Company registration number 07254626 (England and Wales)
Budgen Orthopaedics Ltd
Unaudited Financial Statements
For The Year Ended 30 June 2025
Pages For Filing With Registrar
BUDGEN ORTHOPAEDICS LTD
Budgen Orthopaedics Ltd
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
BUDGEN ORTHOPAEDICS LTD
Budgen Orthopaedics Ltd
BALANCE SHEET
AS AT
30 JUNE 2025
30 June 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
432
575
Investment property
4
-
0
803,589
Investments
5
9,000
9,000
9,432
813,164
Current assets
Debtors
6
85,598
90,231
Cash at bank and in hand
905,047
34,047
990,645
124,278
Creditors: amounts falling due within one year
7
(200,490)
(145,147)
Net current assets/(liabilities)
790,155
(20,869)
Total assets less current liabilities
799,587
792,295
Creditors: amounts falling due after more than one year
8
(5,286)
(15,649)
Provisions for liabilities
(108)
(144)
Net assets
794,193
776,502
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
794,093
776,402
Total equity
794,193
776,502
BUDGEN ORTHOPAEDICS LTD
Budgen Orthopaedics Ltd
BALANCE SHEET (CONTINUED)
AS AT
30 JUNE 2025
30 June 2025
- 2 -

For the financial year ended 30 June 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

T he members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 16 June 2026 and are signed on its behalf by:
Dr S A Budgen
Director
Company registration number 07254626 (England and Wales)
BUDGEN ORTHOPAEDICS LTD
Budgen Orthopaedics Ltd
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2025
- 3 -
1
Accounting policies
Company information

Budgen Orthopaedics Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Azets, 12 King Street, Leeds, United Kingdom, LS1 2HL.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary a mounts in these financial statements are rounded to the nearest £1.

The 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.

1.2
Going concern

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

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business. The fair value of consideration takes into account trade discounts.

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 are recover able.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

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

Plant and equipment
25% reducing balance
Computers
Fully depreciated

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.

1.5
Investment property

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 end date. Changes in fair value are recognised in profit or loss.

BUDGEN ORTHOPAEDICS LTD
Budgen Orthopaedics Ltd
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 4 -
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 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 is estimated to be less than its carrying amount, the carrying amount of the asset 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.

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 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 in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, 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.

1.8
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.

BUDGEN ORTHOPAEDICS LTD
Budgen Orthopaedics Ltd
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 5 -
1.9
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.

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.

BUDGEN ORTHOPAEDICS LTD
Budgen Orthopaedics Ltd
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 6 -
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.

Derecognition of financial liabilities

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

1.10
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.

1.11
Taxation

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

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

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

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

BUDGEN ORTHOPAEDICS LTD
Budgen Orthopaedics Ltd
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 7 -
1.12
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.

2
Employees

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

2025
2024
Number
Number
Total
2
2
3
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 July 2024 and 30 June 2025
13,532
Depreciation and impairment
At 1 July 2024
12,957
Depreciation charged in the year
143
At 30 June 2025
13,100
Carrying amount
At 30 June 2025
432
At 30 June 2024
575
BUDGEN ORTHOPAEDICS LTD
Budgen Orthopaedics Ltd
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 8 -
4
Investment property
2025
£
Fair value
At 1 July 2024
803,589
Disposals
(803,589)
At 30 June 2025
-
0

Investment property comprises a freehold property in Lima, Peru. The fair value of the investment property has been arrived at on the basis of an independent valuation. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

The property was sold within the financial year on 12 December 2024.

5
Fixed asset investments
2025
2024
£
£
Other investments other than loans
9,000
9,000
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
85,598
81,137
2025
2024
Amounts falling due after more than one year:
£
£
Deferred tax asset
-
0
9,094
Total debtors
85,598
90,231
7
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
10,375
10,120
Trade creditors
14,190
-
0
Taxation and social security
162,010
112,544
Other creditors
13,915
22,483
200,490
145,147
BUDGEN ORTHOPAEDICS LTD
Budgen Orthopaedics Ltd
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
7
Creditors: amounts falling due within one year
(Continued)
- 9 -

Bank loans of £10,375 (2024 - £10,120) represents the short term element of a loan under the Coronavirus Bounce Back Loan Scheme (BBLS). The BBLS loan is fully guaranteed by His Majesty's Government (HMG).

8
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
5,286
15,649

Bank loans of £5,286 (2024 - £15,649) represents the short term element of a loan under the Coronavirus Bounce Back Loan Scheme (BBLS). The BBLS loan is fully guaranteed by His Majesty's Government (HMG).

9
Deferred taxation

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

Liabilities
Liabilities
Assets
Assets
2025
2024
2025
2024
Balances:
£
£
£
£
Accelerated capital allowances
108
144
-
-
Tax losses
-
-
-
9,094
108
144
-
9,094
2025
Movements in the year:
£
Asset at 1 July 2024
(8,950)
Charge to profit or loss
9,058
Liability at 30 June 2025
108

10
Directors' transactions
Description
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
Director
2.25
(2,429)
353,869
1,839
(355,525)
(2,246)
(2,429)
353,869
1,839
(355,525)
(2,246)
2025-06-30 2024-07-01 false false false 16 June 2026 CCH Software CCH Accounts Production 2026.100 No description of principal activity Mrs P M D Budgen Dr S A Budgen 07254626 2024-07-01 2025-06-30 07254626 2025-06-30 07254626 2024-06-30 07254626 core:OtherPropertyPlantEquipment 2025-06-30 07254626 core:OtherPropertyPlantEquipment 2024-06-30 07254626 core:WithinOneYear 2025-06-30 07254626 core:WithinOneYear 2024-06-30 07254626 core:AfterOneYear 2025-06-30 07254626 core:AfterOneYear 2024-06-30 07254626 core:CurrentFinancialInstruments 2025-06-30 07254626 core:CurrentFinancialInstruments 2024-06-30 07254626 core:ShareCapital 2025-06-30 07254626 core:ShareCapital 2024-06-30 07254626 core:RetainedEarningsAccumulatedLosses 2025-06-30 07254626 core:RetainedEarningsAccumulatedLosses 2024-06-30 07254626 bus:Director2 2024-07-01 2025-06-30 07254626 core:PlantMachinery 2024-07-01 2025-06-30 07254626 core:ComputerEquipment 2024-07-01 2025-06-30 07254626 2023-07-01 2024-06-30 07254626 core:OtherPropertyPlantEquipment 2024-06-30 07254626 core:OtherPropertyPlantEquipment 2024-07-01 2025-06-30 07254626 2024-06-30 07254626 core:Non-currentFinancialInstruments 2025-06-30 07254626 core:Non-currentFinancialInstruments 2024-06-30 07254626 core:CurrentFinancialInstruments core:WithinOneYear 2025-06-30 07254626 core:CurrentFinancialInstruments core:WithinOneYear 2024-06-30 07254626 bus:PrivateLimitedCompanyLtd 2024-07-01 2025-06-30 07254626 bus:SmallCompaniesRegimeForAccounts 2024-07-01 2025-06-30 07254626 bus:FRS102 2024-07-01 2025-06-30 07254626 bus:AuditExemptWithAccountantsReport 2024-07-01 2025-06-30 07254626 bus:Director1 2024-07-01 2025-06-30 07254626 bus:FullAccounts 2024-07-01 2025-06-30 xbrli:pure xbrli:shares iso4217:GBP