Company Registration No. 01944904 (England and Wales)
ENCOCAM LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 AUGUST 2025
4 Office Village, Forder Way
Cygnet Park
Hampton
Peterborough
Cambridgeshire
United Kingdom
PE7 8GX
ENCOCAM LIMITED
CONTENTS
Page
Strategic report
1 - 2
Director's report
3
Director's responsibilities statement
4
Independent auditor's report
5 - 8
Profit and loss account
9
Statement of comprehensive income
10
Balance sheet
11 - 12
Statement of changes in equity
13
Notes to the financial statements
14 - 34
ENCOCAM LIMITED
COMPANY INFORMATION
Director
M M Ashmead
Secretary
L Waldron
Company number
01944904
Registered office
Imet Emery Crescent
Enterprise Campus
Alconbury Weald
Huntingdon
Cambridgeshire
PE28 4YE
Auditor
TC Group
4 Office Village, Forder Way
Cygnet Park
Hampton
Peterborough
United Kingdom
Cambridgeshire
PE7 8GX
ENCOCAM LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 AUGUST 2025
- 1 -

The director presents the strategic report for the year ended 31 August 2025.

Fair review of the business

The results for the year to 31 st August 2025 reflect a period of consolidation for the business. Sales volumes decreased during the year; however, this impact was mitigated by the implementation of significant cost‑saving initiatives, which contributed to improved margins despite continued inflationary pressures.

During the year, the business undertook a period of strategic review and refinement, focusing on its core operations. The principal activities of the Group remain the supply of automotive crash safety products and the design and manufacture of bonded structures. Certain peripheral activities were reviewed, and motorcycle development services were refined.

Improving operational efficiency was identified as a key strategic priority and was a primary focus throughout the year. The benefits of these efficiency measures are reflected in the operating margins achieved.

The business continues to respond to changes within the global automotive industry. As part of its strategy to expand its presence in Asian markets, a new subsidiary, Shanghai Cellbond Technology Co., Ltd, was incorporated during the year. A local team has been established to develop a base from which to support customers in China and the surrounding regions. The full benefits arising from these measures are anticipated to be recognised in forthcoming reporting periods.

The Group continues to invest in research and development to maintain its technical capability and competitive position. During the year, investment in research and development amounted to approximately 5% of sales.

Principal risks and uncertainties

The business' activities expose it primarily to the financial risks of changes in foreign currency exchange rates.

The business' principal financial instruments comprise bank balances, bank overdrafts, trade debtors, trade creditors, loans to business and finance lease agreements. The main purpose of these instruments is to finance the business' operations.

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. All of the business' cash balances are held in such a way that achieves a competitive rate of interest. The business makes use of money market facilities where funds are available.

Trade debtors are managed in respect of credit and cash flow risk by policies concerning the credit offered to customers and the regular monitoring of amounts outstanding for both time and credit limits. The amounts presented in the balance sheet are net of allowances for doubtful debtors.

Trade creditors' liquidity risk is managed by ensuring sufficient funds are available to meet the amounts due. Loans comprise loans from financial institutions. The interest rates are variable, but the monthly repayments are fixed. The business manages the liquidity risk by ensuring that there are sufficient funds to meet the payments.

The business is a lessee in respect of financed leased assets. The liquidity in respect of these is managed by ensuring that there are sufficient funds to meet the payments due.

ENCOCAM LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 2 -
Key performance indicators

The key performance indicators for the year were as follows:

Unit
2025
2024
12 Months
16 Months
Turnover
£
15,840,326
26,018,443
Turnover Growth
%
(39)
34
Gross Profit Margin
%
43
36
(Loss) / Profit before tax
£
56,059
(1,451,408)

On behalf of the board

M M Ashmead
Director
28 May 2026
ENCOCAM LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 AUGUST 2025
- 3 -

The director presents his annual report and financial statements for the year ended 31 August 2025.

Principal activities

The principal activity of the company continued to be that of manufacture of engineered structures and solutions. These activities remained principally focused on the automotive crash safety and the design & manufacture of bonded structures.

Results and dividends

The results for the year are set out on page 9.

Ordinary dividends were paid amounting to £535,000. The director does not recommend payment of a final dividend.

