Company registration number SC591736 (Scotland)
PACSON HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
PACSON HOLDINGS LIMITED
COMPANY INFORMATION
Director
Mr K Crawford
Secretary
J S McLaren
Company number
SC591736
Registered office
Unit F
Claverhouse Industrial Park
Dundee
DD4 9UA
Auditor
bk plus Limited
Stannergate House
41 Dundee Road West
Broughty Ferry
Dundee
Scotland
DD5 1NB
PACSON HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Director's report
3
Director's responsibilities statement
4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group statement of financial position
9
Company statement of financial position
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Notes to the financial statements
14 - 30
PACSON HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 1 -
The director presents the strategic report for the year ended 30 September 2025.
Review of the business
The principal activity of Pacson Holdings Limited is to act as the holding company of Pacson Limited.
The principal activity of Pacson Limited, the subsidiary, continues to be that of design, manufacture and testing of high specification isolation valves and associated pressure containing equipment.
FY25 was positive year for the Group with revenue growth and newly designed products being sold to the market. Pacson also faced a number of challenges with pricing pressure and increasing costs, which in turn lead to a degree of margin and profit erosion.
However, world events through FY25 and into FY26 have negatively impacted our outlook for FY26.
Turnover in FY25 was over £14m, which reflected strong order intake throughout FY24, however during FY25 President Trump was elected. The oil sector was destabilized with a change in policy affecting oil price and the introduction of punitive tariffs, which caused many planned capital projects to delay investment decisions until the changing costs were understood. In addition, the UK government continued with its anti-domestic oil sector policy, preferring to import oil and gas rather than support UK industry, which also negatively impacted our sector and demand from the North Sea basin.
The overall impact of the above is that we expect a lower level of turnover and thus profit in FY26 than was achieved in FY25.
This uncertainty continued into FY26, with the US / Iran war in early 2026, which has added to the unpredictable nature of our sector, and has caused a continuation of the lower market activity seen during FY25. The company has reacted to the current demand by reducing costs to align the business with current demand.
Looking forward from the point of signing the accounts, and this will mainly impact FY27, it would appear that, should a US / Iran peace deal last, then some normality is expected to return to the oil sector. Energy prices should stabilize, which in turn will promote more investment activity plus additional opportunities through repair of oil and gas infrastructure damaged by the war. This will allow Pacson to return to our growth plan, in line with our expectations at the start of FY25. Our continued R&D program has increased the product range to reflect the future needs of our ever-increasing customer base. Our product development is aligned to provide the products required to support the oil sector towards the end of this decade and into the following decade.
Principal risks and uncertainties
LIQUIDITY RISK
Cash resources are formally monitored weekly to ensure funds are always available to meet the Group's requirements.
CREDIT RISK
The Group undertakes periodic assessments of its external debtors in order to ensure that credit is not extended if there is any likelihood of default. The amount of exposure to individual customers is subject to a limit, and this is reassessed regularly by the accounts team reporting to the directors, and is supported by an external credit insurance facility.
INTEREST RATE RISK
The Group does make use of bank borrowings to finance its operations during peak trading periods. Due to current cash resources, the directors do not deem it necessary at this time to hedge against interest rate fluctuations.
Key performance indicators
The Group measures its ongoing performance at every activity level against annual budgets and certain key performance indicators, including working capital controls.
PACSON HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 2 -
RESULTS FOR THE PERIOD
The Group's profit for the period, after taxation, amounted to £728,761 (2024- £788,220).
DEVELOPMENT AND PERFORMANCE OF THE COMPANY'S BUSINESS OVER THE PERIOD
The Group continued with its principal activities based around the oil services industry.
POSITION AT THE PERIOD END
The market conditions and order book at the year-end provide a degree of confidence for the future.
FUTURE DEVELOPMENTS
The Group intends to continue to focus on its activities in the oil services industry and does not envisage any significant changes to the operations of the Group over the next 12 months.
This report was approved by the board of directors and signed on behalf of the board by:
Mr K Crawford
Director
30 June 2026
PACSON HOLDINGS LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 3 -
The director presents his annual report and financial statements for the year ended 30 September 2025.
Principal activities
The principal activity of Pacson Holdings Limited is to act as the holding company of Pacson Limited. The principal activity of Pacson Limited continues to be that of design, manufacture and testing of high specification isolation valves and associated pressure containing equipment.
