Company registration number SC455612 (Scotland)
SMITH & MCLAURIN HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 OCTOBER 2025
SMITH & MCLAURIN HOLDINGS LIMITED
CONTENTS
Page
Company information
1
Strategic report
2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
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 - 28
SMITH & MCLAURIN HOLDINGS LIMITED
COMPANY INFORMATION
- 1 -
Directors
Mr David Hollas
Mr Patrick Kennedy
Mrs Roslynn Mackay
Mr Allan McLaughlin
Mr John Radford
Mr Alistair Dickson
(Appointed 13 July 2025)
Secretary
Mr Allan McLaughlin
Company number
SC455612
Registered office
Cartside Mill
Kilbarchan Road
Kilbarchan
Renfrewshire
Scotland
PA10 2AF
Auditor
Dains Audit (Scotland) Limited
169 West George Street
Glasgow
United Kingdom
G2 2LB
SMITH & MCLAURIN HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 2 -
The directors present the strategic report for the period ended 31 October 2025.
Review of the business
The major impact on the business in 2024/25 was the flat level of trading in the group's markets in the UK and western Europe.
Turnover for the year was £18.2m (2024: £21.0m); gross profit was £5.1m (2024: £6.4m); operating loss was £0.8m (2024: profit £0.8m).
The group continues to make significant investment in product development and in plant and equipment.
Principal risks and uncertainties
The major risks facing the business are external factors such as exchange rates, low rates of economic growth, high level of inflation, high interest rates and the lack of growth in key markets.
The group is financed by an invoice discounting facility and there is sufficient headroom for trading levels.
Post year end, trading levels for 2025/26 have shown a substantial improvement on 2024/25 and the business is profitable, despite the generally flat trading conditions in the UK and western Europe. The recent turmoil in the packaging industry has calmed and ordering levels are returning to expected levels.
Going concern
As detailed above, the Directors have considered all internal and external factors and the resources at the group's disposal and have concluded there is no material uncertainty with regards to going concern.
Consequently, the financial statements have been prepared on a going concern basis which presumes the realisation of assets and liabilities in the normal course of business.
Key performance indicators
The Key Performance Indicators measured by the business include:
Future developments
The group will continue to make significant investment in product development and plant and machinery.
Mr Allan McLaughlin
Director
21 July 2026
SMITH & MCLAURIN HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 3 -
The directors present their annual report and financial statements for the period ended 31 October 2025.
Principal activities
The principal activity of the company and group continued to be that of speciality coating and converting of paper products.
Results and dividends
The results for the period are set out on page 8.
Ordinary dividends were paid amounting to £80,000 (2024: £97,525). The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the period and up to the date of signature of the financial statements were as follows:
Mr David Hollas
Mr Patrick Kennedy
Mrs Roslynn Mackay
Mr Allan McLaughlin
Mr John Radford
Mr Alistair Dickson
(Appointed 13 July 2025)
Financial instruments
The group's financial risk management objective is broadly to seek to make profit nor loss from exposure to currency or interest rate risks. Its policy is to finance working capital through retained earnings and to fix sterling value of export sales when a contract is signed and through use of invoice discounting facility.
The group's exposure to the price risk of financial instruments is therefore minimal. As the counterparties to all financial instruments are its bankers, it is also exposed to minimal credit and liquidity risks in respect of these instruments.
The directors do not consider any other risks attaching to the use of financial instruments to be material to an assessment of the group's financial position or performance.
Research and development
The group continues to invest in research and development in key areas such as product construction, adhesive technology and coating techniques.
Auditor
The auditor, Dains Audit (Scotland) Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
SMITH & MCLAURIN HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 4 -
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 group and company, and of the profit or loss of the group 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;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and 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 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 Allan McLaughlin
Director
21 July 2026
SMITH & MCLAURIN HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SMITH & MCLAURIN HOLDINGS LIMITED
- 5 -
Opinion
We have audited the financial statements of Smith & McLaurin Holdings Ltd (the 'parent company') and its subsidiaries (the 'group') for the period ended 31 October 2025 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, 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 31 October 2025 and of the group's loss for the period 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 directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
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 period 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.
