Caseware UK (AP4) 2024.0.164 2024.0.164 2025-12-31 2025-12-31 2026-05-15 2026-05-15 Machining and distribution of industrial plastics 2025-01-01 false 32 33 false true false 01202761 2025-01-01 2025-12-31 01202761 2024-01-01 2024-12-31 01202761 2025-12-31 01202761 2024-12-31 01202761 c:Director1 2025-01-01 2025-12-31 01202761 d:PlantMachinery 2025-01-01 2025-12-31 01202761 d:PlantMachinery 2025-12-31 01202761 d:PlantMachinery 2024-12-31 01202761 d:PlantMachinery d:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 01202761 d:MotorVehicles 2025-01-01 2025-12-31 01202761 d:MotorVehicles 2025-12-31 01202761 d:MotorVehicles 2024-12-31 01202761 d:MotorVehicles d:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 01202761 d:FurnitureFittings 2025-01-01 2025-12-31 01202761 d:FurnitureFittings 2025-12-31 01202761 d:FurnitureFittings 2024-12-31 01202761 d:FurnitureFittings d:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 01202761 d:ComputerEquipment 2025-01-01 2025-12-31 01202761 d:ComputerEquipment 2025-12-31 01202761 d:ComputerEquipment 2024-12-31 01202761 d:ComputerEquipment d:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 01202761 d:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 01202761 d:CurrentFinancialInstruments 2025-12-31 01202761 d:CurrentFinancialInstruments 2024-12-31 01202761 d:Non-currentFinancialInstruments 2025-12-31 01202761 d:Non-currentFinancialInstruments 2024-12-31 01202761 d:CurrentFinancialInstruments d:WithinOneYear 2025-12-31 01202761 d:CurrentFinancialInstruments d:WithinOneYear 2024-12-31 01202761 d:Non-currentFinancialInstruments d:AfterOneYear 2025-12-31 01202761 d:Non-currentFinancialInstruments d:AfterOneYear 2024-12-31 01202761 d:ShareCapital 2025-12-31 01202761 d:ShareCapital 2024-12-31 01202761 d:RetainedEarningsAccumulatedLosses 2025-12-31 01202761 d:RetainedEarningsAccumulatedLosses 2024-12-31 01202761 d:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2025-12-31 01202761 d:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2024-12-31 01202761 d:TaxLossesCarry-forwardsDeferredTax 2025-12-31 01202761 d:TaxLossesCarry-forwardsDeferredTax 2024-12-31 01202761 c:FRS102 2025-01-01 2025-12-31 01202761 c:Audited 2025-01-01 2025-12-31 01202761 c:FullAccounts 2025-01-01 2025-12-31 01202761 c:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 01202761 c:SmallCompaniesRegimeForAccounts 2025-01-01 2025-12-31 01202761 2 2025-01-01 2025-12-31 01202761 e:PoundSterling 2025-01-01 2025-12-31 iso4217:GBP xbrli:pure

Registered number: 01202761 A.B.G. RUBBER & PLASTICS LIMITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2025
A.B.G. RUBBER & PLASTICS LIMITED CONTENTS
| Page
Balance Sheet | 1 - 2
Notes to the Financial Statements | 3 - 12
A.B.G. RUBBER & PLASTICS LIMITED REGISTERED NUMBER: 01202761 BALANCE SHEET AS AT 31 DECEMBER 2025
|  | 2025 |  | 2024
Note |  | £ |  | £
Fixed assets |  |  |  |  |
Tangible assets | 4 |  | 839,580 |  | 936,533
|  |  | 839,580 |  | 936,533
Current assets |  |  |  |  |
Stocks | 5 | 377,822 |  | 308,863 |
Debtors: amounts falling due within one year | 6 | 699,885 |  | 711,437 |
Bank and cash balances |  | 1,888,886 |  | 2,073,284 |
|  | 2,966,593 |  | 3,093,584 |
Current liabilities |  |  |  |  |
Creditors: amounts falling due within one year | 7 | (537,004) |  | (824,634) |
Net current assets |  |  | 2,429,589 |  | 2,268,950
Total assets less current liabilities |  |  | 3,269,169 |  | 3,205,483
Creditors: amounts falling due after more than one year | 8 |  | (198,667) |  | (426,217)
Provisions for liabilities |  |  |  |  |
Deferred tax | 10 | (183,831) |  | (202,690) |
|  |  | (183,831) |  | (202,690)
Net assets |  |  | 2,886,671 |  | 2,576,576
Capital and reserves |  |  |  |  |
Called up share capital |  |  | 250,000 |  | 250,000
Profit and loss account |  |  | 2,636,671 |  | 2,326,576
|  |  | 2,886,671 |  | 2,576,576
Page 1
A.B.G. RUBBER & PLASTICS LIMITED REGISTERED NUMBER: 01202761 BALANCE SHEET (CONTINUED) AS AT 31 DECEMBER 2025 The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities. The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. The Company has opted not to file the profit and loss account in accordance with provisions applicable to companies subject to the small companies' regime. The financial statements were approved and authorised for issue by the board and were signed on its behalf by:
................................................ N J Driver
Director
Date: 15 May 2026
The notes on pages 3 to 12 form part of these financial statements. Page 2
A.B.G. RUBBER & PLASTICS LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2025
1. | General information
A.B.G Rubber & Plastics Limited is a private company, limited by shares, domiciled in England and Wales, registration number 01202761. The registered office is 68 Scudamore Road, Braunstone Frith Industrial Estate, Leicester, LE3 1UA. The principal activity of the Company continues to be that of the manufacture and machining of industrial rubber and plastics products. 2. Accounting policies
| 2.1 | Basis of preparation of financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A – small entities, and the requirements of the Companies Act 2006. The Company is a small entity but is subject to statutory audit as a member of a large group. The financial statements have been prepared under the historical cost convention unless otherwise specified. The disclosure requirements of Section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view. The Company's functional and presentational currency is British Pound Sterling (£). The following principal accounting policies have been applied:
| 2.2 | Going concern
After reviewing the Company's forecasts and projections, the directors have a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future. The Company remains profitable post year end, with a strong Balance Sheet, available working capital and cash balances. The directors consider the Company has the ability to continue as a going concern for at least the next 12 months from date of signing, therefore continuing to adopt the going concern basis in preparing its financial statements.
| 2.3 | 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. Page 3
A.B.G. RUBBER & PLASTICS LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2025 2. Accounting policies (continued)
| 2.4 | Operating leases: the Company as lessee
Rentals paid under operating leases are charged to the Profit and Loss Account on a straight-line basis over the lease term.
| 2.5 | Hire purchase agreements
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 the Profit and Loss Account so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.
| 2.6 | Interest income
Interest income is recognised in the Profit and Loss Account using the effective interest method.
| 2.7 | Finance costs
Finance costs are charged to the Profit and Loss Account 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.
| 2.8 | 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 the Profit and Loss Account 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. Page 4
A.B.G. RUBBER & PLASTICS LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2025 2. Accounting policies (continued)
| 2.9 | Current and deferred taxation
The tax expense for the year comprises current and deferred tax. Tax is recognised in the Profit and Loss Account 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.
| 2.10 | Tangible fixed assets
Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management. Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on a reducing balance basis. Depreciation is charged for full year of addition and no depreciation in year of disposal. Depreciation is provided on the following basis:
|  |  |  | Plant and machinery | - | 20% | reducing balance per annum
|  |  |  | Motor vehicles | - | 25% | reducing balance per annum
|  |  |  | Fixtures and fittings | - | 15% | reducing balance per annum
|  |  |  | Computer equipment | - | 25% | reducing balance per annum
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 the Profit and Loss Account. Page 5
A.B.G. RUBBER & PLASTICS LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2025 2. Accounting policies (continued)
| 2.11 | 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. Work in progress and finished goods include labour and attributable overheads. 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 the Profit and Loss Account.
| 2.12 | Debtors
Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at transaction price, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.
| 2.13 | Cash and cash equivalents
Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.
| 2.14 | Creditors
Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at transaction price, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.
| 2.15 | 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. Increases in provisions are generally charged as an expense to the Profit and Loss Account.
| 2.16 | 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. The Company has elected to apply the recognition and measurement provisions of IFRS 9 Financial Instruments (as adopted by the UK Endorsement Board) with the disclosure requirements of Sections 11 and 12 and the other presentation requirements of FRS 102. 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 Page 6
A.B.G. RUBBER & PLASTICS LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2025 2. Accounting policies (continued)
| 2.16 | Financial instruments (continued)
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. 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 the Profit and Loss Account. 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 and Loss Account. 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 Page 7
A.B.G. RUBBER & PLASTICS LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2025 2. Accounting policies (continued)
| 2.16 | Financial instruments (continued)
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. Derecognition of financial instruments Derecognition of financial assets Financial assets are derecognised when their contractual right to future cash flow expire, or are settled, or when the Company transfers the asset and substantially all the risks and rewards of ownership to another party. If significant risks and rewards of ownership are retained after the transfer to another party, then the Company will continue to recognise the value of the portion of the risks and rewards retained. Derecognition of financial liabilities Financial liabilities are derecognised when the Company's contractual obligations expire or are discharged or cancelled.
3. | Employees
| The average monthly number of employees, including directors, during the year was 32 (2024 - 33). No director received any remuneration during the current or prior year for services to the Company.
Page 8
A.B.G. RUBBER & PLASTICS LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2025
4. | Tangible fixed assets
|  | Plant and machinery | Motor vehicles | Fixtures and fittings | Computer equipment | Total
|  | £ | £ | £ | £ | £
| Cost or valuation |  |  |  |  |
| At 1 January 2025 | 2,475,713 | 31,200 | 70,734 | 22,500 | 2,600,147
| Additions | 86,677 | 27,995 | 399 | - | 115,071
| At 31 December 2025 | 2,562,390 | 59,195 | 71,133 | 22,500 | 2,715,218
| Depreciation |  |  |  |  |
| At 1 January 2025 | 1,575,424 | 18,038 | 49,877 | 20,275 | 1,663,614
| Charge for the year | 197,415 | 10,289 | 3,764 | 556 | 212,024
| At 31 December 2025 | 1,772,839 | 28,327 | 53,641 | 20,831 | 1,875,638
| Net book value |  |  |  |  |
| At 31 December 2025 | 789,551 | 30,868 | 17,492 | 1,669 | 839,580
| At 31 December 2024 | 900,289 | 13,162 | 20,857 | 2,225 | 936,533
Page 9
A.B.G. RUBBER & PLASTICS LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2025
5. | Stocks
|  |  |  |  | 2025 | 2024
|  |  |  |  | £ | £
| Raw materials and consumables | 335,374 | 274,587
| Work in progress | 42,448 | 34,276
|  | 377,822 | 308,863
6. | Debtors
|  |  |  |  | 2025 | 2024
|  |  |  |  | £ | £
| Trade debtors | 671,654 | 680,580
| Other debtors | 730 | 750
| Prepayments and accrued income | 27,501 | 30,107
|  | 699,885 | 711,437
7. | Creditors: Amounts falling due within one year
|  |  |  |  | 2025 | 2024
|  |  |  |  | £ | £
| Trade creditors | 176,370 | 184,378
| Amounts owed to group undertakings | 7,128 | 249,879
| Corporation tax | 34,088 | 56,331
| Other taxation and social security | 39,247 | 40,770
| Obligations under finance lease and hire purchase contracts | 227,550 | 253,862
| Accruals and deferred income | 52,621 | 39,414
|  | 537,004 | 824,634
| Obligations under hire purchase contracts amounting to £227,550 (2024: £253,862) are secured by the Company against the assets to which they relate.
Page 10
A.B.G. RUBBER & PLASTICS LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2025
8. | Creditors: Amounts falling due after more than one year
|  |  |  |  | 2025 | 2024
|  |  |  |  | £ | £
| Net obligations under finance leases and hire purchase contracts | 198,667 | 426,217
|  | 198,667 | 426,217
| Obligations under hire purchase contracts amounting to £198,667 (2024: £426,217) are secured by the Company against the assets to which they relate.
9. | Financial instruments
|  |  |  |  | 2025 | 2024
|  |  |  |  | £ | £
| Financial assets |  |
| Financial assets measured at fair value through profit or loss | 1,888,886 | 1,888,886
10. | Deferred taxation
|  | 2025
|  | £
| At beginning of year | 202,690
| Charged to the Profit and Loss Account | (18,859)
| At end of year | 183,831
| The provision for deferred taxation is made up as follows:
|  |  |  |  | 2025 | 2024
|  |  |  |  | £ | £
| Accelerated capital allowances | 183,831 | 202,690
|  | 183,831 | 202,690
11. Financial commitments At the balance sheet date, the total amount of commitments, guarantees and contingencies was £31,250 (2024: £156,250). Page 11
A.B.G. RUBBER & PLASTICS LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2025
12. | Related party transactions
| In accordance with FRS 102 1AC.35, as a wholly owned Subsidiary of Oadby Plastics Limited, which is owned by Oadby Plastics Holdings Limited, the Company is exempt from the requirement to disclose transactions with other members of the Group.
13. | Controlling party
The immediate parent Company is Oadby Plastics Limited, a Company incorporated in England and Wales. The ultimate parent undertaking and controlling party of this Company is Oadby Plastics Holdings Limited, a company incorporated in England and Wales. The registered office and principal place of business is 68 Scudamore Road, Braunstone Frith Industrial Estate, Leicester, LE3 1UA. The parent undertaking preparing consolidated financial statements for the smallest and largest Group of which the Company is a member is Oadby Plastics Holdings Limited. Copies of the consolidated financial statements are publicly available from the registered office at 68 Scudamore Road, Braunstone Frith Industrial Estate, Leicester, LE3 1UA.
14. | Auditor's information
The auditor's report on the financial statements for the year ended 31 December 2025 was unqualified. The audit report was signed on 15 May 2026 by Shelley Harvey FCCA (Senior Statutory Auditor) on behalf of MHA. MHA is the trading name of MHA Audit Services LLP, a limited liability partnership in England and Wales (registered number OC455542).
Page 12