Company registration number 00338691 (England and Wales)
VIL RESINS LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
VIL RESINS LTD
COMPANY INFORMATION
Directors
Mr A W Wallen
Mr R W Wallen
Mr P M Stonehewer
Mr J Maugham
Mrs J Watson
Mr B J Raby
Secretary
Mrs J Watson
Company number
00338691
Registered office
Auditor
Barlow Andrews LLP
Carlyle House
78 Chorley New Road
Bolton
Bankers
HSBC Bank Plc
1-3 Victoria Square
Bolton
VIL RESINS LTD
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Profit and loss account
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 24
VIL RESINS 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
The key performance indicators for the company are as follows:
2025
2024
£
£
Turnover
24,830,983
25,892,050
Profit before taxation
2,512,398
2,450,073
Gross profit margin
24.24%
22.22%

The indicators provide a balanced view of both scale and profitability and support effective decision making.

The company can reflect on another positive year. The modest reduction in turnover reflects softer demand in certain end markets and the deliberate withdrawal from lower-margin contracts. Despite the decrease in sales, profitability has improved, mainly due to disciplined cost control. Gross profit margins have increased from 22.22% to 24.24%, demonstrating the operational efficiencies achieved during the year.

The investment projects continue to be ongoing as the company looks to improve and expand its capabilities. Further projects will continue in the coming year, as VIL looks to expand its product ranges to cater to their growing customer base.

Overall, the Directors consider the Company’s performance for the year to be satisfactory, with improved profitability and a strengthened margin profile providing increased resilience against input cost volatility.

Principal risks and uncertainties

Health and Safety- Within the activities of the company, the directors continually recognise the high level of importance when it comes to health and safety. Thus, each process of the business will continue to carry out regular risk assessments to ensure a safe working environment and provide internal controls of each process.

The company further supports its environmental responsibilities and supports the key regulations that ensure our surrounding environments are maintained in their natural states.

Competition- The company operates in competitive markets and is dependent on maintaining customer relationships and developing new products specific to each customer specific need. The company hopes to achieve these objectives by providing a first-class service, as well as competitive pricing policies.

Financial Instruments and Currency Risks- The company’s principal financial instruments comprise of bank balances, trade creditors and currency exchanges. It is these instruments that allows the company to move forward with its operations.

The company trades with some of its customers and suppliers in foreign currencies, which results in risks of currency fluctuations. The company manages the risk by using the facility of a Euro bank account and ensuring that the net effect of creditors and debtors is closely monitored.

Credit risk from trade debtors is managed by operating strict credit control procedures, including detailed credit reference checks on new customers, regular reviews of credit limits and monitoring payments received.

On behalf of the board

Mr R W Wallen
Director
13 May 2026
VIL RESINS LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 2 -

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 the manufacture and sale of surface coating resins. The directors are satisfied with the results for the year.

Results and dividends

The results for the year are set out on page 8.

Ordinary dividends were paid amounting to £335,000. 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 A W Wallen
Mr R W Wallen
Mr P W Richardson
(Resigned 23 May 2025)
Mr J W Wallen
(Resigned 23 May 2025)
Mr P M Stonehewer
Mr J Maugham
Mr A Lomax
(Resigned 10 April 2025)
Mrs J Watson
(Appointed 9 January 2026)
Mr B J Raby
(Appointed 9 January 2026)
Research and development

Research and development activities continue to be a high priority with the development of new products and maintaining the quality of existing products. In particular the focus is on reducing VOC content, increasing use of sustainable raw materials, and transitioning to water based products.

Future developments

The Directors expect trading conditions to remain competitive in the forthcoming financial year. The Company’s improved gross profit margin performance provides a stable platform from which to manage ongoing cost pressures and selectively pursue revenue growth opportunities.

Further new projects are planned for the coming year, as VIL looks to continue its investment into its infrastructure. The continued theme of investment for growth and sustainability will continue as the company works towards its longer-term objectives. Quality and long-term customer relationships remain the foundation of the company.

