Caseware UK (AP4) 2025.0.111 2025.0.111 2025-09-30 2025-09-30 2024-10-01 false The principal activity of the Company is the manufacture and decoration of wearing apparel and accessories, including screen-printing, embroidery and related garment customisation services.41 42 true false true The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 04139534 2024-10-01 2025-09-30 04139534 2023-10-01 2024-09-30 04139534 2025-09-30 04139534 2024-09-30 04139534 c:Director2 2024-10-01 2025-09-30 04139534 d:PlantMachinery 2024-10-01 2025-09-30 04139534 d:PlantMachinery 2025-09-30 04139534 d:PlantMachinery 2024-09-30 04139534 d:PlantMachinery d:OwnedOrFreeholdAssets 2024-10-01 2025-09-30 04139534 d:OfficeEquipment 2024-10-01 2025-09-30 04139534 d:OfficeEquipment 2025-09-30 04139534 d:OfficeEquipment 2024-09-30 04139534 d:OfficeEquipment d:OwnedOrFreeholdAssets 2024-10-01 2025-09-30 04139534 d:ComputerEquipment 2024-10-01 2025-09-30 04139534 d:ComputerEquipment 2025-09-30 04139534 d:ComputerEquipment 2024-09-30 04139534 d:ComputerEquipment d:OwnedOrFreeholdAssets 2024-10-01 2025-09-30 04139534 d:OwnedOrFreeholdAssets 2024-10-01 2025-09-30 04139534 d:PatentsTrademarksLicencesConcessionsSimilar 2024-10-01 2025-09-30 04139534 d:PatentsTrademarksLicencesConcessionsSimilar 2025-09-30 04139534 d:PatentsTrademarksLicencesConcessionsSimilar 2024-09-30 04139534 d:CurrentFinancialInstruments 2025-09-30 04139534 d:CurrentFinancialInstruments 2024-09-30 04139534 d:CurrentFinancialInstruments 1 2025-09-30 04139534 d:CurrentFinancialInstruments 1 2024-09-30 04139534 d:Non-currentFinancialInstruments 2025-09-30 04139534 d:Non-currentFinancialInstruments 2024-09-30 04139534 d:CurrentFinancialInstruments d:WithinOneYear 2025-09-30 04139534 d:CurrentFinancialInstruments d:WithinOneYear 2024-09-30 04139534 d:Non-currentFinancialInstruments d:AfterOneYear 2025-09-30 04139534 d:Non-currentFinancialInstruments d:AfterOneYear 2024-09-30 04139534 d:ShareCapital 2025-09-30 04139534 d:ShareCapital 2024-09-30 04139534 d:RetainedEarningsAccumulatedLosses 2024-10-01 2025-09-30 04139534 d:RetainedEarningsAccumulatedLosses 2025-09-30 04139534 d:RetainedEarningsAccumulatedLosses 2024-09-30 04139534 c:OrdinaryShareClass1 2024-10-01 2025-09-30 04139534 c:OrdinaryShareClass1 2025-09-30 04139534 c:OrdinaryShareClass1 2024-09-30 04139534 c:OrdinaryShareClass2 2024-10-01 2025-09-30 04139534 c:OrdinaryShareClass2 2025-09-30 04139534 c:OrdinaryShareClass2 2024-09-30 04139534 c:OrdinaryShareClass3 2024-10-01 2025-09-30 04139534 c:OrdinaryShareClass3 2025-09-30 04139534 c:OrdinaryShareClass3 2024-09-30 04139534 c:FRS102 2024-10-01 2025-09-30 04139534 c:AuditExempt-NoAccountantsReport 2024-10-01 2025-09-30 04139534 c:FullAccounts 2024-10-01 2025-09-30 04139534 c:PrivateLimitedCompanyLtd 2024-10-01 2025-09-30 04139534 2 2024-10-01 2025-09-30 04139534 d:PlantMachinery d:LeasedAssetsHeldAsLessee 2025-09-30 04139534 d:PlantMachinery d:LeasedAssetsHeldAsLessee 2024-09-30 04139534 f:PoundSterling 2024-10-01 2025-09-30 iso4217:GBP xbrli:shares xbrli:pure

Registered number: 04139534 SCREENWORKS LTD UNAUDITED FINANCIAL STATEMENTS INFORMATION FOR FILING WITH THE REGISTRAR FOR THE YEAR ENDED 30 SEPTEMBER 2025
