Company registration number 05177839 (England and Wales)
POLYRAM U.K. LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
POLYRAM U.K. LIMITED
COMPANY INFORMATION
Director
Mr Y Peleg
Company number
05177839
Registered office
4th Floor
Llanthony Warehouse
Gloucester Docks
Gloucester
GL1 2EH
Auditor
Griffiths Marshall
4th Floor
Llanthony Warehouse
The Docks
Gloucester
Gloucestershire
GL1 2EH
POLYRAM U.K. LIMITED
CONTENTS
Page
Strategic report
1
Director's report
2
Independent auditor's report
3 - 5
Profit and loss account
6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 22
POLYRAM U.K. LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -
The director presents the strategic report for the year ended 31 December 2025.
Principal activities
The principal activity of the company is the production and distribution of plastic granules.
Review of the business
The company is a supplier of engineering compounds and operates from Lydney, Gloucestershire
Principal risks and uncertainties
The process of risk acceptance and risk management is addressed through a framework of policies, procedures and controls, all of which are subject to board approval and ongoing review by management.
Development and performance
The results for the company are set out pages 6 to 23. They show a profit after taxation of £694,334 (2024 - £723,978 ). The company held shareholders' funds of £8,551,582 (2024 - £4,827,248 ) as at 31 December 2025.
Key performance indicators
The board monitors the progress of the company by reference to the following KPI's:
2025 2024
Sales 20,629,416 20,979,637
Gross Profit 2,186,785 1,921,009
Gross Profit Margin 10.6% 9.2%
Net Profit Margin 5.2% 5.0%
The above indicators show a decrease in turnover, but with a slight increase in the gross profit margin and increase in the net profit margin.
Mr Y Peleg
Director
24 June 2026
POLYRAM U.K. LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
The director presents his annual report and financial statements for the year ended 31 December 2025.
Results and dividends
The results for the year are set out on page 6.
No ordinary dividends were paid. The director does not recommend payment of a final 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 Y Peleg
Statement of director's responsibilities
The director is responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 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 company and of the profit or loss of the company 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; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The director is 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. He is 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.
On behalf of the board
Mr Y Peleg
Director
24 June 2026
POLYRAM U.K. LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF POLYRAM U.K. LIMITED
- 3 -
Opinion
We have audited the financial statements of Polyram U.K. Limited (the 'company') for the year ended 31 December 2025 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, the 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 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 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 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.
POLYRAM U.K. LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF POLYRAM U.K. LIMITED (CONTINUED)
- 4 -
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 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, 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 director's 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 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 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.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
We gained an understanding of the legal and regulatory framework applicable to Polyram UK Limited and the industry in which it operates and, considered the risk of acts by Management and directors of Polyram UK Limited which were contrary to applicable laws and regulations, including fraud. These included but were not limited to compliance with the Companies Act 2006 and Employment Law. We made enquiries of the Directors to obtain further understanding of risks of non-compliance.
We focused on laws and regulations that could give rise to a material misstatement in the financial statements. Our tests included, but were not limited to:
agreement of the financial statement disclosures to underlying supporting documentation;
enquiries of management regarding known or suspected instances of non-compliance with laws and regulations; and
obtaining an understanding of the control environment in place to prevent and detect irregularities.
Our audit procedures were designed to respond to risks of material misstatement in the financial statements, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery, misrepresentations or through collusion. There are inherent limitations in the audit procedures performed and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we are to become aware of it.
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.
POLYRAM U.K. LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF POLYRAM U.K. LIMITED (CONTINUED)
- 5 -
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.
Mr Greg Lewis (Senior Statutory Auditor)
For and on behalf of Griffiths Marshall, Statutory Auditor
Chartered Accountants
4th Floor
Llanthony Warehouse
The Docks
Gloucester
Gloucestershire
GL1 2EH
24 June 2026
POLYRAM U.K. LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 6 -
2025
2024
Notes
£
£
Turnover
3
20,629,416
20,979,637
Cost of sales
(18,442,631)
(19,058,628)
Gross profit
2,186,785
1,921,009
Administrative expenses
(918,150)
(721,492)
Other operating income
30,828
Operating profit
4
1,268,635
1,230,345
Interest receivable and similar income
7
4,002
Interest payable and similar expenses
8
(190,476)
(190,475)
Profit before taxation
1,082,161
1,039,870
Tax on profit
9
(387,827)
(315,892)
Profit for the financial year
694,334
723,978
The profit and loss account has been prepared on the basis that all operations are continuing operations.
