Company registration number 01768840 (England and Wales)
PCT HEALTHCARE LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2025
PCT HEALTHCARE LIMITED
COMPANY INFORMATION
Directors
Mrs A J Cattee
Mr J Cattee
Mr P Cattee
Mr G A Tims
Secretary
Mrs A J Cattee
Company number
01768840
Registered office
11 Manchester Road
Walkden
Manchester
M28 3NS
Auditor
Sumer Auditco Limited
One Waterside Place
Basin Square
Brimington Road
Chesterfield
Derbyshire
S41 7FH
Business address
Unit 6
Buttermilk Lane
Bolsover
Chesterfield
S44 6AE
PCT HEALTHCARE LIMITED
CONTENTS
Page
Strategic report
1 - 4
Directors' report
5 - 8
Independent auditor's report
9 - 11
Statement of comprehensive income
12
Balance sheet
13
Statement of changes in equity
14
Notes to the financial statements
15 - 31
PCT HEALTHCARE LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 1 -

The directors present the strategic report for the year ended 30 November 2025.

Fair Review of the Business

During the current year, the company has once again continued to react to the challenging financial constraints that the sector has experienced.    

The company continues to look at its portfolio in its entirety to ensure that all pharmacy sites fit within the company’s wider strategy.                

In light of this, the company has agreed to dispose of five pharmacy contracts this year, which will complete next year. Any acquisitions going forward are to strengthen the portfolio in geographic locations in which we are already established.

The company’s hub and spoke site (Horizon) is now fully operational and continues to grow in terms of volume sent from pharmacy sites to the hub for central assembly. We are now assembling around 55% of all original repeat medication through Horizon, as well as an additional 12% of our entire prescription items as compliance trays. Approximately 66% of all work is now dispensed at the hub, creating capacity across the pharmacy network to support patients in alternative ways.

Sending more work to the Hub creates capacity and opportunities for pharmacy colleagues to deliver alternative tasks, which is in line with government requirements around providing more services within community pharmacy to create capacity elsewhere within primary care.    .    

The improved accuracy of prescription assembly using automation also prioritises patient safety. The error rate for the original pack medication programme at Horizon is 0.00083%.

The financial situation that community pharmacy continues to find itself in is proving extremely challenging. The Community Pharmacy Contractual Framework (CPCF) this year, whilst claimed as an increase, has done very little to support contractors with their commitments and the delivery of pharmacy services across England. In fact, the majority of the increase was wiped out by the increase once again in the National Living Wage, National Insurance contributions and business rates.    

The company continues to adapt to these financial challenges, and we feel that we are now making decisions internally that do not have our patients’ best interests at heart. Capital expenditure is frozen due to the lack of remuneration from government, as the company, like so many pharmacy organisations, continues to be loss making. The owners of the company are not willing to inject further funds to improve the network where this would be at a loss to themselves.        

An independent economic review undertaken this year highlighted that the shortfall in remuneration to community pharmacy for the services delivered across England now stands at more than £2 billion annually, and that over 97% of community pharmacies were funded below their full economic cost of operation.

The government’s lack of desire to address this funding crisis means that more pharmacy contractors will continue to be loss making, and this in turn throws real risk to patient continuity and support when contractors inevitably go bust. Community pharmacy plays a vital role in the primary care infrastructure, and the inadequate remuneration the sector receives casts a real shadow over a large proportion of the network’s existence.        

The company remains committed to actively working in partnership with local clinical commissioning groups in the promotion of these services.            

Prescription numbers within the business have decreased slightly this year, but this was in line with expectations around the introduction of the hub and spoke system and the inevitable teething problems this caused for both staff and patients. As these issues are now resolved, and performance throughout Horizon goes from strength to strength, we expect that by supporting colleagues with further customer service training, and ensuring we are supporting patients differently with the capacity created through reduced dispensing at pharmacy level, item numbers will increase.

PCT HEALTHCARE LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 2 -

The delivery of services continues to expand, and we are seeing monthly growth in this area. The challenge remains that this is very pharmacy led, and patients are still not fully aware of how community pharmacy can further support the GP network. We need to see GPs as a profession begin to signpost more Pharmacy First consultations to community pharmacy, as currently fewer than 10% of all referrals are directly from GPs.

 

We are confident that the company will continue to monitor its overheads diligently.

 

The company has also moved lender this year. This decision was taken with a view to cheaper borrowing, a fresh start, and creating the ability for the company to grow or acquire in appropriate circumstances. Whilst we are only six months into this change, it is refreshing to see the attitude our new lender has taken, and relationships continue to go from strength to strength.

Principal risks and uncertainties

Business risks

The main risks to the business are namely the reliance on the government and NHS which provide both the majority of business and control of the drug tariff prices paid, and activities of the major competitors within the locality.

 

Financial risks

The company's principal financial instruments comprise bank balances, bank overdrafts, trade creditors, trade debtors and loans to the company. The main purpose of these instruments is to raise funds for the company's operations and to finance them.

 

In respect of bank balances the liquidity risk is managed by maintaining a balance between the continuity of funding and flexibility through the use of overdrafts at floating rates of interest. In respect of loans these comprised loans

from the directors and loans from financial institutions. The interest rate on the loans from financial institutions was variable but the repayments were fixed. The company managed the liquidity risk by ensuring there were sufficient funds to meet the payments. No interest is currently being charged by the directors on their loan accounts. The majority of trade debtors represent amounts owed by the NHS. Other trade debtors are managed closely in respect

of credit and cash flow risk.

 

Trade creditor liquidity risk is managed by ensuring sufficient funds are available to meet amounts due.

 

Key Performance Indicators

Quantitative measures in terms of business performance and profitability are important to shareholders and provide assurance as to the continuing stability of the organisation. Basic KPIs (key performance indicators) upon which the company bases financial evaluation are gross profit, EBITDA and staff costs as a percentage of turnover. There is a direct link between profitability and branch staffing levels, which is reflected in the budgeting process.

 

Gross profit percentage has decreased from 28.9% in 2024 to 28.2% in 2025. Staff remain the greatest asset, but also the largest cost to the company, amounting to £35.2m in 2025 and £34.1m in 2024. Staff costs as a percentage of turnover were 19.1% in 2024 and 19.7% in 2025.

 

Company shareholders will note that the company made a loss before tax (excluding exceptional items) of £6.6m and that earnings before interest, tax and depreciation (EBITDA) were £0.4m. In the forthcoming year the company expects continued pressure on profitability due to reductions in the overall level of government funding to pharmacies. Ongoing review of costs and branch performance, alongside moving to a hub and spoke model in the coming year, should increase performance and profitability.

 

The company had a net bank deficit of £5.5m and net assets of £6.3m at the year end, whilst the group had a net bank surplus, before bank loans, of £33.7m.

 

The business is reliant upon CPCF for 95% of it’s revenue. The key risk to the business is any changes to the contractual framework in either amount or timing which would lead to cashflow pressures or an unsustainable business model.

PCT HEALTHCARE LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 3 -

Engagement with employees

The company places considerable value on the involvement of its employees and has continued its previous practice of keeping them informed on matters affecting them as employees and on the various factors affecting the performance of the company. This is achieved through formal and informal meetings, internal bulletins and the company website. Employees are consulted regularly on a wide range of matters likely to affect their interests.

 

The company has also recently launched its Peak Pharmacy Trading Academy and is actively looking to upskill colleagues internally. The company also carries out an annual staff survey to ensure that all voices within the organisation are heard and that the management team can act on feedback received from colleagues.

Engagement with suppliers, customers and other relationships

As a provider of community pharmacy services, the Company operates in a highly regulated healthcare environment and recognises its responsibility to patients, staff, and the wider NHS.

 

The Directors ensure that patient safety and quality of care remain central to all business decisions. This includes maintaining robust dispensing procedures, investing in staff training, and ensuring compliance with all relevant regulatory and professional standards. The Company serves its local community by providing accessible healthcare services, including dispensing prescriptions, offering advice, and delivering NHS and private services.

 

The Directors consider the impact of business decisions on patients and the local community, aiming to ensure continuity of service, accessibility, and responsiveness to local healthcare needs

 

Non-financial and sustainability information

Energy and carbon report

The company has considered the recommendations of the Financial Stability Board’s Task Force on Climate-related Financial Disclosures (TCFD) when preparing this report. These recommendations encourage businesses to increase disclosure of climate-related information with an emphasis on financial disclosure. PCT Healthcare Limited supports these recommendations and is committed to disclosing relevant information, as set out below.

Metrics and targets

The company has continued to improve efficiency and minimise fuel consumption within its warehouses. The electric vehicle scheme continues for high mileage employees and will be rolled out further in future years. Reviews of van mileage are carried out regularly, with adjustments made to schedules where required.

 

Work has completed on the construction of a new warehouse facility, which has been fully operational from 2024. This has increased consumption in the short term as operations are currently spread across multiple warehouses. During 2024 all operations were consolidated into one building designed with energy efficient measures in mind.

 

The store estate has reduced during the year. The company’s upgrade programme continues to ensure that boilers, fridges, lighting and air-conditioning units, where replaced, are more efficient than previous installations. An increase in requirements for at-home patient deliveries has increased fuel usage during the year. A review of the company’s transport strategy commenced in 2024.

PCT HEALTHCARE LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 4 -
Section 172(1) statement

Our planning is designed to have a long-term beneficial impact on the company and contribute to its future success through improving quality, operating within budgetary controls and in line with our regulatory targets. this requires us to consider the long term in all of our strategic decisions at board level.

 

Our employees are fundamental to the success of our company. we aim to be a responsible employer in our approach to the pay and benefits our employees receive. The health, safety and well-being of our employees is one of our primary considerations in how we operate.

 

We aim to act responsibly and fairly in how we engage with suppliers. the company has oversight of the procurement processes and receives regular updates on any matters of significance. the company is very much focused on its customers, and the directors commit considerable time, effort and resources into understanding and responding to the needs of customers. the directors also seek to build strong relationships with other stakeholders in the areas where we operate.

 

As a pharmaceutical company, the directors understand the impact of the company's operations on the businesses it serves and the environment, and attribute performance to behaving as a responsible business.

 

The director's intention is to behave responsibly and ensure that management operates in a responsible manner, operating within the high standards of conduct and good governance required for a business in our sector. all of our people are expected to act within the regulatory framework dictated by our sector. Our reputation is important and the reputational impact of decisions made by the directors are always considered.

 

As a company, our intention is to behave responsibly toward our shareholders and to trat them fairly and equally, so they too may benefit from the company's success.

 

S172 (1) of the Companies Act 2006 requires directors of the company to act in a way which they consider, in good faith, would be most likely to promote the success of the company for the benefit of its members as a whole, and in doing so have regard to the interests of the stakeholders, including customers, suppliers and the wider community in which it operates. In doing this, section 172 requires each director to have regard to the above matters.

On behalf of the board

Mr P Cattee
Director
8 June 2026
PCT HEALTHCARE LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 5 -

The directors present their annual report and financial statements for the year ended 30 November 2025.

Principal activities

The principal activity of the company continued to be that of retail pharmacy.

Results and dividends

The results for the year are set out on page 12.