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £40,000. The director does not recommend payment of a further dividend.
Director
The director who held office during the year and up to the date of signature of the financial statements was as follows:
Mr K Crawford
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
Mr K Crawford
Director
30 June 2026
PACSON HOLDINGS LIMITED
DIRECTOR'S RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 4 -
The director is responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
United Kingdom company law requires the director to prepare financial statements for each financial year. Under that law, the director has 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 director must not approve the financial statements unless he is 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 director is required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable United Kingdom Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and parent company will continue in business.
The director is 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. He is 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.
PACSON HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PACSON HOLDINGS LIMITED
- 5 -
Opinion
We have audited the financial statements of Pacson Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 30 September 2025 which comprise 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 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:
give a true and fair view of the state of the group's and the parent company's affairs as at 30 September 2025 and of the group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
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 director's 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 director with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The director is 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:
The information given in the strategic report and the director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the director's report have been prepared in accordance with applicable legal requirements.
PACSON HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PACSON HOLDINGS LIMITED
- 6 -
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 director's 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:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of director
As explained more fully in the director's responsibilities statement, the director is 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 director determines 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 director is responsible for assessing the group's 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 director either intends to liquidate the group or parent company or to cease operations, or has 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.
In identifying and assessing the risk of material misstatement due to non-compliance with laws and regulations we
have carried out the following:
Ensured that the engagement team have the appropriate competence, capabilities and skills to identify or recognise non-compliance with laws and regulations;
Identified the specific laws and regulations applicable to the entity through discussions with directors and management and through our own knowledge of the sector;
Focused on the laws and regulations we consider may have a direct effect on the financial statements, including FRS 102, the Companies Act 2006 and tax compliance legislation;
Reviewed the financial statement disclosures and tested these to supporting documentation to assess compliance with applicable laws and regulations;
Made enquiries of management; and
Ensured the engagement team remained alert to instances of non-compliance throughout the audit.
In identifying and assessing the risk of material misstatement due to irregularities, including fraud and how it may
occur, the potential for management bias and the override of controls we have:
PACSON HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PACSON HOLDINGS LIMITED
- 7 -
Obtained an understanding of the entity's operations, including the nature of its sources of revenue and of to understand the types of transactions, account balances, financial disclosures and business risks that may result in risk of material misstatement;
Vouched balances and reconciling items in key control account reconciliations to supporting documentation;
Carried out detailed testing, on a sample basis, to verify the completeness, existence and accuracy of transactions and balances;
Made enquiries of management as to where they consider there was a susceptibility to fraud, and their knowledge of any actual, suspected or alleged fraud;
Performed analytical procedures to identify any significant or unusual transactions; and
Investigated the business rationale behind any significant or unusual transactions
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.
This report is made solely to the parent 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 parent 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 parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Karen Henderson C.A. (Senior Statutory Auditor)
For and on behalf of bk plus Limited, Statutory Auditor
Chartered Certified Accountants
Stannergate House
41 Dundee Road West
Broughty Ferry
Dundee
DD5 1NB
Scotland
30 June 2026
PACSON HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
14,677,178
13,803,701
Other operating income
100,000
100,000
Raw materials and consumables
(7,585,679)
(6,544,409)
Staff costs
6
(3,979,890)
(3,875,743)
Depreciation and other amounts written off tangible and intangible fixed assets
4
(711,409)
(382,064)
Other operating expenses
(1,476,323)
(1,583,577)
Operating profit
4
1,023,877
1,517,908
Interest payable and similar expenses
7
(417,033)
(495,588)
Profit before taxation
606,844
1,022,320
Tax on profit
8
121,917
(234,100)
Profit for the financial year
24
728,761
788,220
Profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
PACSON HOLDINGS LIMITED
GROUP STATEMENT OF FINANCIAL POSITION
AS AT
30 SEPTEMBER 2025
30 September 2025
- 9 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
10
207,134
282,457
Other intangible assets
10
2,216,204
2,439,047
Total intangible assets
2,423,338
2,721,504
Tangible assets
11
483,889
568,918
2,907,227
3,290,422
Current assets
Stocks
14
4,493,253
6,017,190
Debtors
15
3,748,898
4,062,715
Cash at bank and in hand
27,129
122,992
8,269,280
10,202,897
Creditors: amounts falling due within one year
16
(5,330,507)
(7,934,164)
Net current assets
2,938,773
2,268,733
Total assets less current liabilities
5,846,000
5,559,155
Creditors: amounts falling due after more than one year
17
(597,865)
(975,552)
Provisions for liabilities
Deferred tax liability
21
112,183
136,412
(112,183)
(136,412)
Net assets
5,135,952
4,447,191
Capital and reserves
Called up share capital
23
4,300,000
4,300,000
Profit and loss reserves
24
835,952
147,191
Total equity
5,135,952
4,447,191
The financial statements were approved and signed by the director and authorised for issue on 30 June 2026
30 June 2026
Mr K Crawford
Director
Company registration number SC591736 (Scotland)
PACSON HOLDINGS LIMITED
COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 30 SEPTEMBER 2025
30 September 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investments
12
4,300,000
4,300,000
Capital and reserves
Called up share capital
23
4,300,000
4,300,000
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 profit for the year was £40,000 (2024 - £0 profit).
These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved and signed by the director and authorised for issue on 30 June 2026
30 June 2026
Mr K Crawford
Director
Company registration number SC591736 (Scotland)
PACSON HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 11 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 October 2023
4,300,000
(641,029)
3,658,971
Year ended 30 September 2024:
Profit and total comprehensive income
-
788,220
788,220
Balance at 30 September 2024
4,300,000
147,191
4,447,191
Year ended 30 September 2025:
Profit and total comprehensive income
-
728,761
728,761
Dividends
9
-
(40,000)
(40,000)
Balance at 30 September 2025
4,300,000
835,952
5,135,952
PACSON HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 12 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 October 2023
4,300,000
-
4,300,000
Year ended 30 September 2024:
Profit and total comprehensive income for the year
-
-
Balance at 30 September 2024
4,300,000
4,300,000
Year ended 30 September 2025:
Profit and total comprehensive income
-
40,000
40,000
Dividends
9
-
(40,000)
(40,000)
Balance at 30 September 2025
4,300,000
4,300,000
PACSON HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 13 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
27
1,306,497
(59,900)
Interest paid
(417,033)
(495,588)
Net cash inflow/(outflow) from operating activities
889,464
(555,488)
Investing activities
Purchase of intangible assets
(255,892)
(240,315)
Proceeds from disposal of intangibles
-
295,700
Purchase of tangible fixed assets
(69,019)
(182,121)
Proceeds from disposal of tangible fixed assets
-
20,501
Net cash used in investing activities
(324,911)
(106,235)
Financing activities
Net advances to associated undertakings
-
(95)
Net (repayment)/advances of hire purchase agreements
(59,587)
200,360
Dividends paid to equity shareholders
(40,000)
Net cash (used in)/generated from financing activities
(99,587)
200,265
Net increase/(decrease) in cash and cash equivalents
464,966
(461,458)
Cash and cash equivalents at beginning of year
(2,341,444)
(1,879,986)
Cash and cash equivalents at end of year
(1,876,478)
(2,341,444)
Relating to:
Cash at bank and in hand
27,129
122,992
Bank overdrafts included in creditors payable within one year
(1,903,607)
(2,464,436)
PACSON HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 14 -
1
Accounting policies
Company information
Pacson Holdings Limited (“the company”) is a private limited company domiciled and incorporated in Scotland. The registered office is Unit F, Claverhouse Industrial Park, Dundee, DD4 9UA.
The group consists of Pacson Holdings Limited and all of its subsidiaries.
1.1
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared on the historical cost basis.
1.2
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Pacson Holdings Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 30 September 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 directors’ comments on the trading conditions that contributed to these results, together with their assessment of the group's trading position since the year end, are set out in the Review of the Business in the Strategic Report on page 1. Sales orders after the year end have been more consistent with a typical financial year, which is positive given the current difficult trading environment in the oil and gas sectors globally.
After making appropriate enquiries, the directors have a reasonable expectation that the group has adequate resources to continue operating for the foreseeable future. The group’s forecasts and financial projections reflect anticipated tougher trading conditions and include management’s actions to address these through cost-cutting measures and improved materials management, together with the continuation of existing external funding and ongoing support from the group's owner. These projections indicate that the group expects to operate within the cash it generates. Accordingly, the directors continue to adopt the going concern basis in preparing these financial statements.
1.4
Revenue
The turnover shown in the profit and loss account represents sales value amounts recognised on the despatch of high specification isolation valves and associated pressure containment equipment, stated net of Value Added Tax.
PACSON HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 15 -
1.5
Disclosure exemptions
The parent company satisfies the criteria of being a qualifying entity as defined in FRS 102. As such, advantage has been taken of the following reduced disclosures available under FRS 102:
(a) Disclosures in respect of each class of share capital have not been presented.
(b) No cash flow statement has been presented for the company.
(c) Disclosures in respect of financial instruments have not been presented.
(d) No disclosure has been given for the aggregate remuneration of key management personnel.
1.6
Research and development expenditure
The group requires to undertake product improvement and new product development in order to meet the evolving standards required by the industry and customers, and, thereby, stay competitive.
The group's policy is to defer expenditure on product improvement and development and then start to amortise deferred expenditure from the point at which the improved or developed products do not require further significant development and sales of the improved or developed products commence.
The improvement or development expenditure is the actual direct costs incurred in making prototypes of enhanced existing products or new products. The costs are transferred to deferred development expenditure from stock and work in progress on completion of the prototypes. Additionally, where the group uses a customer sales order to develop a variant or enhanced version of an existing product, then the group's policy is to defer the value of costs incurred on those sales orders in excess of the normal costs for the product in its existing version, and then amortise the deferred expenditure from the point when the sales of the variant product commence.
The amortisation period is 10 years, which is the directors' view of the minimum period the company will be able to benefit from sales of new specification products at higher gross profit margins. Where the directors become aware that the new specification products will have a shorter sales period than 10 years, then the deferred development expenditure will be either amortised over the new shorter life or written off where no further sales are expected.
The group does not undertake pure research work.
1.7
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Where a reliable estimate of the useful life of goodwill or intangible assets cannot be made, the life is presumed not to exceed ten years.
Intangible assets acquired as part of a business combination are recorded at the fair value at the acquisition date.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
PACSON HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 16 -
1.8
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Any intangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation, as determined by reference to an active market, less any subsequent accumulated amortisation and subsequent accumulated impairment losses.
The annual amortisation charge for intangible assets is sensitive to changes in the useful economic lives of the assets. Useful lives and residual values are reassessed annually. They are assessed where necessary to reflect current estimates based on economic utilisation.
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:
Deferred development expenditure
10% straight line
Goodwill on consolidation
10% straight line
If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
1.9
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. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Plant and equipment
10-25% straight line
Fixtures and fittings
10-25% straight line
Motor vehicles
25% straight line
The annual depreciation charge for tangible assets is sensitive to changes in the useful economic lives and residual values of the assets. Useful lives and residual values are reassessed annually. They are assessed where necessary to reflect current estimates based on economic utilisation and physical condition.
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.
PACSON HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 17 -
Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment.
1.10
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. Prior impairments are also reviewed for possible reversal at each reporting date.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.
For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units.
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.
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.
1.11
Stocks
Stock, which represents raw materials as well as manufactured components for use in the group's sale products, is valued at cost. Cost includes all costs of purchase as well costs of conversion and other costs incurred in bringing the stock to its present location and condition, including materials purchased, labour and attributable overheads.
1.12
Work in progress
Work in progress, which includes production for unfulfilled sales orders and production for development of
prototypes of improved existing products and new products, is valued on the basis of direct costs plus
attributable overheads based on normal activity. Provision is made for any foreseeable losses where
appropriate. No element of profit is included in the valuation of work in progress.
1.13
Provisions
PACSON HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 18 -
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event,
it is probable that the entity will be required to transfer economic benefits in settlement and the amount of
the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial
position and the amount of the provision as an expense.
Provisions are initially measured at the best estimate of the amount required to settle the obligation at the
reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best
estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts
previously recognised are recognised in profit or loss unless the provision was originally recognised as part
of the cost of an asset. When a provision is measured at the present value of the amount expected to be
required to settle the obligation, the unwinding of the discount is recognised as a finance cost in profit or
loss in the period it arises.
1.14
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.
1.15
Financial instruments
A financial asset or a financial liability is recognised only when the entity becomes a party to the contractual provisions of the instrument.
Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.
Debt instruments are subsequently measured at amortised cost.
Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately.
Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.
1.16
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.
1.17
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively.
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.
PACSON HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 19 -
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.18
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.
1.19
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund.
1.20
Leases
As lessee
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the 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. Any initial direct costs of the lease are added to the amount recognised as an asset.
Lease payments are apportioned between the finance charges and reduction of the outstanding lease liability using the effective interest method. Finance charges are allocated to each period so as to produce a constant rate of interest on the remaining balance of the liability.
1.21
Foreign exchange
Foreign currency transactions are initially recorded in the functional currency, by applying the spot exchange rate as at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated at the exchange rate ruling at the reporting date, with any gains or losses being taken to the statement of comprehensive income.
PACSON HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 20 -
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the director is 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 following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Stock provision
In arriving at the valuation of stock it may be necessary for management to make an assessment over the carrying value of stock items and, where applicable, apply a provision to amend this carrying value to an approximation to net realisable value. These provisions are arrived at using management's knowledge and understanding of the business and the industry in which it operates and focuses on potentially obsolete or old items for which the full value may no longer be recoverable.
Bad debt provision
During the course of the year and during the year end process, management are required to determine whether any debts should be regarded as bad debts. This process is based on their knowledge of the business coupled with post year end information identifying debts not recovered relating to the previous financial period.
Provision for liquidated damages
Management uses post year end information and correspondence with customers to estimate provisions for liquidated damages. These are costs that are expected to be incurred in relation to goods and services provided late to other parties. Liquidated damages provisions are only released when there is a reasonable expectation that these costs will not be payable in the future.
3
Turnover
2025
2024
£
£
Turnover analysed by class of business
Sale of goods
14,677,178
13,803,701
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
467,372
2,415,030
Overseas
14,209,806
11,388,671
14,677,178
13,803,701
PACSON HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 21 -
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange (gains)/losses
(6,638)
1,030
Depreciation of tangible fixed assets
157,351
139,286
Profit on disposal of tangible fixed assets
-
(14,390)
Amortisation of intangible assets
554,058
257,168
Operating lease charges
183,000
183,000
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
4,260
4,000
Audit of the financial statements of the company's subsidiaries
15,100
14,160
19,360
18,160
For other services
All other non-audit services
5,959
5,177
6
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
67
69
-
-
10
10
-
-
8
8
-
-
Total
85
87
0
0
PACSON HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
6
Employees
(Continued)
- 22 -
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
3,474,336
3,408,602
Social security costs
389,869
356,727
-
-
Pension costs
115,685
110,414
3,979,890
3,875,743
7
Interest payable and similar expenses
2025
2024
£
£
Interest on bank overdrafts and loans
295,448
307,150
Interest on finance leases and hire purchase contracts
121,585
188,438
Total finance costs
417,033
495,588
8
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
97,688
Adjustments in respect of prior periods
(97,688)
Total current tax
(97,688)
97,688
Deferred tax
Other adjustments
(24,229)
136,412
Total tax (credit)/charge
(121,917)
234,100
PACSON HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
8
Taxation
(Continued)
- 23 -
The tax assessed on the profit on ordinary activities for the year is lower than (2024: lower than) the standard rate of corporation tax in the UK of 25% (2024: 25%).
The actual (credit)/charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit before taxation
606,844
1,022,320
Expected tax charge based on the standard rate of corporation tax in the UK of 25% (2024: 25%)
151,711
255,580
Effects of:
Utilisation of tax losses
(170,542)
(166,015)
Adjustments in respect of prior years
(97,688)
114,996
Effect of expenses not deductable for tax purposes
18,831
16,643
Effect of capital allowances and depreciation
(24,229)
12,896
Taxation (credit)/charge in the financial statements
(121,917)
234,100
9
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Final paid
40,000
-
10
Intangible fixed assets
Group
Goodwill
Deferred development expenditure
Total
£
£
£
Cost
At 1 October 2024
753,225
2,819,230
3,572,455
Additions
255,892
255,892
Disposals
(324,160)
(324,160)
At 30 September 2025
753,225
2,750,962
3,504,187
Amortisation and impairment
At 1 October 2024
470,768
380,183
850,951
Amortisation charged for the year
75,323
478,735
554,058
Disposals
(324,160)
(324,160)
At 30 September 2025
546,091
534,758
1,080,849
PACSON HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
10
Intangible fixed assets
(Continued)
- 24 -
Carrying amount
At 30 September 2025
207,134
2,216,204
2,423,338
At 30 September 2024
282,457
2,439,047
2,721,504
The company had no intangible fixed assets at 30 September 2025 or 30 September 2024.
11
Tangible fixed assets
Group
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
Cost
At 1 October 2024
3,959,692
688,437
35,973
4,684,102
Additions
50,801
18,218
69,019
Disposals
(8,636)
(316,041)
(324,677)
At 30 September 2025
4,001,857
390,614
35,973
4,428,444
Depreciation and impairment
At 1 October 2024
3,428,195
682,176
4,813
4,115,184
Depreciation charged in the year
140,734
8,800
7,817
157,351
Eliminated in respect of disposals
(8,636)
(319,344)
(327,980)
At 30 September 2025
3,560,293
371,632
12,630
3,944,555
Carrying amount
At 30 September 2025
441,564
18,982
23,343
483,889
At 30 September 2024
531,497
6,261
31,160
568,918
The company had no tangible fixed assets at 30 September 2025 or 30 September 2024.
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 equipment
288,806
348,047
Motor vehicles
21,735
27,945
310,541
375,992
-
-
PACSON HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 25 -
12
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
13
4,864,603
4,864,603
Investments in joint ventures
(564,603)
(564,603)
4,300,000
4,300,000
Movements in fixed asset investments
Company
Shares in subsidiaries and joint ventures
£
Cost or valuation
At 1 October 2024 and 30 September 2025
4,864,603
Impairment
At 1 October 2024 and 30 September 2025
564,603
Carrying amount
At 30 September 2025
4,300,000
At 30 September 2024
4,300,000
13
Subsidiaries
Details of the company's subsidiaries at 30 September 2025 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Pacson Limited
Unit F, Claverhouse Industrial Park, Dundee, Scotland DD4
9UA
Ordinary
100.00
The subsidiary's results are included within the consolidation.
14
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Raw materials and consumables
3,013,105
4,008,199
-
-
Work in progress
1,480,148
2,008,991
-
-
4,493,253
6,017,190
-
-
PACSON HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 26 -
15
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
2,799,932
3,404,539
Other debtors
851,507
604,446
Prepayments and accrued income
97,459
53,730
3,748,898
4,062,715
-
-
16
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
18
1,903,607
2,464,436
Obligations under finance leases
19
86,847
71,534
Trade creditors
1,324,110
2,943,718
Amounts owed to undertakings in which the group has a participating interest
587,512
684,782
Corporation tax payable
97,688
Other taxation and social security
171,215
104,277
Other creditors
302,121
397,566
Accruals and deferred income
955,095
1,170,163
5,330,507
7,934,164
The group's main bank borrowings are secured by means of a bond and floating charge over the assets of the company.
Included within Other creditors is a loan from Scottish Enterprise. A total amount of £Nil (2024 - £62,916) is outstanding at the year-end as the balance has now been paid in full.
Also included within Other creditors is a loan from Close Brothers. A total amount of £656,169 (2024 - £933,754) is outstanding at the year-end and this is split between Creditors: amounts falling due within one year and Creditors: amounts falling due after more than one year, on the basis of agreed instalment payments over 5 years. This loan has an effective interest rate charge of 5.99% over the Bank of England's base rate.
17
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Obligations under finance leases
19
200,750
275,650
Other creditors
397,115
699,902
597,865
975,552
-
-
PACSON HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 27 -
18
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank overdrafts
1,903,607
2,464,436
Payable within one year
1,903,607
2,464,436
19
Finance lease obligations
Group
Company
2025
2024
2025
2024
Amounts due:
£
£
£
£
Current liabilities
86,847
71,534
Non-current liabilities
200,750
275,650
287,597
347,184
-
-
Group
Company
2025
2024
2025
2024
Future minimum lease payments due:
£
£
£
£
Within one year
118,020
113,418
In two to five years
228,983
335,156
347,003
448,574
-
-
Less: future finance charges
(59,406)
(101,390)
287,597
347,184
20
Provisions for liabilities
Group
Company
2025
2024
2025
2024
£
£
£
£
Provision
112,183
136,412
-
-
The company does not have any provisions
PACSON HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 28 -
21
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company:
Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
116,222
137,416
Retirement benefit obligations
(4,039)
(1,004)
112,183
136,412
The company has no deferred tax assets or liabilities.
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 October 2024
136,412
-
Credit to profit or loss
(24,229)
-
Liability at 30 September 2025
112,183
-
22
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
115,685
110,414
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.
23
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
of £1 each
4,300,000
4,300,000
4,300,000
4,300,000
24
Reserves
Profit and loss reserves
This reserve records retained earnings and accumulated losses
PACSON HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 29 -
25
Related party transactions
Evotek Limited is an associated company by virtue of common ownership and control. During the year, the group repaid net funds amounting to £64,637 (2024 – received funds £16,000) to Evotek Limited. At the year-end, the amount due by the group to Evotek Limited was £129,893 (2024 - £194,500). This balance is disclosed in Creditors: amounts falling due within one year as Amounts owed to group and other related undertakings.
B&A Hydraulics Limited is an associated company by virtue of common ownership and control. During the year, the group charged B&A Hydraulics Limited £100,000 (2024 - £100,000) for the management services of a common director and for a share of other overheads paid by the group. In addition, during the year, the group received funds amounting to £70,000 (2024 - £80,000) from B&A Hydraulics Limited. At the year-end, the amount due by the group to B&A Hydraulics Limited was £457,619 (2024 - £487,619). This balance is disclosed in Creditors: amounts falling due within one year as Amounts owed to group and other related undertakings.
26
Controlling party
The group was under the control of K.D. Crawford, the managing director, during the current and previous year by virtue of his 100% controlling interest in the Group,.
27
Cash generated from/(absorbed by) group operations
2025
2024
£
£
Profit after taxation
728,760
788,220
Adjustments for:
Taxation (credited)/charged
(121,917)
234,100
Finance costs
417,033
495,588
Gain on disposal of tangible fixed assets
-
(14,390)
Amortisation and impairment of intangible assets
554,058
257,168
Depreciation and impairment of tangible fixed assets
157,351
139,286
Movements in working capital:
Decrease/(increase) in stocks
1,523,937
(815,556)
Decrease/(increase) in debtors
313,817
(355,068)
Decrease in creditors
(2,266,542)
(789,248)
Cash generated from/(absorbed by) operations
1,306,497
(59,900)
PACSON HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 30 -
28
Analysis of changes in net debt - group
1 October 2024
Cash flows
30 September 2025
£
£
£
Cash at bank and in hand
122,992
(95,863)
27,129
Bank overdrafts
(2,464,436)
560,829
(1,903,607)
(2,341,444)
464,966
(1,876,478)
Payment of finance leases obligations
(347,184)
59,587
(287,597)
(2,688,628)
524,553
(2,164,075)
2025-09-302024-10-01falsefalseCCH SoftwareCCH Accounts Production 2026.100Mr K CrawfordJ S McLarenfalseSC591736bus:Consolidated2024-10-012025-09-30SC5917362024-10-012025-09-30SC591736bus:Director12024-10-012025-09-30SC591736bus:CompanySecretary12024-10-012025-09-30SC591736bus:RegisteredOffice2024-10-012025-09-30SC5917362025-09-30SC591736bus:Consolidated2025-09-30SC591736bus:Consolidated2023-10-012024-09-30SC5917362023-10-012024-09-30SC591736core:Goodwillbus:Consolidated2025-09-30SC591736core:Goodwillbus:Consolidated2024-09-30SC591736core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2025-09-30SC591736core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2024-09-30SC591736bus:Consolidated2024-09-30SC591736core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2025-09-30SC591736core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-09-30SC591736core:PlantMachinerybus:Consolidated2025-09-30SC591736core:FurnitureFittingsbus:Consolidated2025-09-30SC591736core:MotorVehiclesbus:Consolidated2025-09-30SC591736core:PlantMachinerybus:Consolidated2024-09-30SC591736core:FurnitureFittingsbus:Consolidated2024-09-30SC591736core:MotorVehiclesbus:Consolidated2024-09-30SC5917362024-09-30SC591736core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-09-30SC591736core:CurrentFinancialInstrumentsbus:Consolidated2024-09-30SC591736core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-09-30SC591736core:Non-currentFinancialInstrumentscore:AfterOneYear2025-09-30SC591736core:Non-currentFinancialInstrumentscore:AfterOneYear2024-09-30SC591736core:CurrentFinancialInstrumentscore:WithinOneYear2025-09-30SC591736core:CurrentFinancialInstrumentscore:WithinOneYear2024-09-30SC591736core:ShareCapitalbus:Consolidated2025-09-30SC591736core:ShareCapitalbus:Consolidated2024-09-30SC591736core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-09-30SC591736core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-09-30SC591736core:ShareCapital2025-09-30SC591736core:ShareCapital2024-09-30SC591736core:ShareCapitalbus:Consolidated2023-09-30SC5917362023-09-30SC591736core:ShareCapital2023-09-30SC591736core:RetainedEarningsAccumulatedLosses2024-09-30SC591736core:RetainedEarningsAccumulatedLosses2025-09-30SC591736bus:Consolidated2023-09-30SC591736core:Goodwill2024-10-012025-09-30SC591736core:IntangibleAssetsOtherThanGoodwill2024-10-012025-09-30SC591736core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-10-012025-09-30SC591736core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-10-012025-09-30SC591736core:PlantMachinery2024-10-012025-09-30SC591736core:FurnitureFittings2024-10-012025-09-30SC591736core:MotorVehicles2024-10-012025-09-30SC591736core:UKTaxbus:Consolidated2024-10-012025-09-30SC591736core:UKTaxbus:Consolidated2023-10-012024-09-30SC591736bus:Consolidated12024-10-012025-09-30SC591736bus:Consolidated12023-10-012024-09-30SC591736bus:Consolidated22024-10-012025-09-30SC591736bus:Consolidated22023-10-012024-09-30SC591736core:Goodwillbus:Consolidated2024-09-30SC591736core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-09-30SC591736bus:Consolidated2024-09-30SC591736core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-10-012025-09-30SC591736core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-10-012025-09-30SC591736core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-10-012025-09-30SC591736core:Goodwillbus:Consolidated2024-10-012025-09-30SC591736core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-10-012025-09-30SC591736core:PlantMachinerybus:Consolidated2024-09-30SC591736core:FurnitureFittingsbus:Consolidated2024-09-30SC591736core:MotorVehiclesbus:Consolidated2024-09-30SC591736core:PlantMachinerybus:Consolidated2024-10-012025-09-30SC591736core:FurnitureFittingsbus:Consolidated2024-10-012025-09-30SC591736core:MotorVehiclesbus:Consolidated2024-10-012025-09-30SC591736core:PlantMachinery2025-09-30SC591736core:PlantMachinery2024-09-30SC591736core:MotorVehicles2025-09-30SC591736core:MotorVehicles2024-09-30SC591736core:Subsidiary12024-10-012025-09-30SC591736core:Subsidiary112024-10-012025-09-30SC591736core:CurrentFinancialInstrumentsbus:Consolidated2025-09-30SC591736core:CurrentFinancialInstruments2025-09-30SC591736core:CurrentFinancialInstruments2024-09-30SC591736core:CurrentFinancialInstrumentsbus:Consolidated12025-09-30SC591736core:CurrentFinancialInstrumentsbus:Consolidated12024-09-30SC591736core:CurrentFinancialInstruments22025-09-30SC591736core:CurrentFinancialInstruments22024-09-30SC591736core:WithinOneYearbus:Consolidated2025-09-30SC591736core:WithinOneYearbus:Consolidated2024-09-30SC591736core:Non-currentFinancialInstrumentsbus:Consolidated2025-09-30SC591736core:Non-currentFinancialInstrumentsbus:Consolidated2024-09-30SC591736core:Non-currentFinancialInstruments2025-09-30SC591736core:Non-currentFinancialInstruments2024-09-30SC591736core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12025-09-30SC591736core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12024-09-30SC591736core:Non-currentFinancialInstrumentscore:AfterOneYear22025-09-30SC591736core:Non-currentFinancialInstrumentscore:AfterOneYear22024-09-30SC591736core:WithinOneYear2025-09-30SC591736core:WithinOneYear2024-09-30SC591736core:BetweenTwoFiveYearsbus:Consolidated2025-09-30SC591736core:BetweenTwoFiveYearsbus:Consolidated2024-09-30SC591736core:BetweenTwoFiveYears2025-09-30SC591736core:BetweenTwoFiveYears2024-09-30SC591736bus:PrivateLimitedCompanyLtd2024-10-012025-09-30SC591736bus:FRS1022024-10-012025-09-30SC591736bus:Audited2024-10-012025-09-30SC591736bus:ConsolidatedGroupCompanyAccounts2024-10-012025-09-30SC591736bus:FullAccounts2024-10-012025-09-30xbrli:purexbrli:sharesiso4217:GBP