While market conditions remain competitive the strategic focus will be on new products and markets to ensure that all opportunities are considered. Diversification within its product range has always been important, to ensure that the company can service any changes in the industry, which can be both customer and environmentally led.

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 Financial Instruments.

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.

VIL RESINS LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 3 -
On behalf of the board
Mr R W Wallen
Director
13 May 2026
VIL RESINS LTD
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 4 -

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

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.

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.

VIL RESINS LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF VIL RESINS LTD
- 5 -
Opinion

We have audited the financial statements of Vil Resins Ltd (the 'company') for the year ended 30 September 2025 which comprise the profit and loss account, 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:

VIL RESINS LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF VIL RESINS LTD (CONTINUED)
- 6 -
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.

 

We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

 

 

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

 

VIL RESINS LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF VIL RESINS LTD (CONTINUED)
- 7 -

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

 

 

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

 

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

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

Use of our report

This report is made solely to the company's member 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 member those matters we are required to state to the member 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 member, for our audit work, for this report, or for the opinions we have formed.

Alison Cornes (Senior Statutory Auditor)
For and on behalf of Barlow Andrews LLP, Statutory Auditor
Carlyle House
78 Chorley New Road
Bolton
BL1 4BY
13 May 2026
VIL RESINS LTD
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
24,830,983
25,892,050
Cost of sales
(18,811,307)
(20,139,334)
Gross profit
6,019,676
5,752,716
Distribution costs
(1,664,460)
(1,543,219)
Administrative expenses
(1,813,830)
(1,865,023)
Other operating income
52,666
126,311
Operating profit
4
2,594,052
2,470,785
Interest receivable and similar income
8
61,280
55,407
Interest payable and similar expenses
9
(142,934)
(76,119)
Profit before taxation
2,512,398
2,450,073
Taxation
10
(652,025)
(686,548)
Profit for the financial year
1,860,373
1,763,525

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

 

There is no other comprehensive income for the year. The total comprehensive income is the profit for the financial year shown above.

 

VIL RESINS LTD
BALANCE SHEET
AS AT 30 SEPTEMBER 2025
30 September 2025
- 9 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
12
10,757,872
8,963,627
Current assets
Stocks
14
3,933,001
3,389,589
Debtors
15
5,602,205
5,844,754
Cash at bank and in hand
3,488,143
3,478,230
13,023,349
12,712,573
Creditors: amounts falling due within one year
16
(5,757,864)
(9,754,315)
Net current assets
7,265,485
2,958,258
Total assets less current liabilities
18,023,357
11,921,885
Creditors: amounts falling due after more than one year
17
(3,917,752)
-
0
Provisions for liabilities
Deferred tax liability
19
(1,934,000)
(1,275,653)
(1,934,000)
(1,275,653)
Net assets
12,171,605
10,646,232
Capital and reserves
Called up share capital
21
1,000
1,000
Capital redemption reserve
23
500
500
Other reserves
22
3,499,500
3,499,500
Profit and loss reserves
8,670,605
7,145,232
Total equity
12,171,605
10,646,232

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

The financial statements were approved by the board of directors and authorised for issue on 13 May 2026 and are signed on its behalf by:
Mr R W Wallen
Mrs J Watson
Director
Director
Company registration number 00338691 (England and Wales)
VIL RESINS LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 10 -
Share capital
Capital redemption reserve
Other reserves
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 October 2023
1,000
500
3,499,500
6,398,439
9,899,439
Year ended 30 September 2024:
Profit and total comprehensive income for the year
-
-
-
1,763,525
1,763,525
Dividends
11
-
-
-
(1,016,732)
(1,016,732)
Balance at 30 September 2024
1,000
500
3,499,500
7,145,232
10,646,232
Year ended 30 September 2025:
Profit and total comprehensive income for the year
-
-
-
1,860,373
1,860,373
Dividends
11
-
-
-
(335,000)
(335,000)
Balance at 30 September 2025
1,000
500
3,499,500
8,670,605
12,171,605
VIL RESINS LTD
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 11 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
28
2,749,689
7,387,725
Interest paid
(153,881)
(76,119)
Income taxes paid
(45,268)
(372,280)
Net cash inflow from operating activities
2,550,540
6,939,326
Investing activities
Purchase of tangible fixed assets
(2,294,202)
(3,460,877)
Proceeds from disposal of tangible fixed assets
27,295
-
0
Interest received
61,280
55,407
Net cash used in investing activities
(2,205,627)
(3,405,470)
Financing activities
Dividends paid
(335,000)
(1,016,732)
Net cash used in financing activities
(335,000)
(1,016,732)
Net increase in cash and cash equivalents
9,913
2,517,124
Cash and cash equivalents at beginning of year
3,478,230
961,106
Cash and cash equivalents at end of year
3,488,143
3,478,230
VIL RESINS LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 12 -
1
Accounting policies
Company information

Vil Resins Ltd is a private company limited by shares incorporated in England and Wales. The registered office is .

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.

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.

The company previously formed part of a group headed by Vil Holdings Limited, and was included within that group’s consolidated financial statements up to the date of the demerger on the 23 May 2025. Following the demerger, the company became a wholly owned subsidiary of Varnish Industries Holdings Limited. The first set of publicly available consolidated accounts will be for the period ended 30 September 2026, therefore the company does not qualify for the reduced disclosure exemptions available to qualifying entities under FRS 102 at the reporting date of 30 September 2025. As a result, the company has not taken exemptions from the preparation of a statement of cash flows.

 

The financial statements of the company up to the date of the demerger are consolidated in the financial statements of Vil Holdings Limited, whose registered office is 78 Chorley New Road, Bolton. These consolidated financial statements are available at Companies House.

 

The consolidated financial statements of Varnish Industries Holdings Limited will be available at Companies House in the next financial year to 30 September 2026.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements. In assessing whether the going concern assumption is appropriate, management has considered the company's financial position, including cashflow forecasts and post year-end management accounts, and has taken into account all available relevant information about the future, which is at least, but is not limited to, 12 months from the date when the financial statements are authorised for issue.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods 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.

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 customer receipt 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.

VIL RESINS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 13 -
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:

Freehold buildings
2% Straight line
Plant and machinery
6 - 25% Straight line
Fixtures, fittings and equipment
10% Straight line
Motor vehicles
25% Straight line

Assets in the course of construction are not 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
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.

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.

Cost is calculated using the FIFO method.

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 at bank and in hand

Cash at bank and in hand are basic financial assets and include cash in hand and deposits held at call with banks.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ 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.

VIL RESINS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 14 -
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. 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.

Basic financial liabilities

Basic financial liabilities, including creditors and loans from fellow group and connected companies, 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 receipts discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

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.

Derecognition of financial liabilities

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

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.

VIL RESINS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 15 -
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.

 

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.

 

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

1.12
Retirement benefits

The company operates a defined contribution plan for it's employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company has no further payment obligations. The contributions are recognised as an expense in the Statement of comprehensive income when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the company in independently administered funds.

1.13
Foreign exchange

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

1.14
Research and development

Research expenditure is written off to the profit and loss account in the year in which it is incurred. Development expenditure is written off in the same way unless the directors are satisfied as to the technical, commercial and financial viability of individual projects. In this situation, the expenditure is deferred and amortised over the period during which the company is expected to benefit.

VIL RESINS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 16 -
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.

3
Turnover and other revenue

An analysis of the company's turnover is as follows:

2025
2024
£
£
Turnover
Sale of goods
24,830,983
25,892,050
Other significant revenue
Interest income
61,280
55,407
Turnover analysed by geographical market

In the opinion of the directors, it would be seriously prejudicial to disclose turnover by geographical location. The directors have therefore taken advantage of the exemption to omit this disclosure.

4
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange (gains)/losses
(44,561)
48,686
Depreciation of owned tangible fixed assets
493,700
425,659
Profit on disposal of tangible fixed assets
(21,038)
-
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
17,051
10,450
VIL RESINS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 17 -
6
Employees

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

2025
2024
Number
Number
Production staff
14
17
Sales and distribution staff
12
9
Administration and technical staff
10
8
Total
36
34

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
1,921,234
1,568,696
Social security costs
162,111
157,821
Pension costs
83,516
99,798
2,166,861
1,826,315
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
515,267
496,258
Company pension contributions to defined contribution schemes
42,042
55,469
557,309
551,727

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 6 (2024 - 6).

Remuneration disclosed above include the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
239,086
211,927
Company pension contributions to defined contribution schemes
6,887
6,409

The directors are also considered to be the key management personnel.

VIL RESINS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 18 -
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
61,280
55,407
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
61,280
55,407
9
Interest payable and similar expenses
2025
2024
£
£
Other finance costs
Other interest
142,934
76,119
10
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
170,745
-
0
Adjustments in respect of prior periods
(177,067)
62,640
Total current tax
(6,322)
62,640
Deferred tax
Origination and reversal of timing differences
658,347
623,908
Total tax charge
652,025
686,548
VIL RESINS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
10
Taxation
(Continued)
- 19 -

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
2,512,398
2,450,073
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
628,100
612,518
Tax effect of expenses that are not deductible in determining taxable profit
89,574
1,403
Unutilised tax losses carried forward
(75,537)
177,067
Research and development tax credit
-
0
62,640
Capital allowances in excess of depreciation
9,888
(167,080)
Taxation charge for the year
652,025
686,548
11
Dividends
2025
2024
£
£
Interim paid
335,000
1,016,732
VIL RESINS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 20 -
12
Tangible fixed assets
Freehold buildings
Assets under construction
Plant and machinery
Fixtures, fittings and equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 October 2024
2,828,210
3,071,655
7,587,719
336,436
455,377
14,279,397
Additions
-
0
2,048,045
180,192
-
0
65,965
2,294,202
Disposals
-
0
-
0
(151,895)
-
0
(62,473)
(214,368)
Transfers
-
0
(3,770,266)
3,770,266
-
0
-
0
-
0
At 30 September 2025
2,828,210
1,349,434
11,386,282
336,436
458,869
16,359,231
Depreciation and impairment
At 1 October 2024
438,756
-
0
4,264,528
336,436
276,050
5,315,770
Depreciation charged in the year
39,560
-
0
341,833
-
0
112,307
493,700
Eliminated in respect of disposals
-
0
-
0
(151,895)
-
0
(56,216)
(208,111)
At 30 September 2025
478,316
-
0
4,454,466
336,436
332,141
5,601,359
Carrying amount
At 30 September 2025
2,349,894
1,349,434
6,931,816
-
0
126,728
10,757,872
At 30 September 2024
2,389,454
3,071,655
3,323,191
-
0
179,327
8,963,627
14
Stocks
2025
2024
£
£
Raw materials and consumables
1,842,380
1,759,597
Finished goods and goods for resale
2,090,621
1,629,992
3,933,001
3,389,589
15
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
5,437,805
5,663,416
Corporation tax recoverable
237
54,732
Other debtors
10,008
965
Prepayments and accrued income
154,155
125,641
5,602,205
5,844,754
VIL RESINS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 21 -
16
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Other borrowings
18
1,322,614
-
0
Trade creditors
3,601,271
3,876,290
Amounts owed to group undertakings
52,270
5,437,284
Taxation and social security
202,504
245,986
Other creditors
26,066
8,736
Accruals and deferred income
553,139
186,019
5,757,864
9,754,315
17
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Other borrowings
18
3,917,752
-
0

As a result of the restructuring of the Vil Holdings Limited group completed during the year, the counterparties to an existing loan are no longer part of the same group as Vil Resins Ltd. Accordingly, the loans have been reclassified from Amounts owed to group undertakings to Other borrowings. This is a presentation change only and has no impact of the company's net assets or cash flow and does not reflect any new loan or additional borrowing.

18
Loans and overdrafts
2025
2024
£
£
Loans from related parties
5,240,366
-
0
Payable within one year
1,322,614
-
0
Payable after one year
3,917,752
-
0

From 14 October 2025, the loans are secured by first legal mortgage over the company's freehold property.

VIL RESINS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 22 -
19
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
1,934,000
1,452,719
Tax losses
-
(177,066)
1,934,000
1,275,653
2025
Movements in the year:
£
Liability at 1 October 2024
1,275,653
Charge to profit or loss
658,347
Liability at 30 September 2025
1,934,000

The deferred tax liability set out above is expected to reverse over the useful economic life of the assets to which the provision relates.

20
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
83,516
99,798

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
1,000
1,000
1,000
1,000

The holders of ordinary shares are entitled to full voting rights and are entitled to one vote per share at meetings of the Company. All shares rank equally with regard to the Company's residual assets.

22
Other reserves

Other reserves relates to funds set aside in respect of future projects.

VIL RESINS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 23 -
23
Capital redemption reserve

The capital redemption reserve records the nominal value of shares repurchased by the company.

24
Capital commitments

Amounts contracted for but not provided in the financial statements:

2025
2024
£
£
Acquisition of tangible fixed assets
1,137,740
550,000
25
Related party transactions

Amounts owed from connected companies £9,800 (2024: Nil), which is held within other debtors.

 

Amounts owed to connected companies of £5,240,366. This loan is secured, repayable in monthly instalments and accrues interest. In the year interest paid on the loans totalled £106,152. As detailed in note 17 this is not a new cash flow movement but as a result of the restructuring of the Vil Holdings Limited group. In the 2024 financial statements the year end balance of £5,437,284 was classified as Amounts owed to group undertakings.

26
Directors' transactions

During the year, two immediate family members were remunerated with a total of £68,885 (2024: £65,073).

27
Ultimate controlling party

On 23 May 2025, the company ceased to be a subsidiary of VIL Holdings Limited and became a wholly-owned subsidiary of Varnish Industries Holdings Limited. The company is included within VIL Holdings Limited's consolidated financial statements up to the date of the demerger, and those financial statements are available from Companies House.

 

Following the demerger and as at 30 September 2025, Varnish Industries Holdings Limited is the company's immediate parent undertaking. This entity will prepare consolidated financial statements for the financial year ending 30 September 2026. Its registered office is Union Road, Bolton.

 

Ultimate control of the company lies with The Wallen Family, by virtue of their control of Varnish Industries Holdings Limited.

 

