16
22 May 2026
false
false
false
false
false
false
false
false
false
false
true
false
false
false
false
false
false
No description of principal activity
2025-01-01
Sage Accounts Production Advanced 2024 - FRS102_2024
374,564
756,000
5,564
1,125,000
93,897
72,500
5,564
160,833
964,167
280,667
11,166
11,166
11,166
xbrli:pure
xbrli:shares
iso4217:GBP
02213714
2025-01-01
2025-12-31
02213714
2025-12-31
02213714
2024-12-31
02213714
2024-01-01
2024-12-31
02213714
2024-12-31
02213714
2023-12-31
02213714
bus:Director4
2025-01-01
2025-12-31
02213714
core:DevelopmentCostsCapitalisedDevelopmentExpenditure
2024-12-31
02213714
core:DevelopmentCostsCapitalisedDevelopmentExpenditure
2025-12-31
02213714
core:PlantMachinery
2024-12-31
02213714
core:FurnitureFittings
2024-12-31
02213714
core:PlantMachinery
2025-12-31
02213714
core:FurnitureFittings
2025-12-31
02213714
core:DevelopmentCostsCapitalisedDevelopmentExpenditure
2025-01-01
2025-12-31
02213714
core:WithinOneYear
2025-12-31
02213714
core:WithinOneYear
2024-12-31
02213714
core:PlantMachinery
2025-01-01
2025-12-31
02213714
core:FurnitureFittings
2025-01-01
2025-12-31
02213714
core:ShareCapital
2025-12-31
02213714
core:ShareCapital
2024-12-31
02213714
core:CapitalRedemptionReserve
2025-12-31
02213714
core:CapitalRedemptionReserve
2024-12-31
02213714
core:RetainedEarningsAccumulatedLosses
2025-12-31
02213714
core:RetainedEarningsAccumulatedLosses
2024-12-31
02213714
core:BetweenOneFiveYears
2025-12-31
02213714
core:BetweenOneFiveYears
2024-12-31
02213714
core:DevelopmentCostsCapitalisedDevelopmentExpenditure
2024-12-31
02213714
core:CostValuation
core:Non-currentFinancialInstruments
2025-12-31
02213714
core:Non-currentFinancialInstruments
2025-12-31
02213714
core:Non-currentFinancialInstruments
2024-12-31
02213714
bus:Director1
2025-01-01
2025-12-31
02213714
bus:SmallEntities
2025-01-01
2025-12-31
02213714
bus:Audited
2025-01-01
2025-12-31
02213714
bus:SmallCompaniesRegimeForAccounts
2025-01-01
2025-12-31
02213714
bus:PrivateLimitedCompanyLtd
2025-01-01
2025-12-31
02213714
bus:FullAccounts
2025-01-01
2025-12-31
COMPANY REGISTRATION NUMBER:
02213714
|
STATEMENT OF FINANCIAL POSITION |
|
31 December 2025
FIXED ASSETS
|
Intangible assets |
5 |
|
964,167 |
280,667 |
|
Investments |
7 |
|
11,166 |
11,166 |
|
|
--------- |
--------- |
|
|
975,333 |
291,833 |
|
|
|
|
|
CURRENT ASSETS
|
Stocks |
1,714,406 |
|
2,437,034 |
|
Debtors |
8 |
724,273 |
|
1,116,008 |
|
Cash at bank and in hand |
482,021 |
|
657,195 |
|
------------ |
|
------------ |
|
2,920,700 |
|
4,210,237 |
|
|
|
|
|
|
CREDITORS: amounts falling due within one year |
9 |
2,105,961 |
|
3,072,009 |
|
------------ |
|
------------ |
|
NET CURRENT ASSETS |
|
814,739 |
1,138,228 |
|
|
------------ |
------------ |
|
TOTAL ASSETS LESS CURRENT LIABILITIES |
|
1,790,072 |
1,430,061 |
|
|
------------ |
------------ |
|
NET ASSETS |
|
1,790,072 |
1,430,061 |
|
|
------------ |
------------ |
|
|
|
|
|
CAPITAL AND RESERVES
|
Called up share capital |
|
1,000 |
1,000 |
|
Capital redemption reserve |
|
200,000 |
200,000 |
|
Profit and loss account |
|
1,589,072 |
1,229,061 |
|
|
------------ |
------------ |
|
SHAREHOLDERS FUNDS |
|
1,790,072 |
1,430,061 |
|
|
------------ |
------------ |
|
|
|
|
These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of comprehensive income has not been delivered.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
These accounts were approved by the
board of directors
and authorised for issue on
22 May 2026
, and are signed on behalf of the board by:
Company registration number:
02213714
YEAR ENDED 31 DECEMBER 2025
1.
GENERAL INFORMATION
The company is a private company, limited by shares, incorporated in England and Wales, with a registered number
02213714
. The address of the registered office and principal place of business is Unit 14 Abergorki Industrial Estate, Treorchy, Mid Glamorgan, CF42 6DL, United Kingdom.
2.
STATEMENT OF COMPLIANCE
Statement of compliance These financial statements have been prepared in compliance with FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
3.
ACCOUNTING POLICIES
Basis of preparation
The financial statements have been prepared on the historical costs basis and are prepared in sterling, which is the functional currency of the entity.
Foreign currencies
Assets and liabilities denominated in foreign currencies are translated at the rate of exchange at the balance sheet date. Transactions in foreign currencies are recorded at the rate ruling at the date of transaction with all differences taken to the profit and loss account.
True and fair override
The directors have presented certain transactions relating to the purchase of Triax UK and the extraction of the company's trade and assets from group banking commitments in a way that differs from their legal form and have disclosed them as deemed distributions in the Statement of Changes in Equity. The directors have chosen to present these transactions in this manner as they believe it better represents the substance of these transactions and that the accounts still present a true and fair view, which they may not if presented according to their legal form.
Consolidation
The company has taken advantage of the option not to prepare consolidated accounts contained in Section 398 of the Companies Act 2006 on the basis that the company and its subsidiary undertakings comprise a small group.
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
Revenue recognition
Turnover, which is stated net of value added tax, represents amounts invoiced to third parties in the ordinary course of business for goods supplied and for services provided as principal. Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have been transferred to the buyer (usually on the despatch of the goods); the amount of revenue can be measured reliably ; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
Income tax
UK corporation tax is provided at amounts expected to be paid (or recovered) using the tax rates and laws that have been enacted or substantively enacted by the year end date. 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 that result in an obligation to pay more tax in the future or a right to pay less tax in the future have occurred at the balance sheet date. Timing differences are differences between the company's taxable profits and its results as stated in the accounts that arise from the inclusion of gains and losses in tax assessments in the periods different from those in which they are recognised in the accounts.
Operating leases
Lease payments are recognised as an expense over the lease term on a straight-line basis. The aggregate benefit of lease incentives is recognised as a reduction to expense over the lease term, on a straight-line basis.
Intangible assets
Intangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated amortisation and impairment losses. Any intangible assets carried at revalued amounts, are recorded at the fair value at the date of revaluation, as determined by reference to an active market, less any subsequent accumulated amortisation and subsequent accumulated impairment losses.
Amortisation
Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:
|
Intellectual property & development costs |
- |
10 years straight-line basis
|
|
|
|
|
If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
Research and development
Research expenditure is written off in the period in which it is incurred. Development expenditure incurred is capitalised as an intangible asset only when all of the following criteria are met: - It is technically feasible to complete the intangible asset so that it will be available for use or sale; - There is the intention to complete the intangible asset and use or sell it; - There is the ability to use or sell the intangible asset; - The use or sale of the intangible asset will generate probable future economic benefits; - There are adequate technical, financial and other resources available to complete the development and to use or sell the intangible asset; and - The expenditure attributable to the intangible asset during its development can be measured reliably. Expenditure that does not meet the above criteria is expensed as incurred.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
|
Plant and Machinery |
- |
3-10 years straight-line basis
|
|
Fixtures and Fittings |
- |
3-10 years straight-line basis
|
|
|
|
|
Investments
Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses.
Listed investments are measured at fair value with changes in fair value being recognised in profit or loss.
Investments in associates
Investments in associates accounted for in accordance with the cost model are recorded at cost less any accumulated impairment losses. Investments in associates accounted for in accordance with the fair value model are initially recorded at the transaction price. At each reporting date, the investments are measured at fair value, with changes in fair value recognised in other comprehensive income/profit or loss. Where it is impracticable to measure fair value reliably the cost model will be adopted. Dividends and other distributions received from the investment are recognised as income without regard to whether the distributions are from accumulated profits of the associate arising before or after the date of acquisition.
Investments in joint ventures
Investments in jointly controlled entities accounted for in accordance with the cost model are recorded at cost less any accumulated impairment losses. Investments in jointly controlled entities accounted for in accordance with the fair value model are initially recorded at the transaction price. At each reporting date, the investments are measured at fair value, with changes in fair value recognised in other comprehensive income/profit or loss. Where it is impracticable to measure fair value reliably the cost model will be adopted. Dividends and other distributions received from the investment are recognised as income without regard to whether the distributions are from accumulated profits of the joint venture arising before or after the date of acquisition.
Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets.
Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.
Government grants
Government grants in respect of capital expenditure are credited to a deferred income account and are released to profit over the expected useful lives of the relevant assets by equal annual instalments. Grants of a revenue nature are credited to income in the period to which they relate.
Financial instruments
Financial instruments are classified and accounted for, according to the substance of the contractual arrangement, as either financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Defined contribution plans
The company funds money purchase schemes for employees. The assets of the scheme are held separately from those of the company. The annual contributions payable are charged to the profit and loss account. Differences between contributions payable in the year and contributions actually paid are shown as either accruals or prepayments in the balance sheet.
4.
EMPLOYEE NUMBERS
The average number of persons employed by the company during the year amounted to
16
(2024:
16
).
5.
INTANGIBLE ASSETS
|
Intellectual property & development costs |
|
£ |
|
Cost |
|
|
At 1 January 2025 |
374,564 |
|
Additions |
756,000 |
|
Disposals |
(
5,564) |
|
------------ |
|
At 31 December 2025 |
1,125,000 |
|
------------ |
|
Amortisation |
|
|
At 1 January 2025 |
93,897 |
|
Charge for the year |
72,500 |
|
Disposals |
(
5,564) |
|
------------ |
|
At 31 December 2025 |
160,833 |
|
------------ |
|
Carrying amount |
|
|
At 31 December 2025 |
964,167 |
|
------------ |
|
At 31 December 2024 |
280,667 |
|
------------ |
|
|
6.
TANGIBLE ASSETS
|
Plant and machinery |
Fixtures and fittings |
Total |
|
£ |
£ |
£ |
|
Cost |
|
|
|
|
At 1 January 2025 |
37,320 |
127,487 |
164,807 |
|
Disposals |
– |
(
24,063) |
(
24,063) |
|
-------- |
--------- |
--------- |
|
At 31 December 2025 |
37,320 |
103,424 |
140,744 |
|
-------- |
--------- |
--------- |
|
Depreciation |
|
|
|
|
At 1 January 2025 |
37,320 |
127,487 |
164,807 |
|
Disposals |
– |
(
24,063) |
(
24,063) |
|
-------- |
--------- |
--------- |
|
At 31 December 2025 |
37,320 |
103,424 |
140,744 |
|
-------- |
--------- |
--------- |
|
Carrying amount |
|
|
|
|
At 31 December 2025 |
– |
– |
– |
|
-------- |
--------- |
--------- |
|
At 31 December 2024 |
– |
– |
– |
|
-------- |
--------- |
--------- |
|
|
|
|
7.
INVESTMENTS
|
Shares in group undertakings |
|
£ |
|
Cost |
|
|
At 1 January 2025 and 31 December 2025 |
11,166 |
|
-------- |
|
Impairment |
|
|
At 1 January 2025 and 31 December 2025 |
– |
|
-------- |
|
|
|
Carrying amount |
|
|
At 31 December 2025 |
11,166 |
|
-------- |
|
At 31 December 2024 |
11,166 |
|
-------- |
|
|
8.
DEBTORS
|
2025 |
2024 |
|
£ |
£ |
|
Trade debtors |
588,876 |
905,166 |
|
Amounts owed by group undertakings and undertakings in which the company has a participating interest |
– |
19,774 |
|
Other debtors |
135,397 |
191,068 |
|
--------- |
------------ |
|
724,273 |
1,116,008 |
|
--------- |
------------ |
|
|
|
9.
CREDITORS:
amounts falling due within one year
|
2025 |
2024 |
|
£ |
£ |
|
Trade creditors |
1,064,934 |
1,541,028 |
|
Corporation tax |
136,979 |
358,028 |
|
Social security and other taxes |
182,381 |
23,948 |
|
Other creditors |
721,667 |
1,149,005 |
|
------------ |
------------ |
|
2,105,961 |
3,072,009 |
|
------------ |
------------ |
|
|
|
10.
OPERATING LEASES
The total future minimum lease payments under non-cancellable operating leases are as follows:
|
2025 |
2024 |
|
£ |
£ |
|
Not later than 1 year |
42,610 |
46,205 |
|
Later than 1 year and not later than 5 years |
42,008 |
70,957 |
|
-------- |
--------- |
|
84,618 |
117,162 |
|
-------- |
--------- |
|
|
|
11.
SUMMARY AUDIT OPINION
The auditor's report dated
22 May 2026
was
unqualified
.
The senior statutory auditor was
Neil Gray MPhys(Hons) FCA
, for and on behalf of
Meadows & Co Limited
.
12.
RELATED PARTY TRANSACTIONS
Advantage has been taken of the exemption conferred by FRS102 to wholly owned subsidiary undertakings, not to disclose transactions with other group companies. There are no other related party transactions requiring disclosure.
13.
OFF-BALANCE SHEET ARRANGEMENTS
Certain transactions in the year have been presented showing the substance of the transaction rather than the legal form in order to present a true and fair view. As a result of these transactions the company has a commitment to pay an amount based on a percentage of positive EBITDA within the following year. This amount totals £106,613 and will be presented as a deemed distribution in the Statement of Changes in Equity in the following year. A similar payment is due to be made for the 2026 financial statements on the same basis, following which this commitment will be discharged.
14.
CONTROLLING PARTY
The ultimate controlling party
is Mr G Vaughan
by virtue of his controlling shareholding.