SCREENWORKS LTD REGISTERED NUMBER: 04139534 BALANCE SHEET AS AT 30 SEPTEMBER 2025
|  | 2025 |  | 2024
Note |  | £ |  | £
FIXED ASSETS |  |  |  |  |
Tangible assets | 5 |  | 199,077 |  | 236,313
|  |  | 199,077 |  | 236,313
CURRENT ASSETS |  |  |  |  |
Stocks |  | 249,983 |  | 364,840 |
Debtors: amounts falling due within one year | 6 | 896,025 |  | 957,977 |
Cash at bank and in hand |  | 21,762 |  | 59,440 |
|  | 1,167,770 |  | 1,382,257 |
Creditors: amounts falling due within one year | 7 | (1,493,450) |  | (1,333,353) |
NET CURRENT (LIABILITIES)/ASSETS |  |  | (325,680) |  | 48,904
TOTAL ASSETS LESS CURRENT LIABILITIES |  |  | (126,603) |  | 285,217
Creditors: amounts falling due after more than one year | 8 |  | (21,934) |  | (69,597)
PROVISIONS FOR LIABILITIES |  |  |  |  |
Deferred tax |  | (2,964) |  | (49,172) |
|  |  | (2,964) |  | (49,172)
NET (LIABILITIES)/ASSETS |  |  | (151,501) |  | 166,448
CAPITAL AND RESERVES |  |  |  |  |
Called up share capital | 9 |  | 1,001 |  | 1,001
Profit and loss account |  |  | (152,502) |  | 165,447
|  |  | (151,501) |  | 166,448
Page 1
SCREENWORKS LTD REGISTERED NUMBER: 04139534 BALANCE SHEET (CONTINUED) AS AT 30 SEPTEMBER 2025 The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006. The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements. The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities. The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. The Company has opted not to file the profit and loss account in accordance with provisions applicable to companies subject to the small companies' regime. The financial statements were approved and authorised for issue by the board and were signed on its behalf by:
D O Gilmour
Director
Date: 25 June 2026
The notes on pages 3 to 12 form part of these financial statements. Page 2
SCREENWORKS LTD NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 SEPTEMBER 2025
1. | GENERAL INFORMATION
Screenworks Ltd is a private company limited by shares and incorporated in England and Wales. Its registered office address is Unit 3 Homefield Road West, Haverhill, Suffolk, CB9 8QP. The financial statements are rounded to the nearest pound (£). 2.ACCOUNTING POLICIES
| 2.1 | BASIS OF PREPARATION OF FINANCIAL STATEMENTS
The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the requirements and the Companies Act 2006. The disclosure requirements of Section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view. The following principal accounting policies have been applied:
| 2.2 | GOING CONCERN
As at the year end, the Company had net liabilities of £151,501 (2024 - net assets of £166,448). The directors have assessed the closing position and likely future cash flows at the date of approving these financial statements and have a reasonable expectation that the Company will be able to meet its liabilities as they fall due for the foreseeable future, being at least 12 months from the date of approval of the financial statements. Therefore, they continue to adopt the going concern basis in preparing the financial statements.
| 2.3 | FOREIGN CURRENCY TRANSLATION
Functional and presentation currency The Company's functional and presentational currency is GBP. Transactions and balances Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions. At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined. Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges. Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Profit and Loss Account within 'finance income or costs'. All other foreign exchange gains and losses are presented in profit or loss within 'other operating income'. Page 3
SCREENWORKS LTD NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 SEPTEMBER 2025 2.ACCOUNTING POLICIES (CONTINUED)
| 2.4 | TURNOVER
Turnover is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised: Sale of goods Turnover from the sale of goods is recognised when all of the following conditions are satisfied: ∙the Company has transferred the significant risks and rewards of ownership to the buyer; ∙the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold; ∙the amount of revenue can be measured reliably; ∙it is probable that the Company will receive the consideration due under the transaction; and ∙the costs incurred or to be incurred in respect of the transaction can be measured reliably.
| 2.5 | OPERATING LEASES: THE COMPANY AS LESSEE
Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.
| 2.6 | GOVERNMENT GRANTS
Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
| 2.7 | INTEREST INCOME
Interest income is recognised in profit or loss using the effective interest method.
| 2.8 | FINANCE COSTS
Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.
| 2.9 | BORROWING COSTS
All borrowing costs are recognised in profit or loss in the year in which they are incurred. Page 4
SCREENWORKS LTD NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 SEPTEMBER 2025 2.ACCOUNTING POLICIES (CONTINUED)
| 2.10 | PENSIONS
DEFINED CONTRIBUTION PENSION PLAN The Company operates a defined contribution plan for its 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 profit or loss 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.
| 2.11 | CURRENT AND DEFERRED TAXATION
The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively. The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income. Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that: ∙The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and ∙Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met. Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.
| 2.12 | INTANGIBLE ASSETS
Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses. All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years. The estimated useful lives range as follows:
|  |  |  | Patents | - | 4 | years
Page 5
SCREENWORKS LTD NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 SEPTEMBER 2025 2.ACCOUNTING POLICIES (CONTINUED)
| 2.13 | TANGIBLE FIXED ASSETS
Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management. Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using either the straight-line or reducing balance method. Depreciation is provided on the following basis:
|  |  |  | Plant and machinery | - | 25% | Reducing balance
|  |  |  | Office equipment | - | 25% | Reducing balance
|  |  |  | Computer equipment | - | 25% | Straight-line
The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date. Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.
| 2.14 | STOCKS
Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads. At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.
| 2.15 | DEBTORS
Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.
| 2.16 | FACTORING ARRANGEMENTS
Where debts are assigned to a factor who has full recourse to the Company for its losses, the gross amount of the relevant debts are shown in debtors and the proceeds received from the factor are included within liabilities.
| 2.17 | CASH AND CASH EQUIVALENTS
Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value. Page 6
SCREENWORKS LTD NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 SEPTEMBER 2025 2.ACCOUNTING POLICIES (CONTINUED)
| 2.18 | CREDITORS
Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.
| 2.19 | PROVISIONS FOR LIABILITIES
Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made. Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties. Increases in provisions are generally charged as an expense to profit or loss.
| 2.20 | DIVIDENDS
Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.
3. | EMPLOYEES
| The average monthly number of employees, including directors, during the year was 41 (2024 - 42).
Page 7
SCREENWORKS LTD NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 SEPTEMBER 2025
4. | INTANGIBLE ASSETS
|  | Patents
|  | £
| COST |
| At 1 October 2024 | 893
| At 30 September 2025 | 893
| AMORTISATION |
| At 1 October 2024 | 893
| At 30 September 2025 | 893
| NET BOOK VALUE |
| At 30 September 2025 | -
| At 30 September 2024 | -
Page 8
SCREENWORKS LTD NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 SEPTEMBER 2025
5. | TANGIBLE FIXED ASSETS
|  | Plant and machinery | Office equipment | Computer equipment | Total
|  | £ | £ | £ | £
| COST OR VALUATION |  |  |  |
| At 1 October 2024 | 801,953 | 121,012 | 20,281 | 943,246
| Additions | 20,037 | - | 2,820 | 22,857
| At 30 September 2025 | 821,990 | 121,012 | 23,101 | 966,103
| DEPRECIATION |  |  |  |
| At 1 October 2024 | 611,438 | 75,686 | 19,809 | 706,933
| Charge for the year on owned and financed assets | 51,168 | 8,043 | 882 | 60,093
| At 30 September 2025 | 662,606 | 83,729 | 20,691 | 767,026
| NET BOOK VALUE |  |  |  |
| At 30 September 2025 | 159,384 | 37,283 | 2,410 | 199,077
| At 30 September 2024 | 190,515 | 45,326 | 472 | 236,313
| The net book value of assets held under finance leases or hire purchase contracts, included above, are as follows:
|  |  |  |  | 2025 | 2024
|  |  |  |  | £ | £
| Plant and machinery | 41,745 | 109,778
Page 9
SCREENWORKS LTD NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 SEPTEMBER 2025
6. | DEBTORS
|  |  |  |  | 2025 | 2024
|  |  |  |  | £ | £
| Trade debtors | 738,534 | 703,655
| Other debtors | 16,743 | 128,010
| Prepayments and accrued income | 105,053 | 100,923
| Tax recoverable | 35,695 | 25,389
|  | 896,025 | 957,977
| Included within other debtors are overdrawn directors' loan accounts of £4,916 (2024 - £94,253). Where these loans have exceeded £10,000 at any point in the year, interest has been charged at 3.75%.
Page 10
SCREENWORKS LTD NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 SEPTEMBER 2025
7. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
|  |  |  |  | 2025 | 2024
|  |  |  |  | £ | £
| Bank loans | 37,500 | 50,000
| Trade creditors | 673,804 | 727,326
| Corporation tax | - | 10,968
| Other taxation and social security | 182,995 | 82,066
| Obligations under finance lease and hire purchase contracts | 11,393 | 30,893
| Invoicing discounting | 465,669 | 357,468
| Other creditors | 69,131 | 43,937
| Accruals and deferred income | 52,958 | 30,695
|  | 1,493,450 | 1,333,353
| Included within other creditors are amounts owed to the Company's defined contribution pension scheme of £7,836 (2024 - £10,052).
| The following liabilities were secured:
|  |  |  |  | 2025 | 2024
|  |  |  |  | £ | £
| Aggregate amount of creditors | 477,062 | 388,360
| Details of security provided:
Amounts due under the invoice discounting arrangement of £465,669 (2024 - £357,468) are secured by a charge over the debt book. Obligations under finance leases and hire purchase contracts of £11,393 (2024 - £30,893) are secured against the respective assets to which they relate. Page 11
SCREENWORKS LTD NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 SEPTEMBER 2025
8. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
|  |  |  |  | 2025 | 2024
|  |  |  |  | £ | £
| Bank loans | - | 37,500
| Net obligations under finance leases and hire purchase contracts | 21,934 | 32,097
|  | 21,934 | 69,597
| The following liabilities were secured:
|  |  |  |  | 2025 | 2024
|  |  |  |  | £ | £
| Aggregate amount of creditors | 21,934 | 32,097
| Details of security provided:
Obligations under finance leases and hire purchase contracts of £21,934 (2024 - £32,097) are secured against the respective assets to which they relate.
9. | SHARE CAPITAL
|  |  |  |  | 2025 | 2024
|  |  |  |  | £ | £
|  | ALLOTTED, CALLED UP AND FULLY PAID |  |
|  | 500 (2024 - 500) Ordinary A Shares shares of £1.00 each | 500 | 500
|  | 500 (2024 - 500) Ordinary B Shares shares of £1.00 each | 500 | 500
|  | 1 (2024 - 1) Ordinary C Shares share of £1.00 | 1 | 1
|  |  | 1,001 | 1,001
10. | RESERVES
Profit and loss account The profit and loss account represents the cumulative results of the Company’s trading activities, together with dividends and other distributions made to shareholders, since incorporation. During the year, the Company paid interim dividends based on profits available at the time of declaration. Subsequent trading losses in the remainder of the financial year resulted in an overall loss for the year and a negative balance on the profit and loss account as at 30 September 2025.
Page 12