratedTaxDepreciationDeferredTax 2025-01-31 02667340 d:OtherDeferredTax 2026-01-31 02667340 d:OtherDeferredTax 2025-01-31 02667340 d:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2025-02-01 2026-01-31 02667340 d:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2026-01-31 02667340 d:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2025-01-31 02667340 e:OrdinaryShareClass1 2025-02-01 2026-01-31 02667340 e:OrdinaryShareClass1 2026-01-31 02667340 e:OrdinaryShareClass1 2025-01-31 02667340 e:FRS102 2025-02-01 2026-01-31 02667340 e:Audited 2025-02-01 2026-01-31 02667340 e:FullAccounts 2025-02-01 2026-01-31 02667340 e:PrivateLimitedCompanyLtd 2025-02-01 2026-01-31 02667340 d:WithinOneYear 2026-01-31 02667340 d:WithinOneYear 2025-01-31 02667340 d:BetweenOneFiveYears 2026-01-31 02667340 d:BetweenOneFiveYears 2025-01-31 02667340 d:HirePurchaseContracts d:WithinOneYear 2026-01-31 02667340 d:HirePurchaseContracts d:WithinOneYear 2025-01-31 02667340 d:HirePurchaseContracts d:BetweenOneFiveYears 2026-01-31 02667340 d:HirePurchaseContracts d:BetweenOneFiveYears 2025-01-31 02667340 2 2025-02-01 2026-01-31 02667340 4 2025-02-01 2026-01-31 02667340 5 2025-02-01 2026-01-31 02667340 6 2025-02-01 2026-01-31 02667340 d:Buildings d:LeasedAssetsHeldAsLessee 2026-01-31 02667340 d:Buildings d:LeasedAssetsHeldAsLessee 2025-01-31 02667340 d:PlantMachinery d:LeasedAssetsHeldAsLessee 2026-01-31 02667340 d:PlantMachinery d:LeasedAssetsHeldAsLessee 2025-01-31 02667340 d:MotorVehicles d:LeasedAssetsHeldAsLessee 2026-01-31 02667340 d:MotorVehicles d:LeasedAssetsHeldAsLessee 2025-01-31 02667340 d:LeasedAssetsHeldAsLessee 2026-01-31 02667340 d:LeasedAssetsHeldAsLessee 2025-01-31 02667340 d:PatentsTrademarksLicencesConcessionsSimilar d:OwnedIntangibleAssets 2025-02-01 2026-01-31 02667340 d:DevelopmentCostsCapitalisedDevelopmentExpenditure d:OwnedIntangibleAssets 2025-02-01 2026-01-31 02667340 f:PoundSterling 2025-02-01 2026-01-31 02667340 d:PatentsTrademarksLicencesConcessionsSimilar d:PreviouslyStatedAmount 2025-01-31 02667340 d:DevelopmentCostsCapitalisedDevelopmentExpenditure d:PreviouslyStatedAmount 2025-01-31 02667340 d:RetainedEarningsAccumulatedLosses 5 2024-02-01 2025-01-31 02667340 d:PatentsTrademarksLicencesConcessionsSimilar d:PriorPeriodIncreaseDecrease 2025-01-31 02667340 d:DevelopmentCostsCapitalisedDevelopmentExpenditure d:PriorPeriodIncreaseDecrease 2025-01-31 02667340 d:PriorPeriodIncreaseDecrease 2025-01-31 iso4217:GBP xbrli:shares xbrli:pure

Registered number: 02667340 HYPERAMA PLC ANNUAL REPORT AND FINANCIAL STATEMENTS For the Year Ended 31 January 2026
HYPERAMA PLC COMPANY INFORMATION
Directors | M Singh Johal
| Z Khan
| B T Singh Johal
| P Johal (appointed 25 March 2026)
Company secretary | S Pickard
Registered number | 02667340
Registered office | Hyperama Buildings
| Bull Close Road
| Nottingham
| Nottinghamshire
| NG7 2UT
Independent auditors | PKF Smith Cooper Audit Limited
| Statutory Auditors
| 1 Prospect Place
| Millennium Way
| Pride Park
| Derby
| DE24 8HG
HYPERAMA PLC CONTENTS
| Page
Strategic report | 1 - 2
Directors' report | 3 - 5
Independent auditors' report | 6 - 9
Statement of comprehensive income | 10
Balance sheet | 11 - 12
Statement of changes in equity | 13
Statement of cash flows | 14
Analysis of net debt | 15
Notes to the financial statements | 16 - 35
HYPERAMA PLC STRATEGIC REPORT For the Year Ended 31 January 2026
Business review
Within this report the directors aim to present a balanced and comprehensive review of the development and performance of the business during the year and its position at the period end. Our review is consistent with the size and nature of our business and is written in the context of the risks and uncertainties we face. The Company trades via its JK Foods division with the distribution and supply to restaurants, takeaways, wholesalers and retailers throughout the UK of its range of Asian and Far East food products and specialist packaging. Turnover has decreased year on year by 10.1%, and the gross profit % decreased from 23.7% to 23.1% before exceptionals (see note 14), due to increased cost pressures. The market remains a difficult environment and the supply chain disruption experienced in the broader market continues to present on-going business challenges. However, overall improvements has led to an improvement to cash generation from operating activities to £2.7 million from £2.1 million in 2025. The EBITDA has slightly fallen in 2026, to £2.7 million from £3.8 million due to the overall cost pressures,adding back exceptionals. As shown on the balance sheet, the financial position at the year-end remained strong with net assets of £21.6 million (2025: £20.6 million).
Principal risks and uncertainties
Business Risk The Company is as an Oriental food wholesaler/distributor. The business remains at risk to any price increases and supply constraints as these risks can impact the overall level of margins and costs, Failure to adapt to any changing circumstances could have an adverse effect on the business and the Company has been working tirelessly to ensure continuity of trade for customers and mitigating these risks. Financial Risk Management The Company's operations expose it to a variety of financial risks that include the effects of changes in debt market prices, credit risk, liquidity risk, interest rate risk and foreign exchange risk. The Company has a risk management programme that seeks to limit the adverse effects on the financial performance of the Company by monitoring levels of debt finance and related finance costs. The Company has implemented policies that require appropriate credit checks before a sale is made. The Company maintains a mixture of long term and short-term debt, including an invoice discounting facility to ensure the Company has sufficient funds for its operations and any planned expansions. The Company has utilised loans from the Pension Scheme and continues to meet the repayment and interest terms on these loans. The Company hedges its exposure to foreign currency fluctuations using forward exchange contracts where required.
Financial key performance indicators
We consider that our key financial performance indicators are those that communicate the financial performance and strength of the Company as a whole, these being turnover, gross margin, EBITDA, and cashflow. These have been considered within the business review.
Other key performance indicators
The directors do not consider any other performance indicators as key to monitor the business. Page 1
HYPERAMA PLC STRATEGIC REPORT (CONTINUED) For the Year Ended 31 January 2026
Directors' statement of compliance with duty to promote the success of the Company
The Directors of Hyperama plc consider that they have acted in the way they consider, in good faith, would be the most likely to promote the success of the Company for the benefit of its members as a whole, having regard to matters set out in s172(1)(a-f) of the Companies Act 2006, in the decisions taken during the year ended 31 January 2026. In particular: (a) Likely consequences of any decision in the long-term Our core business model and strategy are designed to secure sustainable long-term growth whilst continuing to deliver strong results in the meantime. (b) The interests of the Company’s employees Our employees are fundamental to the delivery of our strategy. We encourage employee participation and have worked hard on improving the working environment. We have regard for their interests and this has helped shape our decision-making processes. (c) The need to foster the Company’s business relationships with suppliers, customers and others Engaging with our stakeholders is very much a part of our ethos as it strengthens our relationships and helps us make better business decisions. (d) The impact of the Company’s operations on the community and the environment We are proud to support our local community. In 2025/26, as part of our Corporate Social Responsibility (CSR) programme to support local communities, we are prioritising the use of local business to service our fleet of vehicles and various other facility costs. We have continue to use a number of initiatives to minimise our impact on the environment, including energy saving lighting, EV charging points at the Nottingham site, solar panels on our site and using Hybrid vehicles. (e) The desirability of the Company maintaining a reputation for high standards of business conduct The Board is committed to achieving and maintaining high standards of business conduct, corporate governance, integrity and business ethics. (f) The need to act fairly as between members of the Company. The Company is a public limited company and the interests of the shareholders as a whole are considered so that members are treated fairly. This report was approved by the board on 1 May 2026 and signed on its behalf.
M Singh Johal Director
Page 2
HYPERAMA PLC DIRECTORS' REPORT For the Year Ended 31 January 2026 The directors present their report and the financial statements for the year ended 31 January 2026.
Directors' responsibilities statement
The directors are responsible for preparing the Strategic report, the Directors' report and the financial statements in accordance with applicable law and regulations. Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and of the profit or loss of the Company for that period. In preparing these financial statements, the directors are required to: ∙select suitable accounting policies for the Company's financial statements and then apply them consistently; ∙make judgments and accounting estimates that are reasonable and prudent; ∙state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; ∙prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Company will continue in business. The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company and to enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the Company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Principal activity
The Company trades via its JK Foods division with the distribution and supply to restaurants, takeaways, wholesalers and retailers throughout the UK of its range of Asian and Far East food products and specialist packaging.
Results and dividends
The profit for the year, after taxation, amounted to £1,360 thousand (2025 - £2,030 thousand). Dividends of £328,000 were paid during the period (2025: £150,000). No further dividends are recommended.
Directors
The directors who served during the year were:
M Singh Johal
Z Khan
B T Singh Johal
Future developments
There are no significant future developments in the business about which the directors are required to report. Page 3
HYPERAMA PLC DIRECTORS' REPORT (CONTINUED) For the Year Ended 31 January 2026
Engagement with suppliers, customers and others
The Company remains committed to the on-going development of its business relationships with suppliers and customers.
Greenhouse gas emissions, energy consumption and energy efficiency action
The figures below detail the annual GHG emissions (scope 1&2) from activities for which the Company is directly responsible. The methodology used to calculate the emissions is based upon GHG protocol Corporate Accounting and Reporting Standards and has been calculated using the carbon factors published by the BEIS. Solar panels were installed in the prior year, which has increased energy efficiency in the reporting period. No further actions have been taken in the current year.
|  |  |  |  | 2026 | 2025
| Energy performance |  |  |
| KWh energy use kWh |  | 1,241,990 | 1,427,625
| Diesel Transport L |  | 149,654 | 209,718
| Scope 1 Emissions |  | 208,317 | 309,571
| Scope 2 Emissions |  | 386,065 | 645,799
| Total Carbon emissions TCO2e |  | 594,382 | 955,371
| Intensity Ratio tonnes of CO2 per £m sales |  | 65 | 45
Matters covered in the Strategic report
The Company have included details of key risks and uncertainties and disclosures in respect of engagement with suppliers, customers and others in the Strategic Report using the provisions of section 414(c) of the Companies Act 2006.
Statement of corporate governance arrangements
The Company does not follow a specific code on corporate governance. This is due to the fact that the Company is not defined as a large private company under the regulations and is a plc, on a historic basis. Therefore, the Wate's principles are not seen as an appropriate code to follow, due to the following:The directors are the shareholders of the Company. The Company seeks to ensure that it maintains positive relationships with staff and suppliers and monitors this on an ongoing basis. The directors seek to identify and mitigate the risks facing the Company, whilst promoting the success of the Company by identifying appropriate opportunities. This is driven by regular board meetings, which set and review goals and objectives to achieve the Company’s strategy.