POLYRAM U.K. LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 7 -
2025
2024
£
£
Profit for the year
694,334
723,978
Other comprehensive income
-
-
Total comprehensive income for the year
694,334
723,978
POLYRAM U.K. LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 8 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
10
4,057,300
3,844,542
Investments
11
11,200,417
15,257,717
3,844,542
Current assets
Stocks
13
5,599,014
5,785,716
Debtors
14
3,848,940
4,328,711
Cash at bank and in hand
2,217,132
2,724,182
11,665,086
12,838,609
Creditors: amounts falling due within one year
15
(9,234,795)
(7,144,160)
Net current assets
2,430,291
5,694,449
Total assets less current liabilities
17,688,008
9,538,991
Creditors: amounts falling due after more than one year
16
(8,170,417)
(3,809,524)
Provisions for liabilities
Deferred tax liability
17
966,009
902,219
(966,009)
(902,219)
Net assets
8,551,582
4,827,248
Capital and reserves
Called up share capital
19
1
1
Other reserves
3,030,000
190,476
Profit and loss reserves
5,521,581
4,636,771
Total equity
8,551,582
4,827,248
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved and signed by the director and authorised for issue on 24 June 2026
Mr Y Peleg
Director
Company registration number 05177839 (England and Wales)
POLYRAM U.K. LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
Share capital
Capital fund
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2024
1
190,475
3,722,318
3,912,794
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
723,978
723,978
Extension of long term loan
-
190,476
190,476
Discounted interest free loan
-
(190,475)
190,475
-
Balance at 31 December 2024
1
190,476
4,636,771
4,827,248
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
694,334
694,334
Transfers
-
3,030,000
3,030,000
Other movements
-
(190,476)
190,476
-
Balance at 31 December 2025
1
3,030,000
5,521,581
8,551,582
POLYRAM U.K. LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
24
763,476
1,124,518
Interest paid
(190,476)
(190,475)
Income taxes paid
(438,757)
(119,427)
Net cash inflow from operating activities
134,243
814,616
Investing activities
Purchase of tangible fixed assets
(645,295)
(535,524)
Investment in subsidiaries
(11,200,417)
Interest received
4,002
Net cash used in investing activities
(11,841,710)
(535,524)
Financing activities
Proceeds from borrowings
11,200,417
Net cash generated from financing activities
11,200,417
-
Net (decrease)/increase in cash and cash equivalents
(507,050)
279,092
Cash and cash equivalents at beginning of year
2,724,182
2,445,090
Cash and cash equivalents at end of year
2,217,132
2,724,182
POLYRAM U.K. LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 11 -
1
Accounting policies
Company information
Polyram U.K. Limited is a private company limited by shares incorporated in England and Wales. The registered office is 4th Floor, Llanthony Warehouse, Gloucester Docks, Gloucester, GL1 2EH.
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.
1.2
Going concern
The financial statements have been prepared on a going concern basis, which assumes that the company will continue in operational existence for a period of at least twelve months from the date of approval of these financial statements.true
The company is part of a wider group and has significant balances with group undertakings. The director has considered the availability of continued financial support from the group and has received confirmation that such support will be maintained for a period of at least twelve months from the date of approval of the financial statements.
Based on this assessment, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Accordingly, the financial statements have been prepared on the going concern basis
1.3
Revenue
Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.
When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.
The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
1.4
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.
POLYRAM U.K. LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 12 -
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:
Plant and equipment
10-20 years straight line
Computers
3 years straight line
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.
1.5
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.6
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
1.7
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
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.
1.8
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.
POLYRAM U.K. LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 13 -
1.9
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument at amortised cost.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
POLYRAM U.K. LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 14 -
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.10
Equity instruments
Equity instruments issued by the company 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 company.
1.11
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.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
1.12
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.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
Leases
As lessee
POLYRAM U.K. LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 15 -
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.
2
Judgements and key sources of estimation uncertainty
In the application of the company’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.
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by geographical market
UK
10,900,962
11,347,077
Europe
6,862,810
7,977,234
Rest of the world
2,865,644
1,655,326
20,629,416
20,979,637
2025
2024
£
£
Other revenue
Interest income
4,002
-
4
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange (gains)/losses
(495,326)
118,438
Depreciation of tangible fixed assets
432,537
563,459
Operating lease charges
344,660
322,430
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 company
13,500
13,000
POLYRAM U.K. LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 16 -
6
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
50
48
Their aggregate remuneration comprised:
2025
2024
£
£
Wages and salaries
1,872,864
1,771,612
Social security costs
275,935
197,581
Pension costs
24,867
31,249
2,173,666
2,000,442
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
4,002
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
4,002
8
Interest payable and similar expenses
2025
2024
£
£
Other finance costs
Other interest
190,476
190,475
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
338,445
302,814
Adjustments in respect of prior periods
(14,408)
7,129
Total current tax
324,037
309,943
POLYRAM U.K. LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
9
Taxation
2025
2024
£
£
Current tax
(Continued)
- 17 -
Deferred tax
Origination and reversal of timing differences
63,790
5,949
Total tax charge
387,827
315,892
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
1,082,161
1,039,870
Expected tax charge based on the standard rate of corporation tax in the UK of 25% (2024: 25%)
270,540
259,968
Effects of:
Expenses that are not deductible in determining taxable profit
103,968
Permanent capital allowances in excess of depreciation
(50,471)
Depreciation on assets not qualifying for tax allowances
49,975
Deferred tax
63,790
5,949
Taxation charge in the financial statements
387,827
315,892
10
Tangible fixed assets
Plant and equipment
Computers
Total
£
£
£
Cost
At 1 January 2025
5,857,392
66,910
5,924,302
Additions
645,295
645,295
At 31 December 2025
6,502,687
66,910
6,569,597
Depreciation and impairment
At 1 January 2025
2,038,956
40,804
2,079,760
Depreciation charged in the year
427,294
5,243
432,537
At 31 December 2025
2,466,250
46,047
2,512,297
POLYRAM U.K. LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
10
Tangible fixed assets
Plant and equipment
Computers
Total
£
£
£
(Continued)
- 18 -
Carrying amount
At 31 December 2025
4,036,437
20,863
4,057,300
At 31 December 2024
3,818,436
26,106
3,844,542
11
Fixed asset investments
2025
2024
Notes
£
£
Investments in subsidiaries
12
11,200,417
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 1 January 2025
-
Additions
11,200,417
At 31 December 2025
11,200,417
Carrying amount
At 31 December 2025
11,200,417
At 31 December 2024
-
12
Subsidiaries
Details of the company's subsidiaries at 31 December 2025 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Lapo Compound S.r.l,
Italy, Santa Maria a Vico (CE), via Ferdinando D?Aragona no. 38
Ordinary
51.00
13
Stocks
2025
2024
£
£
Raw materials and consumables
5,599,014
5,785,716
POLYRAM U.K. LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 19 -
14
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
3,177,890
3,326,598
Prepayments and accrued income
143,760
143,760
3,321,650
3,470,358
2025
2024
Amounts falling due after more than one year:
£
£
Other debtors
527,290
858,353
Total debtors
3,848,940
4,328,711
15
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
1,929,764
2,131,523
Amounts owed to group undertakings
6,907,616
4,502,000
Corporation tax
165,074
279,794
Other taxation and social security
171,290
151,897
Other creditors
125
Accruals and deferred income
60,926
78,946
9,234,795
7,144,160
16
Creditors: amounts falling due after more than one year
2025
2024
£
£
Amounts owed to group undertakings
8,170,417
3,809,524
POLYRAM U.K. LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
16
Creditors: amounts falling due after more than one year
(Continued)
- 20 -
Amounts owed to group undertakings include a loan of £11,200,417 (2024: £4,000,000) advanced by the company’s parent undertaking during the year.The loan is unsecured, repayable in full on 31 December 2030, and does not bear interest.
As the loan has been provided on terms that are not at market rate, it has been recognised initially at the present value of future cash flows, discounted at an appropriate market rate of interest. The difference between the proceeds received and the fair value of the liability on initial recognition has been treated as a capital contribution from the parent undertaking and recognised within other reserves.
Subsequently, the liability is measured at amortised cost using the effective interest method, with the unwinding of the discount recognised as a finance cost in the profit and loss account.
At the reporting date, the carrying value of the loan is £8,170,417 (2024: £3,809,524), with the balance of £3,030,000 recognised within other reserves.
17
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company:
Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
966,009
902,219
2025
Movements in the year:
£
Liability at 1 January 2025
902,219
Charge to profit or loss
63,790
Liability at 31 December 2025
966,009
The deferred tax liability set out above relates to accelerated capital allowances that are expected to mature within the same period.