No ordinary dividends were paid. The directors do not recommend payment of a final dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mrs A J Cattee
Mr J Cattee
Mr P Cattee
Mr G A Tims
Disabled persons

The Company is committed to providing equal opportunities to all employees and applicants for employment and aims to ensure that individuals are treated fairly and without discrimination. The Company gives full and fair consideration to applications for employment from disabled persons, having regard to their particular aptitudes and abilities.

 

Where an existing employee becomes disabled, it is the Company’s policy to continue their employment wherever practicable. Appropriate measures are taken to provide suitable training, adjustments, and support to enable the individual to carry out their role or, where necessary, to undertake alternative duties within the business.

 

The Company also seeks to ensure that the training, career development, and promotion of disabled persons are, as far as possible, identical to those of other employees.

 

Employee involvement

Information on matters of concern to employees is given through internal bulletins and a website which seek to achieve a common awareness on the part of all employees of the financial and economic factors affecting the company's performance. Arrangements exist to consult and discuss with employees on matters likely to affect their interests.

Business relationships

The company aims to act responsibly and fairly in how it engages with suppliers and customers and has policies in place for entering and maintaining relationships to ensure that it treats all suppliers and customers fairly.

Post reporting date events

Subsequent to the year end, the Company completed the disposal of three trading branches in April for total consideration of £2.1m. As these transactions took place after the reporting date, they are treated as non‑adjusting post balance sheet events and are not reflected in the financial statements for the year.

 

In June 2026, the Company also acquired three subsidiary entities from a third party. Each entity comprises a trading branch which is expected to be integrated into the Company during the financial year. As the acquisitions occurred after the reporting date, they are likewise treated as non‑adjusting post balance sheet events.

 

The Directors consider that these events are indicative of the Company’s ongoing strategic development but do not affect the financial position at the reporting date.

PCT HEALTHCARE LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 6 -
Future developments

The company will continue to evolve as we see fit to work within the sector. There is still not visibility of the next CPCF, and therefore the focus of the company is to ensure continuity of service to patients until we have foresight of what the next contract will look like. The company will continue to explore its Hub and Spoke offering for the estate and ensure that we are maximising the ability of assembling prescriptions at our central hub, creating capacity with the pharmacy teams to focus on alternative tasks, and developing further services. The company has set ambitious but achievable timescales to ensure that the entire estate can unlock the benefits of an automated Hub & Spoke system within 6 months of going live (in April 2024) to leave value added task time in branch to promote services. The desire of NHSE is to migrate more work away from the GP network, and community Pharmacy is to play a part in supporting with this work – It is therefore imperative that we free up time from dispensing at a local level to support withn this.

 

The ability for the company to have better visibility on its purchases from Wholesalers needs to be unlocked with the central assembly of prescriptions, as this improves cash flow, as well as reducing risk across the estate.

 

The company will continue to develop colleagues internally to ensure that we are promoting opportunities both internally, as well as creating a better patient experience.

Auditor

BK Plus Audit Limited resigned as auditors of the company under Section 516 of the Companies Act 2006 ("the Act"). The Directors can confirm that none of the reasons for BK Plus Audit ceasing to hold office and no matters connected with their ceasing to hold office need to be brought to the attention of members or creditors of the company.

 

BHP LLP were subsequently appointed as auditors from 17 November 2025 under Section 485 of the Act.

 

Sumer Auditco Limited were appointed as auditor to the company following BHP LLP becoming part of the Sumer Group on 31 December 2025, which required a change in audit firm to comply with applicable regulatory requirements.

In accordance with section 487(2) of the Companies Act 2006, Sumer Auditco Limited are deemed to be reappointed annually.

Energy and carbon report

The company has continued to improve efficiency and minimise fuel consumption within its warehouses.

2025
2024
Energy consumption
kWh
kWh
Aggregate of energy consumption in the year
4,316,707
4,386,999
PCT HEALTHCARE LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 7 -
2025
2024
Emissions of CO2 equivalent
metric tonnes
metric tonnes
Scope 1 - direct emissions
- Gas combustion
90.10
83.92
- Fuel consumed for owned transport
494.30
474.06
584.40
557.98
Scope 2 - indirect emissions
- Electricity purchased
259.58
340.65
Scope 3 - other indirect emissions
- Fuel consumed for transport not owned by the company
99.66
94.28
Total gross emissions
943.64
992.91
Intensity ratio
Tonnes CO2e per employee
0.6351
0.6535
Quantification and reporting methodology

Energy consumption and associated carbon emissions have been calculated in line with the GHG Protocol, using site-level energy data and the UK Government’s published conversion factors. For reporting periods spanning multiple calendar years, a blended approach has been applied to the factors to reflect the fraction of the period in each year. Fugitive emissions have been excluded from this report due to poor data availability and negligible impact. The figures for the previous reporting period have been restated due to significant divestments and closures across the portfolio.

Intensity measurement

The chosen intensity measurement ratio is total gross emissions in metric tonnes CO2e per employee, the recommended ratio for the sector.

Measures taken to improve energy efficiency

During the year, we have continued with our rollout of LED lighting and electrical upgrades across the estate to deliver a reduction in emissions. We are now nearing the end of this programme which will continue in to 2026. We have also moved energy brokers to TRUE energy, who are engaged to assist us with identifying further opportunities.

The prior year energy and carbon report comparative figures have been restated from those previously reported. The comparative information presented in the current year has been updated to ensure consistency with the methodology and is considered accurate.

Statement of directors' responsibilities

The directors are responsible for preparing the annual 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 United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). 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.

PCT HEALTHCARE LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 8 -

In preparing these financial statements, the directors are required to:

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 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.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

On behalf of the board
Mr P Cattee
Director
8 June 2026
PCT HEALTHCARE LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PCT HEALTHCARE LIMITED
- 9 -
Opinion

We have audited the financial statements of PCT Healthcare Limited (the 'company') for the year ended 30 November 2025 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity and notes to the financial statements, including 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:

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 Auditor's 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 UK, including the FRC’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 auditor's 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.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

PCT HEALTHCARE LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PCT HEALTHCARE LIMITED (CONTINUED)
- 10 -
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:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, 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.

Auditor's 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 auditor's 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.

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

 

capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;

other management, and from our commercial knowledge and experience of the trade;

financial statements or the operations of the Company;

enquiries of management; and

alert to instances of non-compliance throughout the audit.

PCT HEALTHCARE LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PCT HEALTHCARE LIMITED (CONTINUED)
- 11 -

We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining

an understanding of how fraud might occur, by:

 

knowledge of actual, suspected and alleged fraud; and

regulations.

 

To address the risks of fraud through management bias and override controls, we:

Ÿ

indicative of potential bias; and

 

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures

which included, but were not limited to:

 

professional fees.

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the director’s and other management and the inspection of regulatory and legal correspondence.

 

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

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 auditor's 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.

Adrian Staniforth (Senior Statutory Auditor)
For and on behalf of Sumer Auditco Limited, Statutory Auditor
Chartered Accountants
One Waterside Place
Basin Square
Brimington Road
Chesterfield
Derbyshire
S41 7FH
8 June 2026
PCT HEALTHCARE LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 12 -
2025
2024
as restated
Notes
£
£
Turnover
3
178,749,335
178,629,485
Cost of sales
(128,297,613)
(127,066,438)
Gross profit
50,451,722
51,563,047
Administrative expenses
(56,935,585)
(57,736,729)
Other operating income
-
0
12,480
Exceptional item
4
(1,973,676)
(561,980)
Operating loss
5
(8,457,539)
(6,723,182)
Interest receivable and similar income
9
6,341
2,831
Interest payable and similar expenses
10
(126,170)
(67,278)
Loss before taxation
(8,577,368)
(6,787,629)
Tax on loss
11
611,371
(500,573)
Loss for the financial year
(7,965,997)
(7,288,202)
PCT HEALTHCARE LIMITED
BALANCE SHEET
AS AT
30 NOVEMBER 2025
30 November 2025
- 13 -
2025
2024
as restated
Notes
£
£
£
£
Fixed assets
Goodwill
13
14,643,085
19,395,836
Tangible assets
14
13,811,932
14,613,431
Investments
15
891,728
891,728
29,346,745
34,900,995
Current assets
Stocks
17
8,456,255
9,451,304
Debtors
18
20,513,588
19,565,672
Cash at bank and in hand
3,686,818
640,530
32,656,661
29,657,506
Creditors: amounts falling due within one year
19
(53,443,376)
(47,773,867)
Net current liabilities
(20,786,715)
(18,116,361)
Total assets less current liabilities
8,560,030
16,784,634
Provisions for liabilities
Provisions
21
717,004
364,240
Deferred tax liability
22
1,501,000
2,112,371
(2,218,004)
(2,476,611)
Net assets
6,342,026
14,308,023
Capital and reserves
Called up share capital
24
285,876
285,876
Other reserves
25
10,477,130
10,477,130
Profit and loss reserves
25
(4,420,980)
3,545,017
Total equity
6,342,026
14,308,023

The notes on pages 15 to 31 form part of these financial statements.

The financial statements were approved by the board of directors and authorised for issue on 8 June 2026 and are signed on its behalf by:
Mr P Cattee
Director
Company registration number 01768840 (England and Wales)
PCT HEALTHCARE LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 14 -
Share capital
Other reserves
Profit and loss reserves
Total
£
£
£
£
As restated for the period ended 30 November 2024:
Balance at 1 December 2023
285,876
10,477,130
19,925,526
30,688,532
Intercompany balance impairment
-
-
(9,092,307)
(9,092,307)
As restated
285,876
10,477,130
10,833,219
21,596,225
Year ended 30 November 2024:
Loss and total comprehensive income
-
-
(7,288,202)
(7,288,202)
Balance at 30 November 2024
285,876
10,477,130
3,545,017
14,308,023
Year ended 30 November 2025:
Loss and total comprehensive income
-
-
(7,965,997)
(7,965,997)
Balance at 30 November 2025
285,876
10,477,130
(4,420,980)
6,342,026
PCT HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 15 -
1
Accounting policies
Company information

PCT Healthcare Limited is a private company limited by shares incorporated in England and Wales. The registered office is 11 Manchester Road, Walkden, Manchester, M28 3NS.

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.

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 company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.

The financial statements of the company are consolidated in the financial statements of PCT Healthcare (Holdings) Limited. These consolidated financial statements are available from its registered office, 11 Manchester Road, Walkden, Manchester, M28 3NS.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

 

In assessing whether the going concern basis of accounting is appropriate, the directors have considered the company’s financial performance, liquidity position and forecasts for a period of at least twelve months from the date of approval of the financial statements. The company has incurred significant losses in the current and prior years and reported net current liabilities at the balance sheet date, reflecting the challenging funding environment within the community pharmacy sector and continued pressure on government reimbursement levels. The company is reliant on overdraft facilities and the timely collection of trade debtors, primarily from the NHS, giving rise to liquidity risk. This risk is monitored closely through regular cash flow forecasting, cost control measures and ongoing management of working capital. The directors have also had regard to the continued support of the company’s banking facilities and the company’s ability to manage expenditure and branch performance. Having considered these matters, the directors are satisfied that the company has adequate resources to continue in operational existence for the foreseeable future and therefore continue to adopt the going concern basis of accounting.

