Company registration number 05480765 (England and Wales)
PAXTON ACCESS GROUP LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
PAXTON ACCESS GROUP LIMITED
COMPANY INFORMATION
Directors
A Stroud
S Brotherton-Ratcliffe
A Clements
A Brotherton-Ratcliffe
(Appointed 1 January 2025)
Secretary
A Clements
Company number
05480765
Registered office
Paxton House
Home Farm Road
Brighton
East Sussex
BN1 9HU
Auditor
Humphrey & Co Audit Services Ltd
7-9 The Avenue
Eastbourne
East Sussex
BN21 3YA
Business address
Paxton House
Home Farm Road
Brighton
East Sussex
BN1 9HU
Bankers
HSBC Bank plc
153 North Street
Brighton
East Sussex
BN1 1RE
Standard Bank of South Africa
5 Simmonds Street
Johannesburg
2001
PAXTON ACCESS GROUP LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 7
Directors' responsibilities statement
8
Independent auditor's report
9 - 11
Group income statement
12
Group statement of comprehensive income
13
Group statement of financial position
14
Company statement of financial position
15
Group statement of changes in equity
16
Company statement of changes in equity
17
Group statement of cash flows
18
Company statement of cash flows
19
Notes to the financial statements
20 - 43
PAXTON ACCESS GROUP LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

The directors present the strategic report for the year ended 31 December 2025.

Fair review of the business

Despite a challenging market, 2025 has been another positive year for Paxton group.

In brief, the group did not grow during the year, with turnover decreasing by 1.3% (2024: 0.7% increase) and gross profit increasing by 2.1% (2024: 9.7%). At the same time administrative expenses increased by 8.6% (2024: 8.6%) and net profit for the year before tax ended up at £4,233,627 (2024: £4,731,908). The group's net worth at the end of the year was £36,724,465 (2024: £33,267,008).

Paxton operates in a highly competitive market. In order to maintain and improve its position in this market substantial investment has continued to be made by the group in Research and Development. This investment goes to improving existing products and creating new innovative products for the market with a focus on providing returns over the longer term.

The group did not enter any new markets in the year, instead looking to cultivate the overseas markets already entered into, with particular focus on the US.

Environmental matters

The group is committed to being environmentally responsible and has shown this in achieving the ISO 14001:2015 accreditation for its manufacturing facility in Eastbourne (originally in February 2018) and passing the audit for this in the years since. The group continuously reviews its policies and capital to see where environmental improvements can be made and has installed charge-points for plug in hybrid cars to encourage the use of low emission vehicles. As well as this, Paxton has a cross company environmental group to track and report on environmental initiatives.

Social and community issues

The group takes social and community issues seriously and has arranged multiple charity days through the year to generate donation income for selected charities.

Principal risks and uncertainties
  1. The group's business is partly speculative, in that it is not known which new products will succeed, even though sales trends for existing products are known. The Directors cannot give any undertaking as to the success or otherwise of new products yielded by its research and development work. There is therefore a significant risk inherent with expenditure related to this.

  2. The Directors are not privy to new products currently in development by the group's competitors; there is therefore a risk that sales of its own products may suffer in the future as a result of unknown improvements in competitors' products.

  3. The group is typical of many businesses of its type in that it is heavily reliant on IT systems. Whilst the Directors diligently review and improve measures for ensuring resilience of its systems and back up of its data, they cannot absolutely ensure that failures will not damage the group's business at some point. In order to mitigate this risk the group continues to invest heavily in its IT infrastructure.

  4. Sales to the group's customers are made on a credit basis. Trade debtors amount to a substantial sum. Mindful of the current credit conditions affecting all companies, including our customers, there is an increased awareness regarding the importance of adherence to our credit terms. The Board has satisfied itself that its customers are financially sound and will continue to be able to fund their debt for the foreseeable future. There is continued focus on strong credit management to ensure timely payment from customers and a healthy corporate liquidity position.

  5. As a group with a global presence, we are aware of the risk posed by worldwide geo-political instability. To mitigate this, we always take this under consideration whenever looking to expand into new markets and when sourcing new materials, as well as keeping our current positions under ongoing review.

PAXTON ACCESS GROUP LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
Section 172 Statement
Duty to promote the success of the company and group

The Directors consider the successful running of the company and group in terms of achieving its long-term strategy which centres on building a resilient company and group that is great to work for and known for the quality of our products. The ongoing success of the company and group centres around positively engaging all stakeholders of the company and group. The Directors remain mindful of the long term consequences of key commercial decisions and determined that these were in the interests of the company and group’s owner, employees, agency staff, contractors, customers, installers, suppliers and local community.

The principal decisions made in the year were:

As set out in the Directors’ report, the company and group takes employee involvement very seriously and we ensure we engage with our teams at all levels on a wide range of matters. The company and group regularly engages with its distributors, installers, and suppliers to seek feedback and maintain these important relationships.

The Directors confirm that throughout the year they have acted in the way they consider in good faith, to be most likely to promote the continued success of the company and group for the benefit of its members.

On behalf of the board

A Stroud
Director
9 July 2026
PAXTON ACCESS GROUP LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -

The directors present their annual report and financial statements for the year ended 31 December 2025.

Principal activities

Paxton Access Group Limited is a holding company whose principal activity, carried on through subsidiary undertakings, is the manufacture and distribution of electronic goods and software development.

Results and dividends

The results for the year are set out on page 12.

No ordinary dividends were paid. The directors do not recommend payment of a further dividend.

No preference 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 unless otherwise stated were as follows:

A Stroud
S Brotherton-Ratcliffe
A Clements
A Brotherton-Ratcliffe
(Appointed 1 January 2025)
Financial instruments
Treasury operations and financial instruments

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

 

The group’s principal financial instruments are cash balances. In addition, the group has various other financial assets and liabilities such as trade debtors and trade creditors arising directly from its operations.

Liquidity risk

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

Interest rate risk

Interest rate risk arises from cash balances, bank overdrafts and loans. The directors continually review the group's exposure to interest rates and take action to ensure that the risk is appropriate in relation to the financial results of the group.

Foreign currency risk

The group’s principal foreign currency exposures arise from trading with overseas companies. Dollar and Euro bank accounts are maintained in order to try and mitigate foreign currency risk.

Credit risk

The group has implemented policies that require appropriate credit checks on potential customers before sales are made. In addition the company has insured its risk of debtor irrecoverability.

Research and development

The group is heavily committed to research and development activities. During the year the group concentrated its research and development activities on both continuous improvement on its current product portfolio as well as diversification into other market sectors.

PAXTON ACCESS GROUP LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -
Disabled persons

Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employment within the group continues and that the appropriate training is arranged. It is the policy of the group that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.

Employee involvement

The group is conscious of the need to keep employees informed regarding the progress and future plans of the group and the mutual benefit that can be engendered by good internal communications. This is achieved through regular meetings with managers and staff and an open forum in which a two way flow of comment and ideas is encouraged. An example of this is the Paxton Exchange which offers senior management the opportunity to communicate the group goals and achievements to all members of staff. A significant amount of time and money is invested in employee training in the group and is available to all levels of staff. The Paxton Seagull, the employee magazine, is a further commitment to improving communications within the group. This is complimented by a fortnightly Paxton E-gull, emailed to all employees. The group is committed to providing a fantastic company culture for all its staff members.

Business relationships

The directors consider the fostering of good relationships with all stakeholders as essential for the ongoing success of the company. In that regard they have always considered the impact on the suppliers, customers, end users, staff and others of all decisions made. Key decisions, and their impact on specific groups, have been summarised in the s172 statement included on both our website and in the strategic report.

Future developments

The group is continuing to develop its overseas marketing and sales strategy and the directors expect that this will contribute to an increase in profitability.

Auditor

The auditor, Humphrey & Co Audit Services Ltd, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

PAXTON ACCESS GROUP LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 5 -
Energy and Greenhouse Gas report
Paxton Access Limited has appointed Carbon Footprint Ltd, a leading carbon and energy management company, to independently assess its Greenhouse Gas (GHG) emissions in accordance with the UK Government's ‘Environmental Reporting Guidelines: Including Streamlined Energy and Carbon Reporting Guidance'.
The GHG emissions have been assessed following the GHG Protocol Corporate Accounting and Reporting Standard and has used the 2024 emission conversion factors published by Department for Environment, Food and Rural Affairs (Defra) and the Department for Business, Energy & Industrial Strategy (BEIS). The assessment follows the dual reporting approach for assessing Scope 2 emissions from electricity usage. The financial control approach has been used.
The table below summarises the GHG emissions for reporting year: 1st January 2024 to 31st December 2024. This is the second year Paxton Access has assessed its emissions; a comparison has been provided below.
Location-Based (tCO₂e)
Market-Based (tCO₂e)
Scope
Emission Source
1
Natural Gas
55.02
55.02
1
Company vehicles (fuel)
25.59
25.59
1
Refrigerant Gasses
0.00
0.00
Scope 1
Subtotal
84.60
84.60
2
Electricity
258.32
0.00
2
Company vehicles (EV) charging
6.72
13.50
Scope 2
Subtotal
265.04
13.50
3.6
Grey Fleet (fuel)
21.17
21.17
Scope 3
Subtotal
21.17
21.17
All
Total tCO₂e
370.80
119.27
All
Total tCO₂e per employee (FTE)
1.09
0.35
All
Total tCO₂e per £M turnover
5.60
1.80
SECR
Total energy consumption (kWh)*
1,736,472
*Includes SECR mandatory elements only (UK electricity, natural gas, employee car mileage & company owned cars).
Please note, for Company EV vehicles the calculation assumes that 80% of total electric vehicle mileage is charged offsite from Paxton's Brighton office. This utilises the UK residual mix electricity factor as a least conservative scenario, as tariffs are unable to be sourced for sporadic charging networks and locations.
Baseline Year
Previous Year
Current Year
Activity*
2022
2023
2024
Total energy consumed (kWh)
1,224,474
1,479,937
1,763,143
Total Gross Location-Based Emissions (tCO₂e)
329.13
297.89
370.80
Total Gross Market-Based Emissions (tCO₂e)
499.20
78.28
119.27
Intensity ratio: tCO₂e (gross market-based) per employee
1.50
0.24
0.35
Intensity ratio: tCO₂e (gross market-based) per £M turnover
8.13
1.19
1.80
PAXTON ACCESS GROUP LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 6 -
*Includes SECR mandatory elements only (UK electricity, natural gas, employee car mileage & company owned cars).
We have continued to work on our ESOS Phase 3 Action Plan Report and worked closely with our Carbon Footprint consultant. We have completed the following measures to date and continue to work on our reduction plan.
Table 32: Paxton Access's energy saving measures implementation timeline
Energy Saving Measure
Month of Full Implementation
01/12/2024 - Adjust BMS Settings - Experiment with the BMS timer and temperature settings (i.e. slightly increase the deadband temperature range and timings) (Paxton House (Brighton)) - 68,487 kWh savings
Dec-24
01/12/2024 - Adjust Server Room Air Conditioning Temperature - Set the Air Conditioning Temperature in the server room to 23°C to reduce the energy from air conditioning (Paxton House (Brighton)) - 31,820 kWh savings
Dec-24
01/12/2024 - Adjust BMS Settings - Experiment with the BMS timer and temperatre settings (i.e. slightly increase the deadband temperature range and timings) (Paxton Technology Centre (Brighton)) - 119,008 kWh savings
Dec-24
01/12/2024 - Adjust Server Room Air Conditioning Temperature - Set the Air Conditioning Temperature setting in the server room to 23°C to reduce the energy from air conditioning (Unit 53 (Eastbourne)) - 40,001 kWh savings
Dec-24
01/06/2025 - LED Lighting - Continue replacing the remaining lights with Low Energy equivalents (e.g. LED lights) (Unit 10 (Eastbourne)) - 1,261 kWh savings
Jun-25
01/07/2025 - LED Lighting - Continue replacing the remaining lights with Low Energy equivalents (e.g. LED lights) (Unit 53 (Eastbourne)) - 54,294 kWh savings
Jul-25
01/12/2025 - Energy Policy - Engage staff with energy saving and set a target to reduce energy consumption by 5% (Paxton House (Brighton)) - 3,577 kWh savings
Dec-25
01/12/2025 - Energy Policy - Engage staff with energy saving and set a target to reduce energy consumption by 5% (Paxton Technology Centre (Brighton)) - 3,386 kWh savings
Dec-25
01/12/2025 - Energy Policy - Engage staff with energy saving and set a target to reduce energy consumption by 5% (Unit 53 (Eastbourne)) - 2,325 kWh savings
Dec-25
01/12/2025 - Energy Policy - Engage staff with energy saving and set a target to reduce energy consumption by 5% (Unit 10 (Eastbourne)) - 1,868 kWh savings
Dec-25
01/03/2026 - LED Lighting - Continue replacing the remaining lights with Low Energy equivalents (e.g. LED lights) (Paxton House (Brighton)) - 13,432 kWh savings
Mar-26
01/12/2026 - Continue switching Company Cars to Electric Vehicles (Transport) - 81,592 kWh savings
Dec-26
01/12/2026 - Implement a Car Sharing Scheme (Transport) - 6,401 kWh savings
Dec-26
01/12/2027 - Introduce a Vehicle Mileage Tracking System (Transport) - 69 kWh savings
Dec-27
NOTE: The planned date of implementation is a target date for each measure to be fully implemented at each of the selected sites/activity types.
PAXTON ACCESS GROUP LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 7 -
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 auditor of the company 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 auditor of the company is aware of that information.

On behalf of the board
A Stroud
Director
9 July 2026
PAXTON ACCESS GROUP LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 8 -

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

United Kingdom company law requires the directors to prepare financial statements for each financial year. Under that law, the directors have elected to prepare the group and parent company 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 group and parent company, and of the profit or loss of the group 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 group’s and parent company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and parent 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 group and parent company, and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

PAXTON ACCESS GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PAXTON ACCESS GROUP LIMITED
- 9 -
Opinion

We have audited the financial statements of Paxton Access Group Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2025 which comprise the group income statement, the group statement of comprehensive income, the group statement of financial position, the company statement of financial position, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company 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 group and parent 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 group's and parent 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:

PAXTON ACCESS GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PAXTON ACCESS GROUP LIMITED
- 10 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and their 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 group and parent 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 group or the parent 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.