18
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
24,867
31,249
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
POLYRAM U.K. LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 21 -
19
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
1
1
1
1
20
Operating lease commitments
As lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases. These leases relate to operating lease rentals and lease rentals for its cars, which fall due as follows:
2025
2024
£
£
Within 1 year
323,387
84,959
Years 2-5
1,171,339
56,578
1,494,726
141,537
21
Related party transactions
The company has taken the exemption permitted by Financial Reporting Standard 102 section 33 not to disclose any related party transactions with any companies in the group headed by Polyram Plastic Industries Ltd, on the basis that they are a wholly owned group and consolidated accounts are publicly available.
22
Ultimate controlling party
The company is a wholly owned subsidiary of Polyram Plastic Industries Ltd., a company registered in Israel whose address is: Moshav Ram-On, MP Gilboa Afula, Israel.
Polyram Plastics Industries Ltd is the smallest and largest group to prepare consolidated accounts that can be obtained from its registered office.
23
Capital fund
Other reserves represent amounts arising from transactions with shareholders acting in their capacity as equity providers, including the fair value adjustments relating to interest-free or below-market loans from group undertakings.
During the year, the movement in other reserves primarily relates a capital contribution arising on group financing arrangements of £3,030,000 and movements reflecting the unwinding of previously recognised discounted financing balances.
These reserves are non-distributable.
POLYRAM U.K. LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 22 -
24
Cash generated from operations
2025
2024
£
£
Profit after taxation
694,334
723,978
Adjustments for:
Taxation charged
387,827
315,892
Finance costs
190,476
190,475
Investment income
(4,002)
Depreciation and impairment of tangible fixed assets
432,537
563,459
Movements in working capital:
Decrease/(increase) in stocks
186,702
(1,069,743)
Decrease/(increase) in debtors
479,771
(583,036)
(Decrease)/increase in creditors
(1,604,169)
983,493
Cash generated from operations
763,476
1,124,518
25
Analysis of changes in net funds
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
2,724,182
(507,050)
2,217,132
2025-12-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100Mr Y Peleg051778392025-01-012025-12-3105177839bus:Director12025-01-012025-12-3105177839bus:RegisteredOffice2025-01-012025-12-31051778392025-12-31051778392024-01-012024-12-3105177839core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3105177839core:RetainedEarningsAccumulatedLosses2025-01-012025-12-31051778392024-12-3105177839core:PlantMachinery2025-12-3105177839core:ComputerEquipment2025-12-3105177839core:PlantMachinery2024-12-3105177839core:ComputerEquipment2024-12-3105177839core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3105177839core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3105177839core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3105177839core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3105177839core:ShareCapital2025-12-3105177839core:ShareCapital2024-12-3105177839core:OtherMiscellaneousReserve2025-12-3105177839core:OtherMiscellaneousReserve2024-12-3105177839core:RetainedEarningsAccumulatedLosses2025-12-3105177839core:RetainedEarningsAccumulatedLosses2024-12-3105177839core:ShareCapital2023-12-3105177839core:RetainedEarningsAccumulatedLosses2023-12-3105177839core:ShareCapitalOrdinaryShareClass12025-12-3105177839core:ShareCapitalOrdinaryShareClass12024-12-31051778392024-12-3105177839core:PlantMachinery2025-01-012025-12-3105177839core:ComputerEquipment2025-01-012025-12-310517783912025-01-012025-12-310517783912024-01-012024-12-3105177839core:UKTax2025-01-012025-12-3105177839core:UKTax2024-01-012024-12-310517783922025-01-012025-12-310517783922024-01-012024-12-3105177839core:PlantMachinery2024-12-3105177839core:ComputerEquipment2024-12-3105177839core:Non-currentFinancialInstruments2025-12-3105177839core:Non-currentFinancialInstruments2024-12-3105177839core:Subsidiary12025-01-012025-12-3105177839core:Subsidiary112025-01-012025-12-3105177839core:CurrentFinancialInstruments2025-12-3105177839core:CurrentFinancialInstruments2024-12-3105177839bus:OrdinaryShareClass12025-01-012025-12-3105177839bus:OrdinaryShareClass12025-12-3105177839bus:OrdinaryShareClass12024-12-3105177839core:WithinOneYear2025-12-3105177839core:WithinOneYear2024-12-3105177839core:BetweenTwoFiveYears2025-12-3105177839core:BetweenTwoFiveYears2024-12-3105177839bus:PrivateLimitedCompanyLtd2025-01-012025-12-3105177839bus:FRS1022025-01-012025-12-3105177839bus:Audited2025-01-012025-12-3105177839bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP