Company registration number 0703644 (England and Wales)
BLAYSON OLEFINES LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
BLAYSON OLEFINES LTD
COMPANY INFORMATION
Directors
Mr G Williams
Mr R B Williams
Mr Matthew Williams
Mr Keith Batchelor
Mr David Bond
Mr G Starr
Company number
0703644
Registered office
Denny Industrial Estate
Pembroke Avenue
Waterbeach
Cambs
CB25 9QP
Auditor
Xeinadin Audit Limited
249 Cranbrook Road
Ilford
Essex
IG1 4TG
BLAYSON OLEFINES LTD
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Directors' responsibilities statement
5
Independent auditor's report
6 - 8
Profit and loss account
9
Statement of comprehensive income
10
Balance sheet
11
Statement of changes in equity
12
Statement of cash flows
13
Notes to the financial statements
14 - 26
BLAYSON OLEFINES LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 1 -

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

Review of the business

During the current financial year, the company achieved a modest turnover increase of 1.04%, demonstrating stable market demand and continued customer retention in the industrial wax sector. However, the cost of sales increased by 1.75%, outpacing revenue growth and resulting in a 0.44% reduction in gross profit.

Principal risks and uncertainties

The company operates within the industrial wax manufacturing sector, undertaking research, development, manufacturing, testing, and sales activities. As a result, the business is exposed to several operational, financial, commercial, and regulatory risks that may affect future performance and profitability.

 

The company relies heavily on petroleum-based raw materials, chemical additives, and packaging materials. Fluctuations in global oil and chemical prices may significantly increase production costs and negatively impact profit margins if such increases cannot be passed on to customers.

Development and performance

The company continued its activities in the research, development, manufacture, testing, and sale of industrial wax products throughout the financial year. Despite ongoing economic pressures and rising operational costs, the business maintained stable trading activity and achieved modest growth in turnover.

 

Turnover increased by 1.04% compared with the previous year, reflecting continued customer demand and the company’s ability to maintain its market presence within the industrial wax sector. The increase in revenue was supported by ongoing customer relationships, product development activities, and continued demand across industrial applications.

 

However, the increase in turnover was offset by a 1.75% rise in cost of sales, which exceeded revenue growth during the period. The increase in costs was primarily attributable to higher raw material prices, increased energy and utility costs, supply chain pressures, and broader inflationary impacts affecting manufacturing operations. As a result, the company experienced pressure on gross margins during the year.

 

Consequently, gross profit reduced by 0.44% compared with the prior year. Although the reduction was relatively modest, it reflects the challenging operating environment and the company’s limited ability to fully recover increased production costs through sales pricing.

 

Throughout the year, the company continued to focus on:

 

Product quality and technical performance

Research and development activities

Operational continuity and manufacturing efficiency

Maintaining strong customer relationships

Supporting long-term business sustainability

 

Management continued to monitor production efficiency, procurement practices, and overhead costs in order to mitigate the impact of rising input costs and protect profitability. The company also maintained investment in product development and testing capabilities to support future growth opportunities and strengthen its competitive position within the market.

 

The directors remain cautiously optimistic regarding future trading performance. While inflationary pressures, raw material volatility, and economic uncertainty continue to present challenges, the company is focused on improving operational efficiency, expanding higher-value product offerings, and maintaining a strong service and quality proposition for customers.

 

Overall, the company delivered stable operational performance during the year despite challenging market conditions, and management believes the business remains well positioned for sustainable long-term development.

 

BLAYSON OLEFINES LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 2 -
Key performance indicators

The directors monitor the performance of the group through a range of financial and operational key performance indicators considered appropriate for the nature and scale of the business.

 

The group's key performance indicators are regularly reviewed by management to:

 

Monitor financial performance and profitability

Assess operational efficiency

Control production and procurement costs

Maintain product quality standards

Support strategic planning and long-term growth

 

Management remains focused on improving margins, increasing operational efficiency, and strengthening the company’s market position through continued investment in product development and customer service.

Other information and explanations

The directors consider the overall performance of the group during the year to be satisfactory given the challenging economic and trading environment affecting the manufacturing sector.

 

The business continued to operate within a market characterised by rising raw material costs, inflationary pressures, increased energy prices, and ongoing supply chain volatility. These factors contributed to higher operating and production costs during the financial year and placed pressure on gross profit margins.

 

The directors remain aware of ongoing economic uncertainty and cost pressures affecting the manufacturing industry. However, the group continues to maintain a stable operational base and remains committed to sustainable long-term growth through prudent financial management, operational efficiency, and continued product development.

On behalf of the board

Mr G Williams
Director
18 June 2026
BLAYSON OLEFINES LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 3 -

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

Principal activities

The principal activity of the company continued to be that of research, manufacture, development, testing and sale of industrial wax and the sale of machinery.

Results and dividends

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

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:

Mr Ron Williams
Mr Gavin Williams
Mr Matthew Williams
Mrs Charlotte Clifford
Financial instruments
Treasury operations and financial instruments

The company operates a treasury function which is responsible for managing the liquidity, interest and foreign currency risks associated with the company’s activities.

 

The company’s principal financial instruments include derivative financial instruments, the purpose of which is to manage currency risks and interest rate risks arising from the company’s activities, and bank overdrafts, loans and corporate bonds, the main purpose of which is to raise finance for the company’s operations. In addition, the company has various other financial assets and liabilities such as trade debtors and trade creditors arising directly from its operations. Derivative transactions which the company enters into principally comprise forward exchange contracts. In accordance with company’s treasury policy, derivative instruments are not entered into for speculative purposes.

Liquidity risk

The company manages its cash and borrowing requirements in order to maximise interest income and minimise interest expense, whilst ensuring the company has sufficient liquid resources to meet the operating needs of the business.

Interest rate risk

The company is exposed to fair value interest rate risk on its fixed rate borrowings and cash flow interest rate risk on floating rate deposits, bank overdrafts and loans. The company uses interest rate derivatives to manage the mix of fixed and variable rate debt so as to reduce its exposure to changes in interest rates.

Foreign currency risk

The company’s principal foreign currency exposures arise from trading with overseas companies. Company policy permits but does not demand that these exposures may be hedged in order to fix the cost in sterling. This hedging activity involves the use of foreign exchange forward contracts.

Credit risk

Investments of cash surpluses, borrowings and derivative instruments are made through banks and companies which must fulfil credit rating criteria approved by the Board.

 

All customers who wish to trade on credit terms are subject to credit verification procedures. Trade debtors are monitored on an ongoing basis and provision is made for doubtful debts where necessary.

BLAYSON OLEFINES LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 4 -
Energy and carbon report

As the company has not consumed more than 40,000 kWh of energy in this reporting period, it qualifies as a low energy user under these regulations and is not required to report on its emissions, energy consumption or energy efficiency activities.

Strategic report

The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of principal risks and uncertainties, key performance indicators and development and performance.

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 G Williams
Director
18 June 2026
BLAYSON OLEFINES LTD
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 5 -

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 or of the company for that period.

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.

BLAYSON OLEFINES LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BLAYSON OLEFINES LTD
- 6 -
Opinion

We have audited the financial statements of Blayson Olefines Ltd (the 'company') for the year ended 30 September 2025 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows 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:

BLAYSON OLEFINES LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BLAYSON OLEFINES LTD (CONTINUED)
- 7 -
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.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

- Enquiry of management, those charged with governance and the entity’s solicitors around actual and potential litigation and claims.

- Enquiry of entity staff in tax and compliance functions to identify any instances of non-compliance with laws and regulations.

- Reviewing minutes of meetings of those charged with governance.

- Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations.

- Auditing the risk of management override of controls, including through testing journal entries and other adjustments for appropriateness, and evaluating the business rationale of significant transactions outside the normal course of business.

 

We also communicated relevant identified laws and regulations, potential fraud risk to all engagement team members and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.

 

No instances of material non-compliance were identified. However, the likelihood of detecting irregularities, including fraud, is limited by the inherent difficulty in detecting irregularities, the effectiveness of the entity's controls, and the nature, timing and extent of the audit procedures performed. Irregularities that result from fraud might be inherently more difficult to detect than irregularities that result from error. As explained above, there is an unavoidable risk that material misstatements may not be detected, even though the audit has been planned and performed in accordance with ISAs (UK)

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.