PCT HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
1
Accounting policies
(Continued)
- 16 -
1.3
Revenue

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts.

The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer, 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.

1.4
Intangible fixed assets - goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company's interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated impairment losses. Goodwill is amortised over its useful life, which shall not exceed 10 years if a reliable estimate of the useful life cannot be made.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.5
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:

Short leasehold property
Straight line over the life of the lease
Fixtures, fittings and equipment
10% and 25% straight line
Improvements to property
10% straight line
Motor vehicles
25% reducing balance
Assets under construction
Not depreciated until the asset is available for use

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

PCT HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
1
Accounting policies
(Continued)
- 17 -
1.6
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.7
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

1.8
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials.

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.

1.9
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

PCT HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
1
Accounting policies
(Continued)
- 18 -
1.10
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ 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 debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method 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. Financial assets classified as receivable within one year are not amortised.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. 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.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of 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 deducting all of its liabilities.

PCT HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
1
Accounting policies
(Continued)
- 19 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.11
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.12
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.

PCT HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
1
Accounting policies
(Continued)
- 20 -

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.

1.13
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

1.14
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.15
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.16
Leases
As lessee

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.

PCT HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 21 -
2
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 have had the most significant effect on amounts recognised in the financial statements.

Depreciation, useful lives and residual values of plant, fixtures and equipment

The company estimates the useful lives and residual values of plant, fixtures and equipment in order to calculate depreciation charges. Charges in these estimates could result in changes being required to annual depreciation charges in the profit and loss account and the carrying values of plant, fixtures and equipment.

Amortisation, useful lives and residual values of intangible assets

The company estimates the useful lives and residual values of intangible assets in order to calculate amortisation charges. Changes in these estimates could result in changes being required to annual amortisation charges in the profit and loss account and the carrying values of intangible assets.

NHS reimbursement provision

The company is subject to review of certain income which may result in clawback of revenues by the department of health. In the directors' view, there was an increase in the provision required in the current year.

Goodwill impairment

Goodwill arising from the acquisition of branches is highly material to the financial statements and therefore represents a key source of estimation uncertainty. Management performs an annual impairment review of all goodwill, allocating it to individual branches and assessing recoverability based on branch‑level profitability using management accounts. These management accounts are reviewed monthly by senior leadership and compared against prior periods to monitor performance. The impairment assessment requires judgement in determining whether current and historic performance remains indicative of future cash‑generating ability, particularly in light of recent losses. Management considers that goodwill is appropriately stated at the balance sheet date.

3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Pharmacy
178,749,335
178,629,485
2025
2024
£
£
Other revenue
Interest income
6,341
2,831
PCT HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 22 -
4
Exceptional item
2025
2024
£
£
Expenditure
Intercompany write-offs
1,973,676
561,980

Exceptional items recognised in the current and prior year relate to the write‑off of irrecoverable intercompany balances arising from historic trading and funding transactions between group entities. In each year, following a thorough review of the recoverability of these balances, the Directors concluded that there was no realistic prospect of recovery, having regard to the financial position and future prospects of the counterparty entities. Accordingly, the balances were written off in full in the respective years.

 

Note 31 details the impact on the comparative profit and loss account and equity figures previously reported.

5
Operating loss
2025
2024
Operating loss for the year is stated after charging/(crediting):
£
£
Depreciation of tangible fixed assets
2,105,585
1,951,645
(Profit)/loss on disposal of tangible fixed assets
-
175,300
Amortisation of intangible assets
4,793,229
5,576,844
Impairment of intangible assets
-
0
702,943
Profit on disposal of intangible assets
(85,862)
(425,793)
Operating lease charges
3,639,737
3,193,931
6
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
63,560
54,000
For other services
Taxation compliance services
12,250
-
0
7
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
Pharmacists, counter staff and drivers
1,299
1,387
Administrative staff
62
68
Management staff
1
1
Total
1,362
1,456
PCT HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
7
Employees
(Continued)
- 23 -

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
31,381,205
30,925,904
Social security costs
3,255,487
2,589,836
Pension costs
566,576
569,188
35,203,268
34,084,928
8
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
88,490
99,713

As total directors' remuneration was less than £200,000 in the both years, no disclosure is provided in relation to the highest paid director.

9
Interest receivable and similar income
2025
2024
£
£
Interest income
Other interest income
6,341
2,831
10
Interest payable and similar expenses
2025
2024
£
£
Interest on bank overdrafts and loans
116,761
60,454
Other interest on financial liabilities
9,409
6,824
126,170
67,278
11
Taxation
2025
2024
£
£
Current tax
Adjustments in respect of prior periods
-
0
(1,458)
Deferred tax
Origination and reversal of timing differences
(611,371)
502,031
Total tax (credit)/charge
(611,371)
500,573
PCT HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
11
Taxation
(Continued)
- 24 -

The actual (credit)/charge for the year can be reconciled to the expected credit for the year based on the profit or loss and the standard rate of tax as follows:

2025
2024
£
£
Loss before taxation
(8,577,368)
(6,787,629)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
(2,144,342)
(1,696,907)
Tax effect of expenses that are not deductible in determining taxable profit
597,741
3,704,195
Tax effect of income not taxable in determining taxable profit
(101,098)
(1,505,257)
Change in unrecognised deferred tax assets
(346,328)
-
0
Group relief
109,321
-
0
Under/(over) provided in prior years
-
0
(1,458)
Fixed asset differences
1,273,335
-
0
Taxation (credit)/charge for the year
(611,371)
500,573
12
Impairments

Impairment tests have been carried out where appropriate and the following impairment losses have been recognised in profit or loss:

2025
2024
Notes
£
£
In respect of:
Goodwill
13
-
0
702,943
Recognised in:
Administrative expenses
-
702,943
PCT HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 25 -
13
Intangible fixed assets
Goodwill
£
Cost
At 1 December 2024
92,675,376
Additions
112,833
Disposals
(19,675,085)
At 30 November 2025
73,113,124
Amortisation and impairment
At 1 December 2024
73,279,540
Amortisation charged for the year
4,793,229
Disposals
(19,602,730)
At 30 November 2025
58,470,039
Carrying amount
At 30 November 2025
14,643,085
At 30 November 2024
19,395,836
14
Tangible fixed assets
Short leasehold property
Assets under construction
Fixtures, fittings and equipment
Improvements to property
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 December 2024
12,335,047
-
0
25,226,303
2,091,359
181,556
39,834,265
Additions
-
0
681,000
623,086
-
0
-
0
1,304,086
At 30 November 2025
12,335,047
681,000
25,849,389
2,091,359
181,556
41,138,351
Depreciation and impairment
At 1 December 2024
7,634,800
-
0
15,357,329
2,091,359
137,346
25,220,834
Depreciation charged in the year
436,288
-
0
1,654,560
-
0
14,737
2,105,585
At 30 November 2025
8,071,088
-
0
17,011,889
2,091,359
152,083
27,326,419
Carrying amount
At 30 November 2025
4,263,959
681,000
8,837,500
-
0
29,473
13,811,932
At 30 November 2024
4,700,247
-
0
9,868,974
-
0
44,210
14,613,431
PCT HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 26 -
15
Fixed asset investments
2025
2024
Notes
£
£
Investments in subsidiaries
16
18
18
Other investments
891,710
891,710
891,728
891,728
16
Subsidiaries

Details of the company's subsidiaries at 30 November 2025 are as follows:

Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Grasmere Leigh Limited
England
Dormant
Ordinary shares
100.00
TV Pharmacy Limited
England
Dormant
Ordinary shares
100.00
Television Pharmacy Limited
England
Dormant
Ordinary shares
100.00
Telepharm Limited
England
Dormant
Ordinary shares
100.00
Freephone Pharmacy Limited
England
Dormant
Ordinary shares
100.00
Roy Lamb Limited
England
Dormant
Ordinary shares
100.00
The Concourse Pharmacy Limited
England
Dormant
Ordinary shares
100.00
Andersons Investments Limited
England
Dormant
Ordinary shares
100.00
St Paul's (HCC) Limited
England
Dormant
Ordinary shares
100.00
RH Swinn Limited
England
Dormant
Ordinary shares
100.00
Jayne A Hibbard Limited
England
Dormant
Ordinary shares
100.00
Richard G Hardy Limited
England
Dormant
Ordinary shares
100.00
DFM Newco Limited
England
Dormant
Ordinary shares
100.00
Swift Chemists Limiled
England
Dormant
Ordinary shares
100.00
Notmy Holdings Limited
England
Dormant
Ordinary shares
100.00
Medex Health Limited
England
Dormant
Ordinary shares
100.00
KM Brennan (Chemist) Limited
England
Dormant
Ordinary shares
100.00
C.G. Murray & Son Limited
England
Dormant
Ordinary shares
100.00
B. Payne & Son Limited
England
Inactive
Ordinary shares
100.00
Shires Group Holdings Limited
England
Dormant
Ordinary shares
100.00
Shires Pharmacies Limited
England
Dormant
Ordinary shares
100.00
17
Stocks
2025
2024
£
£
Finished goods and goods for resale
8,456,255
9,451,304
PCT HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 27 -
18
Debtors
2025
2024
as restated
Amounts falling due within one year:
£
£
Trade debtors
15,243,151
13,747,925
Corporation tax recoverable
25,250
25,250
Amounts owed by group undertakings
5,460
5,460
Other debtors
4,205,954
4,415,993
Prepayments and accrued income
1,033,773
1,371,044
20,513,588
19,565,672
19
Creditors: amounts falling due within one year
2025
2024
as restated
Notes
£
£
Bank loans and overdrafts
20
5,505,869
3,401,539
Trade creditors
18,512,046
17,067,147
Amounts owed to group undertakings
12,680,972
10,301,079
Taxation and social security
701,234
631,938
Other creditors
14,999,300
15,706,153
Accruals and deferred income
1,043,955
666,011
53,443,376
47,773,867
20
Loans and overdrafts
2025
2024
£
£
Bank overdrafts
5,505,869
3,401,539
Payable within one year
5,505,869
3,401,539

The bank overdraft is secured by a fixed and floating charge over the assets of the company.

21
Provisions for liabilities
2025
2024
£
£
NHS reimbursement provision
717,004
364,240
PCT HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
21
Provisions for liabilities
(Continued)
- 28 -
Movements on provisions:
NHS reimbursement provision
£
At 1 December 2024
364,240
Other movements
352,764
At 30 November 2025
717,004

The NHS Reimbursement provision is to cover clawback of over-reimbursement received in previous financial years.

22
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
1,501,000
2,112,371
2025
Movements in the year:
£
Liability at 1 December 2024
2,112,371
Credit to profit or loss
(611,371)
Liability at 30 November 2025
1,501,000

The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.

23
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
566,576
569,188

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

PCT HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 29 -
24
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A shares of £1 each
263,006
263,006
263,006
263,006
Ordinary B shares of £1 each
22,870
22,870
22,870
22,870
285,876
285,876
285,876
285,876
25
Reserves

Merger reserve

This reserve represents the premium arising on each share issued as part of a reorganisation on 15 March 2021.

 

Profit and loss reserves

This reserve records retained earnings and accumulated losses.

26
Financial commitments, guarantees and contingent liabilities

The bank loan entered into with HSBC on behalf of PCT Healthcare (Holdings) Limited and its subsidiary undertakings had an outstanding balance of £27,500,000 at the reporting date (2024: £31,284,813). As PCT Healthcare (Properties) Limited is a member of the group, the associated debenture is also secured against the assets of that company.

 

The company's bankers hold an inter-company guarantee between the following group companies: PCT Healthcare (Holdings) Limited, PCT Healthcare Limited, P & A J Cattee (Wholesale) Limited, PCT Healthcare (Properties) Limited.

 

27
Operating lease commitments
As lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2025
2024
£
£
Within 1 year
2,413,559
2,768,027
Years 2-5
8,234,665
8,964,019
After 5 years
7,292,110
8,012,405
17,940,334
19,744,451
28
Capital commitments

Amounts contracted for but not provided in the financial statements:

2025
2024
£
£
Acquisition of tangible fixed assets
1,589,000
-
PCT HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 30 -
29
Events after the reporting date

Three branch disposals were completed at the end of April for total consideration of £2.1m. As these transactions occurred after the reporting date, they are treated as non‑adjusting post balance sheet events under FRS 102 Section 32. Accordingly, no adjustment has been made to the financial statements.

 

In June 2026, the Company acquired three subsidiaries from a third party. Each entity comprises a trading branch which is expected to be transferred (hived up) into the Company during the financial year. As the acquisition took place after the reporting date, it is treated as a non‑adjusting post balance sheet event.

30
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

The Company has applied the exemption available to group companies preparing consolidated financial statements and, accordingly, has not disclosed transactions with wholly owned subsidiaries.

 

During the year, the Company made purchases of £652,576 (2024: £1,307,462) from a company under common control. At 30 November 2025, amounts due to this company totalled £146,826 (2024: £185,310).

 

Amounts due to entities under common ownership at 30 November 2025 were £1,109,580 and £13,721,930 (2024: £1,404,295 and £14,054,119). These balances are interest free.

 

The Company occupied premises owned by entities under common control. Total rent paid in respect of these properties during the year amounted to £30,000 (2024: £31,500).

 

During the year, expenses of £752 were incurred in respect of gifts purchased on behalf of a related party under common control.

 

During the year, the Company made purchases of £61,093,043 (2024: £44,381,317) and sales of £14,161,144 (2024: £2,698,761) with fellow subsidiaries of the ultimate controlling party. At the year end, balances of £12,403,415 (2024: £10,025,379) were due to these entities.

31
Ultimate controlling party

The company is a subsidiary of PCT Healthcare (Holdings) Limited, a company registered in England and Wales, which is regarded by the directors as the company’s immediate and ultimate controlling party.

32
Prior period adjustment
Reconciliation of changes in equity
1 December
30 November
2023
2024
£
£
Adjustments to prior year
Intercompany balance impairment
(9,092,307)
(9,654,287)
Equity as previously reported
30,688,532
23,962,310
Equity as adjusted
21,596,225
14,308,023
Analysis of the effect upon equity
Profit and loss reserves
(9,092,307)
(9,654,287)
PCT HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
32
Prior period adjustment
(Continued)
- 31 -
Reconciliation of changes in loss for the previous financial period
2024
£
Adjustments to prior year
Intercompany balance impairment
(561,980)
Loss as previously reported
(6,726,222)
Loss as adjusted
(7,288,202)
Notes to reconciliation

During the year, the Company identified a prior period error relating to the accounting treatment of certain intercompany balances. These balances had not been fully impaired in prior periods, however following a detailed review undertaken during the year, the Directors concluded that the balances were irrecoverable and should have been written off in earlier financial periods.

 

Accordingly, a prior year adjustment has been recognised to write off the irrecoverable intercompany balances. The comparative figures have been restated to reflect this adjustment, as if the balances had been written off in the period to which they relate.

 

Comparative figures have been restated accordingly, and the financial statements are presented as if the error had not occurred.