Disclosure of information to auditors
Each of the persons who are directors at the time when this Directors' report is approved has confirmed that: ∙so far as the director is aware, there is no relevant audit information of which the Company's auditors are unaware, and ∙the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company's auditors are aware of that information. Page 4
HYPERAMA PLC DIRECTORS' REPORT (CONTINUED) For the Year Ended 31 January 2026
Post balance sheet events
There have been no significant events affecting the Company since the year end.
Auditors
Under section 487(2) of the Companies Act 2006, PKF Smith Cooper Audit Limited will be deemed to have been reappointed as auditors 28 days after these financial statements were sent to members or 28 days after the latest date prescribed for filing the accounts with the registrar, whichever is earlier. This report was approved by the board on 1 May 2026 and signed on its behalf.
M Singh Johal Director
Page 5
HYPERAMA PLC INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF HYPERAMA PLC
Opinion
We have audited the financial statements of Hyperama PLC (the 'Company') for the year ended 31 January 2026, which comprise the Statement of comprehensive income, the Balance sheet, the Statement of changes in equity, the Statement of cash flows, the Analysis of net debt and the related notes, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice). In our opinion the financial statements: ∙give a true and fair view of the state of the Company's affairs as at 31 January 2026 and of its profit for the year then ended; ∙have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and ∙have been prepared in accordance with the requirements of the Companies Act 2006.
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the Company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council's Ethical Standard and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate. Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the Company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue. Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
Other information
The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' report thereon. The directors are responsible for the other information contained within the Annual Report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard. Page 6
HYPERAMA PLC INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF HYPERAMA PLC (CONTINUED)
Opinion on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit: ∙the information given in the Strategic report and the Directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and ∙the Strategic report and the Directors' report have been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the Company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic report or the Directors' report. We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion: ∙adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or ∙the financial statements are not in agreement with the accounting records and returns; or ∙certain disclosures of directors' remuneration specified by law are not made; or ∙we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the Directors' responsibilities statement set out on page 3, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the Company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Company or to cease operations, or have no realistic alternative but to do so. Page 7
HYPERAMA PLC INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF HYPERAMA PLC (CONTINUED)
Auditors' responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an Auditors' report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements. Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below. Based on our understanding of the Company and the industry, we identify the key laws and regulations affecting the Company. We identified that the principal risk of fraud or non-compliance with laws and regulations related to: • management bias in respect of accounting estimates and judgements made; • management override of control; • posting of unusual journals or transactions; • significant cash based transactions/misappropriation of cash. We focussed on those areas that could give rise to a material misstatement in the Company's financial statements. Our procedures included, but were not limited to: • Enquiry of management and those charged with governance around actual and potential litigation and claims, including instances of non-compliance with laws and regulations and fraud; • • Reviewing legal expenditure in the year to identify instances of non-compliance with laws and regulations and fraud; • Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations; • Performing audit work over the risk of management override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for bias. In particular, property valuation and EPR provisions that might indicate material misstatement due to fraud. It is the primary responsibility of management, with the oversight of those charged with governance, to ensure that the entity's operations are conducted in accordance with the provisions of laws and regulations and for the prevention and detection of fraud. Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation. A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' report. Page 8
HYPERAMA PLC INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF HYPERAMA PLC (CONTINUED)
Use of our report
This report is made solely to the Company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the Company's members those matters we are required to state to them in an Auditors' report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company and the Company's members, as a body, for our audit work, for this report, or for the opinions we have formed. James Delve (Senior statutory auditor) for and on behalf of PKF Smith Cooper Audit Limited Statutory Auditors 1 Prospect Place Millennium Way Pride Park Derby DE24 8HG 1 May 2026 Page 9
HYPERAMA PLC STATEMENT OF COMPREHENSIVE INCOME For the Year Ended 31 January 2026
| 2026 | 2025
Note | £000 | £000
Turnover | 4 | 38,436 | 42,742
Cost of sales |  | (29,540) | (32,618)
Exceptional cost of sales | 14 | (246) | (360)
Gross profit |  | 8,650 | 9,764
Distribution costs |  | (2,795) | (2,561)
Administrative expenses |  | (5,135) | (5,530)
Other operating income | 5 | 1,400 | 1,389
Operating profit | 6 | 2,120 | 3,062
Interest receivable and similar income | 10 | 298 | 329
Interest payable and similar expenses | 11 | (445) | (669)
Profit before tax |  | 1,973 | 2,722
Tax on profit | 12 | (613) | (692)
Profit for the financial year |  | 1,360 | 2,030
Other comprehensive income for the year |  |  |
Unrealised surplus on revaluation of tangible fixed assets |  | - | 1,929
Total comprehensive income for the year |  | 1,360 | 3,959
The notes on pages 16 to 35 form part of these financial statements.
Page 10
HYPERAMA PLC Registered number: 02667340 BALANCE SHEET As at 31 January 2026
|  | 2026 |  | 2025
Note |  | £000 |  | £000
Fixed assets |  |  |  |  |
Intangible assets | 15 |  | 62 |  | 104
Tangible assets | 16 |  | 6,579 |  | 6,468
Investments | 17 |  | - |  | -
Investment property | 18 |  | 4,820 |  | 4,820
|  |  | 11,461 |  | 11,392
Current assets |  |  |  |  |
Stocks | 19 | 7,132 |  | 7,925 |
Debtors: amounts falling due after more than one year | 20 | - |  | 3,387 |
Debtors: amounts falling due within one year | 20 | 12,996 |  | 10,370 |
Cash at bank and in hand | 21 | 68 |  | 126 |
|  | 20,196 |  | 21,808 |
Creditors: amounts falling due within one year | 22 | (7,577) |  | (8,582) |
Net current assets |  |  | 12,619 |  | 13,226
Total assets less current liabilities |  |  | 24,080 |  | 24,618
Creditors: amounts falling due after more than one year | 23 |  | (2,016) |  | (3,575)
Provisions for liabilities |  |  |  |  |
Deferred taxation | 26 | (118) |  | (105) |
Other provisions | 27 | (336) |  | (360) |
|  |  | (454) |  | (465)
Net assets |  |  | 21,610 |  | 20,578
Capital and reserves |  |  |  |  |
Called up share capital | 28 |  | 149 |  | 149
Revaluation reserve | 29 |  | 1,065 |  | 1,065
Capital redemption reserve | 29 |  | 2,058 |  | 2,058
Investment property reserve | 29 |  | 3,655 |  | 3,655
Profit and loss account | 29 |  | 14,683 |  | 13,651
|  |  | 21,610 |  | 20,578
Page 11
HYPERAMA PLC Registered number: 02667340 BALANCE SHEET (CONTINUED) As at 31 January 2026 The financial statements were approved and authorised for issue by the board and were signed on its behalf on 1 May 2026.
M Singh Johal
Director
The notes on pages 16 to 35 form part of these financial statements. Page 12
HYPERAMA PLC STATEMENT OF CHANGES IN EQUITY For the Year Ended 31 January 2026
| Called up share capital | Capital redemption reserve | Revaluation reserve | Investment property revaluation reserve | Profit and loss account | Total equity
| £000 | £000 | £000 | £000 | £000 | £000
At 1 February 2024 | 149 | 2,058 | 2,791 | - | 11,771 | 16,769
Comprehensive income for the year |  |  |  |  |  |
Profit for the year | - | - | - | - | 2,030 | 2,030
Surplus on revaluation of freehold property | - | - | 1,929 | - | - | 1,929
Other comprehensive income for the year | - | - | 1,929 | - | - | 1,929
Total comprehensive income for the year | - | - | 1,929 | - | 2,030 | 3,959
Contributions by and distributions to owners |  |  |  |  |  |
Dividends: Equity capital | - | - | - | - | (150) | (150)
Transfer between other reserves | - | - | (3,655) | 3,655 | - | -
Total transactions with owners | - | - | (3,655) | 3,655 | (150) | (150)
At 1 February 2025 | 149 | 2,058 | 1,065 | 3,655 | 13,651 | 20,578
Comprehensive income for the year |  |  |  |  |  |
Profit for the year | - | - | - | - | 1,360 | 1,360
Total comprehensive income for the year | - | - | - | - | 1,360 | 1,360
Contributions by and distributions to owners |  |  |  |  |  |
Dividends: Equity capital | - | - | - | - | (328) | (328)
Total transactions with owners | - | - | - | - | (328) | (328)
At 31 January 2026 | 149 | 2,058 | 1,065 | 3,655 | 14,683 | 21,610
| The notes on pages 16 to 35 form part of these financial statements.
Page 13
HYPERAMA PLC STATEMENT OF CASH FLOWS For the Year Ended 31 January 2026
|  |  | 2026 | 2025
|  |  | £000 | £000
Cash flows from operating activities |  |
Profit for the financial year | 1,360 | 2,030
Adjustments for: |  |
Amortisation of intangible assets | 42 | 48
Depreciation of tangible assets | 318 | 310
Profit on disposal of tangible assets | (30) | (52)
Interest paid | 445 | 669
Interest received | (298) | (329)
Taxation charge | 613 | 692
Decrease/(increase) in stocks | 793 | (1,354)
Decrease in debtors | 1,058 | 575
(Decrease)/increase in creditors | (971) | 351
(Decrease)/increase in provisions | (24) | 360
Corporation tax (paid) | (630) | (1,227)
Net cash generated from operating activities | 2,676 | 2,073
Cash flows from investing activities |  |
Purchase of intangible fixed assets | - | (11)
Purchase of tangible fixed assets | (454) | (412)
Sale of tangible fixed assets | 57 | 69
HP interest paid | (18) | (10)
Net cash from investing activities | (415) | (364)
Cash flows from financing activities |  |
Repayment of other loans | (1,450) | (1,450)
Repayment of/new finance leases | (114) | (127)
Dividends paid | (328) | (150)
Interest paid | (427) | (659)
Loan repaid to director | - | (338)
Net cash used in financing activities | (2,319) | (2,724)
Net (decrease) in cash and cash equivalents | (58) | (1,015)
Cash and cash equivalents at beginning of year | 126 | 1,141
Cash and cash equivalents at the end of year | 68 | 126
Cash and cash equivalents at the end of year comprise: |  |
Cash at bank and in hand | 68 | 126
Page 14
HYPERAMA PLC ANALYSIS OF NET DEBT For the Year Ended 31 January 2026
| At 1 February 2025 | Cash flows | Other non-cash changes | At 31 January 2026
| £000 | £000 | £000 | £000
Cash at bank and in hand | 126 | (58) | - | 68
Debt due after 1 year | (3,350) | - | 1,450 | (1,900)
Debt due within 1 year | (1,450) | 1,450 | (1,450) | (1,450)
Finance leases | (341) | 114 | - | (227)
| (5,015) | 1,506 | - | (3,509)
The notes on pages 16 to 35 form part of these financial statements.
Page 15
HYPERAMA PLC NOTES TO THE FINANCIAL STATEMENTS For the Year Ended 31 January 2026
1. | General information
Hyperama plc is a public limited company limited by shared incorporated in England and Wales. Its registered office is included on the information page within the financial statements. The company's principal activity is disclosed in the directors' report. The accounts are rounded to the nearest £'000. 2.Accounting policies
| 2.1 | Basis of preparation of financial statements
The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006. The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Company's accounting policies (see note 3). The following principal accounting policies have been applied:
| 2.2 | Going concern
The Company has experienced an improved year and has successfully managed supply chain and freight costs. The Directors believe that the Company’s financial statements should be prepared on a going concern basis and have considered a period of a minimum of twelve months from the date of approval of the financial statements. Forecasts have been prepared through to January 2028 and cashflows have been prepared to end of May 2027 and the Directors consider that the Company has adequate funding in place, to remain in operation for the foreseeable future and to meet its current liabilities as they fall due. The forecasts show the Company is reliant on the continued support of the Company’s creditors, in particular the Bank, via the provision of the invoice discounting facility, and the Hyperama Executive Retirement Benefit Scheme. Based on the continued availability of this support the Directors continue to adopt the going concern basis in preparing the financial statements.
| 2.3 | Foreign currency translation
Functional and presentation currency The Company's functional and presentational currency is GBP. Transactions and balances Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions. At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined. Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges. Page 16
HYPERAMA PLC NOTES TO THE FINANCIAL STATEMENTS For the Year Ended 31 January 2026 2.Accounting policies (continued)
| 2.4 | Revenue
Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised: Sale of goods Revenue from the sale of goods is recognised when all of the following conditions are satisfied: ∙the Company has transferred the significant risks and rewards of ownership to the buyer; ∙the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold; ∙the amount of revenue can be measured reliably; ∙it is probable that the Company will receive the consideration due under the transaction; and ∙the costs incurred or to be incurred in respect of the transaction can be measured reliably. Revenue from the sale of goods is recognised on the dispatch of goods. Revenue from rental income is recognised within other operating income on a receivable basis.
| 2.5 | Operating leases: the Company as lessor
Rental income from operating leases is credited to profit or loss on a straight-line basis over the lease term.
| 2.6 | Operating leases: the Company as lessee
Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.
| 2.7 | Leased assets: the Company as lessee
Assets obtained under hire purchase contracts and finance leases are capitalised as tangible fixed assets. Assets acquired by finance lease are depreciated over the shorter of the lease term and their useful lives. Assets acquired by hire purchase are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to profit or loss so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.
| 2.8 | Interest income
Interest income is recognised in profit or loss using the effective interest method.
| 2.9 | Finance costs
Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.
| 2.10 | Borrowing costs
All borrowing costs are recognised in profit or loss in the year in which they are incurred. Page 17
HYPERAMA PLC NOTES TO THE FINANCIAL STATEMENTS For the Year Ended 31 January 2026 2.Accounting policies (continued)
| 2.11 | Pensions
Defined contribution pension plan The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations. The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the Company in independently administered funds.
| 2.12 | Current and deferred taxation
The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively. The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income. Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that: ∙The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and ∙Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met. Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.
| 2.13 | Exceptional items
Exceptional items are transactions that fall within the ordinary activities of the Company but are presented separately due to their size or incidence.
| 2.14 | Intangible assets
Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses. All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years, with patents being amortised over 10 years and computer software over 3 years, once available for use.
| 2.15 | Tangible fixed assets
Page 18
HYPERAMA PLC NOTES TO THE FINANCIAL STATEMENTS For the Year Ended 31 January 2026 2.Accounting policies (continued) Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method. Depreciation is provided on the following basis:
|  |  |  | Long-term leasehold property | - | 15% straight line and 0%
|  |  |  | Plant and machinery | - | 8% - 33% straight line
|  |  |  | Motor vehicles | - | 15% to 25% straight line
The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date. Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss. The directors do not consider it appropriate to depreciate long leasehold property since, in their opinion, any charge to the depreciation would be immaterial as the estimated residual value of the building is not materially different from the carrying value of the building. Any minor additions are depreciated at 15% per annum.
| 2.16 | Revaluation of tangible fixed assets
Individual freehold and leasehold properties are carried at fair value at the date of the revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. Revaluations are undertaken with sufficient regularity to ensure the carrying amount does not differ materially from that which would be determined using fair value at the balance sheet date. Fair values are determined from market based evidence normally undertaken by professionally qualified valuers. Revaluation gains and losses are recognised in other comprehensive income unless losses exceed the previously recognised gains or reflect a clear consumption of economic benefits, in which case the excess losses are recognised in profit or loss.
| 2.17 | Investment property
Investment property is carried at fair value determined annually by external valuers and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in profit or loss.
| 2.18 | Valuation of investments
Investments in subsidiaries are measured at cost less accumulated impairment.
| 2.19 | Stocks
Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss. Page 19
HYPERAMA PLC NOTES TO THE FINANCIAL STATEMENTS For the Year Ended 31 January 2026 2.Accounting policies (continued)
| 2.20 | Debtors
Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.
| 2.21 | Cash and cash equivalents
Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. In the Statement of cash flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Company's cash management.
| 2.22 | Creditors
Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.
| 2.23 | Provisions for liabilities
Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made. Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties. Deferred tax liabilities are also presented within provisions but are measured in accordance with the accounting policy on taxation. Increases in provisions are generally charged as an expense to profit or loss.
| 2.24 | Financial instruments
The Company has elected to apply the provisions of Section 11 “Basic Financial Instruments” of FRS 102 to all of its financial instruments. Financial instruments are recognised in the Company's Balance sheet when the Company becomes party to the contractual provisions of the instrument. Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously. Basic financial assets Basic financial assets, which include trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Discounting is omitted where the effect of discounting is immaterial. The Company's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments. Page 20
HYPERAMA PLC NOTES TO THE FINANCIAL STATEMENTS For the Year Ended 31 January 2026 2.Accounting policies (continued)
| 2.24 | Financial instruments (continued)
Impairment of financial assets At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. If an asset is impaired the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss. Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate. If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss. Basic financial liabilities Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the Company after the deduction of all its liabilities. Basic financial liabilities, which include trade and other creditors, bank loans and other loans are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial. Debt instruments are subsequently carried at their amortised cost using the effective interest rate method. Trade creditors are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade creditors are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial. Other financial instruments Derivatives, including forward exchange contracts, futures contracts and interest rate swaps, are not classified as basic financial instruments. These are initially recognised at fair value on the date the derivative contract is entered into, with costs being charged to the profit or loss. They are subsequently measured at fair value with changes in the profit or loss. Debt instruments that do not meet the conditions as set out in FRS 102 paragraph 11.9 are subsequently measured at fair value through the profit or loss. This recognition and measurement would also apply to financial instruments where the performance is evaluated on a fair value basis as with a documented risk management or investment strategy. Page 21
HYPERAMA PLC NOTES TO THE FINANCIAL STATEMENTS For the Year Ended 31 January 2026 2.Accounting policies (continued)
| 2.25 | Dividends
Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.
3. | Judgments in applying accounting policies and key sources of estimation uncertainty
There are no key judgments or key sources of estimation uncertainty with the exception of the basis used for the revaluation of long leasehold properties and the fair value of Investment Properties. For further details see notes 2.17 and 2.18. There is also a provision for the Extended producer responsibility for packaging costs (EPR), as detailed in note 27 to the financial statements for further detail.
4. | Turnover
| An analysis of turnover by class of business is as follows:
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
| Supply and distribution of ethnic food | 38,436 | 42,742
| All turnover arose within the United Kingdom.
5. | Other operating income
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
| Net rents receivable | 1,400 | 1,389
6. | Operating profit
| The operating profit is stated after charging:
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
| Depreciation of tangible fixed assets | 318 | 310
| Amortisation of intangible assets | 42 | 48
| Exchange differences | - | 106
| Defined contribution pension cost | 54 | 60
| Operating leases - land and buildings | 874 | 650
| Operating leases - other | 44 | 17
Page 22
HYPERAMA PLC NOTES TO THE FINANCIAL STATEMENTS For the Year Ended 31 January 2026
7. | Auditors' remuneration
| During the year, the Company obtained the following services from the Company's auditors and their associates:
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
| Fees payable to the Company's auditors and their associates for the audit of the Company's financial statements | 34 | 31
| Fees payable to the Company's auditors and their associates in respect of: |  |
| Taxation compliance services | 3 | 3
| All taxation advisory services not included above | - | 32
| Corporate finance services not included above | - | 20
| All non-audit services not included above | - | 3
8. | Employees
| Staff costs, including directors' remuneration, were as follows:
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
| Wages and salaries | 2,504 | 2,861
| Social security costs | 297 | 286
| Cost of defined contribution scheme | 54 | 60
|  | 2,855 | 3,207
| The average monthly number of employees, including the directors, during the year was as follows:
|  |  | 2026 | 2025
|  |  | No. | No.
|  | Directors | 3 | 3
|  | Distribution | 31 | 36
|  | Sales | 37 | 42
|  |  | 71 | 81
Page 23
HYPERAMA PLC NOTES TO THE FINANCIAL STATEMENTS For the Year Ended 31 January 2026
9. | Directors' remuneration
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
| Directors' emoluments | 97 | 106
| Company contributions to defined contribution pension schemes | 5 | 4
|  | 102 | 110
| During the year retirement benefits were accruing to no directors (2025 - NIL) in respect of defined contribution pension schemes.
10. | Interest receivable
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
| Other interest receivable | 298 | 329
11. | Interest payable and similar expenses
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
| Other loan interest payable | 244 | 382
| Finance leases and hire purchase contracts | 18 | 11
| Other interest payable | 183 | 276
|  | 445 | 669
Page 24
HYPERAMA PLC NOTES TO THE FINANCIAL STATEMENTS For the Year Ended 31 January 2026
12. | Taxation
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
| Corporation tax |  |
| Current tax on profits for the year | 542 | 692
| Adjustments in respect of previous periods | 58 | (88)
| Total current tax | 600 | 604
| Deferred tax |  |
| Origination and reversal of timing differences | 13 | 68
| Adjustments in respect of previous periods | - | 20
| Total deferred tax | 13 | 88
| Taxation on profit on ordinary activities | 613 | 692
| Factors affecting tax charge for the year
| The tax assessed for the year is higher than (2025 - higher than) the standard rate of corporation tax in the UK of 25% (2025 - 25%). The differences are explained below:
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
| Profit on ordinary activities before tax | 1,973 | 3,082
| Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2025 - 25%) | 493 | 680
| Effects of: |  |
| Expenses not deductible for tax purposes, other than goodwill amortisation and impairment | 62 | 80
| Adjustments to tax charge in respect of prior periods | 58 | (68)
| Total tax charge for the year | 613 | 692
| Factors that may affect future tax charges
There were no factors that may affect future tax charges. Page 25
HYPERAMA PLC NOTES TO THE FINANCIAL STATEMENTS For the Year Ended 31 January 2026
13. | Dividends
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
| Dividends paid on ordinary shares | 328 | 150
14. | Exceptional items
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
| Provision for EPR | 246 | 360
| For further details of exceptional costs, see note 27 to the financial statements.
15. | Intangible assets
|  | Patents | Software development expenditure | Total
|  | £000 | £000 | £000
| Cost |  |  |
| At 1 February 2025 (as previously stated) | 87 | 333 | 420
| Prior Year Adjustment | 23 | (23) | -
| At 1 February 2025 (as restated) | 110 | 310 | 420
| Disposals | - | (3) | (3)
| At 31 January 2026 | 110 | 307 | 417
| Amortisation |  |  |
| At 1 February 2025 (as previously stated) | 87 | 229 | 316
| Prior Year Adjustment | 10 | (10) | -
| At 1 February 2025 (as restated) | 97 | 219 | 316
| Charge for the year on owned assets | 7 | 35 | 42
| On disposals | - | (3) | (3)
| At 31 January 2026 | 104 | 251 | 355
| Net book value |  |  |
| At 31 January 2026 | 6 | 56 | 62
| At 31 January 2025 (as restated) | 13 | 91 | 104
Page 26
HYPERAMA PLC NOTES TO THE FINANCIAL STATEMENTS For the Year Ended 31 January 2026 15.Intangible assets (continued)
| The Prior year adjustment is the reclassification of intangible assets between categories, as they were included in the incorrect categories in the prior year.
16. | Tangible fixed assets
|  | Long leasehold property | Plant and machinery | Motor vehicles | Total
|  | £000 | £000 | £000 | £000
| Cost or valuation |  |  |  |
| At 1 February 2025 | 5,750 | 982 | 1,266 | 7,998
| Additions | 20 | 296 | 138 | 454
| Disposals | - | - | (387) | (387)
| At 31 January 2026 | 5,770 | 1,278 | 1,017 | 8,065
| Depreciation |  |  |  |
| At 1 February 2025 | - | 519 | 1,010 | 1,529
| Charge for the year on owned assets | 50 | 138 | 99 | 287
| Charge for the year on financed assets | - | 24 | 7 | 31
| Disposals | - | - | (361) | (361)
| At 31 January 2026 | 50 | 681 | 755 | 1,486
| Net book value |  |  |  |
| At 31 January 2026 | 5,720 | 597 | 262 | 6,579
| At 31 January 2025 | 5,750 | 463 | 255 | 6,468
| The net book value of land and buildings may be further analysed as follows:
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
| Leasehold | 5,720 | 5,750
Page 27
HYPERAMA PLC NOTES TO THE FINANCIAL STATEMENTS For the Year Ended 31 January 2026 16.Tangible fixed assets (continued)
| The net book value of assets held under finance leases or hire purchase contracts, included above, are as follows:
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
| Leasehold property | 195 | 230
| Plant and machinery | 63 | 87
| Motor vehicles | 25 | 32
|  | 283 | 349
Cost or valuation at 31 January 2026 is as follows:
|  |  | Land and buildings
|  |  | £000
|  | At cost | 20
|  | At valuation: |
|  | January 2025 | 5,750
|  |  | 5,770
| If the land and buildings had not been included at valuation they would have been included under the historical cost convention as follows:
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
| Cost | 4,808 | 4,788
| Accumulated depreciation | (355) | (259)
| Net book value | 4,453 | 4,529
| An independent professional valuation was undertaken at 31 January 2025 by Lambert Smith Hampton, a firm of Chartered Surveyors which valued the Long- leasehold premises at Bull Close at Market Value. See also note 18 for details in respect of the allocation of the valuation for the Investment property. The property is pledged as security for the Company's pension scheme loans (See notes 22/23/24).
17. | Fixed asset investments
| The Company had a subsidiary Hyperama Interim Limited. This subsidiary had a cost of £100 and was struck off in the year. The subsidiary was dormant and had never traded. The Company no longer holds any investments.
Page 28
HYPERAMA PLC NOTES TO THE FINANCIAL STATEMENTS For the Year Ended 31 January 2026
18. | Investment property
|  | Long term leasehold investment property
|  | £000
| Valuation |
| At 1 February 2025 | 4,820
| At 31 January 2026 | 4,820
The 2026 valuations were made by the directors, on an open market value basis.
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
| Revaluation reserves |  |
| At 1 February 2025 | 3,655 | -
| Net surplus/(deficit) in movement properties | - | 3,655
| At 31 January 2026 | 3,655 | 3,655
| If the Investment properties had been accounted for under the historic cost accounting rules, the properties would have been measured as follows:
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
| Historic cost | 1,165 | 1,165
| Accumulated depreciation and impairments | (89) | (66)
|  | 1,076 | 1,099
| An independent professional valuation was undertaken at 31 January 2025 by Lambert Smith Hampton, a firm of Chartered Surveyors which valued the Long- leasehold premises at Bull Close at Market Value and they ascertained the valuation of the investment property element of the leasehold property.
19. | Stocks
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
| Finished goods and goods for resale | 7,132 | 7,925
| The difference between purchase price or production cost of stocks and their replacement cost is not material. The carrying value of stock are stated net of impairment losses totaling £71,000 (2025 - £150,000). Trivial impairment losses were recognised in the profit and loss during the year and for 2025.
Page 29
HYPERAMA PLC NOTES TO THE FINANCIAL STATEMENTS For the Year Ended 31 January 2026
20. | Debtors
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
| Due after more than one year |  |
| Other debtors | - | 3,387
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
| Due within one year |  |
| Trade debtors | 5,172 | 5,693
| Other debtors | 7,332 | 3,812
| Prepayments and accrued income | 492 | 865
|  | 12,996 | 10,370
| £10,000 impairment loss was recognised in the year (2025: £Nil). The provision at 31 January 2026 was £48,776 (2025: £195,490). Amounts advanced on invoice discounting are secured on trade debtors (see note 22). Other debtors includes amounts from directors and related parties. For further details see notes 32 and 33.
21. | Cash and cash equivalents
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
| Cash at bank and in hand | 68 | 126
Page 30
HYPERAMA PLC NOTES TO THE FINANCIAL STATEMENTS For the Year Ended 31 January 2026
22. | Creditors: Amounts falling due within one year
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
| Other loans (notes 23 and 24) | 1,450 | 1,450
| Invoice discounting and advances | 3,051 | 4,219
| Trade creditors | 1,084 | 1,631
| Corporation tax | 192 | 221
| Other taxation and social security | 193 | 135
| Obligations under finance lease and hire purchase contracts | 110 | 116
| Other creditors | 605 | 256
| Accruals and deferred income | 892 | 554
|  | 7,577 | 8,582
| Obligations under finance leases and hire purchase contracts are secured on the assets to which they relate. Invoice discounting and advances against debtors are secured over trade debtors, as well as a floating charge over the assets of the company. The other loans are secured on the long leasehold property. See note 23 for further details.
23. | Creditors: Amounts falling due after more than one year
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
| Other loans (note 24) | 1,900 | 3,350
| Net obligations under finance leases and hire purchase contracts | 116 | 225
|  | 2,016 | 3,575
| Obligations under finance lease and hire purchase contracts are secured on the assets to which they relate. The other loans are with the Hyperama Executive pension scheme. The loans are repayable in annual instalments and attracts interest at 1% above the Bank of England base rate. For further details see note 24 to the financial statements. These loans are secured on the long leasehold property of the Company.
Page 31
HYPERAMA PLC NOTES TO THE FINANCIAL STATEMENTS For the Year Ended 31 January 2026
24. | Loans
| Analysis of the maturity of loans is given below:
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
| Amounts falling due within one year |  |
| Other loans | 1,450 | 1,450
| Amounts falling due 1-2 years |  |
| Other loans | 1,450 | 1,450
| Amounts falling due 2-5 years |  |
| Other loans | 450 | 1,900
|  | 3,350 | 4,800
25. | Hire purchase and finance leases
| Minimum lease payments under hire purchase fall due as follows:
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
| Within one year | 110 | 116
| Between 1-5 years | 116 | 225
|  | 226 | 341
26. | Deferred taxation
|  | 2026
|  | £000
| At beginning of year | (105)
| Charged to profit or loss | (13)
| At end of year | (118)
Page 32
HYPERAMA PLC NOTES TO THE FINANCIAL STATEMENTS For the Year Ended 31 January 2026 26.Deferred taxation (continued)
| The provision for deferred taxation is made up as follows:
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
| Accelerated capital allowances | (119) | (106)
| Short term timing differences | 1 | 1
|  | (118) | (105)
| The expected net reversal of deferred taxation assets and liabilities is not considered to be material.
27. | Provisions
|  | Provision for EPR waste disposal
|  | £000
| At 1 February 2025 | 360
| Charged to profit or loss | 336
| Utilised in year | (270)
| Released in year | (90)
| At 31 January 2026 | 336
| In the prior year, the Company made a provision to cover the Extended producer responsibility for packaging waste management fees. The provision was based upon current legislative guidance, although the rates have been revised by the Department for Environment and Rural affairs. The provision has been included for the current year on the basis that there still remains uncertainty over the provisioning process.
28. | Share capital
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
|  | Allotted, called up and fully paid |  |
|  | 148,760 (2025 - 148,760) Ordinary shares of £1.00 each | 149 | 149
Page 33
HYPERAMA PLC NOTES TO THE FINANCIAL STATEMENTS For the Year Ended 31 January 2026
29. | Reserves
Revaluation reserve Includes the cumulative effect of a revaluation of tangible fixed assets where a policy of revaluation has been adopted. The reserve is non-distributable. Capital redemption reserve The capital redemption reserves arose on the repurchase of issued shares and is non-distributable Investment property revaluation reserve Includes the cumulative effect of a fair value of the Investment Property. The reserve is non-distributable. Profit and loss account Includes all current and prior year trained profit and losses. The reserve is distributable.
30. | Contingent liabilities
The Company has a duty deferment guarantee with HMRC of £40,000 (2025: £40,000). The Company also has in place a £20,000 guarantee (2025: £20,000) to facilitate the purchasing from the Rural Payments Agency.
31. | Pension commitments
The Company operates a defined contribution pension scheme covering certain employees. The assets of the scheme are held separately from those of the Company in an independently administered fund Pension cost charged against the profits represent the amount paid to the scheme in respect of the period. Contributions for the period to 31 January 2026 amounted to £54,000 (2025: £60,000). There were outstanding contributions of £9,000 (2025: £10,000).
32. | Commitments under operating leases
| At 31 January 2026 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:
|  |  |  |  | 2026 | 2025
|  |  |  |  | £000 | £000
| Not later than 1 year | 919 | 692
| Later than 1 year and not later than 5 years | 861 | 1,303
|  | 1,780 | 1,995
33. | Transactions with directors
At 31 January 2026 there was an amount of £19,317 owed by M Singh Johal, a director and shareholder (2025: £186,141). The maximum balance owed during the period by M Singh Johal was £258,343 (2024: £516,998 owed to). Amounts withdrawn in total over the year were £201,391 and monies repaid in total over the year were £368,215. The loan is unsecured and repayable on demand. Page 34
HYPERAMA PLC NOTES TO THE FINANCIAL STATEMENTS For the Year Ended 31 January 2026
34. | Related party transactions
| During the period, the Company paid rent of £1,004,667 (2025: £650,000) to the Hyperama Executive Retirement Benefits Scheme for the rental of business premises. At 31 January 2026, the Company owed the pension scheme £3,350,000 (2025: £4,800,000). These loans accrue interest at 1% above base rate and is repayable over 5 years. Interest of £243,792 (2024: £382,180) has been charged on the loan. The Company is owed £3,485,663 (2025: £3,381,762) by Quick Self Storage Holdings Limited, a connected company. This loan accrues interest at 1% above HMRC official rate and the capital and interest are repayable on demand. Interest of £103,901 (2025: £104,186) has been charged and accrued on the loan. The Company is owed £2,305,658 (2025: £2,186,696) by Nova Satus Investments Limited, a connected company. This loan accrues interest at 2.1% above base and the capital and interest are repayable on demand. Interest of £119,062 (2025: £136,519) has been charged and accrued on the loan in the current year. The Company is owed £1,380,395 (2025: £1,305,771) by Nova Satus Investments Limited, a connected company. This loan accrues interest at 2.0% above base and the capital and interest are repayable on demand. Interest of £74,624 (2025: £85,741) has been accrued on the loan. At 31 January 2026 there was an amount of £32,100 owed to M Suknam Johal, a shareholder (2025: £42,268 owed by). The maximum balance owed during the period by M Suknam Johal was £50,022 (2025: £44,167). Amounts withdrawn in total over the year were £99,144 and monies repaid in total over the year were £173,512. The loan is unsecured and repayable on demand. Amounts paid in relation to key management personnel during the year totaled £73,640 (2025: £252,118). Directors' emoluments are included in note 9 to the financial statements.
35. | Controlling party
At the year end, the ultimate controlling party was M S Johal by virtue of his 54.29% holding in the company's issued equity share capital.
Page 35