Director

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

M M Ashmead
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
M M Ashmead
Director
28 May 2026
ENCOCAM LIMITED
DIRECTOR'S RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 AUGUST 2025
- 4 -

The director is responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 director must not approve the financial statements unless he is 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. In preparing these financial statements, the director is required to:

- select suitable accounting policies and then apply them consistently;

- make judgements and accounting estimates that are reasonable and prudent;

- state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The director is 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. He is 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.

ENCOCAM LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ENCOCAM LIMITED
- 5 -
Opinion

We have audited the financial statements of Encocam Limited (the 'company') for the year ended 31 August 2025 which comprise the profit and loss account, 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:

- give a true and fair view of the state of the company's affairs as at 31 August 2025 and of its profit for the year then ended;

- have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

- have been prepared in accordance with the requirements of the Companies Act 2006.

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 director's 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 director 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 director is 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.

ENCOCAM LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ENCOCAM LIMITED
- 6 -

Opinions on other matters prescribed by the Companies Act 2006

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

- the information given in the strategic report and the director's r eport for the financial year for which the financial statements are prepared is consistent with the financial statements; and

- the strategic report and the director's report have been prepared in accordance with applicable legal requirements.

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 identifie d material misstatements in the strategic report or the director's r eport.

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:

- adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

- the financial statements are not in agreement with the accounting records and returns; or

- certain disclosures of director's remuneration specified by law are not made; or

- we have not received all the information and explanations we require for our audit.

Responsibilities of director

As explained more fully in the director's r esponsibilities s tatement, the director is 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 director determines 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 director is 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 director either intends to liquidate the company or to cease operations, or has 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. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

Extent to which the audit was considered capable of detecting irregularities, including fraud

The objectives of our audit, in respect to fraud, are: to identify and assess the risks of material misstatement of the financial statements due to fraud; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, through designing and implementing appropriate responses; and to respond appropriately to fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both those charged with governance of the entity and its management.

ENCOCAM LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ENCOCAM LIMITED
- 7 -

Our approach was as follows:

- We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our general commercial and sector experience, and through discussion with the directors and other management (as required by auditing standards), and discussed with the directors and other management the policies and procedures regarding compliance with laws and regulations;

- We considered the legal and regulatory frameworks directly applicable to the financial statements reporting framework (FRS 102 and the Companies Act 2006) and the relevant tax compliance regulations in the UK;

- We considered the nature of the industry, the control environment and business performance, including the key drivers for management’s remuneration;

- We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit;

- We considered the procedures and controls that the company has established to address risks identified, or that otherwise prevent, deter and detect fraud; and how senior management monitors those programmes and controls.

Based on this understanding we designed our audit procedures to identify non-compliance with such laws and regulations. Where the risk was considered to be higher, we performed audit procedures to address each identified fraud risk. These procedures included: testing manual journals; reviewing the financial statement disclosures and testing to supporting documentation; performing analytical procedures; and enquiring of management, and were designed to provide reasonable assurance that the financial statements were free from fraud or error.

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.

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.

ENCOCAM LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ENCOCAM LIMITED
- 8 -

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.

John Grant (Senior Statutory Auditor)
For and on behalf of TC Group
Office: Peterborough
9 June 2026
ENCOCAM LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 AUGUST 2025
- 9 -
Year
Period
ended
ended
31 August
31 August
2025
2024
12 Months
16 Months
Notes
£
£
Turnover
3
15,840,326
26,018,443
Cost of sales
(9,108,344)
(16,668,580)
Gross profit
6,731,982
9,349,863
Distribution costs
(752,098)
(1,246,890)
Administrative expenses
(5,595,509)
(8,949,565)
Other operating income
175,528
76,309
Operating profit/(loss)
4
559,903
(770,283)
Interest receivable and similar income
7
18,894
263
Interest payable and similar expenses
8
(385,488)
(571,388)
Amounts written off investments
9
(137,250)
(110,000)
Profit/(loss) before taxation
56,059
(1,451,408)
Tax on profit/(loss)
10
206,954
338,164
Profit/(loss) for the financial year
263,013
(1,113,244)

The profit and loss account has been prepared on the basis that all operations are continuing operations.