BLAYSON OLEFINES LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BLAYSON OLEFINES LTD (CONTINUED)
- 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.

Barry Leibovitch FCA (Senior Statutory Auditor)
For and on behalf of Xeinadin Audit Limited, Statutory Auditor
Chartered Accountants
249 Cranbrook Road
Ilford
Essex
IG1 4TG
22 June 2026
BLAYSON OLEFINES LTD
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 9 -
2025
2024
Notes
£
£
Turnover
3
7,622,696
7,544,185
Cost of sales
(4,755,780)
(4,673,892)
Gross
2,866,916
2,870,293
Administrative expenses
(2,592,138)
(2,532,765)
Operating
4
274,778
337,528
Interest payable and similar expenses
8
(114,958)
(102,834)
Fair value gains and losses on investments
9
-
131,500
Profit before taxation
159,820
366,194
Tax on ordinary activities
10
(5,370)
(50,001)
Profit for the financial year
154,450
316,193

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

BLAYSON OLEFINES LTD
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 10 -
2025
2024
£
£
Profit for the year
154,450
316,193
Other comprehensive income
Revaluation of tangible fixed assets
(13,704)
(13,704)
Total comprehensive income for the year
140,746
302,489
BLAYSON OLEFINES LTD
BALANCE SHEET
AS AT
30 SEPTEMBER 2025
30 September 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
11
1,182,883
1,165,313
Current assets
Stocks
13
990,050
778,611
Debtors
14
1,315,416
1,723,174
Cash at bank and in hand
557,430
159,477
2,862,896
2,661,262
Creditors: amounts falling due within one year
15
(1,925,506)
(1,894,085)
Net current assets
937,390
767,177
Total assets less current liabilities
2,120,273
1,932,490
Creditors: amounts falling due after more than one year
16
(144,300)
(102,633)
Provisions for liabilities
Deferred tax liability
19
165,537
160,167
(165,537)
(160,167)
Net assets
1,810,436
1,669,690
Capital and reserves
Called up share capital
21
100
100
Revaluation reserve
6,718
20,422
Profit and loss reserves
1,803,618
1,649,168
Total equity
1,810,436
1,669,690
The financial statements were approved by the board of directors and authorised for issue on 18 June 2026 and are signed on its behalf by:
Mr G Williams
Director
Company registration number 0703644 (England and Wales)
BLAYSON OLEFINES LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 12 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 October 2023
100
34,126
1,332,975
1,367,201
Year ended 30 September 2024:
-
-
316,193
316,193
Other comprehensive income:
Revaluation of tangible fixed assets
-
(13,704)
-
(13,704)
Total comprehensive income
-
(13,704)
316,193
302,489
Balance at 30 September 2024
100
20,422
1,649,168
1,669,690
Year ended 30 September 2025:
-
-
154,450
154,450
Other comprehensive income:
Revaluation of tangible fixed assets
-
(13,704)
-
(13,704)
Total comprehensive income
-
(13,704)
154,450
140,746
Balance at 30 September 2025
100
6,718
1,803,618
1,810,436
BLAYSON OLEFINES LTD
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 13 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
25
561,660
386,836
Interest paid
(114,958)
(102,834)
Income taxes refunded
388
-
0
Net cash inflow from operating activities
447,090
284,002
Investing activities
Proceeds from disposal of intangibles
-
0
(131,500)
Purchase of tangible fixed assets
(120,724)
(132,154)
Proceeds from disposal of investments
-
0
131,500
Net cash used in investing activities
(120,724)
(132,154)
Financing activities
Repayment of bank loans
55,908
(57,355)
Payment of finance leases obligations
15,679
35,664
Net cash generated from/(used in) financing activities
71,587
(21,691)
Net increase in cash and cash equivalents
397,953
130,157
Cash and cash equivalents at beginning of year
159,477
29,320
Cash and cash equivalents at end of year
557,430
159,477
BLAYSON OLEFINES LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 14 -
1
Accounting policies
Company information

Blayson Olefines Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Denny Industrial Estate, Pembroke Avenue, Waterbeach, Cambs, CB25 9QP.

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.

Blayson Olefines Ltd is a wholly owned subsidiary of The Blayson Group Ltd and the results of Blayson Olefines Ltd are included in the consolidated financial statements of The Blayson Group Ltd which are available from Companies House.

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.

1.3
Turnover

Revenue comprises of research, manufacture development, testing and sales of industrial wax net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

 

When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.

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 (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.4
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:

Land and buildings freehold/leasehold
2% p.a. straight line
Plant and equipment
15% p.a. straight line
Fixtures and fittings
25% p.a. straight line
BLAYSON OLEFINES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 15 -

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 or .

1.5
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 (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 or , 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 or , 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.

1.6
Stocks

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

 

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

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.7
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.

BLAYSON OLEFINES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 16 -
1.8
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.

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 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.

1.9
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.

1.10
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.

BLAYSON OLEFINES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 17 -
Deferred tax

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

 

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

1.11
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.

1.12
Retirement benefits

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

1.13
Leases
As lessee

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

 

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

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

BLAYSON OLEFINES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 18 -
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.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Revenue recognition

Determining the point when control of goods have been transferred to customers.

Going concern

Evaluating the company’s ability to continue as a going concern, including cash flow forecasts and financing arrangements.

Useful lives of property, plant and equipment.

Estimating asset lives and residual values, which affect depreciation charges.

Inventory valuation

Assessing net realisable value and potential obsolescence.

3
Turnover
2025
2024
£
£
Turnover analysed by class of business
Sales
7,622,696
7,544,185
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom, Europe and Asia
7,622,696
7,544,185
4
Operating profit
2025
2024
Operating profit for the year is stated after charging:
£
£
Exchange losses
15,646
19,745
Depreciation of tangible fixed assets
103,154
108,885
Operating lease charges
61,089
47,690
BLAYSON OLEFINES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 19 -
5
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
11,400
9,000
6
Employees

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

2025
2024
Number
Number
27
26

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
1,341,540
1,280,302
Social security costs
109,958
103,100
Pension costs
82,230
79,528
1,533,728
1,462,930
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
149,671
173,362
Company pension contributions to defined contribution schemes
12,190
14,420
161,861
187,782
8
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
110,228
99,452
Other finance costs:
Interest on finance leases and hire purchase contracts
4,730
3,382
114,958
102,834
BLAYSON OLEFINES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 20 -
9
Amounts written off investments
2025
2024
£
£
Fair value gains/(losses) on financial instruments
Gain on financial assets held at fair value through profit or loss
-
0
131,500
10
Taxation
2025
2024
£
£
Current tax
Adjustments in respect of prior periods
-
0
(388)
Deferred tax
Origination and reversal of timing differences
5,370
50,389
Total tax charge
5,370
50,001

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

2025
2024
£
£
Profit before taxation
159,820
366,194
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
39,955
91,549
Tax effect of expenses that are not deductible in determining taxable profit
53
(32,840)
Permanent capital allowances in excess of depreciation
15,371
(7,431)
Research and development tax credit
(55,379)
(51,666)
Deferred tax adjustments in respect of prior years
5,370
50,389
Taxation charge for the year
5,370
50,001
BLAYSON OLEFINES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 21 -
11
Tangible fixed assets
Land and buildings freehold/leasehold
Plant and equipment
Fixtures and fittings
Total
£
£
£
£
Cost
At 1 October 2024
1,319,706
598,644
163,557
2,081,907
Additions
95,933
24,791
-
0
120,724
At 30 September 2025
1,415,639
623,435
163,557
2,202,631
Depreciation and impairment
At 1 October 2024
430,220
351,445
134,929
916,594
Depreciation charged in the year
31,067
67,781
4,306
103,154
At 30 September 2025
461,287
419,226
139,235
1,019,748
Carrying amount
At 30 September 2025
954,352
204,209
24,322
1,182,883
At 30 September 2024
889,486
247,199
28,628
1,165,313

Tangible fixed assets includes assets held under finance leases or hire purchase contracts, as follows:

2025
2024
£
£
Plant and equipment
95,005
110,125

Land and buildings with a carrying amount of £954,352 were revalued at 30 September by the directors of the company. The valuation conforms to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties.

12
Financial instruments
Carrying amount of financial assets include:
Debt instruments measured at cost
1,164,831
1,557,862
Carrying amount of financial liabilities include:
Other financial liabilities measured at cost
1,991,186
1,920,606

Financial assets that are debt instruments measured at cost comprise trade debtors, amounts owed by group undertakings and other debtors.

 

Financial liabilities measured at cost comprise trade creditors, bank loans, hire purchase liabilities and other creditors.

BLAYSON OLEFINES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 22 -
13
Stocks
2025
2024
£
£
Raw materials and consumables
654,250
477,897
Finished goods and goods for resale
335,800
300,714
990,050
778,611
14
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
862,205
1,246,231
Corporation tax recoverable
-
0
388
Amounts owed by group undertakings
302,521
310,581
Other debtors
105
1,050
Prepayments and accrued income
150,585
164,924
1,315,416
1,723,174
15
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Bank loans
17
78,910
50,000
Obligations under finance leases
18
21,886
20,876
Trade creditors
574,873
579,582
Taxation and social security
78,620
76,112
Other creditors
1,037,900
1,005,719
Accruals and deferred income
133,317
161,796
1,925,506
1,894,085
16
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Bank loans and overdrafts
17
85,331
58,333
Obligations under finance leases
18
58,969
44,300
144,300
102,633
BLAYSON OLEFINES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 23 -
17
Loans and overdrafts
2025
2024
£
£
Bank loans
164,241
108,333
Payable within one year
78,910
50,000
Payable after one year
85,331
58,333

The long-term loans are secured by fixed and floating charges over the assets of the company and a legal charge over the freehold unit 13, Pembroke Avenue, Waterbeach.

The HSBC Coronavirus Business Interruption Loan is repayable by fixed monthly instalments of £4,166.67 and bears no interest. The remaining term is 14 months.

 

A business loan of £130,000 was obtained during the year. The loan bears interest at 7.50% per annum and is repayable in monthly instalments over the term of the agreement which is 5 years.

 

 

 

18
Finance lease obligations
2025
2024
Future minimum lease payments due under finance leases:
£
£
Within one year
21,886
20,876
In two to five years
58,969
44,300
80,855
65,176

Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

19
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
165,537
160,167
BLAYSON OLEFINES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
19
Deferred taxation
(Continued)
- 24 -
2025
Movements in the year:
£
Liability at 1 October 2024
160,167
Charge to profit or loss
5,370
Liability at 30 September 2025
165,537

The deferred tax liability set out above and is expected to reverse relates to the utilisation of tax losses against future expected profits of the same period. 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.

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

20
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
82,230
79,528

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.

21
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
22
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
191,831
209,853
Years 2-5
391,674
551,437
583,505
761,290
BLAYSON OLEFINES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 25 -
23
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2025
2024
£
£
Aggregate compensation
280,356
169,962

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

Management charges
Rent payable
2025
2024
2025
2024
£
£
£
£
Entities with control, joint control or significant influence over the company
600,000
590,000
129,000
129,000
Other related parties
-
-
39,833
38,000

The following amounts were outstanding at the reporting end date:

2025
2024
Amounts due from related parties
£
£
Entities with control, joint control or significant influence over the company
302,521
310,581
24
Control

The ultimate parent company is The Blayson Group Ltd, a company registered in England & Wales. The ultimate controlling party is R B Williams by virtue of his majority shareholding.

BLAYSON OLEFINES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 26 -
25
Cash generated from operations
2025
2024
£
£
after taxation
154,450
316,193
Adjustments for:
Taxation charged
5,370
50,001
Finance costs
114,958
102,834
Depreciation and impairment of tangible fixed assets
103,154
108,885
Other gains and losses
-
(131,500)
Movements in working capital:
(Increase)/decrease in stocks
(211,439)
311,056
Decrease/(increase) in debtors
407,370
(254,126)
Increase/(decrease) in creditors
1,501
(102,802)
Cash generated from operations
575,364
400,541
Revaluation reserve
(13,704)
(13,705)
Per cash flow statement page
561,660
386,836
26
Analysis of changes in net funds/(debt)
1 October 2024
Cash flows
30 September 2025
£
£
£
Cash at bank and in hand
159,477
397,953
557,430
Borrowings excluding overdrafts
(108,333)
(55,908)
(164,241)
Lease liabilities
(65,176)
(15,679)
(80,855)
(14,032)
326,366
312,334
2025-09-302024-10-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100Mr G WilliamsMr R B WilliamsMr Matthew WilliamsMr Keith BatchelorMr David BondMr G Starr07036442024-10-012025-09-300703644bus:Director12024-10-012025-09-300703644bus:Director22024-10-012025-09-300703644bus:Director32024-10-012025-09-300703644bus:Director42024-10-012025-09-300703644bus:Director52024-10-012025-09-300703644bus:Director62024-10-012025-09-300703644bus:RegisteredOffice2024-10-012025-09-3007036442025-09-3007036442023-10-012024-09-300703644core:RetainedEarningsAccumulatedLosses2023-10-012024-09-300703644core:RetainedEarningsAccumulatedLosses2024-10-012025-09-300703644core:RevaluationReserve2024-10-012025-09-3007036442024-09-300703644core:LandBuildingscore:OwnedOrFreeholdAssets2025-09-300703644core:PlantMachinery2025-09-300703644core:FurnitureFittings2025-09-300703644core:LandBuildingscore:OwnedOrFreeholdAssets2024-09-300703644core:PlantMachinery2024-09-300703644core:FurnitureFittings2024-09-300703644core:WithinOneYear2025-09-300703644core:WithinOneYear2024-09-300703644core:AfterOneYear2025-09-300703644core:AfterOneYear2024-09-300703644core:CurrentFinancialInstrumentscore:WithinOneYear2025-09-300703644core:CurrentFinancialInstrumentscore:WithinOneYear2024-09-300703644core:Non-currentFinancialInstruments2025-09-300703644core:Non-currentFinancialInstruments2024-09-300703644core:ShareCapital2025-09-300703644core:ShareCapital2024-09-300703644core:RevaluationReserve2025-09-300703644core:RevaluationReserve2024-09-300703644core:RetainedEarningsAccumulatedLosses2025-09-300703644core:RetainedEarningsAccumulatedLosses2024-09-300703644core:ShareCapital2023-09-300703644core:RevaluationReserve2023-09-300703644core:RetainedEarningsAccumulatedLosses2023-09-300703644core:ShareCapitalOrdinaryShareClass12025-09-300703644core:ShareCapitalOrdinaryShareClass12024-09-30070364412024-10-012025-09-30070364412023-10-012024-09-3007036442024-09-3007036442023-09-300703644core:LandBuildingscore:OwnedOrFreeholdAssets2024-10-012025-09-300703644core:PlantMachinery2024-10-012025-09-300703644core:FurnitureFittings2024-10-012025-09-300703644core:UKTax2024-10-012025-09-300703644core:UKTax2023-10-012024-09-300703644core:LandBuildingscore:OwnedOrFreeholdAssets2024-09-300703644core:PlantMachinery2024-09-300703644core:FurnitureFittings2024-09-300703644core:CurrentFinancialInstruments2025-09-300703644core:CurrentFinancialInstruments2024-09-300703644core:Non-currentFinancialInstrumentscore:AfterOneYear2025-09-300703644core:Non-currentFinancialInstrumentscore:AfterOneYear2024-09-300703644core:BetweenTwoFiveYears2025-09-300703644core:BetweenTwoFiveYears2024-09-300703644bus:OrdinaryShareClass12024-10-012025-09-300703644bus:OrdinaryShareClass12025-09-300703644bus:OrdinaryShareClass12024-09-300703644bus:PrivateLimitedCompanyLtd2024-10-012025-09-300703644bus:FRS1022024-10-012025-09-300703644bus:Audited2024-10-012025-09-300703644bus:FullAccounts2024-10-012025-09-30xbrli:purexbrli:sharesiso4217:GBP