Extent to which the audit was considered capable of detecting irregularities, including fraud

We obtained an understanding of the group and the laws and regulations that could reasonably be expected to have a direct effect on the financial statements through discussion with the directors and management and the application of our knowledge and experience. We discussed with management whether there were any known or suspected instances of fraud and/or non-compliance with relevant laws and regulations. We also obtained an understanding of the company's and group's accounting systems and internal controls.

 

We audited the risk of management override of controls, by testing journal entries and other adjustments for appropriateness, and evaluating the business rationale of significant transactions outside the normal course of business. Our other group audit procedures included, but were not limited to, attending a year end stock count, carrying out detailed substantive testing of a sample of income and expenditure transactions arising in the year and a sample of balance sheet items such as fixed assets, debtors, creditors, etc. We also reviewed the financial statements and checked disclosures to supporting documentation to assess compliance with applicable law and regulation.

 

Because of the inherent risk of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. The risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements as we will be less likely to become aware of instances of non-compliance. The risk is greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion omission or misrepresentation.

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.

PAXTON ACCESS GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PAXTON ACCESS GROUP LIMITED
- 11 -

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.

Mrs Emily Smith (Senior Statutory Auditor)
For and on behalf of Humphrey & Co Audit Services Ltd, Statutory Auditor
Chartered Accountants
7-9 The Avenue
Eastbourne
East Sussex
BN21 3YA
13 July 2026
PAXTON ACCESS GROUP LIMITED
GROUP INCOME STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
2025
2024
Notes
£
£
Turnover
3
66,015,440
66,868,923
Cost of sales
(24,431,188)
(26,151,429)
Gross profit
41,584,252
40,717,494
Administrative expenses
(38,760,628)
(35,689,065)
Other operating income
2,199,141
719,720
Operating profit
5
5,022,765
5,748,149
Interest receivable and similar income
9
222
288
Interest payable and similar expenses
10
(789,360)
(1,016,529)
Profit before taxation
4,233,627
4,731,908
Tax on profit
11
(820,855)
400,061
Profit for the financial year
28
3,412,772
5,131,969
Profit for the financial year is all attributable to the owners of the parent company.

The income statement has been prepared on the basis that all operations are continuing operations.

PAXTON ACCESS GROUP LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 13 -
2025
2024
£
£
Profit for the year
3,412,772
5,131,969
Other comprehensive income
Currency translation gain/(loss) taken to retained earnings
44,685
(149,097)
Total comprehensive income for the year
3,457,457
4,982,872
Total comprehensive income for the year is all attributable to the owners of the parent company.
PAXTON ACCESS GROUP LIMITED
GROUP STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2025
31 December 2025
- 14 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
13
746,609
80,463
Tangible assets
14
25,766,874
26,057,079
26,513,483
26,137,542
Current assets
Stocks
17
7,423,788
7,660,147
Debtors falling due after more than one year
18
2,658,115
3,279,889
Debtors falling due within one year
18
15,420,244
13,565,496
Cash at bank and in hand
7,609,277
6,731,451
33,111,424
31,236,983
Creditors: amounts falling due within one year
19
(14,687,917)
(14,251,921)
Net current assets
18,423,507
16,985,062
Total assets less current liabilities
44,936,990
43,122,604
Creditors: amounts falling due after more than one year
20
(7,597,525)
(9,370,596)
Provisions for liabilities
Provisions
23
615,000
485,000
(615,000)
(485,000)
Net assets
36,724,465
33,267,008
Capital and reserves
Called up share capital
26
1,211,002
1,211,002
Merger reserve
27
57,450
57,450
Profit and loss reserves
28
35,456,013
31,998,556
Total equity
36,724,465
33,267,008
The financial statements were approved by the board of directors and authorised for issue on 9 July 2026 and are signed on its behalf by:
09 July 2026
A Stroud
Director
Company registration number 05480765 (England and Wales)
PAXTON ACCESS GROUP LIMITED
COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2025
31 December 2025
- 15 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
14
20,529,461
20,735,024
Investments
15
1,607,178
1,607,178
22,136,639
22,342,202
Current assets
Debtors
18
1,166,059
1,188,870
Cash at bank and in hand
444,849
2,609,978
1,610,908
3,798,848
Creditors: amounts falling due within one year
19
(15,395,044)
(16,269,791)
Net current liabilities
(13,784,136)
(12,470,943)
Total assets less current liabilities
8,352,503
9,871,259
Creditors: amounts falling due after more than one year
20
(6,679,167)
(8,149,578)
Provisions for liabilities
Deferred tax liability
24
379,703
189,161
(379,703)
(189,161)
Net assets
1,293,633
1,532,520
Capital and reserves
Called up share capital
26
1,211,002
1,211,002
Profit and loss reserves
28
82,631
321,518
Total equity
1,293,633
1,532,520

As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £238,887 (2024 - £561,396 profit).

The financial statements were approved by the board of directors and authorised for issue on 9 July 2026 and are signed on its behalf by:
09 July 2026
A Stroud
Director
Company registration number 05480765 (England and Wales)
PAXTON ACCESS GROUP LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 16 -
Share capital
Merger reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2024
1,211,002
57,450
27,295,684
28,564,136
Year ended 31 December 2024:
Profit for the year
-
-
5,131,969
5,131,969
Other comprehensive income:
Currency translation differences
-
-
(149,097)
(149,097)
Total comprehensive income
-
-
4,982,872
4,982,872
Dividends
12
-
-
(280,000)
(280,000)
Balance at 31 December 2024
1,211,002
57,450
31,998,556
33,267,008
Year ended 31 December 2025:
Profit for the year
-
-
3,412,772
3,412,772
Other comprehensive income:
Currency translation differences
-
-
44,685
44,685
Total comprehensive income
-
-
3,457,457
3,457,457
Balance at 31 December 2025
1,211,002
57,450
35,456,013
36,724,465
PAXTON ACCESS GROUP LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 17 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2024
1,211,002
40,122
1,251,124
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
561,396
561,396
Dividends
12
-
(280,000)
(280,000)
Balance at 31 December 2024
1,211,002
321,518
1,532,520
Year ended 31 December 2025:
Profit and total comprehensive income for the year
-
(238,887)
(238,887)
Balance at 31 December 2025
1,211,002
82,631
1,293,633
PAXTON ACCESS GROUP LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 18 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
33
6,092,538
10,795,326
Interest paid
(789,360)
(1,016,529)
Income taxes (paid)/refunded
(43,761)
71,381
Net cash inflow from operating activities
5,259,417
9,850,178
Investing activities
Purchase of intangible assets
(741,389)
(84,331)
Purchase of tangible fixed assets
(1,481,756)
(2,739,825)
Proceeds from disposal of tangible fixed assets
379
77,480
Interest received
222
288
Net cash used in investing activities
(2,222,544)
(2,746,388)
Financing activities
Proceeds from new bank loans and invoice financing
-
1,600,000
Repayment of bank loans and invoice financing
(1,774,939)
(4,391,014)
Payment of finance leases obligations
(434,960)
(556,283)
Net cash used in financing activities
(2,209,899)
(3,347,297)
Net increase in cash and cash equivalents
826,974
3,756,493
Cash and cash equivalents at beginning of year
6,731,451
3,128,095
Effect of foreign exchange rates
50,852
(153,137)
Cash and cash equivalents at end of year
7,609,277
6,731,451
PAXTON ACCESS GROUP LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 19 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
34
110,316
2,573,479
Interest paid
(688,912)
(693,472)
Income taxes (paid)/refunded
(14,823)
21,279
Net cash (outflow)/inflow from operating activities
(593,419)
1,901,286
Investing activities
Purchase of tangible fixed assets
(93,234)
(79,441)
Dividends received
296,463
258,721
Net cash generated from investing activities
203,229
179,280
Financing activities
Proceeds from new bank loans
-
1,600,000
Repayment of bank loans
(1,774,939)
(1,527,234)
Net cash (used in)/generated from financing activities
(1,774,939)
72,766
Net (decrease)/increase in cash and cash equivalents
(2,165,129)
2,153,332
Cash and cash equivalents at beginning of year
2,609,978
456,646
Cash and cash equivalents at end of year
444,849
2,609,978
PAXTON ACCESS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 20 -
1
Accounting policies
Company information