SMITH & MCLAURIN HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SMITH & MCLAURIN 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 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 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 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 parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the parent company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
SMITH & MCLAURIN HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SMITH & MCLAURIN HOLDINGS LIMITED
- 7 -
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:
We ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations.
We identified the laws and regulations applicable to the group through discussions with directors and management and from our knowledge of the regulatory environment relevant to the group.
We assessed the extent of compliance with laws and regulations through making enquiries of management and inspecting legal correspondence
We assessed the susceptibility of the group's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by making enquiries of management as to where they considered there was susceptibility to fraud and their knowledge of actual, suspected and alleged fraud.
To address the risk of fraud through management bias and override of controls, we tested journal entries to identify unusual transactions, we assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias and we investigated the rationale behind significant or unusual transactions.
There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence.
Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.
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.
Use of our report
This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Brian Thomson BA(Hons) CA (Senior Statutory Auditor
For and on behalf of Dains Audit (Scotland) Limited
Statutory Auditor
169 West George Street
Glasgow
United Kingdom
G2 2LB
21 July 2026
SMITH & MCLAURIN HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 8 -
Period
Period
ended
ended
31 October
1 November
2025
2024
Notes
£
£
Turnover
3
18,178,534
20,990,317
Cost of sales
(13,121,381)
(14,602,340)
Gross profit
5,057,153
6,387,977
Distribution costs
(2,481,007)
(2,095,676)
Administrative expenses
(3,491,702)
(3,539,532)
Other operating income
93,565
16,268
Operating (loss)/profit
4
(821,991)
769,037
Interest payable and similar expenses
8
(145,281)
(161,331)
(Loss)/profit before taxation
(967,272)
607,706
Tax on (loss)/profit
9
116,358
(1,407)
(Loss)/profit for the financial period
(850,914)
606,299
(Loss)/profit for the financial period is all attributable to the owners of the parent company.
Total comprehensive income for the period is all attributable to the owners of the parent company.
The notes on pages 14 to 28 form part of these financial statements.
SMITH & MCLAURIN HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT 31 OCTOBER 2025
31 October 2025
- 9 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
11
1,068,000
1,211,000
Tangible assets
12
854,645
952,668
1,922,645
2,163,668
Current assets
Stocks
15
3,436,513
3,408,972
Debtors
16
4,306,111
3,831,412
Cash at bank and in hand
1,915,002
1,980,233
9,657,626
9,220,617
Creditors: amounts falling due within one year
17
(6,532,495)
(5,366,700)
Net current assets
3,125,131
3,853,917
Total assets less current liabilities
5,047,776
6,017,585
Creditors: amounts falling due after more than one year
18
(45,452)
(58,882)
Provisions for liabilities
Deferred tax liability
19
191,858
217,323
(191,858)
(217,323)
Net assets
4,810,466
5,741,380
Capital and reserves
Called up share capital
21
118,044
118,044
Share premium account
1,325,607
1,325,607
Capital redemption reserve
18,000
18,000
Profit and loss reserves
3,348,815
4,279,729
Total equity
4,810,466
5,741,380
The notes on pages 14 to 28 form part of these financial statements.
The financial statements were approved by the board of directors and authorised for issue on 21 July 2026 and are signed on its behalf by:
21 July 2026
Mr Allan McLaughlin
Director
SMITH & MCLAURIN HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 OCTOBER 2025
31 October 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investments
13
3,028,000
3,028,000
Current assets
Cash at bank and in hand
1,593,539
1,663,544
Creditors: amounts falling due within one year
17
(977,774)
(2,634,713)
Net current assets/(liabilities)
615,765
(971,169)
Net assets
3,643,765
2,056,831
Capital and reserves
Called up share capital
21
118,044
118,044
Share premium account
1,325,607
1,325,607
Capital redemption reserve
18,000
18,000
Profit and loss reserves
2,182,114
595,180
Total equity
3,643,765
2,056,831
The notes on pages 14 to 28 form part of these financial statements.
As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the period was £1,666,934 (2024 - £97,513 profit).
The financial statements were approved by the board of directors and authorised for issue on 21 July 2026 and are signed on its behalf by:
21 July 2026
Mr Allan McLaughlin
Director
Company Registration No. SC455612
SMITH & MCLAURIN HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 11 -
Share capital
Share premium account
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 28 October 2023
118,044
1,325,607
18,000
3,770,955
5,232,606
Period ended 1 November 2024:
Profit and total comprehensive income for the period
-
-
-
606,299
606,299
Dividends
10
-
-
-
(97,525)
(97,525)
Balance at 1 November 2024
118,044
1,325,607
18,000
4,279,729
5,741,380
Period ended 31 October 2025:
Loss and total comprehensive income for the period
-
-
-
(850,914)
(850,914)
Dividends
10
-
-
-
(80,000)
(80,000)
Balance at 31 October 2025
118,044
1,325,607
18,000
3,348,815
4,810,466
The notes on pages 14 to 28 form part of these financial statements.
SMITH & MCLAURIN HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 12 -
Share capital
Share premium account
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 28 October 2023
118,044
1,325,607
18,000
595,192
2,056,843
Period ended 1 November 2024:
Profit and total comprehensive income for the period
-
-
-
97,513
97,513
Dividends
10
-
-
-
(97,525)
(97,525)
Balance at 1 November 2024
118,044
1,325,607
18,000
595,180
2,056,831
Period ended 31 October 2025:
Profit and total comprehensive income for the period
-
-
-
1,666,934
1,666,934
Dividends
10
-
-
-
(80,000)
(80,000)
Balance at 31 October 2025
118,044
1,325,607
18,000
2,182,114
3,643,765
The notes on pages 14 to 28 form part of these financial statements.
SMITH & MCLAURIN HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 13 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
26
(364,637)
1,124,614
Interest paid
(145,281)
(161,331)
Income taxes paid
(90,893)
(21,653)
Net cash (outflow)/inflow from operating activities
(600,811)
941,630
Investing activities
Purchase of tangible fixed assets
(104,052)
(215,700)
Net cash used in investing activities
(104,052)
(215,700)
Financing activities
Movement in invoice discounting facility
719,632
620,168
Repayment of borrowings
-
(325,000)
Dividends paid to equity shareholders
(80,000)
(97,525)
Net cash generated from financing activities
639,632
197,643
Net (decrease)/increase in cash and cash equivalents
(65,231)
923,573
Cash and cash equivalents at beginning of period
1,980,233
1,056,660
Cash and cash equivalents at end of period
1,915,002
1,980,233
SMITH & MCLAURIN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 14 -
1
Accounting policies
Company information
Smith & McLaurin Holdings Ltd (“the company”) is a private limited company domiciled and incorporated in Scotland. The registered office is Cartside Mill, Kilbarchan Road, Kilbarchan, Renfrewshire, Scotland, PA10 2AF.
The group consists of Smith & McLaurin Holdings Ltd and all of its subsidiaries.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
Financial Reporting Standard 102 - reduced disclosure
The 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 for parent company information presented within the consolidated financial statements:
Section 4 ‘Statement of Financial Position’: Reconciliation of the opening and closing number of shares;
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’: Carrying amounts, interest income/expense and net gains/losses for each category of financial instrument; 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 33 ‘Related Party Disclosures’: Compensation for key management personnel.
1.2
Basis of consolidation
The consolidated financial statements incorporate the financial statements of the company and all group undertakings. Group accounting policies are consistently applied across all group companies. The results of the companies acquired or disposed of are included in the Consolidated Statement of Comprehensive Income.
A separate Statement of Comprehensive Income for the parent company is omitted from the group financial statements by virtue of section 408 of the Companies Act 2006.
1.3
Going concern
At the time of approving the financial statements, the directors have assessed the group's current projection for 12 months and have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.4
Reporting period
The group prepares these financial statements for a 52 week period to 31 October 2025. The comparative figures are the 53 weeks to 1 November 2024.
SMITH & MCLAURIN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
1
Accounting policies
(Continued)
- 15 -
1.5
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.
1.6
Research and development expenditure
Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.
1.7
Intangible fixed assets - goodwill
Goodwill is stated at cost less accumulated amortisation and any impairment in value. Cost is the difference between the fair value of the consideration paid on the acquisition of a business and the fair value of the separable net assets required. Amortisation is calculated to write off the cost of goodwill on a straight-line basis over its estimated useful life up to a maximum of 20 years.
The carrying value of goodwill is reviewed by the directors annually for any impairment.
1.8
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.
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:
Tenant improvements
10 years
Plant and equipment
2 to 10 years
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 profit and loss account.
1.9
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
1.10
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, those overheads that have been incurred in bringing the stocks to their present location and condition.
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.
Work in progress
Work in progress is valued on the basis of direct material and labour costs plus attributable overheads based on a normal level of activity. No element of profit is included in the valuation of work in progress.
SMITH & MCLAURIN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
1
Accounting policies
(Continued)
- 16 -
1.11
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.12
Financial instruments
The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
SMITH & MCLAURIN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
1
Accounting policies
(Continued)
- 17 -
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.13
Equity instruments
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.
1.14
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the period. 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 group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
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 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.
1.15
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
SMITH & MCLAURIN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
1
Accounting policies
(Continued)
- 18 -
1.16
Leases
Assets held under hire purchase agreements are capitalised and disclosed under tangible fixed assets at their fair value, and are depreciated in accordance with the above depreciation policies.
Future instalments payable under such agreements, net of finance charges, are included within creditors. Rentals payable are apportioned between the capital element, which reduces the outstanding obligation included within creditors, and the finance element, which is charged to the profit and loss account on a straight line basis.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
1.17
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
Government grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.
1.18
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
1.19
In the research phase of an internal project it is not possible to demonstrate that the project will generate future economic benefits and hence all expenditure on research shall be recognised as an expense when it is incurred. Intangible assets are recognised from the development phase of a project if and only if certain specific criteria are met in order to demonstrate the asset will generate probable future economic benefits and that its cost can be reliably measured. The capitalised development costs are subsequently amortised on a straight line basis over their useful economic lives, which range from 3 to 6 years.
SMITH & MCLAURIN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 19 -
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Determine the basis of recognising income. The group recognises revenue when the amount can be measured reliably; it is probable that future economic benefit will flow to the group and the group has fulfilled its contractual obligations.
Determine whether leases entered into by the group as a lessee are operating or finance leases. These decisions depend on an assessment of whether the risks and rewards of ownership have been transferred from the lessor to the lessee on a lease by lease basis.
Determine whether there are indicators of impairment of the group's tangible assets. Factors taken into consideration in reaching such a decision include the economic viability and expected future financial performance of the asset.
Determine whether any bad debt provision is required via review of trade debtors, with debts provided for on a specific basis. Factors considered include customer payment history and agreed credit terms.
Determine whether any stock provision is required via comparison of cost and net realisable value of stock on an item by item basis. Factors considered include stock obsolescence.
Determine the basis for translating assets and liabilities held in foreign currency at the period end date as well as transactions during the period.
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
9,944,603
11,559,140
Europe
6,431,598
7,426,184
Rest of World
1,802,333
2,004,993
18,178,534
20,990,317
2025
2024
£
£
Other revenue
Grants received
13,430
16,268
Research and development expenditure credit
80,135
-
SMITH & MCLAURIN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 20 -
4
Operating (loss)/profit
2025
2024
£
£
Operating (loss)/profit for the period is stated after charging/(crediting):
Research and development costs
4,015
18,865
Government grants
(13,430)
(16,268)
Depreciation of owned tangible fixed assets
202,075
188,522
Amortisation of intangible assets