ENCOCAM LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 AUGUST 2025
- 10 -
Year
Period
ended
ended
2025
2024
12 Months
16 Months
£
£
Profit/(loss) for the year
263,013
(1,113,244)
Other comprehensive income
-
-
Total comprehensive income for the year
263,013
(1,113,244)
ENCOCAM LIMITED
BALANCE SHEET
AS AT
31 AUGUST 2025
31 August 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
12
275,389
-
0
Tangible assets
13
6,733,465
7,362,610
Investment property
14
3,899,000
2,965,000
Investments
15
44,441
22,783
10,952,295
10,350,393
Current assets
Stocks
17
5,451,227
5,519,579
Debtors
18
3,831,953
4,333,888
Cash at bank and in hand
648,227
1,096,698
9,931,407
10,950,165
Creditors: amounts falling due within one year
19
(7,048,497)
(7,006,749)
Net current assets
2,882,910
3,943,416
Total assets less current liabilities
13,835,205
14,293,809
Creditors: amounts falling due after more than one year
20
(241,693)
(296,225)
Provisions for liabilities
Deferred tax liability
23
468,637
600,722
(468,637)
(600,722)
Net assets
13,124,875
13,396,862
Capital and reserves
Called up share capital
25
100
100
Profit and loss reserves
13,124,775
13,396,762
Total equity
13,124,875
13,396,862

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

ENCOCAM LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 AUGUST 2025
31 August 2025
- 12 -
The financial statements were approved and signed by the director and authorised for issue on 28 May 2026
M M Ashmead
Director
Company registration number 01944904 (England and Wales)
ENCOCAM LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 AUGUST 2025
- 13 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 May 2023
100
14,886,886
14,886,986
Period ended 31 August 2024:
Loss and total comprehensive income
-
(1,113,244)
(1,113,244)
Dividends
11
-
(376,880)
(376,880)
Balance at 31 August 2024
100
13,396,762
13,396,862
Year ended 31 August 2025:
Profit and total comprehensive income
-
263,013
263,013
Dividends
11
-
(535,000)
(535,000)
Balance at 31 August 2025
100
13,124,775
13,124,875
ENCOCAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
- 14 -
1
Accounting policies
Company information

Encocam Limited is a private company limited by shares incorporated in England and Wales. The registered office is iMet, Emery Crescent, Enterprise Campus, Alconbury Weald, Huntingdon, Cambridgeshire, England, PE28 4YE.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

These financial statements are prepared in sterling, which is the functional currency of the company. Monetary a mounts in these financial statements are rounded to the nearest £.

The se financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. 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. T he company has therefore taken advantage of e xemptions from the following disclosure requirements:

- Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;

- Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;

- Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;

- Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.

The financial statements of the company are consolidated in the financial statements of Encocam Holdings Limited. These consolidated financial statements are available from its registered office, Imet Emery Crescent, Enterprise Campus, Alconbury Weald, Huntingdon, Cambridgeshire, England, PE28 4YE.

1.2
Going concern

A true t the time of approving the financial statements, t he director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus t he director continues to adopt the going concern basis of accounting in preparing the se financial statements.

ENCOCAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 15 -
1.3
Reporting period

The current financial statements present the results for the 12-month year ended 31 August 2025. The comparative figures relate to a 16-month period ended 31 August 2024, following a change in the Company’s financial year-end from 30 April to 31 August in 2023. Consequently, the comparative information is not directly comparable with the current year’s figures

1.4
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recover ed.

1.5
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.6
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Software
10% straight line
ENCOCAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 16 -
1.7
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or revaluation, net of depreciation and any impairment losses. Depreciation on additions to tangible fixed assets is charged from the month in which tangible fixed assets is acquired or capitalized while no depreciation is charged for the month in which tangible fixed assets is disposed off / derecognized.

Depreciation methods, useful lives and residual values are reviewed at each reporting date and adjusted if appropriate.

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:

Freehold land and buildings
3% straight line
Leasehold land and buildings
Straight line over the term of the lease
Plant and equipment
10% to 50% straight line and 25% reducing balance
Fixtures and fittings
20% to 50% straight line
Motor vehicles
30% reducing balance
Other tangible assets
Nil

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 the profit and loss account.

1.8
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value a t the reporting date. Changes in fair value are recognised in the profit and loss account.

1.9
Fixed asset investments

Investment in subsidiaries, joint ventures and associates are initially recognized at cost, except for those as classified through profit or loss. At subsequent reporting dates, recoverable amount is estimated to determine the extent of impairment loss, if any, and carrying amount of investment is adjusted accordingly. Impairment losses are recognized as expense in profit and loss account. Where impairment losses subsequently reverse, the carrying amount of the investment is increased to its revised recoverable amount but limited to the extent of initial cost of investment. Reversal of impairment loss is recognized in the profit and loss account.

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 investment 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.

ENCOCAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 17 -

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

1.10
Impairment of fixed assets

At each reporting 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 the profit and loss account, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in the profit and loss account, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.11
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, the Company reviews the carrying value of stock and provision is made for obsolescence, if there is any change in usage pattern or physical form of related stocks. Any excess of the carrying amount of stocks over its estimated selling price less costs to sell is recognised as a provision for slow moving or obsolete stock in profit and loss account and reversal of provision s are also recognised in profit and loss account.

1.12
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.

ENCOCAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 18 -
1.13
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 the profit and loss account, 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 or loss, are assessed for indicators of impairment at each reporting 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 the profit and loss account.

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 the profit and loss account.

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.

ENCOCAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 19 -
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.

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 paymen ts 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. A m ounts 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 s subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in the profit and loss account 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 th r ough 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.

1.14
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.

1.15
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

ENCOCAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 20 -
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 date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

The carrying amount of deferred tax assets is reviewed at each reporting date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.16
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.

1.17
Retirement benefits

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

1.18
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the profit and loss account so as to produce a constant periodic rate of interest on the remaining balance of the liability.

ENCOCAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 21 -

Rentals payable under operating leases, including any lease incentives received, are charged to the profit and loss account 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 lease s asset are consumed.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.19
Foreign exchange

Transactions in currencies other than sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting date. Gains and losses arising on translation in the period are included in the profit and loss account.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Stock

Included in stocks held at the year end is a provision for obsolete stock. This provision is based on judgements made by the directors using their opinion of the proportion of items that are no longer saleable at full price or that may be obsolete. Th e provision is based around the likelihood of the future sales of stock items that have remained unsold for significant time.

Investment Properties

Investment properties are required to be valued at fair value at the year end. This year 2 of the 10 investment properties had professional valuations. The remaining 8 investment properties were valued by the director by comparing to values of similar properties in the area and taking into account size, condition etc.

3
Turnover and other revenue
ENCOCAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
3
Turnover and other revenue
(Continued)
- 22 -
2025
2024
12 Months
16 Months
£
£
Turnover analysed by geographical market
UK
2,791,552
3,946,016
Europe
6,552,475
9,733,605
Rest of world
6,496,299
12,338,822
15,840,326
26,018,443
2025
2024
12 Months
16 Months
£
£
Other revenue
Interest income
18,894
263
Rental income arising from investment properties
127,517
-
0
Miscellaneous other operating income
-
76,309
4
Operating profit/(loss)
2025
2024
12 Months
16 Months
Operating profit/(loss) for the year is stated after charging/(crediting):
£
£
Exchange losses
60,977
120,754
Research and development costs
138,559
355,570
Fees payable to the company's auditor for the audit of the company's financial statements
39,600
35,000
Depreciation of owned tangible fixed assets
572,893
931,982
(Profit)/loss on disposal of tangible fixed assets
(811)
90,150
Amortisation of intangible assets
28,517
-
Operating lease charges
37,688
98,400
ENCOCAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 23 -
5
Employees

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

2025
2024
Number
Number
Production
77
90
Administration and support
114
129
Total
191
219

Their aggregate remuneration comprised:

2025
2024
12 Months
16 Months
£
£
Wages and salaries
6,541,876
9,722,099
Social security costs
673,817
889,470
Pension costs
379,552
434,634
7,595,245
11,046,203
6
Director's remuneration
2025
2024
12 Months
16 Months
£
£
Remuneration for qualifying services
177,693
224,686
Company pension contributions to defined contribution schemes
60,000
60,000
237,693
284,686
ENCOCAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
6
Director's remuneration
(Continued)
- 24 -
Remuneration disclosed above include the following amounts paid to the highest paid director:
2025
2024
12 Months
16 Months
£
£
Remuneration for qualifying services
177,693
224,686
Company pension contributions to defined contribution schemes
60,000
60,000
7
Interest receivable and similar income
2025
2024
12 Months
16 Months
£
£
Interest income
Interest on bank deposits
18,894
263
8
Interest payable and similar expenses
2025
2024
12 Months
16 Months
£
£
Interest on bank overdrafts and loans
349,435
517,814
Interest on finance leases and hire purchase contracts
35,903
53,438
Other interest
150
136
385,488
571,388
9
Amounts written off investments
2025
2024
12 Months
16 Months
£
£
Changes in the fair value of investment properties
(137,250)
(110,000)
ENCOCAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 25 -
10
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
(88,461)
(142,780)
Adjustments in respect of prior periods
13,592
(107,280)
Total current tax
(74,869)
(250,060)
Deferred tax
Origination and reversal of timing differences
(132,085)
(88,104)
Total tax credit
(206,954)
(338,164)

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

2025
2024
£
£
Profit/(loss) before taxation
56,059
(1,451,408)
Expected tax charge/(credit) based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
14,015
(362,852)
Tax effect of expenses that are not deductible in determining taxable profit
38,638
21,508
Tax effect of utilisation of tax losses not previously recognised
(58,489)
-
0
Adjustments in respect of prior years
-
0
(107,280)
Group relief
(1,170)
-
0
Permanent capital allowances in excess of depreciation
51,180
(131,581)
Depreciation on assets not qualifying for tax allowances
-
0
19,563
Research and development tax credit
(253,158)
(142,780)
Other permanent differences
2,030
-
0
Tax losses surrendered
-
0
365,258
Taxation credit for the year
(206,954)
(338,164)
ENCOCAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 26 -
11
Dividends
2025
2024
£
£
Interim paid
535,000
376,880
12
Intangible fixed assets
Software
£
Cost
At 1 September 2024
-
0
Transfers
303,906
At 31 August 2025
303,906
Amortisation and impairment
At 1 September 2024
-
0
Amortisation charged for the year
28,517
At 31 August 2025
28,517
Carrying amount
At 31 August 2025
275,389
At 31 August 2024
-
0
ENCOCAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 27 -
13
Tangible fixed assets
Freehold land and buildings
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Other tangible assets
Total
£
£
£
£
£
£
£
Cost
At 1 September 2024
4,690,371
1,773,850
5,622,578
976,287
396,779
319,892
13,779,757
Additions
186,455
-
0
28,584
5,071
-
0
54,493
274,603
Disposals
-
0
-
0
(57,493)
(16,310)
(26,780)
-
0
(100,583)
Transfers
-
0
-
0
-
0
-
0
-
0
(303,906)
(303,906)
At 31 August 2025
4,876,826
1,773,850
5,593,669
965,048
369,999
70,479
13,649,871
Depreciation and impairment
At 1 September 2024
641,495
450,074
4,260,592
809,985
255,001
-
0
6,417,147
Depreciation charged in the year
142,484
45,699
312,720
60,771
11,219
-
0
572,893
Eliminated in respect of disposals
-
0
-
0
(38,479)
(16,310)
(18,845)
-
0
(73,634)
At 31 August 2025
783,979
495,773
4,534,833
854,446
247,375
-
0
6,916,406
Carrying amount
At 31 August 2025
4,092,847
1,278,077
1,058,836
110,602
122,624
70,479
6,733,465
At 31 August 2024
4,048,876
1,323,776
1,361,986
166,302
141,778
319,892
7,362,610
ENCOCAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
13
Tangible fixed assets
(Continued)
- 28 -

Included within the gross book value of freehold land and buildings are £4,876,826 (202 4 - £4,690,371) of depreciable assets. Included within the gross book value of leasehold property are £1,523,850 (202 4 - £1,523,850) of depreciable assets. Included within the net book value of tangible fixed assets is £54 7,106 (202 4 - £635,658) in respect of assets held under finance leases and similar hire purchase contracts. Depreciation for the year on these assets was £123,823 (202 4 - £299,203). These assets are held as security over the balances to which they relate.

14
Investment properties
2025
£
Fair value
At 1 September 2024
2,965,000
Additions through external acquisition
1,071,250
Net gains or losses through fair value adjustments
(137,250)
At 31 August 2025
3,899,000

On 16 September 2024, a professional valuation of 2 investment properties was carried out by Harwoods Chartered Surveyors, resulting in a combined valuation of £672,000. Subsequent to the year end, one of these properties was disposed of for a consideration of £292,000.

In addition, 2 further properties were sold after the year end for combined proceeds of £689,000.

Out of the remaining properties, the company has agreed to sell further 2 properties for a total consideration of £605,500.

The remaining 4 properties were valued by the director at £1,932,500 at 07 October 2025.

The director is of the opinion that the difference between the value of properties at the 3 1 August 2025 is immaterially different to the valuations carried out on the 16 September 2024 by the professional valuer and 11 September 2025 by the director.

The historical cost of the investment properties are £3,0 89,648 (202 4 - £2,018,398).

15
Fixed asset investments
2025
2024
Notes
£
£
Investments in subsidiaries
16
44,441
22,783
ENCOCAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
15
Fixed asset investments
(Continued)
- 29 -
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 1 September 2024
22,783
Additions
21,658
At 31 August 2025
44,441
Carrying amount
At 31 August 2025
44,441
At 31 August 2024
22,783
16
Subsidiaries

Details of the company's subsidiaries at 31 August 2025 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Cellbond Incorporated
USA
Ordinary
100.00
Cellbond Kabushiki Kaisha
Japan
Ordinary
100.00
Cellbond B.V.
Holland
Ordinary
100.00
Cellbond GmbH
Germany
Ordinary
100.00
Cellbond Korea
South Korea
Ordinary
100.00
Shanghai Cellbond Technology Co., Ltd
China
Ordinary
100.00
ENCOCAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
16
Subsidiaries
(Continued)
- 30 -

Subsidiary undertakings

Cellbond Incorporated

The principal activity of Cellbond Incorporated is sale of bonded structures.

Cellbond Kabushiki Kaisha

The principal activity of Cellbond Kabushiki Kaisha is sale of bonded structures.

Cellbond B.V.

The principal activity of Cellbond B.V. was dormant. The company Cellbond B.V. has been dissolved and wound up with effect from 25 June 2025.

Cellbond GmbH

The principal activity of Cellbond GmbH is sale of bonded structures.

Cellbond Korea

The principal activity of Cellbond Korea is sale of bonded structures.

Shanghai Cellbond Technology Co., Ltd

The principal activity of Shanghai Cellbond Technology Co., Ltd is sale of bonded structures.

All the above subsidiaries, except dormant companies, are included in the consolidation of Encocam Holdings Limited.

17
Stocks
2025
2024
£
£
Raw materials and consumables
2,046,508
1,876,253
Work in progress
2,396,864
1,553,647
Finished goods and goods for resale
1,007,855
2,089,679
5,451,227
5,519,579

Impairment of stocks

The amount of impairment loss included in profit or loss is £2,449,853 (202 4 - £2,453,021).

ENCOCAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 31 -
18
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
1,414,931
2,385,822
Corporation tax recoverable
169,236
172,233
Amounts owed by group undertakings
1,696,640
778,776
Other debtors
68,457
537,239
Prepayments and accrued income
482,689
459,818
3,831,953
4,333,888
19
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Bank loans
21
4,765,469
5,037,519
Obligations under finance leases
22
200,358
216,340
Trade creditors
1,233,112
1,434,482
Amounts owed to group undertakings
2,700
8,263
Taxation and social security
144,017
154,140
Deferred income
-
0
1,940
Other creditors
591,986
50,878
Accruals
110,855
103,187
7,048,497
7,006,749
20
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Obligations under finance leases
22
241,693
296,225
21
Loans and overdrafts
2025
2024
£
£
Bank loans
4,765,469
5,037,519
Payable within one year
4,765,469
5,037,519
ENCOCAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
21
Loans and overdrafts
(Continued)
- 32 -

As at the year ended 31 August 202 5, there was a breach of loan covenants in relation to the ratio of EBITDA to Debt Service. The carrying value of loans in breach of this covenant as at 31 August 202 5 is £4,765,469. As a result of this breach the entire loan has been recognised as due under 1 year. The covenant breach was remedied after the year end as the company received covenant waivers.

Security is held over both current and non-current loans and borrowings. The bank borrowings and overdrafts are secured by a debenture and a legal charge over all leasehold, freehold, investment property and all assets of the company. There is also a currency letter off set against other accounts held. The finance lease obligations are secured against the assets to which they relate. The value of the security in each case is equal to the total outstanding as shown above.

22
Finance lease obligations
2025
2024
Future minimum lease payments due under finance leases:
£
£
Within one year
200,358
216,340
In two to five years
241,693
296,225
442,051
512,565
23
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
266,300
336,571
Investment property
202,337
264,151
468,637
600,722
ENCOCAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
23
Deferred taxation
(Continued)
- 33 -
2025
Movements in the year:
£
Liability at 1 September 2024
600,722
Credit to profit or loss
(132,085)
Liability at 31 August 2025
468,637
24
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
379,552
434,634

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.

25
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
100
100
100
100
26
Reserves

The changes to each component of equity resulting from items of other comprehensive income for the prior year were as follows:

Share capital

Represents the nominal value of shares that have been issued.

Profit and loss account

Includes all current and prior period retained profits and losses, inclusive of cumulative unrealised gains and losses for assets shown at fair value at the balance sheet date.

ENCOCAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 34 -
27
Operating lease commitments
Lessee

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

2025
2024
£
£
Within one year
-
0
20,565
28
Directors' transactions

During the year a director received advances totalling £1 8,296 (2024 - £126,153) and made repayments totalling £1,001,359 (2024 - £Nil). The loan is interest free. The balance outstanding to the director at the year end is £536,798 (2024 - Owed from the director £446,264).

During the year the director sold a property for £1,000,000 to the company, this is within the repayments figure of £1,001,359. The property has been recognised as an investment property and was an addition during the year.

29
Controlling party

Encocam Holdings Limited is the ultimate holding company. The ultimate controlling party is M M Ashmead by virtue of their majority shareholding.

Consolidated accounts are prepared by Encocam Holdings Limited and are available from companies house.

30
Events after the reporting date

On 11 November 2025 Encocam Limited made an interim dividend of £1 6 0,000 to Encocam Holdings Limited. This enabled Encocam Holdings Limited to enact a share buy-back of £150,000 for 2 B shares.

On 11 February 2026 Encocam Limited made an interim dividend of £150,000 to Encocam Holdings Limited. This enabled Encocam Holdings Limited to enact a share buy-back of £150,000 for 2 B shares.

2025-08-31 2024-09-01 false false false CCH Software CCH Accounts Production 2026.100 M M Ashmead L Waldron 01944904 2024-09-01 2025-08-31 01944904 bus:Director1 2024-09-01 2025-08-31 01944904 bus:CompanySecretary1 2024-09-01 2025-08-31 01944904 bus:RegisteredOffice 2024-09-01 2025-08-31 01944904 2025-08-31 01944904 2023-05-01 2024-08-31 01944904 core:OtherResidualIntangibleAssets 2025-08-31 01944904 core:OtherResidualIntangibleAssets 2024-08-31 01944904 core:ComputerSoftware 2025-08-31 01944904 core:ComputerSoftware 2024-08-31 01944904 core:RetainedEarningsAccumulatedLosses 2023-05-01 2024-08-31 01944904 core:RetainedEarningsAccumulatedLosses 2024-09-01 2025-08-31 01944904 2024-08-31 01944904 core:LandBuildings core:OwnedOrFreeholdAssets 2025-08-31 01944904 core:PlantMachinery 2025-08-31 01944904 core:FurnitureFittings 2025-08-31 01944904 core:MotorVehicles 2025-08-31 01944904 core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment 2025-08-31 01944904 core:LandBuildings core:OwnedOrFreeholdAssets 2024-08-31 01944904 core:LandBuildings 2024-08-31 01944904 core:PlantMachinery 2024-08-31 01944904 core:FurnitureFittings 2024-08-31 01944904 core:MotorVehicles 2024-08-31 01944904 core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment 2024-08-31 01944904 core:CurrentFinancialInstruments core:WithinOneYear 2025-08-31 01944904 core:CurrentFinancialInstruments core:WithinOneYear 2024-08-31 01944904 core:Non-currentFinancialInstruments core:AfterOneYear 2025-08-31 01944904 core:Non-currentFinancialInstruments core:AfterOneYear 2024-08-31 01944904 core:ShareCapital 2025-08-31 01944904 core:ShareCapital 2024-08-31 01944904 core:RetainedEarningsAccumulatedLosses 2025-08-31 01944904 core:RetainedEarningsAccumulatedLosses 2024-08-31 01944904 core:ShareCapital 2023-04-30 01944904 core:RetainedEarningsAccumulatedLosses 2023-04-30 01944904 core:ShareCapitalOrdinaryShareClass1 2025-08-31 01944904 core:ShareCapitalOrdinaryShareClass1 2024-08-31 01944904 core:IntangibleAssetsOtherThanGoodwill 2024-09-01 2025-08-31 01944904 core:ComputerSoftware 2024-09-01 2025-08-31 01944904 core:LandBuildings core:OwnedOrFreeholdAssets 2024-09-01 2025-08-31 01944904 core:LandBuildings core:LongLeaseholdAssets 2024-09-01 2025-08-31 01944904 core:PlantMachinery 2024-09-01 2025-08-31 01944904 core:FurnitureFittings 2024-09-01 2025-08-31 01944904 core:MotorVehicles 2024-09-01 2025-08-31 01944904 core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment 2024-09-01 2025-08-31 01944904 1 2024-09-01 2025-08-31 01944904 1 2023-05-01 2024-08-31 01944904 core:UKTax 2024-09-01 2025-08-31 01944904 core:UKTax 2023-05-01 2024-08-31 01944904 2 2024-09-01 2025-08-31 01944904 2 2023-05-01 2024-08-31 01944904 3 2024-09-01 2025-08-31 01944904 3 2023-05-01 2024-08-31 01944904 core:ComputerSoftware 2024-08-31 01944904 core:LandBuildings core:OwnedOrFreeholdAssets 2024-08-31 01944904 core:LandBuildings core:LeasedAssetsHeldAsLessee 2024-08-31 01944904 core:PlantMachinery 2024-08-31 01944904 core:FurnitureFittings 2024-08-31 01944904 core:MotorVehicles 2024-08-31 01944904 core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment 2024-08-31 01944904 2024-08-31 01944904 core:LandBuildings core:LeasedAssetsHeldAsLessee 2025-08-31 01944904 core:LandBuildings core:LeasedAssetsHeldAsLessee 2024-09-01 2025-08-31 01944904 core:Non-currentFinancialInstruments 2025-08-31 01944904 core:Non-currentFinancialInstruments 2024-08-31 01944904 core:Subsidiary1 2024-09-01 2025-08-31 01944904 core:Subsidiary2 2024-09-01 2025-08-31 01944904 core:Subsidiary3 2024-09-01 2025-08-31 01944904 core:Subsidiary4 2024-09-01 2025-08-31 01944904 core:Subsidiary5 2024-09-01 2025-08-31 01944904 core:Subsidiary6 2024-09-01 2025-08-31 01944904 core:Subsidiary1 1 2024-09-01 2025-08-31 01944904 core:Subsidiary2 2 2024-09-01 2025-08-31 01944904 core:Subsidiary3 3 2024-09-01 2025-08-31 01944904 core:Subsidiary4 4 2024-09-01 2025-08-31 01944904 core:Subsidiary5 5 2024-09-01 2025-08-31 01944904 core:Subsidiary6 6 2024-09-01 2025-08-31 01944904 core:CurrentFinancialInstruments 2025-08-31 01944904 core:CurrentFinancialInstruments 2024-08-31 01944904 core:WithinOneYear 2025-08-31 01944904 core:WithinOneYear 2024-08-31 01944904 core:BetweenTwoFiveYears 2025-08-31 01944904 core:BetweenTwoFiveYears 2024-08-31 01944904 bus:OrdinaryShareClass1 2024-09-01 2025-08-31 01944904 bus:OrdinaryShareClass1 2025-08-31 01944904 bus:OrdinaryShareClass1 2024-08-31 01944904 bus:PrivateLimitedCompanyLtd 2024-09-01 2025-08-31 01944904 bus:FRS102 2024-09-01 2025-08-31 01944904 bus:Audited 2024-09-01 2025-08-31 01944904 bus:FullAccounts 2024-09-01 2025-08-31 xbrli:pure xbrli:shares iso4217:GBP