Paxton Access Group Limited (“the Company”) is a limited company by shares domiciled and incorporated in England and Wales. The registered office is Paxton House, Home Farm Road, Brighton, East Sussex, BN1 9HU.

 

The Group consists of Paxton Access Group Limited and all of its subsidiaries.

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.

1.2
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Paxton Access Group Limited together with all entities controlled by the parent company (its subsidiaries).

 

All financial statements are made up to 31 December 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

1.3
Going concern

The group and company's ability to continue as a going concern has been assessed by the directors by reference to the financial health and prospects of the group as a whole, including a review of financial forecasts and cashflow projections. Based on this assessment, the directors have a reasonable expectation that both the group and the company have adequate resources to continue in operational existence for the foreseeable future. Accordingly, the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.4
Turnover

Revenue comprises sales of goods or services provided to customers 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.

PAXTON ACCESS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 21 -

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.

 

Revenue from subscription services is recognised on a straight-line basis over the subscription period, reflecting the continuous transfer of services to the customer. Amounts received in advance are recognised as deferred income and released to revenue over the period to which the subscription relates.

Other income

Other operating income includes:

 

1.5
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.6
Intangible fixed assets other than goodwill

Intangible assets comprise of software costs and product development costs.

 

Software costs are classified as assets under construction where the asset is not yet available for use. Amortisation will commence once the asset is available for use, at which point the useful economic life will be determined and an appropriate amortisation policy applied.

 

Development Costs comprise of compliance expenditure needed when releasing products in new markets and are capitalised where the economic benefit of this work will be recognised in future years. Product development assets are considered to have a finite useful life and the costs are amortised on a reducing balance basis over their estimated useful life.

 

Intangible assets are stated at cost less amortisation and are reviewed for impairment whenever there is an indication that the carrying value may be impaired.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation 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:

Software costs
No amortisation
Development costs
33% reducing balance and 33% straight line
1.7
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.

PAXTON ACCESS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 22 -

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 properties
1% straight line and no depreciation
Leasehold properties
Straight line over the life of the lease and 20%/33% straight line and 30% reducing balance
Plant and machinery
20%/33% straight line and reducing balance
Fixtures, fittings & equipment
20% reducing balance and 20%/25%/33% straight line
Motor vehicles
33% straight line
Assets in the course of construction
Nil

Freehold land is not depreciated. Leasehold properties represent long leases.

 

Assets in the course of construction are carried at cost and relate to development expenditure incurred on the refurbishment of property. Depreciation will commence once the asset is available for use and transferred to the appropriate asset category, at which point the relevant depreciation policy set out above will be applied.

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 recognised in the income statement.

1.8
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.9
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible 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. The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

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 profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

PAXTON ACCESS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 23 -

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 profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.10
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.

The cost of stock is based on an average cost basis, where the actual cost of stock purchased to obtain the quantity held is identified and an average cost calculated.

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.

1.11
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.

1.12
Financial instruments

Financial instruments are recognised in the group's statement of financial position when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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.

PAXTON ACCESS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 24 -
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 group 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 group 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.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.13
Equity instruments

Equity instruments issued by the group 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 group.

1.14
Taxation

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

PAXTON ACCESS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 25 -
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement 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 group’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.

1.15
Provisions

Provisions are recognised when the group has a legal or constructive present obligation as a result of a past event, it is probable that the group will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

1.16
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.

1.17
Retirement benefits

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

1.18
Leases

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 statement of financial position 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 leased asset are consumed.

PAXTON ACCESS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 26 -

Assets obtained under hire purchase contracts and finance leases are capitalised as tangible assets and depreciated over the shorter of the lease term and their useful lives. Obligations under such agreements are included in creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the profit and loss account so as to produce a constant periodic rate of charge on the net obligation in each period.

1.19
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

1.20
Foreign exchange
Monetary assets and liabilities denominated in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are recorded at a fixed rate that is used as an approximation for the actual rate. The fixed rates are reviewed periodically. All differences are taken to profit and loss account.
2
Judgements and key sources of estimation uncertainty

In the application of the group’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.

Critical judgements

The critical judgments which have the most significant impact on amounts recognised in the financial statements are as follows:

Stock provisioning

Provision is made where necessary for obsolete, slow moving and defective stocks. The directors review the level of provision based on the level and condition of stock items and their knowledge of the business.

Useful life of fixed assets

The directors estimate the expected useful lives of the company's fixed assets which in turn impacts on the amount of depreciation charged in the year.

PAXTON ACCESS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
2
Judgements and key sources of estimation uncertainty
(Continued)
- 27 -
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.

Deferred tax asset

The directors estimate the amount of deferred tax that is likely to be recovered by the likely availability of future taxable profits. These are based on the current best estimates for allowable research and development expenditure for which a claim is to be finalised. There is annually the potential for a material change in the carrying value of the deferred tax asset which at the time of finalising the financial statements cannot be estimated. The deferred tax asset at the year end is £2,198,746. The directors consider the estimate to be prudent.

Warranty provisioning

The group provides a 5 year warranty on its products. A provision for expected warranty claims is calculated based on prior experience of levels of warranty claims incurred and future expectations. Further details of the carrying amount, movements in the year, and nature of the provision are disclosed in note 23.

Installer Incentive Scheme

The liability recognised in respect of the Installer Incentive Scheme is sensitive to two key estimates: the cost attributable to each redeemable point, and the expected redemption rate. The cost per point has been derived from current pricing; however, as the number of points required to redeem a reward is subject to change at the company’s discretion, the future cost of the scheme may differ from current estimates. The redemption rate is inherently uncertain due to the change in the basis of points issuance during the year, and accordingly a blended rate has been applied reflecting observed behaviour under both the previous and revised arrangements. Further details of the carrying amount, movements in the year, and nature of the provision are disclosed in note 23.

