AFL Cosmetic Solutions Limited

	Page
Balance Sheet	1—2
Notes to the Financial Statements	3—5

Registered number: 10513608

		2025		2024
	Notes	£	£	£	£
FIXED ASSETS
Tangible Assets	4		96,253		137,249

			96,253		137,249
CURRENT ASSETS
Debtors	5	53,765		81,915
Cash at bank and in hand		168,652		161,115

		222,417		243,030
Creditors: Amounts Falling Due Within One Year	6	(83,955 )		(102,763 )

NET CURRENT ASSETS (LIABILITIES)			138,462		140,267

TOTAL ASSETS LESS CURRENT LIABILITIES			234,715		277,516

Creditors: Amounts Falling Due After More Than One Year	7		(7,941 )		(32,735 )

PROVISIONS FOR LIABILITIES
Deferred Taxation			(24,063 )		(34,312 )

NET ASSETS			202,711		210,469

CAPITAL AND RESERVES
Called up share capital	9		100		100
Profit and Loss Account			202,611		210,369

SHAREHOLDERS' FUNDS			202,711		210,469

Page 1

Page 2

AFL Cosmetic Solutions Limited

Balance Sheet (continued)

As At 31 December 2025

For the year ending 31 December 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The member has not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.

The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The company has taken advantage of section 444(1) of the Companies Act 2006 and opted not to deliver to the registrar a copy of the company's Profit and Loss Account.

On behalf of the board

Mr Adam Hines

Director

22/07/2026

The notes on pages 3 to 5 form part of these financial statements.

1. General Information

AFL Cosmetic Solutions Limited is a private company, limited by shares, incorporated in England & Wales, registered number 10513608 . The registered office is Unit 2 Olympus Industrial Park, Olympus Close, Ipswich, Suffolk, IP1 5LJ.

2. Accounting Policies

2.1. Basis of Preparation of Financial Statements

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

2.2. Turnover

Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover is reduced for estimated customer returns, rebates and other similar allowances.

Sale of goods

Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods.

Rendering of services

Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.

2.3. Tangible Fixed Assets and Depreciation

Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:

Plant & Machinery	25% Reducing balance
Motor Vehicles	25% Reducing balance
Computer Equipment	25% Reducing balance

2.4. Leasing and Hire Purchase Contracts

Assets obtained under finance leases are capitalised as tangible fixed assets. Assets acquired under finance leases are depreciated over the shorter of the lease term and their useful lives. Assets acquired under hire purchase contracts are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in the 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 outstanding in each period.

Rentals applicable to operating leases where substantially all of the benefits and risks of ownership remain with the lessor are charged to the profit and loss account as incurred.

2.5. Taxation

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

The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and items that are never taxable or deductible. The company's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the end of the reporting period.

Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period 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.

...CONTINUED

Page 3

Page 4

AFL Cosmetic Solutions Limited

Notes to the Financial Statements (continued)

For The Year Ended 31 December 2025

2.5. Taxation - continued

Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.

Current and deferred tax are recognised in profit or loss for the year, except when they relate to items that are recognised in other comprehensive income or directly in equity, in which case current and deferred tax are recognised in other comprehensive income or directly in equity respectively.

3. Average Number of Employees

Average number of employees, including directors, during the year was: 5 (2024: 6)

4. Tangible Assets

	Plant & Machinery	Motor Vehicles	Computer Equipment	Total
	£	£	£	£
Cost
As at 1 January 2025	141,335	141,579	5,178	288,092
Additions	5,533	5,620	-	11,153
Disposals	(7,062 )	(36,065 )	(2,380 )	(45,507 )

As at 31 December 2025	139,806	111,134	2,798	253,738

Depreciation
As at 1 January 2025	95,658	52,406	2,779	150,843
Provided during the period	12,247	20,320	340	32,907
Disposals	(4,827 )	(20,097 )	(1,341 )	(26,265 )

As at 31 December 2025	103,078	52,629	1,778	157,485

Net Book Value
As at 31 December 2025	36,728	58,505	1,020	96,253

As at 1 January 2025	45,677	89,173	2,399	137,249

Included above are assets held under finance leases or hire purchase contracts with a net book value as follows:

	2025	2024
	£	£
Motor Vehicles	29,896	65,260

5. Debtors

	2025	2024
	£	£
Due within one year
Trade debtors	48,594	70,417
Other debtors	5,171	11,498

	53,765	81,915

Page 4

Page 5

AFL Cosmetic Solutions Limited

Notes to the Financial Statements (continued)

For The Year Ended 31 December 2025

6. Creditors: Amounts Falling Due Within One Year

	2025	2024
	£	£
Net obligations under finance lease and hire purchase contracts	17,327	32,131
Trade creditors	5,854	9,955
Bank loans and overdrafts	4,079	10,400
Other creditors	1,399	1,632
Taxation and social security	55,296	48,645

	83,955	102,763

7. Creditors: Amounts Falling Due After More Than One Year

	2025	2024
	£	£
Net obligations under finance lease and hire purchase contracts	7,941	28,665
Bank loans	-	4,070

	7,941	32,735

8. Obligations Under Finance Leases and Hire Purchase

	2025	2024
	£	£
The future minimum finance lease payments are as follows:
Not later than one year	17,327	32,131
Later than one year and not later than five years	7,941	28,665

	25,268	60,796

	25,268	60,796

9. Share Capital

	2025	2024
	£	£
Allotted, Called up and fully paid	100	100

Page 5