VIL RESINS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 24 -
28
Cash generated from operations
2025
2024
£
£
Profit after taxation
1,860,373
1,763,525
Adjustments for:
Taxation charged
652,025
686,548
Finance costs
142,934
76,119
Investment income
(61,280)
(55,407)
Gain on disposal of tangible fixed assets
(21,038)
-
Depreciation and impairment of tangible fixed assets
493,700
425,659
Movements in working capital:
(Increase)/decrease in stocks
(543,412)
1,221,415
Decrease in debtors
188,054
2,050,344
Increase in creditors
38,333
1,219,522
Cash generated from operations
2,749,689
7,387,725
29
Analysis of changes in net funds/(debt)
1 October 2024
Cash flows
30 September 2025
£
£
£
Cash at bank and in hand
3,478,230
9,913
3,488,143
Borrowings excluding overdrafts
-
(5,240,366)
(5,240,366)
3,478,230
(5,230,453)
(1,752,223)
2025-09-302024-10-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100Mr A W WallenMr R W WallenMr P W RichardsonMr J W WallenMr P M StonehewerMr J MaughamMr A LomaxMr B J RabyMr B J RabyJ Watson003386912024-10-012025-09-3000338691bus:Director12024-10-012025-09-3000338691bus:Director22024-10-012025-09-3000338691bus:Director52024-10-012025-09-3000338691bus:Director62024-10-012025-09-3000338691bus:CompanySecretaryDirector12024-10-012025-09-3000338691bus:Director82024-10-012025-09-3000338691bus:Director32024-10-012025-09-3000338691bus:Director42024-10-012025-09-3000338691bus:Director72024-10-012025-09-3000338691bus:Director92024-10-012025-09-3000338691bus:CompanySecretary12024-10-012025-09-3000338691bus:Agent12024-10-012025-09-30003386912023-10-012024-09-30003386912025-09-3000338691core:RetainedEarningsAccumulatedLosses2023-10-012024-09-3000338691core:RetainedEarningsAccumulatedLosses2024-10-012025-09-30003386912024-09-3000338691core:LandBuildingscore:OwnedOrFreeholdAssets2025-09-3000338691core:ConstructionInProgressAssetsUnderConstruction2025-09-3000338691core:PlantMachinery2025-09-3000338691core:FurnitureFittings2025-09-3000338691core:MotorVehicles2025-09-3000338691core:LandBuildingscore:OwnedOrFreeholdAssets2024-09-3000338691core:ConstructionInProgressAssetsUnderConstruction2024-09-3000338691core:PlantMachinery2024-09-3000338691core:FurnitureFittings2024-09-3000338691core:MotorVehicles2024-09-3000338691core:CurrentFinancialInstrumentscore:WithinOneYear2025-09-3000338691core:CurrentFinancialInstrumentscore:WithinOneYear2024-09-3000338691core:Non-currentFinancialInstrumentscore:AfterOneYear2025-09-3000338691core:Non-currentFinancialInstrumentscore:AfterOneYear2024-09-3000338691core:ShareCapital2025-09-3000338691core:ShareCapital2024-09-3000338691core:CapitalRedemptionReserve2025-09-3000338691core:CapitalRedemptionReserve2024-09-3000338691core:OtherMiscellaneousReserve2025-09-3000338691core:OtherMiscellaneousReserve2024-09-3000338691core:RetainedEarningsAccumulatedLosses2025-09-3000338691core:RetainedEarningsAccumulatedLosses2024-09-3000338691core:ShareCapital2023-09-3000338691core:CapitalRedemptionReserve2023-09-3000338691core:RetainedEarningsAccumulatedLosses2023-09-3000338691core:ShareCapitalOrdinaryShareClass12025-09-3000338691core:ShareCapitalOrdinaryShareClass12024-09-30003386912024-09-30003386912023-09-3000338691core:LandBuildingscore:OwnedOrFreeholdAssets2024-10-012025-09-3000338691core:PlantMachinery2024-10-012025-09-3000338691core:FurnitureFittings2024-10-012025-09-3000338691core:MotorVehicles2024-10-012025-09-3000338691core:ConstructionInProgressAssetsUnderConstruction2024-10-012025-09-300033869112024-10-012025-09-300033869112023-10-012024-09-3000338691core:UKTax2024-10-012025-09-3000338691core:UKTax2023-10-012024-09-3000338691core:LandBuildingscore:OwnedOrFreeholdAssets2024-09-3000338691core:ConstructionInProgressAssetsUnderConstruction2024-09-3000338691core:PlantMachinery2024-09-3000338691core:FurnitureFittings2024-09-3000338691core:MotorVehicles2024-09-3000338691core:CurrentFinancialInstruments2025-09-3000338691core:CurrentFinancialInstruments2024-09-3000338691core:Non-currentFinancialInstruments2025-09-3000338691core:Non-currentFinancialInstruments2024-09-3000338691core:WithinOneYear2025-09-3000338691core:WithinOneYear2024-09-3000338691bus:OrdinaryShareClass12024-10-012025-09-3000338691bus:OrdinaryShareClass12025-09-3000338691bus:OrdinaryShareClass12024-09-3000338691bus:PrivateLimitedCompanyLtd2024-10-012025-09-3000338691bus:FRS1022024-10-012025-09-3000338691bus:Audited2024-10-012025-09-3000338691bus:FullAccounts2024-10-012025-09-30xbrli:purexbrli:sharesiso4217:GBP