3
Turnover and other revenue

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

2025
2024
£
£
Turnover analysed by class of business
Electronic access control systems
66,015,440
66,868,923
2025
2024
£
£
Turnover analysed by geographical market
UK
45,416,777
43,329,338
Europe
7,743,304
9,314,815
Rest of World
12,855,359
14,224,770
66,015,440
66,868,923
2025
2024
£
£
Other revenue
Interest income
222
288
Grants received
75,758
-
PAXTON ACCESS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 28 -
4
Exceptional item
2025
2024
£
£
Income
Research & Development Expenditure Credit
1,397,099
-
1,397,099
-

Research & Development Expenditure Credits totalling £1,397,099 are recognised within other operating income.

5
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange losses
251,755
25,140
Research and development costs
759,958
839,528
Government grants
(75,758)
-
Depreciation of tangible fixed assets
1,956,485
1,869,338
Profit on disposal of tangible fixed assets
(4,963)
(29,117)
Amortisation of intangible assets
75,243
108,841
Operating lease charges
1,254,628
649,118
6
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
6,200
6,000
Audit of the financial statements of the company's subsidiaries
37,000
35,500
43,200
41,500
For other services
Taxation compliance services
3,350
4,920
All other non-audit services
5,200
5,500
8,550
10,420
PAXTON ACCESS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 29 -
7
Employees

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

Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Administration
329
314
-
-
Production
69
79
-
-
Cleaning
2
2
-
-
Total
400
395
0
0

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
22,562,332
20,946,119
-
0
-
0
Social security costs
2,241,533
2,008,507
-
-
Pension costs
932,764
868,060
-
0
-
0
25,736,629
23,822,686
-
0
-
0
8
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
1,212,085
1,083,260
Company pension contributions to defined contribution schemes
40,028
34,044
1,252,113
1,117,304

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 3 (2024 - 3).

Remuneration disclosed above includes the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
840,596
782,035
Company pension contributions to defined contribution schemes
20,583
17,937
PAXTON ACCESS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 30 -
9
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
76
84
Other interest income
146
204
Total income
222
288
10
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
617,344
813,769
Other interest on financial liabilities
71,568
89,196
688,912
902,965
Other finance costs:
Interest on finance leases and hire purchase contracts
100,010
113,564
Other interest
438
-
Total finance costs
789,360
1,016,529
11
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
265,449
-
0
Adjustments in respect of prior periods
(32,856)
(41,877)
Total UK current tax
232,593
(41,877)
Foreign current tax on profits for the current period
20,169
4,697
Total current tax
252,762
(37,180)
Deferred tax
Origination and reversal of timing differences
745,549
467,190
Adjustment in respect of prior periods
(177,456)
(830,071)
Total deferred tax
568,093
(362,881)
Total tax charge/(credit)
820,855
(400,061)
PAXTON ACCESS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
11
Taxation
(Continued)
- 31 -

The actual charge/(credit) 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
4,233,627
4,731,908
Expected tax charge based on the standard rate of corporation tax in the UK of 25% (2024: 25%)
1,058,407
1,182,977
Effects of:
Expenses that are not deductible in determining taxable profit
58,445
53,704
Depreciation on assets not qualifying for tax allowances
46,049
95,206
Research and development tax credit
-
0
(860,000)
Overseas tax rates
(131,734)
-
0
Tax under/(over) provided in prior years
(210,312)
(871,948)
Taxation charge/(credit) in the financial statements
820,855
(400,061)
12
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Dividends paid on ordinary shares
-
280,000
PAXTON ACCESS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 32 -
13
Intangible fixed assets
Group
Software costs
Development costs
Total
£
£
£
Cost
At 1 January 2025
-
0
894,628
894,628
Additions - internally developed
-
0
227,501
227,501
Additions - separately acquired
513,888
-
0
513,888
At 31 December 2025
513,888
1,122,129
1,636,017
Amortisation and impairment
At 1 January 2025
-
0
814,165
814,165
Amortisation charged for the year
-
0
75,243
75,243
At 31 December 2025
-
0
889,408
889,408
Carrying amount
At 31 December 2025
513,888
232,721
746,609
At 31 December 2024
-
0
80,463
80,463
The company had no intangible fixed assets at 31 December 2025 or 31 December 2024.
PAXTON ACCESS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 33 -
14
Tangible fixed assets
Group
Freehold properties
Leasehold properties
Assets under construction
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
£
£
Cost
At 1 January 2025
2,375,400
23,419,876
-
0
8,061,026
2,986,613
26,999
36,869,914
Additions
-
0
168,972
85,925
1,195,029
211,770
-
0
1,661,696
Disposals
-
0
-
0
-
0
(948)
-
0
-
0
(948)
At 31 December 2025
2,375,400
23,588,848
85,925
9,255,107
3,198,383
26,999
38,530,662
Depreciation and impairment
At 1 January 2025
195,482
3,225,850
-
0
5,003,574
2,372,929
15,000
10,812,835
Depreciation charged in the year
17,091
538,177
-
0
1,041,496
350,721
9,000
1,956,485
Eliminated in respect of disposals
-
0
(4,647)
-
0
(885)
-
0
-
0
(5,532)
At 31 December 2025
212,573
3,759,380
-
0
6,044,185
2,723,650
24,000
12,763,788
Carrying amount
At 31 December 2025
2,162,827
19,829,468
85,925
3,210,922
474,733
2,999
25,766,874
At 31 December 2024
2,179,918
20,194,026
-
0
3,057,452
613,684
11,999
26,057,079
PAXTON ACCESS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 34 -
Company
Freehold properties
Leasehold properties
Assets under construction
Plant and machinery
Total
£
£
£
£
£
Cost
At 1 January 2025
2,370,400
20,762,870
-
0
402,351
23,535,621
Additions
-
0
7,309
85,925
-
0
93,234
At 31 December 2025
2,370,400
20,770,179
85,925
402,351
23,628,855
Depreciation and impairment
At 1 January 2025
195,482
2,244,977
-
0
360,138
2,800,597
Depreciation charged in the year
17,091
264,372
-
0
21,981
303,444
Eliminated in respect of disposals
-
0
(4,647)
-
0
-
0
(4,647)
At 31 December 2025
212,573
2,504,702
-
0
382,119
3,099,394
Carrying amount
At 31 December 2025
2,157,827
18,265,477
85,925
20,232
20,529,461
At 31 December 2024
2,174,918
18,517,893
-
0
42,213
20,735,024

Included within tangible fixed assets are assets held under finance leases or hire purchase contracts, as follows:

Group
Company
2025
2024
2025
2024
£
£
£
£
Plant and machinery
1,467,382
1,663,780
-
0
-
0
Motor vehicles
2,999
11,999
-
0
-
0
1,470,381
1,675,779
-
-
15
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
16
-
0
-
0
1,607,178
1,607,178
PAXTON ACCESS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
15
Fixed asset investments
(Continued)
- 35 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2025 and 31 December 2025
1,607,178
Carrying amount
At 31 December 2025
1,607,178
At 31 December 2024
1,607,178
16
Subsidiaries

Details of the company's subsidiaries at 31 December 2025 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
General Distribution Limited
Paxton House, Home Farm Road, Brighton, East Sussex
Ordinary
100.00
Paxton Access FZE
Office Number A101-05, 1st Floor, Operations & Facilities Building, Dubai Silicon Oasis, UAE
Ordinary
100.00
Paxton Access GmbH
Bennigsen-Platz 1, 40474 Dusseldorf, Germany
Ordinary
100.00
Paxton Access Inc
155 Global Drive, Greenville, South Carolina, USA
Ordinary
100.00
Paxton Access Limited
Paxton House, Home Farm Road, Brighton, East Sussex
Ordinary
100.00

The investments in subsidiaries are all stated at cost. All subsidiaries have been included within the consolidation.

17
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Raw materials and consumables
169,170
204,618
-
-
Finished goods and goods for resale
7,254,618
7,455,529
-
0
-
0
7,423,788
7,660,147
-
-
PAXTON ACCESS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 36 -
18
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
13,272,350
12,099,952
141,600
154,741
Corporation tax recoverable
1,167,277
44,647
-
0
-
0
Amounts owed by group undertakings
-
0
-
0
1,000,000
1,000,000
Other debtors
21,859
57,299
-
0
-
0
Prepayments and accrued income
958,758
1,363,598
24,459
34,129
15,420,244
13,565,496
1,166,059
1,188,870
Amounts falling due after more than one year:
Other debtors
459,369
513,050
-
0
-
0
Deferred tax asset (note 24)
2,198,746
2,766,839
-
0
-
0
2,658,115
3,279,889
-
-
Total debtors
18,078,359
16,845,385
1,166,059
1,188,870

Amounts due from group undertakings are interest free and have no set repayment date.

19
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans
21
1,387,187
1,691,715
1,387,187
1,691,715
Obligations under finance leases
22
424,299
376,659
-
0
-
0
Trade creditors
7,202,428
5,628,510
15,637
1,440
Amounts owed to group undertakings
-
0
-
0
11,899,146
11,825,115
Other taxation and social security
1,539,539
1,156,658
7,753
19,192
Other creditors
2,038,192
2,689,492
1,968,499
2,616,507
Accruals and deferred income
2,096,272
2,708,887
116,822
115,822
14,687,917
14,251,921
15,395,044
16,269,791

Amounts owed to group undertakings are interest free and have no set repayment date.

PAXTON ACCESS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 37 -
20
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
21
6,679,167
8,149,578
6,679,167
8,149,578
Obligations under finance leases
22
918,358
1,221,018
-
0
-
0
7,597,525
9,370,596
6,679,167
8,149,578
Amounts included above which fall due after five years are as follows:
Payable by instalments
1,874,049
2,443,974
1,874,049
2,443,974
21
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
8,066,354
9,841,293
8,066,354
9,841,293
Payable within one year
1,387,187
1,691,715
1,387,187
1,691,715
Payable after one year
6,679,167
8,149,578
6,679,167
8,149,578

Bank loans are secured over the company's freehold and leasehold properties. There is also a debenture in favour of HSBC Bank comprising a fixed and floating charge over all the assets and undertakings of Paxton Access Limited and Paxton Access Inc.

 

There were seven bank loans at the year end and they are repayable in monthly instalments and are due to be repaid fully between 2026 and 2034. Interest is charged at rates of between 2.35% to 2.75% over the Bank of England base rate.

 

Loans from related parties are detailed further in note 31.

22
Finance lease obligations
Group
Company
2025
2024
2025
2024
Future minimum lease payments due:
£
£
£
£
Within one year
424,299
376,659
-
0
-
0
In two to five years
918,358
1,221,018
-
0
-
0
1,342,657
1,597,677
-
-

Finance lease payments represent rentals payable by the company or group 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. The average lease term is 5 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

PAXTON ACCESS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 38 -
23
Provisions for liabilities
Group
Company
2025
2024
2025
2024
£
£
£
£
Warranty Repairs
485,000
485,000
-
-
Installer Incentive Scheme
130,000
-
-
-
615,000
485,000
-
-
Movements on provisions:
Warranty Repairs
Installer Incentive Scheme
Total
Group
£
£
£
At 1 January 2025
485,000
-
485,000
Additional provisions in the year
-
130,000
130,000
At 31 December 2025
485,000
130,000
615,000

The provision for warranty repairs is a provision for future product costs arising in the normal course of business from prior year sales. The group provides a 5 year warranty on its products. As this is based on future events, there are inherent uncertainties surrounding both the timing and values of these outflows. The warranty provision has been calculated based on available data, considering quality improvements implemented where appropriate.

The provision for the Installer Incentive Scheme represents the estimated liability for points awarded to customers but not yet redeemed. As this is based on future events, there are inherent uncertainties surrounding the timing and value of these outflows. The provision has been calculated based on the number of outstanding unredeemed points, the cost attributable to each redeemable point, and an expected redemption rate. Given the change in the basis of points issuance during the year, a blended redemption rate has been applied reflecting observed behaviour under both the previous and revised arrangements.

24
Deferred taxation

Deferred tax assets and liabilities are offset where the group or 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
Assets
Assets
2025
2024
2025
2024
Group
£
£
£
£
Accelerated capital allowances
-
-
(875,020)
(530,252)
Tax losses
-
-
3,073,766
3,297,091
-
-
2,198,746
2,766,839
PAXTON ACCESS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
24
Deferred taxation
(Continued)
- 39 -
Liabilities
Liabilities
Assets
Assets
2025
2024
2025
2024
Company
£
£
£
£
Accelerated capital allowances
751,020
432,007
-
-
Tax losses
(371,317)
(242,846)
-
-
379,703
189,161
-
-
Group
Company
2025
2025
Movements in the year:
£
£
Liability/(Asset) at 1 January 2025
(2,766,839)
189,161
Charge to profit or loss
568,093
190,542
Liability/(Asset) at 31 December 2025
(2,198,746)
379,703

It is estimated that £130,000 of the deferred tax asset set out above is expected to reverse within the next 12 months.

Deferred tax balances have been measured at 25%.

25
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
932,764
868,060

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

 

At the Balance Sheet date the group had a pension liability of £183,953 (2024 - £160,871).

26
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £211.002 each
1,000
1,000
211,002
211,002
PAXTON ACCESS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
26
Share capital
(Continued)
- 40 -
2025
2024
2025
2024
Preference share capital
Number
Number
£
£
Issued and fully paid
Preference Shares of £1 each
1,000,000
1,000,000
1,000,000
1,000,000
Preference shares classified as equity
1,000,000
1,000,000
Total equity share capital
1,211,002
1,211,002

The holders of ordinary shares are entitled to receive dividends as declared from time to time and are entitled to one vote per share at meetings of the company. All ordinary shares rank equally with regard to the company's residual assets.

 

The holders of preference shares are entitled to receive dividends as declared from time to time but the shares do not carry any voting rights. The preference shares are not redeemable and rank ahead of the ordinary shares with regard to the company's residual assets.

27
Merger reserve
2025
2024
Group
£
£
At the beginning and end of the year
57,450
57,450
2025
2024
Company
£
£
At the beginning and end of the year
-
-

Merger Reserve

 

This reserve was created following a share for share exchange whereby Paxton Access Group Ltd acquired all of the share capital of Paxton Access Inc from Mr A Brotherton-Ratcliffe.

28
Profit and loss reserves
Group
Company
2025
2024
2025
2024
£
£
£
£
At the beginning of the year
31,998,556
27,295,684
321,518
40,122
Profit/(loss) for the year
3,412,772
5,131,969
(238,887)
561,396
Dividends
-
(280,000)
-
(280,000)
Currency translation differences
44,685
(149,097)
-
0
-
0
At the end of the year
35,456,013
31,998,556
82,631
321,518
PAXTON ACCESS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 41 -
29
Operating lease commitments
As lessee

Operating lease rentals consist of rentals payable by the group for motor vehicles, software, equipment and property. The motor vehicle leases are generally for a term of 3 years. Software and equipment leases are generally for a term of 5 years. The property lease is for a term of 15 years ending in 2039.

At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

Group
Company
2025
2024
2025
2024
£
£
£
£
Within 1 year
1,128,268
1,224,340
986
30,000
Years 2-5
3,258,158
3,841,033
-
986
After 5 years
7,645,664
9,022,151
-
-
12,032,090
14,087,524
986
30,986
As lessor - operating leases

The operating lease represents a lease of property to a third party. The lease is over a term of 10 years ending in 2027.

At the reporting end date the group had contracted with tenants for the following minimum lease payments:

 

Group
Company
2025
2024
2025
2024
Future amounts receivable:
£
£
£
£
Within 1 year
472,000
472,000
472,000
472,000
Years 2-5
393,333
865,333
393,333
865,333
865,333
1,337,333
865,333
1,337,333
30
Capital commitments

Amounts contracted for but not provided in the financial statements:

Group
Company
2025
2024
2025
2024
£
£
£
£
Acquisition of tangible fixed assets
533,900
282,738
-
-

As at 31 December 2025, the Group had contracted to purchase plant and machinery amounting to £533,900 (2024: £282,738). The related assets had not been received or brought into use at the reporting date.

PAXTON ACCESS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 42 -
31
Related party transactions
Transactions with related parties

Included within group and company other creditors due within one year (note 19), is a joint loan from a shareholder and director, and his spouse totalling £790,947 (2024 - £1,281,649). During the year, repayments of £1,101,328 (2024 - £2,310,150) were made on the loan and advances of £581,564 (2024 - £1,436,732) were provided. Interest of £29,062 (2024 - £54,487) was charged on the loan balance. No dividends were paid to the shareholder during the year and credited to the loan (2024 - £279,720).

 

The shareholder and director is separately owed £26,500 (2024 - £26,500) by the group and company. This amount is included within group and company other creditors due within one year.

Included within group and company other creditors due within one year (note 19), are loans from a shareholder and director with a controlling interest totalling £1,151,052 (2024 - £1,308,357). During the year, repayments of £895,737 (2024 - £182,202) were made on the loan and advances of £695,926 (2024 - £881,103) were provided. Interest of £42,506 (2024 - £27,412) was charged on the loan balance. No dividends were paid to the shareholder during the year (2024 - £280).

 

All loans are repayable on demand. Interest is charged on the loans at a rate equal to the Bank of England base rate.

32
Controlling party

The ultimate controlling party up to 23 January 2025 was A Brotherton-Ratcliffe, by virtue of their shareholding. With effect from that date, the ultimate controlling party became S Brotherton-Ratcliffe, also by virtue of their shareholding.

33
Cash generated from group operations
2025
2024
£
£
Profit after taxation
3,412,772
5,131,969
Adjustments for:
Taxation charged/(credited)
820,855
(400,061)
Finance costs
789,360
1,016,529
Investment income
(222)
(288)
Gain on disposal of tangible fixed assets
(4,963)
(29,117)
Amortisation and impairment of intangible assets
75,243
108,841
Depreciation and impairment of tangible fixed assets
1,956,485
1,869,338
Foreign exchange gains on cash equivalents
(6,168)
4,040
Increase in provisions
130,000
-
Movements in working capital:
Decrease in stocks
236,359
1,084,974
(Increase)/decrease in debtors
(2,010,067)
2,947,407
Increase/(decrease) in creditors
692,884
(938,306)
Cash generated from operations
6,092,538
10,795,326
PAXTON ACCESS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 43 -
34
Cash generated from operations - company
2025
2024
£
£
(Loss)/profit after taxation
(238,887)
561,396
Adjustments for:
Taxation charged/(credited)
205,365
(120,881)
Finance costs
688,912
693,472
Investment income
(296,463)
(280,000)
Gain on disposal of tangible fixed assets
(4,647)
-
Depreciation and impairment of tangible fixed assets
303,444
331,654
Movements in working capital:
Decrease in debtors
22,811
71,620
(Decrease)/increase in creditors
(570,219)
1,316,218
Cash generated from operations
110,316
2,573,479
35
Analysis of changes in net debt - group
1 January 2025
Cash flows
New leases
Exchange rate movements
31 December 2025
£
£
£
£
£
Cash at bank and in hand
6,731,451
826,974
-
50,852
7,609,277
Borrowings excluding overdrafts
(9,841,293)
1,774,939
-
-
(8,066,354)
Payment of finance leases obligations
(1,597,677)
434,960
(179,940)
-
(1,342,657)
(4,707,519)
3,036,873
(179,940)
50,852
(1,799,734)
36
Analysis of changes in net debt - company
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
2,609,978
(2,165,129)
444,849
Borrowings excluding overdrafts
(9,841,293)
1,774,939
(8,066,354)
(7,231,315)
(390,190)
(7,621,505)
37
Restated comparatives

The comparative information has been restated to reclassify group other debtors totalling £513,050 from amounts falling due within one year to amounts falling due greater than one year, within note 18 and on the face of the group statement of financial position.

2025-12-312025-01-01falsefalseCCH SoftwareCCH Accounts Production 2026.100A StroudS Brotherton-RatcliffeA Brotherton-RatcliffeA Brotherton-RatcliffeA Clementsfalse05480765bus:Consolidated2025-01-012025-12-31054807652025-01-012025-12-3105480765bus:Director12025-01-012025-12-3105480765bus:Director22025-01-012025-12-3105480765bus:CompanySecretaryDirector12025-01-012025-12-3105480765bus:Director32025-01-012025-12-3105480765bus:CompanySecretary12025-01-012025-12-3105480765bus:Director42025-01-012025-12-3105480765bus:RegisteredOffice2025-01-012025-12-3105480765bus:Agent12025-01-012025-12-3105480765bus:Consolidated2025-12-3105480765bus:Consolidated2024-01-012024-12-31054807652024-01-012024-12-3105480765core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-01-012025-12-3105480765core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-01-012024-12-3105480765core:RetainedEarningsAccumulatedLosses2025-01-012025-12-3105480765core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31054807652025-12-3105480765core:OtherResidualIntangibleAssetsbus:Consolidated2025-12-3105480765core:OtherResidualIntangibleAssetsbus:Consolidated2024-12-3105480765core:ComputerSoftwarebus:Consolidated2025-12-3105480765core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2025-12-3105480765core:ComputerSoftwarebus:Consolidated2024-12-3105480765core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-12-3105480765bus:Consolidated2024-12-31054807652024-12-3105480765core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-12-3105480765core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-12-3105480765core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2025-12-3105480765core:PlantMachinerybus:Consolidated2025-12-3105480765core:FurnitureFittingsbus:Consolidated2025-12-3105480765core:MotorVehiclesbus:Consolidated2025-12-3105480765core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3105480765core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3105480765core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-12-3105480765core:PlantMachinerybus:Consolidated2024-12-3105480765core:FurnitureFittingsbus:Consolidated2024-12-3105480765core:MotorVehiclesbus:Consolidated2024-12-3105480765core:LandBuildingscore:OwnedOrFreeholdAssets2025-12-3105480765core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-12-3105480765core:ConstructionInProgressAssetsUnderConstruction2025-12-3105480765core:PlantMachinery2025-12-3105480765core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3105480765core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3105480765core:ConstructionInProgressAssetsUnderConstruction2024-12-3105480765core:PlantMachinery2024-12-3105480765core:AfterOneYearbus:Consolidated2025-12-3105480765core:AfterOneYearbus:Consolidated2024-12-3105480765core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-12-3105480765core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3105480765core:ShareCapitalbus:Consolidated2025-12-3105480765core:ShareCapitalbus:Consolidated2024-12-3105480765core:OtherMiscellaneousReservebus:Consolidated2025-12-3105480765core:OtherMiscellaneousReservebus:Consolidated2024-12-3105480765core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-12-3105480765core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3105480765core:ShareCapital2025-12-3105480765core:ShareCapital2024-12-3105480765core:RetainedEarningsAccumulatedLosses2025-12-3105480765core:RetainedEarningsAccumulatedLosses2024-12-3105480765core:ShareCapitalbus:Consolidated2023-12-31054807652023-12-3105480765core:ShareCapital2023-12-3105480765core:RetainedEarningsAccumulatedLosses2023-12-3105480765core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3105480765core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3105480765core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3105480765core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3105480765core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3105480765bus:Consolidated2023-12-3105480765core:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-3105480765core:ComputerSoftware2025-01-012025-12-3105480765core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-01-012025-12-3105480765core:LandBuildingscore:OwnedOrFreeholdAssets2025-01-012025-12-3105480765core:LandBuildingscore:LongLeaseholdAssets2025-01-012025-12-3105480765core:PlantMachinery2025-01-012025-12-3105480765core:FurnitureFittings2025-01-012025-12-3105480765core:MotorVehicles2025-01-012025-12-3105480765core:Non-standardPPEClass2ComponentTotalPropertyPlantEquipment2025-01-012025-12-3105480765core:UKTaxbus:Consolidated2025-01-012025-12-3105480765core:UKTaxbus:Consolidated2024-01-012024-12-3105480765core:ForeignTaxbus:Consolidated2025-01-012025-12-3105480765core:ForeignTaxbus:Consolidated2024-01-012024-12-3105480765bus:Consolidated12025-01-012025-12-3105480765bus:Consolidated12024-01-012024-12-3105480765core:ComputerSoftwarebus:Consolidated2024-12-3105480765core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-12-3105480765bus:Consolidated2024-12-3105480765core:ComputerSoftwarecore:InternallyGeneratedIntangibleAssetsbus:Consolidated2025-01-012025-12-3105480765core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:InternallyGeneratedIntangibleAssetsbus:Consolidated2025-01-012025-12-3105480765core:InternallyGeneratedIntangibleAssetsbus:Consolidated2025-01-012025-12-3105480765core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3105480765core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3105480765core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3105480765core:ComputerSoftwarebus:Consolidated2025-01-012025-12-3105480765core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2025-01-012025-12-3105480765core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3105480765core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3105480765core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-12-3105480765core:PlantMachinerybus:Consolidated2024-12-3105480765core:FurnitureFittingsbus:Consolidated2024-12-3105480765core:MotorVehiclesbus:Consolidated2024-12-3105480765core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3105480765core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3105480765core:ConstructionInProgressAssetsUnderConstruction2024-12-3105480765core:PlantMachinery2024-12-31054807652024-12-3105480765core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-01-012025-12-3105480765core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-01-012025-12-3105480765core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2025-01-012025-12-3105480765core:PlantMachinerybus:Consolidated2025-01-012025-12-3105480765core:FurnitureFittingsbus:Consolidated2025-01-012025-12-3105480765core:MotorVehiclesbus:Consolidated2025-01-012025-12-3105480765core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-01-012025-12-3105480765core:ConstructionInProgressAssetsUnderConstruction2025-01-012025-12-3105480765core:MotorVehicles2025-12-3105480765core:MotorVehicles2024-12-3105480765core:Subsidiary12025-01-012025-12-3105480765core:Subsidiary22025-01-012025-12-3105480765core:Subsidiary32025-01-012025-12-3105480765core:Subsidiary42025-01-012025-12-3105480765core:Subsidiary52025-01-012025-12-3105480765core:Subsidiary112025-01-012025-12-3105480765core:Subsidiary222025-01-012025-12-3105480765core:Subsidiary332025-01-012025-12-3105480765core:Subsidiary442025-01-012025-12-3105480765core:Subsidiary552025-01-012025-12-3105480765core:CurrentFinancialInstrumentsbus:Consolidated2025-12-3105480765core:CurrentFinancialInstruments2025-12-3105480765core:CurrentFinancialInstruments2024-12-3105480765core:CurrentFinancialInstrumentsbus:Consolidated12025-12-3105480765core:CurrentFinancialInstrumentsbus:Consolidated12024-12-3105480765core:CurrentFinancialInstruments22025-12-3105480765core:CurrentFinancialInstruments22024-12-3105480765core:Non-currentFinancialInstrumentsbus:Consolidated32025-12-3105480765core:Non-currentFinancialInstrumentsbus:Consolidated42025-12-3105480765core:Non-currentFinancialInstruments52025-12-3105480765core:Non-currentFinancialInstruments32024-12-3105480765core:Non-currentFinancialInstrumentsbus:Consolidated2025-12-3105480765core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3105480765core:Non-currentFinancialInstruments2025-12-3105480765core:Non-currentFinancialInstruments2024-12-3105480765core:WithinOneYearbus:Consolidated2025-12-3105480765core:WithinOneYearbus:Consolidated2024-12-3105480765core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-12-3105480765core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3105480765core:WithinOneYear2025-12-3105480765core:WithinOneYear2024-12-3105480765core:BetweenTwoFiveYearsbus:Consolidated2025-12-3105480765core:BetweenTwoFiveYearsbus:Consolidated2024-12-3105480765core:BetweenTwoFiveYears2025-12-3105480765core:BetweenTwoFiveYears2024-12-3105480765bus:PrivateLimitedCompanyLtd2025-01-012025-12-3105480765bus:FRS1022025-01-012025-12-3105480765bus:Audited2025-01-012025-12-3105480765bus:ConsolidatedGroupCompanyAccounts2025-01-012025-12-3105480765bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP