Company registration number 03141465 (England and Wales)
BUTYL PRODUCTS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
BUTYL PRODUCTS LIMITED
COMPANY INFORMATION
Directors
Mr C S Ball
Mr G W Mitchell
Mrs L P Drumgold
Mr J R Young
Company number
03141465
Registered office
11 Radford Crescent
Billericay
Essex
England
CM12 0DW
Auditor
Xeinadin Audit Limited
Lakeview House
4 Woodbrook Crescent
Billericay
Essex
England
CM12 0EQ
Accountants
Xeinadin Billericay Limited
Lakeview House
4 Woodbrook Crescent
Billericay
Essex
CM12 0EQ
BUTYL PRODUCTS LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Profit and loss account
7
Balance sheet
8
Statement of changes in equity
9
Notes to the financial statements
10 - 18
BUTYL PRODUCTS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -
The directors present the strategic report for the year ended 31 December 2025.
Review of the business
The Company continued to operate successfully during the year, maintaining its position within its core markets and delivering products and services to an established customer base. Revenue and profitability remained broadly in line with management expectations despite challenging economic conditions and ongoing market uncertainty.
Management has focused on operational efficiency, customer retention, and the development of new business opportunities. Investment in employee development, technology, and process improvements has supported the Company's long-term objectives and enhanced its ability to respond to changing customer requirements.
The directors regularly monitor Key Performance Indicators, including revenue growth, gross margin, cash flow, and customer satisfaction, to assess the Company's performance and inform strategic decision-making. The directors believe the Company is well positioned to continue its growth and development in the coming years.
Principal risks and uncertainties
The Company faces a number of risks and uncertainties that could affect its performance and future prospects. The principal risks identified by the directors are as follows:
Economic and Market Conditions
Changes in economic conditions, inflation, interest rates, or customer demand may adversely affect sales volumes and profitability. The Company seeks to mitigate these risks through market diversification and careful cost management.
Supply Chain Risk
Disruption within the supply chain could impact the availability and cost of materials, products, or services. The Company maintains relationships with multiple suppliers where possible and regularly reviews supplier performance. In addition, the company holds suitable stock levels to mitigate potential disruption in supply.
Regulatory and Compliance Risk
Failure to comply with applicable laws, regulations, or industry standards could result in financial penalties or reputational damage. The Company monitors regulatory developments and maintains appropriate policies and procedures to support compliance.
Cyber Security and Information Technology
Cyber threats and IT system failures may disrupt operations or compromise sensitive information. The Company is Cyber Essentials accredited and continually reviews its systems and controls to manage these risks.
The directors consider that the Company's risk management processes are appropriate for the size and nature of the business and are designed to identify, assess, and manage the key risks facing the Company.
Mrs L P Drumgold
Director
3 July 2026
BUTYL PRODUCTS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
The directors present their annual report and financial statements for the year ended 31 December 2025.
Principal activities
The principal activity of the company continued to be that of the provision of emergency aid equipment for areas of international disaster.
Results and dividends
The results for the year are set out on page 7.
Ordinary dividends were paid amounting to £269,518. 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 were as follows:
Mr C S Ball
Mr G W Mitchell
Mrs L P Drumgold
Mr J R Young
Auditor
In accordance with the company's articles, a resolution proposing that Xeinadin Audit Limited be reappointed as auditor of the company will be put at a General Meeting.
Statement of directors' responsibilities
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the 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 company and of the profit or loss of the company for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the 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 company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
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 company’s auditor 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 company’s auditor is aware of that information.
BUTYL PRODUCTS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
On behalf of the board
Mrs L P Drumgold
Director
3 July 2026
BUTYL PRODUCTS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BUTYL PRODUCTS LIMITED
- 4 -
Opinion
We have audited the financial statements of Butyl Products Limited (the 'company') for the year ended 31 December 2025 which comprise the profit and loss account, the balance sheet, the statement of changes in equity 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 company's affairs as at 31 December 2025 and of its 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 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 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.
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:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
BUTYL PRODUCTS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BUTYL PRODUCTS LIMITED (CONTINUED)
- 5 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and 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:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the 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; or
the directors were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemption in preparing the directors' report.
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 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 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.
- Enquiry of management, those charged with governance and the entity’s solicitors around actual and potential litigation and claims.
- Enquiry of entity staff in tax and compliance functions to identify any instances of non-compliance with laws and regulations.
- Reviewing minutes of meetings of those charged with governance.
- Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations.
- Auditing the risk of management override of controls, including through testing journal entries and other adjustments for appropriateness, and evaluating the business rationale of significant transactions outside the normal course of business.
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 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.
BUTYL PRODUCTS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BUTYL PRODUCTS LIMITED (CONTINUED)
- 6 -
Jeffrey Stanley BSc(Econ) FCA (Senior Statutory Auditor)
For and on behalf of Xeinadin Audit Limited, Statutory Auditor
Chartered Accountants
Lakeview House
4 Woodbrook Crescent
Billericay
Essex
CM12 0EQ
England
3 July 2026
BUTYL PRODUCTS LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 7 -
2025
2024
Notes
£
£
Turnover
2
14,277,510
14,512,674
Cost of sales
(10,824,267)
(11,275,355)
Gross profit
3,453,243
3,237,319
Administrative expenses
(3,003,863)
(2,401,545)
Other operating income
75,969
76,469
Operating profit
525,349
912,243
Interest receivable and similar income
164
2,949
Interest payable and similar expenses
(12,328)
(12,753)
Fair value gains and losses on investments
755
17,728
Profit before taxation
513,940
920,167
Tax on profit
5
(125,512)
(230,453)
Profit for the financial year
388,428
689,714
The profit and loss account has been prepared on the basis that all operations are continuing operations.
BUTYL PRODUCTS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 8 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
7
2,167,663
2,036,820
Investments
8
76,563
75,808
2,244,226
2,112,628
Current assets
Stocks
9
1,992,561
1,396,921
Debtors
10
2,451,677
3,436,336
Cash at bank and in hand
1,121,756
2,793,328
5,565,994
7,626,585
Creditors: amounts falling due within one year
11
(2,244,784)
(4,226,948)
Net current assets
3,321,210
3,399,637
Total assets less current liabilities
5,565,436
5,512,265
Creditors: amounts falling due after more than one year
12
(338,172)
(433,270)
Provisions for liabilities
14
(201,906)
(172,547)
Net assets
5,025,358
4,906,448
Capital and reserves
Called up share capital
15
500,950
500,950
Revaluation reserve
16
527,846
535,647
Profit and loss reserves
17
3,996,562
3,869,851
Total equity
5,025,358
4,906,448
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 3 July 2026 and are signed on its behalf by:
Mrs L P Drumgold
Director
Company registration number 03141465 (England and Wales)
BUTYL PRODUCTS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2024
500,950
526,475
3,390,129
4,417,554
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
689,714
689,714
Dividends
6
-
-
(200,820)
(200,820)
Transfers
-
9,172
(9,172)
-
Balance at 31 December 2024
500,950
535,647
3,869,851
4,906,448
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
388,428
388,428
Dividends
6
-
-
(269,518)
(269,518)
Transfers
-
(7,801)
7,801
-
Balance at 31 December 2025
500,950
527,846
3,996,562
5,025,358
BUTYL PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
1
Accounting policies
Company information
Butyl Products Limited is a private company limited by shares incorporated in England and Wales. The registered office is 11 Radford Crescent, Billericay, Essex, England, CM12 0DW.
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 under the historical cost convention, modified to include the revaluation of freehold properties and fixed assets investments at fair value.
The principal accounting policies adopted are set out below.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
The financial statements of the company are consolidated in the financial statements of Allyoung Ltd. These consolidated financial statements are available from its registered office, Lingfield House, 11 Radford Crescent, Billericay, Essex, CM12 0DW.
1.2
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has 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.
1.3
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.
BUTYL PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 11 -
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 land and buildings
2% on cost
Plant and machinery
33% on cost
Fixtures and fittings
33% on cost
Computers
33% on cost
Motor vehicles
33% on cost
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 credited or charged to profit or loss.
1.4
Fixed asset investments
Investments in associate undertakings are recognised at fair value.
1.5
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost compromises 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 cost, adjusted where applicable for any loss of service potential.
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.
1.6
Financial instruments
Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account in other administrative expenses.
Loans and borrowings are initially recognised at the transaction price including transaction costs. Subsequently, they are measured at amortised cost using the effective interest rate method, less impairment. If an arrangement constitutes a finance transaction it is measured at present value.
1.7
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account 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 company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
BUTYL PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 12 -
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 profit and loss account, 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 when the company has 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.
1.8
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.
1.9
Retirement benefits
The pension costs charged in the financial statements represent the contributions payable by the company during the period.
1.10
Leases
As lessee
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 leases asset are consumed.
1.11
Foreign exchange
Monetary assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.
2
Turnover and other revenue
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
11,802,252
10,887,885
European Union
2,354,160
1,099,965
Rest of the world
121,098
2,524,824
14,277,510
14,512,674
BUTYL PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
2
Turnover and other revenue
(Continued)
- 13 -
2025
2024
£
£
Other revenue
Interest income
164
2,949
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Administration
4
4
Production
60
57
Total
64
61
Their aggregate remuneration comprised:
2025
2024
£
£
Wages and salaries
2,852,996
2,523,339
Social security costs
325,087
240,707
Pension costs
254,957
254,369
3,433,040
3,018,415
4
Directors' remuneration
2025
2024
£
£
Remuneration paid to directors
422,078
400,999
5
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
96,153
254,077
Deferred tax
Origination and reversal of timing differences
29,359
(23,624)
Total tax charge
125,512
230,453
BUTYL PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
5
Taxation
(Continued)
- 14 -
The actual 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
513,940
920,167
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
128,485
230,042
Tax effect of expenses that are not deductible in determining taxable profit
(9,029)
(3,122)
Adjustments in respect of prior years
(132)
Depreciation on assets not qualifying for tax allowances
6,056
3,665
Taxation charge for the year
125,512
230,453
6
Dividends
2025
2024
£
£
Interim paid
269,518
200,820
7
Tangible fixed assets
Freehold land and buildings
Plant and machinery
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost or valuation
At 1 January 2025
2,008,720
470,184
16,133
121,615
253,792
2,870,444
Additions
83,752
8,176
193,165
285,093
Disposals
(65,234)
(65,234)
At 31 December 2025
2,008,720
553,936
16,133
129,791
381,723
3,090,303
Depreciation and impairment
At 1 January 2025
79,572
440,753
12,124
115,165
186,010
833,624
Depreciation charged in the year
26,524
33,584
2,672
7,736
83,734
154,250
Eliminated in respect of disposals
(65,234)
(65,234)
At 31 December 2025
106,096
474,337
14,796
122,901
204,510
922,640
Carrying amount
At 31 December 2025
1,902,624
79,599
1,337
6,890
177,213
2,167,663
At 31 December 2024
1,929,148
29,431
4,009
6,450
67,782
2,036,820
BUTYL PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
7
Tangible fixed assets
(Continued)
- 15 -
Land and buildings were revalued at 16 May 2022 by Strettons Limited, independent valuers not connected with the company on the basis of market value. The valuation was carried out in accordance with the RICS Valuation Standards - Global and UK 7th Edition (or as amended). The directors have considered all values of all freehold property as at 31 December 2025 and in their opinion the carrying values in the accounts are reasonable at 31 December 2025.
If revalued assets were stated on an historical cost basis rather than a market value basis, the total amount included for the company would have been cost of £1,291,829 (2024: £1,291,829). Accumulated depreciation for the company would be £215,303 (2024: £189,467)
8
Fixed asset investments
2025
2024
£
£
Shares in group undertakings and participating interests
76,563
75,808
Fixed asset investments revalued
The historical cost of the share in the participating interest, Pumpsets Limited, is £15,000 (2024: £15,000).
Movements in fixed asset investments
Shares in associates
£
Cost or valuation
At 1 January 2025
75,808
Valuation changes
755
At 31 December 2025
76,563
Carrying amount
At 31 December 2025
76,563
At 31 December 2024
75,808
9
Stocks
2025
2024
£
£
Stocks
1,992,561
1,396,921
BUTYL PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 16 -
10
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
1,991,997
2,986,548
Amounts owed by group undertakings
58,811
Other debtors
262,733
103,027
Prepayments and accrued income
138,136
346,761
2,451,677
3,436,336
11
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
13
47,429
44,798
Trade creditors
1,014,392
2,755,103
Amounts owed to group undertakings
26,700
114,000
Amounts owed to associate
28,434
126,218
Corporation tax
96,153
254,128
Other taxation and social security
74,380
54,297
Other creditors
1,656
2,001
Accruals and deferred income
955,640
876,403
2,244,784
4,226,948
12
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
338,172
433,270
Creditors which fall due after five years are payable as follows:
Payable by instalments
134,461
240,880
13
Loans and overdrafts
2025
2024
£
£
Bank loans
385,601
478,068
Payable within one year
47,429
44,798
Payable after one year
338,172
433,270
BUTYL PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
13
Loans and overdrafts
(Continued)
- 17 -
The mortgage with a year end balance of £385,601 (2024: £478,068) in the company is secured by a fixed charge in favour of the lender over the group's property at Radford Crescent, Billericay.
There is a cross guarantee between Allyoung Ltd and Butyl Products Limited for the mortgage on the freehold property.
The mortgage has a term of 20 years with interest in the fixed interest period of 2.8% per annum.
14
Provisions for liabilities
2025
2024
£
£
Deferred tax liabilities
201,906
172,547
15
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Investment shares of £1 each
430,000
430,000
430,000
430,000
Management shares of £1 each
70,950
70,950
70,950
70,950
500,950
500,950
500,950
500,950
16
Revaluation reserve
2025
2024
£
£
At the beginning of the year
535,647
526,475
Transfer to retained earnings
(7,801)
9,172
At the end of the year
527,846
535,647
17
Profit and loss reserves
2025
2024
£
£
At the beginning of the year
3,869,851
3,390,129
Profit for the year
388,428
689,714
Dividends declared and paid in the year
(269,518)
(200,820)
Transfer to reserves
7,801
(9,172)
At the end of the year
3,996,562
3,869,851
BUTYL PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 18 -
18
Controlling party
The Company is ultimately controlled by J R Young by virtue of him having a majority shareholding in Allyoung Ltd.
20
Parent company
The immediate and ultimate parent undertaking is Allyoung Ltd, a company incorporated in England and Wales, which holds 85.8%of the Company’s issued share capital. The consolidated financial statements of Allyoung Ltd are available from the company’s registered office.
2025-12-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100Mr C S BallMr G W MitchellMrs L P DrumgoldMr J R Young031414652025-01-012025-12-3103141465bus:Director12025-01-012025-12-3103141465bus:Director22025-01-012025-12-3103141465bus:Director32025-01-012025-12-3103141465bus:Director42025-01-012025-12-3103141465bus:RegisteredOffice2025-01-012025-12-31031414652025-12-31031414652024-01-012024-12-3103141465core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3103141465core:RetainedEarningsAccumulatedLosses2025-01-012025-12-31031414652024-12-3103141465core:LandBuildingscore:OwnedOrFreeholdAssets2025-12-3103141465core:PlantMachinery2025-12-3103141465core:FurnitureFittings2025-12-3103141465core:ComputerEquipment2025-12-3103141465core:MotorVehicles2025-12-3103141465core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3103141465core:PlantMachinery2024-12-3103141465core:FurnitureFittings2024-12-3103141465core:ComputerEquipment2024-12-3103141465core:MotorVehicles2024-12-3103141465core:CurrentInventories2025-12-3103141465core:CurrentInventories2024-12-3103141465core:WithinOneYear2025-12-3103141465core:WithinOneYear2024-12-3103141465core:AfterOneYear2025-12-3103141465core:AfterOneYear2024-12-3103141465core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3103141465core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3103141465core:ShareCapital2025-12-3103141465core:ShareCapital2024-12-3103141465core:RevaluationReserve2025-12-3103141465core:RevaluationReserve2024-12-3103141465core:RetainedEarningsAccumulatedLosses2025-12-3103141465core:RetainedEarningsAccumulatedLosses2024-12-3103141465core:ShareCapital2023-12-3103141465core:RevaluationReserve2023-12-3103141465core:RetainedEarningsAccumulatedLosses2023-12-3103141465core:ShareCapitalOrdinaryShareClass12025-12-3103141465core:ShareCapitalOrdinaryShareClass12024-12-3103141465core:ShareCapitalOrdinaryShareClass22025-12-3103141465core:ShareCapitalOrdinaryShareClass22024-12-3103141465core:ShareCapitalOrdinaryShares2025-12-3103141465core:ShareCapitalOrdinaryShares2024-12-3103141465core:RevaluationReserve2024-12-3103141465core:RevaluationReserve2024-01-012024-12-3103141465core:RevaluationReserve2025-01-012025-12-3103141465core:OtherReservesSubtotal2024-01-012024-12-3103141465core:LandBuildingscore:OwnedOrFreeholdAssets2025-01-012025-12-3103141465core:PlantMachinery2025-01-012025-12-3103141465core:FurnitureFittings2025-01-012025-12-3103141465core:ComputerEquipment2025-01-012025-12-3103141465core:MotorVehicles2025-01-012025-12-3103141465core:UKTax2025-01-012025-12-3103141465core:UKTax2024-01-012024-12-310314146512025-01-012025-12-310314146512024-01-012024-12-3103141465core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3103141465core:PlantMachinery2024-12-3103141465core:FurnitureFittings2024-12-3103141465core:ComputerEquipment2024-12-3103141465core:MotorVehicles2024-12-31031414652024-12-3103141465core:CurrentFinancialInstruments2025-12-3103141465core:CurrentFinancialInstruments2024-12-3103141465core:Non-currentFinancialInstruments2025-12-3103141465core:Non-currentFinancialInstruments2024-12-3103141465core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3103141465core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3103141465bus:OrdinaryShareClass12025-01-012025-12-3103141465bus:OrdinaryShareClass22025-01-012025-12-3103141465bus:OrdinaryShareClass12025-12-3103141465bus:OrdinaryShareClass12024-12-3103141465bus:OrdinaryShareClass22025-12-3103141465bus:OrdinaryShareClass22024-12-3103141465bus:AllOrdinaryShares2025-12-3103141465bus:AllOrdinaryShares2024-12-3103141465bus:PrivateLimitedCompanyLtd2025-01-012025-12-3103141465bus:FRS1022025-01-012025-12-3103141465bus:Audited2025-01-012025-12-3103141465bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP