Company Registration No. 06700208 (England and Wales)
Proteum Limited
Financial statements
for the year ended 31 August 2025
Pages for filing with the registrar
Proteum Limited
Contents
Page
Statement of financial position
1
Notes to the financial statements
2 - 9
Proteum Limited
Statement of financial position
As at 31 August 2025
1
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
4
4,258
Tangible assets
5
252,209
165,361
252,209
169,619
Current assets
Stocks
7
1,025,269
772,969
Debtors
8
520,425
260,660
Investments
2,328
1,746
Cash at bank and in hand
110,736
592,374
1,658,758
1,627,749
Creditors: amounts falling due within one year
9
(584,085)
(1,433,138)
Net current assets
1,074,673
194,611
Total assets less current liabilities
1,326,882
364,230
Creditors: amounts falling due after more than one year
10
(5,089,644)
(4,083,866)
Provisions for liabilities
(39,386)
Net liabilities
(3,762,762)
(3,759,022)
Capital and reserves
Called up share capital
11
75,100
75,100
Profit and loss reserves
(3,837,862)
(3,834,122)
Total equity
(3,762,762)
(3,759,022)
The directors of the company have elected not to include a copy of the income statement within the financial statements.true
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved by the board of directors and authorised for issue on 20 May 2026 and are signed on its behalf by:
A S Mitchell
Director
Company Registration No. 06700208
Proteum Limited
Notes to the financial statements
For the year ended 31 August 2025
2
1
Accounting policies
Company information
Proteum Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Airfield, Dunkeswell, Honiton, Devon, England, EX14 4LF. The principal place of business is Office 4 & 5, Firefly Road, Hamble Point Marina, School Lane, Hamble-Le-Rice, Southampton, SO31 4NB.
1.1
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. 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 financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
The financial statements of the company are consolidated in the financial statements of SC Group-Global Limited. These consolidated financial statements are available from its registered office, The Airfield, Dunkeswell, Honiton, Devon, England, EX14 4LF.
1.2
Going concern
At the time of approving these financial statements, the directors have a reasonable expectation that the business has adequate resources to continue in operational existence for the foreseeable future. true
As part of making the above assessment, the directors continue to review the business in the current trading environment and in particular the adequacy of its current banking facilities and its access to additional facilities should these be required. The Company has an on demand bank facility that is renewable on an annual basis and believe that this will continue to be renewed at the current levels in line with previous years. The directors continue to test their assumptions with forecasts being reviewed regularly and ongoing discussions with lenders and banks to explore opportunities to increase facilities if appropriate.
The latest budget has been reviewed, sensitised and a number of differing scenarios produced under different planning assumptions. The scenarios continue to indicate that the business will be able to operate positively and effectively.
Following these reviews, the directors have a reasonable expectation that the business has adequate resources to continue in operational existence for the foreseeable future. Therefore, the directors consider it to be appropriate to prepare the accounts on a going concern basis.
Proteum Limited
Notes to the financial statements (continued)
For the year ended 31 August 2025
1
Accounting policies (continued)
3
1.3
Revenue
Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the Company's activities. Turnover is shown net of value added tax, returns, rebates and discounts. The Company recognises revenue when the amount of revenue can be reliably measured and it is probable that future economic benefits will flow to the entity, which is deemed to be on delivery of goods or services to customers.
1.4
Intangible fixed assets other than goodwill
Separately acquired trademarks and licences are shown at historical cost. Trademarks, licences and customer-related intangible assets have a finite useful life and are carried at cost less accumulated amortisation and any accumulated impairment losses.
Amortisation
Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:
Software
20% straight line
Distribution agreements
Over the period of the agreement
1.5
Tangible fixed assets
Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
Depreciation
Depreciation is charged so as to write off the cost of assets less any estimated residual value, other than land and properties under construction, over their estimated useful lives, as follows:
Land and buildings
10% straight line
Plant and machinery
20% - 25% straight line
Furniture, fixtures and fittings
20% - 25% straight line
1.6
Stocks
Stock and work in progress are valued at the lower of cost and net realisable value, after due regard for obsolete and slow moving stocks. Net realisable value is based on selling price less anticipated costs to completion and selling costs. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads.
1.7
Financial instruments
Classification
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 net assets of the company.
Proteum Limited
Notes to the financial statements (continued)
For the year ended 31 August 2025
1
Accounting policies (continued)
4
Recognition and measurement
Financial instruments are recognised when the company becomes party to the contractual provisions of the instrument and derecognised when in the case of assets, the contractual rights to cash flows from the assets expire or substantially all the risks and rewards of ownership are transferred to another party, or in the case of liabilities, when the company's obligations are discharged, expire or are cancelled.
The company holds the following financial instruments:
Short term trade and other debtors and creditors;
Short and Long term intra group creditors; and
Shares in listed entities
All of the financial instruments of the company are considered to be basic financial instruments. Such instruments are initially measured at transaction price, including transaction costs. Those instruments considered current are subsequently carried at the undiscounted amount of the cash or other consideration expected to be paid or received, after taking account of impairment adjustments. Long term instruments are subsequently measured at amortised cost using the effective interest rate method.
1.8
Taxation
Tax expense for the period represents the sum of the current tax currently payable and deferred tax. Tax is recognised in the profit or loss account, except that a charge attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.
Current tax
The current corporation tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay more, or a right to pay less or to receive more tax.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.9
Defined contribution pension obligation
A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.
Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.
Proteum Limited
Notes to the financial statements (continued)
For the year ended 31 August 2025
1
Accounting policies (continued)
5
1.10
Leases
As lessee
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the statement of financial position as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
As lessor
When the company acts as a lessor, a lease is classified as a finance lease whenever it transfers substantially all the risks and rewards of ownership of the underlying asset to the lessee, either at the end of the lease term or for the major part of the economic life of the asset. All other leases are classified as operating leases. If an arrangement contains both lease and non-lease components, the company allocates the consideration in the contract to the two elements.
Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.
1.11
Foreign exchange
Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rates prevailing on the initial transaction dates. Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.
Proteum Limited
Notes to the financial statements (continued)
For the year ended 31 August 2025
6
2
Critical accounting judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Stock and work in progress provisions
At the reporting date management review stock and work in progress held on a line by line basis for evidence of obsolescence. Calculation of this provision requires judgements to be made, which include forecast consumer demand, consideration of the age of stock, and a determination of the net realisable value for slow moving stock lines.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
10
10
4
Intangible fixed assets
Distribution agreements
£
Cost
At 1 September 2024 and 31 August 2025
469,970
Amortisation and impairment
At 1 September 2024
465,712
Amortisation charged for the year
4,258
At 31 August 2025
469,970
Carrying amount
At 31 August 2025
At 31 August 2024
4,258
Proteum Limited
Notes to the financial statements (continued)
For the year ended 31 August 2025
7
5
Tangible fixed assets
Land and buildings
Plant and machinery
Furniture, fixtures and fittings
Total
£
£
£
£
Cost
At 1 September 2024
22,347
228,697
35,101
286,145
Additions
118,484
118,484
Disposals
(14,089)
(2,875)
(16,964)
At 31 August 2025
22,347
333,092
32,226
387,665
Depreciation and impairment
At 1 September 2024
12,293
75,570
32,921
120,784
Depreciation charged in the year
2,235
28,213
1,188
31,636
Eliminated in respect of disposals
(14,089)
(2,875)
(16,964)
At 31 August 2025
14,528
89,694
31,234
135,456
Carrying amount
At 31 August 2025
7,819
243,398
992
252,209
At 31 August 2024
10,054
153,127
2,180
165,361
6
Financial instruments
2025
2024
£
£
Carrying amount of financial assets include:
Instruments measured at fair value through profit or loss
2,328
1,746
7
Stocks
2025
2024
£
£
Raw materials and consumables
871,779
689,893
Work in progress
153,490
83,076
1,025,269
772,969
8
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
230,805
161,914
Other debtors
194,498
98,746
425,303
260,660
Proteum Limited
Notes to the financial statements (continued)
For the year ended 31 August 2025
8
Debtors (continued)
8
2025
2024
Amounts falling due after more than one year:
£
£
Deferred tax asset
95,122
Total debtors
520,425
260,660
9
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans and overdrafts
740,306
Trade creditors
198,369
76,584
Amounts owed to group undertakings
5,972
3,126
Taxation and social security
82,737
64,278
Other creditors
297,007
548,844
584,085
1,433,138
10
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Obligations under finance leases
123,301
94,056
Amounts owed to group undertakings
4,966,343
3,989,810
5,089,644
4,083,866
11
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A shares of £1 each
100
100
100
100
Ordinary B shares of £1 each
75,000
75,000
75,000
75,000
75,100
75,100
75,100
75,100
The company has two classes of ordinary shares which carry no right to fixed income and carry full voting rights.
Proteum Limited
Notes to the financial statements (continued)
For the year ended 31 August 2025
9
12
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.
The auditor's report is unqualified and includes the following:
Opinion
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 August 2025 and of its loss 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.
Senior Statutory Auditor:
Neil Davies
Statutory Auditors:
Saffery LLP
Date of audit report:
20 May 2026
13
Financial commitments, guarantees and contingent liabilities
An unlimited multilateral company guarantee has been given to the group's bankers by SC Group-Global Limited, SC Innovation-Global Limited, Proteum Limited, Blackhill Engineering Services Limited and Supacat Limited covering all the present and future indebtedness and liabilities to the bank howsoever arising. All amounts owed to the group's bankers are secured by fixed and floating charges over the assets of the companies.
14
Related party transactions
The company has taken advantage of the exemption in FRS 102 Section 1A from disclosing transactions with its parent company and other members of the group.
Balances owed to and from group companies are disclosed within the notes to the financial statements.
15
Parent company
The company's immediate parent and ultimate controlling party is SC Group-Global Limited, incorporated in England and Wales. SC Group-Global Limited is the parent company of the smallest group for which consolidated financial statements are drawn up of which the company is a member.
These financial statements are available upon request from Companies House. The address of the parent company's registered office is that of the company as stated in note 1.
2025-08-312024-09-01falsefalsefalse20 May 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr R S N AmesMr A S MitchellMr J J Treasure067002082024-09-012025-08-31067002082025-08-31067002082024-08-3106700208core:IntangibleAssetsOtherThanGoodwill2025-08-3106700208core:IntangibleAssetsOtherThanGoodwill2024-08-3106700208core:PlantMachinery2025-08-3106700208core:FurnitureFittings2025-08-3106700208core:LandBuildings2024-08-3106700208core:PlantMachinery2024-08-3106700208core:FurnitureFittings2024-08-3106700208core:CurrentFinancialInstrumentscore:WithinOneYear2025-08-3106700208core:CurrentFinancialInstrumentscore:WithinOneYear2024-08-3106700208core:Non-currentFinancialInstrumentscore:AfterOneYear2025-08-3106700208core:Non-currentFinancialInstrumentscore:AfterOneYear2024-08-3106700208core:CurrentFinancialInstruments2025-08-3106700208core:CurrentFinancialInstruments2024-08-3106700208core:Non-currentFinancialInstruments2025-08-3106700208core:Non-currentFinancialInstruments2024-08-3106700208core:ShareCapital2025-08-3106700208core:ShareCapital2024-08-3106700208core:RetainedEarningsAccumulatedLosses2025-08-3106700208core:RetainedEarningsAccumulatedLosses2024-08-3106700208core:ShareCapitalOrdinaryShareClass12025-08-3106700208core:ShareCapitalOrdinaryShareClass12024-08-3106700208core:ShareCapitalOrdinaryShareClass22025-08-3106700208core:ShareCapitalOrdinaryShareClass22024-08-3106700208core:ShareCapitalOrdinaryShares2025-08-3106700208core:ShareCapitalOrdinaryShares2024-08-3106700208bus:Director22024-09-012025-08-3106700208core:IntangibleAssetsOtherThanGoodwill2024-09-012025-08-3106700208core:ComputerSoftware2024-09-012025-08-3106700208core:PatentsTrademarksLicencesConcessionsSimilar2024-09-012025-08-3106700208core:LandBuildingscore:LongLeaseholdAssets2024-09-012025-08-3106700208core:PlantMachinery2024-09-012025-08-3106700208core:FurnitureFittings2024-09-012025-08-31067002082023-09-012024-08-3106700208core:IntangibleAssetsOtherThanGoodwill2024-08-3106700208core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-08-3106700208core:PlantMachinery2024-08-3106700208core:FurnitureFittings2024-08-31067002082024-08-3106700208core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-08-3106700208core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-09-012025-08-3106700208core:AfterOneYear2025-08-3106700208core:AfterOneYear2024-08-3106700208bus:OrdinaryShareClass12024-09-012025-08-3106700208bus:OrdinaryShareClass22024-09-012025-08-3106700208bus:OrdinaryShareClass12025-08-3106700208bus:OrdinaryShareClass12024-08-3106700208bus:OrdinaryShareClass22025-08-3106700208bus:OrdinaryShareClass22024-08-3106700208bus:AllOrdinaryShares2025-08-3106700208bus:AllOrdinaryShares2024-08-3106700208bus:PrivateLimitedCompanyLtd2024-09-012025-08-3106700208bus:FRS1022024-09-012025-08-3106700208bus:Audited2024-09-012025-08-3106700208bus:Director12024-09-012025-08-3106700208bus:Director32024-09-012025-08-3106700208bus:SmallCompaniesRegimeForAccounts2024-09-012025-08-3106700208bus:FullAccounts2024-09-012025-08-31xbrli:purexbrli:sharesiso4217:GBP