2025-11-302024-12-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100Mrs A J CatteeMr J CatteeMr P CatteeMr A G TimsMr G A TimsMrs A J Cattee017688402024-12-012025-11-3001768840bus:Director12024-12-012025-11-3001768840bus:Director22024-12-012025-11-3001768840bus:Director32024-12-012025-11-3001768840bus:Director52024-12-012025-11-3001768840bus:CompanySecretary12024-12-012025-11-3001768840bus:Director42024-12-012025-11-3001768840bus:RegisteredOffice2024-12-012025-11-30017688402025-11-30017688402023-12-012024-11-300176884012024-12-012025-11-300176884012023-12-012024-11-3001768840core:RetainedEarningsAccumulatedLosses2023-12-012024-11-3001768840core:RetainedEarningsAccumulatedLosses2024-12-012025-11-3001768840core:Goodwill2025-11-3001768840core:Goodwill2024-11-30017688402024-11-3001768840core:LeaseholdImprovements2025-11-3001768840core:ConstructionInProgressAssetsUnderConstruction2025-11-3001768840core:FurnitureFittings2025-11-3001768840core:ComputerEquipment2025-11-3001768840core:MotorVehicles2025-11-3001768840core:LeaseholdImprovements2024-11-3001768840core:ConstructionInProgressAssetsUnderConstruction2024-11-3001768840core:FurnitureFittings2024-11-3001768840core:ComputerEquipment2024-11-3001768840core:MotorVehicles2024-11-3001768840core:CurrentFinancialInstrumentscore:WithinOneYear2025-11-3001768840core:CurrentFinancialInstrumentscore:WithinOneYear2024-11-3001768840core:ShareCapital2025-11-3001768840core:ShareCapital2024-11-3001768840core:OtherMiscellaneousReserve2025-11-3001768840core:OtherMiscellaneousReserve2024-11-3001768840core:RetainedEarningsAccumulatedLosses2025-11-3001768840core:RetainedEarningsAccumulatedLosses2024-11-3001768840core:RetainedEarningsAccumulatedLossescore:PriorPeriodIncreaseDecrease2023-11-3001768840core:ShareCapital2023-11-3001768840core:RetainedEarningsAccumulatedLosses2023-11-3001768840core:ShareCapitalOrdinaryShareClass12025-11-3001768840core:ShareCapitalOrdinaryShareClass12024-11-3001768840core:ShareCapitalOrdinaryShareClass22025-11-3001768840core:ShareCapitalOrdinaryShareClass22024-11-3001768840core:ShareCapitalOrdinaryShares2025-11-3001768840core:ShareCapitalOrdinaryShares2024-11-3001768840core:Goodwill2024-12-012025-11-3001768840core:LeaseholdImprovements2024-12-012025-11-3001768840core:FurnitureFittings2024-12-012025-11-3001768840core:ComputerEquipment2024-12-012025-11-3001768840core:MotorVehicles2024-12-012025-11-3001768840core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-12-012025-11-3001768840core:Goodwill2023-12-012024-11-3001768840core:UKTax2024-12-012025-11-3001768840core:UKTax2023-12-012024-11-300176884022024-12-012025-11-300176884022023-12-012024-11-3001768840core:Goodwill2024-11-3001768840core:Goodwillcore:ExternallyAcquiredIntangibleAssets2024-12-012025-11-3001768840core:LeaseholdImprovements2024-11-3001768840core:ConstructionInProgressAssetsUnderConstruction2024-11-3001768840core:FurnitureFittings2024-11-3001768840core:ComputerEquipment2024-11-3001768840core:MotorVehicles2024-11-30017688402024-11-3001768840core:ConstructionInProgressAssetsUnderConstruction2024-12-012025-11-3001768840core:Non-currentFinancialInstruments2025-11-3001768840core:Non-currentFinancialInstruments2024-11-3001768840core:Subsidiary12024-12-012025-11-3001768840core:Subsidiary22024-12-012025-11-3001768840core:Subsidiary32024-12-012025-11-3001768840core:Subsidiary42024-12-012025-11-3001768840core:Subsidiary52024-12-012025-11-3001768840core:Subsidiary62024-12-012025-11-3001768840core:Subsidiary72024-12-012025-11-3001768840core:Subsidiary82024-12-012025-11-3001768840core:Subsidiary92024-12-012025-11-3001768840core:Subsidiary102024-12-012025-11-3001768840core:Subsidiary112024-12-012025-11-3001768840core:Subsidiary122024-12-012025-11-3001768840core:Subsidiary132024-12-012025-11-3001768840core:Subsidiary142024-12-012025-11-3001768840core:Subsidiary152024-12-012025-11-3001768840core:Subsidiary162024-12-012025-11-3001768840core:Subsidiary172024-12-012025-11-3001768840core:Subsidiary182024-12-012025-11-3001768840core:Subsidiary192024-12-012025-11-3001768840core:Subsidiary202024-12-012025-11-3001768840core:Subsidiary212024-12-012025-11-3001768840core:Subsidiary112024-12-012025-11-3001768840core:Subsidiary222024-12-012025-11-3001768840core:Subsidiary332024-12-012025-11-3001768840core:Subsidiary442024-12-012025-11-3001768840core:Subsidiary552024-12-012025-11-3001768840core:Subsidiary662024-12-012025-11-3001768840core:Subsidiary772024-12-012025-11-3001768840core:Subsidiary882024-12-012025-11-3001768840core:Subsidiary992024-12-012025-11-3001768840core:Subsidiary10102024-12-012025-11-3001768840core:Subsidiary11112024-12-012025-11-3001768840core:Subsidiary12122024-12-012025-11-3001768840core:Subsidiary13132024-12-012025-11-3001768840core:Subsidiary14142024-12-012025-11-3001768840core:Subsidiary15152024-12-012025-11-3001768840core:Subsidiary16162024-12-012025-11-3001768840core:Subsidiary17172024-12-012025-11-3001768840core:Subsidiary18182024-12-012025-11-3001768840core:Subsidiary19192024-12-012025-11-3001768840core:Subsidiary20202024-12-012025-11-3001768840core:Subsidiary21212024-12-012025-11-3001768840core:CurrentFinancialInstruments2025-11-3001768840core:CurrentFinancialInstruments2024-11-3001768840core:WithinOneYear2025-11-3001768840core:WithinOneYear2024-11-3001768840bus:OrdinaryShareClass12024-12-012025-11-3001768840bus:OrdinaryShareClass22024-12-012025-11-3001768840bus:OrdinaryShareClass12025-11-3001768840bus:OrdinaryShareClass12024-11-3001768840bus:OrdinaryShareClass22025-11-3001768840bus:OrdinaryShareClass22024-11-3001768840bus:AllOrdinaryShares2025-11-3001768840bus:AllOrdinaryShares2024-11-3001768840core:BetweenTwoFiveYears2025-11-3001768840core:BetweenTwoFiveYears2024-11-3001768840core:MoreThanFiveYears2025-11-3001768840core:MoreThanFiveYears2024-11-3001768840bus:PrivateLimitedCompanyLtd2024-12-012025-11-3001768840bus:FRS1022024-12-012025-11-3001768840bus:Audited2024-12-012025-11-3001768840bus:FullAccounts2024-12-012025-11-30xbrli:purexbrli:sharesiso4217:GBP