Company registration number 03771336 (England and Wales)
BYTOMIC DISTRIBUTION LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
PAGES FOR FILING WITH REGISTRAR
BYTOMIC DISTRIBUTION LIMITED
COMPANY INFORMATION
Directors
Mr J E Edwards-Bytom
Mr S R Saipe
Company number
03771336
Registered office
Unit 10
Top Angel
Buckingham
Buckinghamshire
MK18 1TH
Accountants
Ormerod Rutter Limited
The Oakley
Kidderminster Road
Droitwich
Worcestershire
WR9 9AY
Bankers
Barclays Bank Plc
36 Market Square
Bicester
Oxfordshire
OX26 6AQ
BYTOMIC DISTRIBUTION LIMITED
CONTENTS
Page
Accountants' report
1
Balance sheet
2 - 3
Notes to the financial statements
4 - 9
BYTOMIC DISTRIBUTION LIMITED
ACCOUNTANTS' REPORT TO THE BOARD OF DIRECTORS ON THE PREPARATION OF THE UNAUDITED STATUTORY FINANCIAL STATEMENTS OF BYTOMIC DISTRIBUTION LIMITED FOR THE YEAR ENDED 31 AUGUST 2025
- 1 -
In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Bytomic Distribution Limited for the year ended 31 August 2025 which comprise, the balance sheet and the related notes from the company’s accounting records and from information and explanations you have given us.
As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at https://www.icaew.com/regulation.
This report is made solely to the board of directors of Bytomic Distribution Limited, as a body, in accordance with our terms of engagement. Our work has been undertaken solely to prepare for your approval the financial statements of Bytomic Distribution Limited and state those matters that we have agreed to state to the board of directors of Bytomic Distribution Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Bytomic Distribution Limited and its board of directors as a body, for our work or for this report.
It is your duty to ensure that Bytomic Distribution Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of Bytomic Distribution Limited. You consider that Bytomic Distribution Limited is exempt from the statutory audit requirement for the year.
We have not been instructed to carry out an audit or a review of the financial statements of Bytomic Distribution Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.
Ormerod Rutter Limited
18 March 2026
Chartered Accountants
The Oakley
Kidderminster Road
Droitwich
Worcestershire
WR9 9AY
BYTOMIC DISTRIBUTION LIMITED
BALANCE SHEET
AS AT
31 AUGUST 2025
31 August 2025
- 2 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
3
2,100
2,400
Tangible assets
4
71,151
85,944
Investments
5
3,202
3,202
76,453
91,546
Current assets
Stocks
712,895
723,851
Debtors
6
884,151
627,401
Cash at bank and in hand
22,776
5,254
1,619,822
1,356,506
Creditors: amounts falling due within one year
7
(933,578)
(679,427)
Net current assets
686,244
677,079
Total assets less current liabilities
762,697
768,625
Creditors: amounts falling due after more than one year
8
(2,750)
(45,746)
Provisions for liabilities
10
(1,850)
Net assets
758,097
722,879
Capital and reserves
Called up share capital
11
102
102
Profit and loss reserves
757,995
722,777
Total equity
758,097
722,879
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
For the financial year ended 31 August 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.
The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
BYTOMIC DISTRIBUTION LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 AUGUST 2025
31 August 2025
- 3 -
The financial statements were approved by the board of directors and authorised for issue on 18 March 2026 and are signed on its behalf by:
Mr J E Edwards-Bytom
Director
Company registration number 03771336 (England and Wales)
BYTOMIC DISTRIBUTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
- 4 -
1
Accounting policies
Company information
Bytomic Distribution Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 10, Top Angel, Buckingham, Buckinghamshire, MK18 1TH.
1.1
Accounting convention
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 have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods provided in the normal course of business, and is shown net of VAT and other sales related taxes.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
1.3
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Brand rights
10 years on cost
1.4
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Plant and machinery
20% on reducing balance
Fixtures and fittings
20% on reducing balance
Motor vehicles
20% on reducing balance
BYTOMIC DISTRIBUTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 5 -
1.5
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.
1.6
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
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 profit and loss account, 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.
1.7
Employee benefits
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
1.8
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
BYTOMIC DISTRIBUTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 6 -
1.9
Leases
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 balance sheet 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.
1.10
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
12
12
3
Intangible fixed assets
Goodwill
Brand rights
Total
£
£
£
Cost
At 1 September 2024 and 31 August 2025
7,200
3,000
10,200
Amortisation and impairment
At 1 September 2024
7,200
600
7,800
Amortisation charged for the year
300
300
At 31 August 2025
7,200
900
8,100
Carrying amount
At 31 August 2025
2,100
2,100
At 31 August 2024
2,400
2,400
BYTOMIC DISTRIBUTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 7 -
4
Tangible fixed assets
Plant and machinery
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
Cost
At 1 September 2024
82,113
67,161
6,637
155,911
Additions
1,603
1,390
2,993
At 31 August 2025
83,716
68,551
6,637
158,904
Depreciation and impairment
At 1 September 2024
40,532
28,108
1,327
69,967
Depreciation charged in the year
8,634
8,090
1,062
17,786
At 31 August 2025
49,166
36,198
2,389
87,753
Carrying amount
At 31 August 2025
34,550
32,353
4,248
71,151
At 31 August 2024
41,581
39,053
5,310
85,944
5
Fixed asset investments
2025
2024
£
£
Other investments other than loans
3,202
3,202
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
116,791
71,363
Amounts owed by group undertakings
700,771
503,219
Other debtors
66,589
44,368
Deferred tax asset
8,451
884,151
627,401
7
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
175,187
44,180
Trade creditors
328,650
290,272
Taxation and social security
126,305
74,334
Other creditors
303,436
270,641
933,578
679,427
BYTOMIC DISTRIBUTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 8 -
8
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
40,246
Other creditors
2,750
5,500
2,750
45,746
9
Secured debts
The following secured debts are included within creditors:
2025
2024
£
£
Hire purchase contracts
5,500
8,250
Bank loans
175,187
84,426
Other loans
82,209
-
262,896
92,676
Hire purchase contracts are secured against the assets to which they relate.
Bank and other loans are secured by way of a fixed and floating charge over all assets of the company.
10
Provisions for liabilities
2025
2024
£
£
Deferred tax liabilities
1,850
11
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A of £1 each
1
1
1
1
Ordinary B of £1 each
100
100
100
100
Ordinary C of £1 each
1
1
1
1
102
102
102
102
12
Related party transactions
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.
BYTOMIC DISTRIBUTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 9 -
13
Control
Ultimate parent company
The ultimate parent company is Made4Sport Limited, a company registered in England and Wales.
Ultimate controlling party
The ultimate controlling party is Mr J Edwards-Bytom, by virtue of his controlling interest in the ultimate parent company.
2025-08-312024-09-01falsefalsefalse18 March 2026CCH SoftwareCCH Accounts Production 2025.300No description of principal activityMr J E Edwards-BytomMr S R Saipe037713362024-09-012025-08-3103771336bus:Director12024-09-012025-08-3103771336bus:Director22024-09-012025-08-3103771336bus:RegisteredOffice2024-09-012025-08-3103771336bus:Agent12024-09-012025-08-31037713362025-08-31037713362024-08-3103771336core:NetGoodwill2025-08-3103771336core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-08-3103771336core:NetGoodwill2024-08-3103771336core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-08-3103771336core:PlantMachinery2025-08-3103771336core:FurnitureFittings2025-08-3103771336core:MotorVehicles2025-08-3103771336core:PlantMachinery2024-08-3103771336core:FurnitureFittings2024-08-3103771336core:MotorVehicles2024-08-3103771336core:CurrentFinancialInstrumentscore:WithinOneYear2025-08-3103771336core:CurrentFinancialInstrumentscore:WithinOneYear2024-08-3103771336core:Non-currentFinancialInstrumentscore:AfterOneYear2025-08-3103771336core:Non-currentFinancialInstrumentscore:AfterOneYear2024-08-3103771336core:CurrentFinancialInstruments2025-08-3103771336core:CurrentFinancialInstruments2024-08-3103771336core:Non-currentFinancialInstruments2025-08-3103771336core:Non-currentFinancialInstruments2024-08-3103771336core:ShareCapital2025-08-3103771336core:ShareCapital2024-08-3103771336core:RetainedEarningsAccumulatedLosses2025-08-3103771336core:RetainedEarningsAccumulatedLosses2024-08-3103771336core:ShareCapitalOrdinaryShareClass12025-08-3103771336core:ShareCapitalOrdinaryShareClass12024-08-3103771336core:ShareCapitalOrdinaryShareClass22025-08-3103771336core:ShareCapitalOrdinaryShareClass22024-08-3103771336core:ShareCapitalOrdinaryShareClass32025-08-3103771336core:ShareCapitalOrdinaryShareClass32024-08-3103771336core:ShareCapitalOrdinaryShares2025-08-3103771336core:ShareCapitalOrdinaryShares2024-08-3103771336core:IntangibleAssetsOtherThanGoodwill2024-09-012025-08-3103771336core:PlantMachinery2024-09-012025-08-3103771336core:FurnitureFittings2024-09-012025-08-3103771336core:MotorVehicles2024-09-012025-08-31037713362023-09-012024-08-3103771336core:NetGoodwill2024-08-3103771336core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-08-31037713362024-08-3103771336core:NetGoodwill2024-09-012025-08-3103771336core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-09-012025-08-3103771336core:PlantMachinery2024-08-3103771336core:FurnitureFittings2024-08-3103771336core:MotorVehicles2024-08-3103771336core:WithinOneYear2025-08-3103771336core:WithinOneYear2024-08-3103771336bus:OrdinaryShareClass12024-09-012025-08-3103771336bus:OrdinaryShareClass22024-09-012025-08-3103771336bus:OrdinaryShareClass32024-09-012025-08-3103771336bus:OrdinaryShareClass12025-08-3103771336bus:OrdinaryShareClass12024-08-3103771336bus:OrdinaryShareClass22025-08-3103771336bus:OrdinaryShareClass22024-08-3103771336bus:OrdinaryShareClass32025-08-3103771336bus:OrdinaryShareClass32024-08-3103771336bus:AllOrdinaryShares2025-08-3103771336bus:AllOrdinaryShares2024-08-3103771336bus:PrivateLimitedCompanyLtd2024-09-012025-08-3103771336bus:FRS1022024-09-012025-08-3103771336bus:AuditExemptWithAccountantsReport2024-09-012025-08-3103771336bus:SmallCompaniesRegimeForAccounts2024-09-012025-08-3103771336bus:FullAccounts2024-09-012025-08-31xbrli:purexbrli:sharesiso4217:GBP