IRIS Accounts Production v26.1.10.61 04122273 Board of Directors 1.10.24 30.9.25 30.9.25 false true false false true false iso4217:GBP iso4217:USD iso4217:EUR xbrli:shares xbrli:pure utr:tonnes utr:kWh 04122273 2024-09-30 04122273 2025-09-30 04122273 2024-10-01 2025-09-30 04122273 2023-09-30 04122273 2023-10-01 2024-09-30 04122273 2024-09-30 04122273 ns15:EnglandWales 2024-10-01 2025-09-30 04122273 ns14:PoundSterling 2024-10-01 2025-09-30 04122273 ns10:Director1 2024-10-01 2025-09-30 04122273 ns10:PrivateLimitedCompanyLtd 2024-10-01 2025-09-30 04122273 ns10:SmallEntities 2024-10-01 2025-09-30 04122273 ns10:AuditExempt-NoAccountantsReport 2024-10-01 2025-09-30 04122273 ns10:SmallCompaniesRegimeForDirectorsReport 2024-10-01 2025-09-30 04122273 ns10:SmallCompaniesRegimeForAccounts 2024-10-01 2025-09-30 04122273 ns10:FullAccounts 2024-10-01 2025-09-30 04122273 ns5:CurrentFinancialInstruments 2025-09-30 04122273 ns5:CurrentFinancialInstruments 2024-09-30 04122273 ns5:Non-currentFinancialInstruments 2025-09-30 04122273 ns5:Non-currentFinancialInstruments 2024-09-30 04122273 ns5:ShareCapital 2025-09-30 04122273 ns5:ShareCapital 2024-09-30 04122273 ns5:RetainedEarningsAccumulatedLosses 2025-09-30 04122273 ns5:RetainedEarningsAccumulatedLosses 2024-09-30 04122273 ns10:RegisteredOffice 2024-10-01 2025-09-30 04122273 1 2024-10-01 2025-09-30 04122273 ns5:LandBuildings 2024-09-30 04122273 ns5:PlantMachinery 2024-09-30 04122273 ns5:FurnitureFittings 2024-09-30 04122273 ns5:LandBuildings 2025-09-30 04122273 ns5:PlantMachinery 2025-09-30 04122273 ns5:FurnitureFittings 2025-09-30 04122273 ns5:LandBuildings 2024-09-30 04122273 ns5:PlantMachinery 2024-09-30 04122273 ns5:FurnitureFittings 2024-09-30 04122273 ns5:WithinOneYear ns5:CurrentFinancialInstruments 2025-09-30 04122273 ns5:WithinOneYear ns5:CurrentFinancialInstruments 2024-09-30 04122273 ns10:Director1 1 2024-09-30 04122273 ns10:Director1 1 2023-09-30 04122273 ns10:Director1 1 2024-10-01 2025-09-30 04122273 ns10:Director1 1 2023-10-01 2024-09-30 04122273 ns10:Director1 1 2025-09-30 04122273 ns10:Director1 1 2024-09-30 04122273 1 2024-10-01 2025-09-30

REGISTERED NUMBER: 04122273 (England and Wales)

UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 SEPTEMBER 2025

FOR

PROPHYSIO UK LIMITED

PROPHYSIO UK LIMITED (REGISTERED NUMBER: 04122273)

CONTENTS OF THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 SEPTEMBER 2025

| Page |

Statement of Financial Position | 1 |  | to |  | 2

Notes to the Financial Statements | 3 |  | to |  | 7

PROPHYSIO UK LIMITED (REGISTERED NUMBER: 04122273)

STATEMENT OF FINANCIAL POSITION

30 SEPTEMBER 2025

| 30.9.25 |  | 30.9.24

| Notes | £ | £ |

FIXED ASSETS

Tangible assets | 4 | 986,315 |  | 986,315 |  |

CURRENT ASSETS

Stocks | 700 |  | 700 |  |

Debtors | 5 | 161,143 |  | 94,866 |  |

Cash at bank | 4,414 |  | 7,182 |  |

166,257 |  | 102,748 |  |

CREDITORS

Amounts falling due within one year | 6 | (246,247 | ) | (158,485 | ) |

NET CURRENT LIABILITIES | (79,990 | ) | (55,737 | ) |

TOTAL ASSETS LESS CURRENT LIABILITIES | 906,325 |  | 930,578 |  |

CREDITORS

Amounts falling due after more than one year | 7 | (190,000 | ) | (190,000 | ) |

NET ASSETS | 716,325 |  | 740,578 |  |

CAPITAL AND RESERVES

Called up share capital | 100 |  | 100 |  |

Retained earnings | 716,225 |  | 740,478 |  |

716,325 |  | 740,578 |  |

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 30 September 2025.

The members have not required the company to obtain an audit of its financial statements for the year ended 30 September 2025 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:

(a) | ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and

(b) | preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

PROPHYSIO UK LIMITED (REGISTERED NUMBER: 04122273)

STATEMENT OF FINANCIAL POSITION - continued

30 SEPTEMBER 2025

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

In accordance with Section 444 of the Companies Act 2006, the Statement of Income and Retained Earnings has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 25 June 2026 and were signed on its behalf by:

G P Bissell - Director

PROPHYSIO UK LIMITED (REGISTERED NUMBER: 04122273)

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 SEPTEMBER 2025

1. | STATUTORY INFORMATION

| Prophysio UK Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address are as below:

| Registered number: | 04122273

| Registered office: | C/o | D P C

| Stone House

| 55 Stone Road Business Park

| Stoke-On-Trent

| Staffordshire

| ST4 6SR

2. | ACCOUNTING POLICIES

| BASIS OF PREPARING THE FINANCIAL STATEMENTS

| These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

| CRITICAL ACCOUNTING JUDGEMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY

| (a) Critical accounting estimates and assumptions

| The company makes estimates and assumptions concerning the future. The resulting accounting estimates will, by definition, seldom equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are addressed below.

| (i) Useful economic lives of tangible assets

| The annual depreciation charge for tangible assets is sensitive to changes in the estimated useful economic lives and residual values of the assets. The useful economic lives and residual values are re-assessed annually. They are amended when necessary to reflect current estimates, based on technological advancement, future investments, economic utilisation and physical condition of the assets. See tangible assets note for the carrying amount of the assets and the accounting policy for the useful economic lives for each class of assets.

| (ii) Impairment of debtors

| The company makes an estimate of the recoverable value of trade and other debtors. When assessing impairment of trade and other debtors, management considers factors including the current credit rating of the debtor, the ageing profile of debtors and historical experience. See debtors note for the net carrying amount of the debtors.

| REVENUE RECOGNITION

| Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

PROPHYSIO UK LIMITED (REGISTERED NUMBER: 04122273)

NOTES TO THE FINANCIAL STATEMENTS - continued

FOR THE YEAR ENDED 30 SEPTEMBER 2025

2. | ACCOUNTING POLICIES - continued

| TANGIBLE FIXED ASSETS

| Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

| An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.

| Depreciation

| Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.

| Freehold buildings - Nil

| Plant & Machinery - Straight line over 5 years

| Fixtures & Fittings - Straight line over 5 years

| Depreciation on freehold buildings is not provided as any uncharged depreciation for the year and

| any accumulated uncharged depreciation would be immaterial in aggregate, as a result of the

| company's policy to maintain its properties in good condition, which substantially prolongs their

| useful economic life and the estimated high residual value of the properties.

| Impairment of Fixed Assets

| A review for indicators of impairment is carried out at each reporting date, with recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.

| For the purpose of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash- generating unit to which the asset belongs. The cash- generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or group of assets.

| STOCKS

| Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

PROPHYSIO UK LIMITED (REGISTERED NUMBER: 04122273)

NOTES TO THE FINANCIAL STATEMENTS - continued

FOR THE YEAR ENDED 30 SEPTEMBER 2025

2. | ACCOUNTING POLICIES - continued

| FINANCIAL INSTRUMENTS

| A financial asset or a financial liability is recognised only when the entity becomes a party to the contractual provisions of the instrument.

| Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

| Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately.

| For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets are either assessed individually or grouped on the basis of similar credit risk characteristics.

| TAXATION

| Taxation for the year comprises current and deferred tax. Tax is recognised in the Statement of Income and Retained Earnings, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

| Current or deferred taxation assets and liabilities are not discounted.

| Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date.

| DEFERRED TAX

| Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position date.

| Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

| Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

3. | EMPLOYEES AND DIRECTORS

| The average number of employees during the year was 2 (2024 - 2 ) .

PROPHYSIO UK LIMITED (REGISTERED NUMBER: 04122273)

NOTES TO THE FINANCIAL STATEMENTS - continued

FOR THE YEAR ENDED 30 SEPTEMBER 2025

4. | TANGIBLE FIXED ASSETS

| Fixtures |

| Freehold |  | Plant and |  | and |

| property |  | machinery |  | fittings |  | Totals

£ | £ | £ | £ |

| COST

| At 1 October 2024

| and 30 September 2025 | 1,058,142 |  | 22,913 |  | 12,638 |  | 1,093,693 |  |

| DEPRECIATION

| At 1 October 2024

| and 30 September 2025 | 71,827 |  | 22,913 |  | 12,638 |  | 107,378 |  |

| NET BOOK VALUE

| At 30 September 2025 | 986,315 |  | - |  | - |  | 986,315 |  |

| At 30 September 2024 | 986,315 |  | - |  | - |  | 986,315 |  |

5. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |

| 30.9.25 |  | 30.9.24

£ | £ |

| Trade debtors | 6,686 |  | 5,259 |  |

| Other debtors | 154,457 |  | 89,607 |  |

161,143 |  | 94,866 |  |

6. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |

| 30.9.25 |  | 30.9.24

£ | £ |

| Trade creditors | 14,994 |  | 11,233 |  |

| Amounts owed to group undertakings | 221,102 |  | 134,457 |  |

| Taxation and social security | 5,780 |  | 8,831 |  |

| Other creditors | 4,371 |  | 3,964 |  |

246,247 |  | 158,485 |  |

7. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |

| 30.9.25 |  | 30.9.24

£ | £ |

| Amounts owed to group undertakings | 190,000 |  | 190,000 |  |

PROPHYSIO UK LIMITED (REGISTERED NUMBER: 04122273)

NOTES TO THE FINANCIAL STATEMENTS - continued

FOR THE YEAR ENDED 30 SEPTEMBER 2025

8. | DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

| The following advances and credits to a director subsisted during the years ended 30 September 2025 and 30 September 2024:

| 30.9.25 |  | 30.9.24

£ | £ |

| G P Bissell

| Balance outstanding at start of year | 77,583 |  | 37,133 |  |

| Amounts advanced | 99,797 |  | 77,899 |  |

| Amounts repaid | (16,670 | ) | (37,449 | ) |

| Amounts written off | - |  | - |  |

| Amounts waived | - |  | - |  |

| Balance outstanding at end of year | 160,710 |  | 77,583 |  |

9. | RELATED PARTY DISCLOSURES

| Transactions with directors are under normal market conditions and/or not material.

10. | POST BALANCE SHEET EVENTS

| There were no material events up to the date of approval of the financial statements by the board.