143,000
143,000
Foreign exchange differences
33,108
1,927
Hire of plant operating leases
69,429
53,769
Hire of premises operating leases
200,156
211,667
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's subsidiaries
21,000
21,000
6
Employees
The average monthly number of persons (including directors) employed by the group and company during the period was:
Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Production
46
53
-
-
Selling and distribution
9
7
-
-
Administration
14
15
-
-
Total
69
75
0
0
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
2,896,549
3,069,954
Social security costs
297,749
217,936
-
-
Pension costs
181,769
122,628
3,376,067
3,410,518
SMITH & MCLAURIN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 21 -
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
398,211
451,363
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
111,971
12,666
Company pension contributions to defined contribution schemes
3,359
174,000
8
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
145,281
161,331
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
90,893
Adjustments in respect of prior periods
(90,893)
(101,812)
Total current tax
(90,893)
(10,919)
Deferred tax
Origination and reversal of timing differences
(25,465)
12,326
Total tax (credit)/charge
(116,358)
1,407
SMITH & MCLAURIN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
9
Taxation
(Continued)
- 22 -
The actual (credit)/charge for the period can be reconciled to the expected (credit)/charge for the period based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
(Loss)/profit before taxation
(967,272)
607,706
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
(241,818)
151,927
Tax effect of expenses that are not deductible in determining taxable profit
932
(1,737)
Unutilised tax losses carried forward
88,775
Permanent capital allowances in excess of depreciation
25,466
(13,870)
Amortisation on assets not qualifying for tax allowances
35,752
35,754
Research and development tax credit
(182,993)
Deferred tax provided at different rates
(25,465)
12,326
Taxation (credit)/charge
(116,358)
1,407
10
Dividends
2025
2024
£
£
Final paid
80,000
97,525
11
Intangible fixed assets
Group
Goodwill
£
Cost
At 2 November 2024 and 31 October 2025
2,853,000
Amortisation and impairment
At 2 November 2024
1,642,000
Amortisation charged for the period
143,000
At 31 October 2025
1,785,000
Carrying amount
At 31 October 2025
1,068,000
At 1 November 2024
1,211,000
SMITH & MCLAURIN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 23 -
12
Tangible fixed assets
Group
Tenant improvements
Plant and equipment
Total
£
£
£
Cost
At 2 November 2024
780,426
4,988,683
5,769,109
Additions
104,052
104,052
Disposals
(756,681)
(756,681)
At 31 October 2025
780,426
4,336,054
5,116,480
Depreciation and impairment
At 2 November 2024
688,797
4,127,644
4,816,441
Depreciation charged in the period
20,940
181,135
202,075
Eliminated in respect of disposals
(756,681)
(756,681)
At 31 October 2025
709,737
3,552,098
4,261,835
Carrying amount
At 31 October 2025
70,689
783,956
854,645
At 1 November 2024
91,629
861,039
952,668
13
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
14
3,028,000
3,028,000
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 2 November 2024 and 31 October 2025
3,028,000
Carrying amount
At 31 October 2025
3,028,000
At 1 November 2024
3,028,000
SMITH & MCLAURIN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 24 -
14
Subsidiaries
Details of the company's subsidiaries at 31 October 2025 are as follows:
Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Indirect
Smith & McLaurin Group Limited
Cartside Mill, Kilbarchan Road, Kilbarchan, Johnstone, Renfrewshire, Scotland, PA10 2AF
Intermediate subsidiary
A and B Ordinary
100.00
-
Smith & McLaurin Limited
Cartside Mill, Kilbarchan Road, Kilbarchan, Johnstone, Renfrewshire, Scotland, PA10 2AF
Speciality coating and converting of paper products
A and B Ordinary
0
100.00
15
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Raw materials and consumables
2,402,645
2,348,140
-
-
Work in progress
458,457
562,050
-
-
Finished goods and goods for resale
575,411
498,782
3,436,513
3,408,972
-
-
16
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
3,999,061
3,689,742
Corporation tax recoverable
155,855
Prepayments and accrued income
135,969
141,670
4,290,885
3,831,412
-
-
Deferred tax asset (note 19)
15,226
4,306,111
3,831,412
-
-
SMITH & MCLAURIN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 25 -
17
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
£
£
£
£
Trade creditors
2,796,947
2,130,569
Amounts owed to group undertakings
977,774
2,634,713
Corporation tax payable
90,840
Other taxation and social security
68,636
256,847
Other creditors
3,407,866
2,657,246
Accruals and deferred income
259,046
231,198
6,532,495
5,366,700
977,774
2,634,713
Included in other creditors above is an amount of £3,343,383 (2024: £2,623,751) which relates to an invoice discounting facility which is secured over the outstanding trade debtors.
A bond and floating charge is held by the bank over the assets of the company and cross guarantees in favour of Smith & McLaurin Group Limited and Smith & McLaurin Limited.
18
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
£
£
£
£
Other creditors
45,452
58,882
19
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
Assets
Assets
2025
2024
2025
2024
Group
£
£
£
£
Accelerated capital allowances
191,858
217,323
-
-
RDEC unutilised tax credit
-
-
15,226
-
191,858
217,323
15,226
-
The company has no deferred tax assets or liabilities.
SMITH & MCLAURIN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
19
Deferred taxation
(Continued)
- 26 -
Group
Company
2025
2025
Movements in the period:
£
£
Liability at 2 November 2024
217,323
-
Credit to profit or loss
(25,465)
-
Movement in RDEC unutilised credit
(15,226)
-
Liability at 31 October 2025
176,632
-
The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.
20
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
181,769
122,628
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.
21
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Shares of £1 each
52,764
52,764
52,764
52,764
A Ordinary Shares of £1 each
12,780
12,780
12,780
12,780
B Ordinary Shares of £1 each
17,500
17,500
17,500
17,500
C Ordinary Shares of £1 each
17,500
17,500
17,500
17,500
D Ordinary Shares of £1 each
17,500
17,500
17,500
17,500
118,044
118,044
118,044
118,044
The entity is limited by shares. All class shares confer the same rights upon the holders and rank pari passu in all respects, except that the directors may declare a different dividend for each class of share. In addition, there are different pre-emption rights for each class of share.
SMITH & MCLAURIN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 27 -
22
Operating lease commitments
Lessee
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2025
2024
2025
2024
£
£
£
£
Within one year
215,786
208,714
-
-
Between two and five years
718,807
746,893
-
-
In over five years
986,667
1,146,667
-
-
1,921,260
2,102,274
-
-
23
Related party transactions
Transactions with related parties
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.
During the period the group entered into the following transactions with related parties:
Support services
Rent
2025
2024
2025
2024
£
£
£
£
Group
Connected companies
47,214
47,717
193,674
211,667
The following amounts were outstanding at the reporting end date:
Amounts due to related parties
2025
2024
£
£
Group
Connected companies
61,880
12,658
Other information
No other transactions with related parties were undertaken such as are required to be disclosed under Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland".
24
Contingent liability
At 31 October 2025, the group had an outstanding HMRC bond with a maximum potential liability of £150,000 (2024: £150,000).
SMITH & MCLAURIN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 28 -
25
Ultimate controlling party
The ultimate controlling party is Allan McLaughlin by virtue of his shareholding.
26
Cash (absorbed by)/generated from group operations
2025
2024
£
£
(Loss)/profit after taxation
(850,914)
606,299
Adjustments for:
Taxation (credited)/charged
(116,358)
1,407
Finance costs
145,281
161,331
Amortisation and impairment of intangible assets
143,000
143,000
Depreciation and impairment of tangible fixed assets
202,075
188,522
Research and development tax credit
(80,135)
-
Movements in working capital:
(Increase)/decrease in stocks
(27,541)
303,803
(Increase)/decrease in debtors
(303,618)
422,870
Increase/(decrease) in creditors
523,573
(702,618)
Cash (absorbed by)/generated from operations
(364,637)
1,124,614
27
Analysis of changes in net funds - group
2 November 2024
Cash flows
31 October 2025
£
£
£
Cash at bank and in hand
1,980,233
(65,231)
1,915,002
2025-10-312024-11-02falsefalseCCH SoftwareCCH Accounts Production 2026.100Mr David HollasMr Patrick KennedyMrs Roslynn MackayMr John RadfordMr Alistair DicksonMr Alistair DicksonMr A McLaughlinfalseSC455612bus:Consolidated2024-11-022025-10-31SC4556122024-11-022025-10-31SC455612bus:Director12024-11-022025-10-31SC455612bus:Director22024-11-022025-10-31SC455612bus:Director32024-11-022025-10-31SC455612bus:CompanySecretaryDirector12024-11-022025-10-31SC455612bus:Director42024-11-022025-10-31SC455612bus:Director52024-11-022025-10-31SC455612bus:Director62024-11-022025-10-31SC455612bus:CompanySecretary12024-11-022025-10-31SC455612bus:RegisteredOffice2024-11-022025-10-31SC455612bus:Consolidated2025-10-31SC4556122025-10-31SC455612bus:Consolidated2023-10-282024-11-01SC4556122023-10-282024-11-01SC455612core:Goodwillbus:Consolidated2025-10-31SC455612core:Goodwillbus:Consolidated2024-11-01SC455612bus:Consolidated2024-11-01SC455612core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-10-31SC455612core:PlantMachinerybus:Consolidated2025-10-31SC455612core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-11-01SC455612core:PlantMachinerybus:Consolidated2024-11-01SC4556122024-11-01SC455612core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-10-31SC455612core:CurrentFinancialInstrumentsbus:Consolidated2024-11-01SC455612core:ShareCapitalbus:Consolidated2025-10-31SC455612core:ShareCapitalbus:Consolidated2024-11-01SC455612core:SharePremiumbus:Consolidated2025-10-31SC455612core:SharePremiumbus:Consolidated2024-11-01SC455612core:CapitalRedemptionReservebus:Consolidated2025-10-31SC455612core:CapitalRedemptionReservebus:Consolidated2024-11-01SC455612core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-10-31SC455612core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-11-01SC455612core:ShareCapital2025-10-31SC455612core:ShareCapital2024-11-01SC455612core:SharePremium2025-10-31SC455612core:SharePremium2024-11-01SC455612core:CapitalRedemptionReserve2025-10-31SC455612core:CapitalRedemptionReserve2024-11-01SC455612core:RetainedEarningsAccumulatedLosses2025-10-31SC455612core:RetainedEarningsAccumulatedLosses2024-11-01SC455612core:ShareCapitalbus:Consolidated2023-10-27SC455612core:SharePremiumbus:Consolidated2023-10-27SC455612core:CapitalRedemptionReservebus:Consolidated2023-10-27SC455612core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-10-27SC455612core:ShareCapital2023-10-27SC455612core:SharePremium2023-10-27SC455612core:CapitalRedemptionReserve2023-10-27SC455612core:RetainedEarningsAccumulatedLosses2023-10-27SC455612bus:Consolidated2023-10-27SC455612core:Goodwill2024-11-022025-10-31SC455612core:PlantMachinery2024-11-022025-10-31SC455612core:UKTaxbus:Consolidated2024-11-022025-10-31SC455612core:UKTaxbus:Consolidated2023-10-282024-11-01SC455612bus:Consolidated12024-11-022025-10-31SC455612bus:Consolidated12023-10-282024-11-01SC455612bus:Consolidated22024-11-022025-10-31SC455612bus:Consolidated22023-10-282024-11-01SC455612core:Goodwillbus:Consolidated2024-11-01SC455612core:Goodwillbus:Consolidated2024-11-022025-10-31SC455612core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-11-01SC455612core:PlantMachinerybus:Consolidated2024-11-01SC455612bus:Consolidated2024-11-01SC455612core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-11-022025-10-31SC455612core:PlantMachinerybus:Consolidated2024-11-022025-10-31SC455612core:Subsidiary12024-11-022025-10-31SC455612core:Subsidiary22024-11-022025-10-31SC455612core:Subsidiary112024-11-022025-10-31SC455612core:Subsidiary222024-11-022025-10-31SC455612core:CurrentFinancialInstrumentsbus:Consolidated2025-10-31SC455612core:CurrentFinancialInstruments2025-10-31SC455612core:CurrentFinancialInstruments2024-11-01SC455612core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-11-01SC455612core:CurrentFinancialInstrumentscore:WithinOneYear2025-10-31SC455612core:CurrentFinancialInstrumentscore:WithinOneYear2024-11-01SC455612core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12025-10-31SC455612core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12024-11-01SC455612core:Non-currentFinancialInstrumentscore:AfterOneYear22025-10-31SC455612core:Non-currentFinancialInstrumentscore:AfterOneYear22024-11-01SC455612bus:PrivateLimitedCompanyLtd2024-11-022025-10-31SC455612bus:FRS1022024-11-022025-10-31SC455612bus:Audited2024-11-022025-10-31SC455612bus:ConsolidatedGroupCompanyAccounts2024-11-022025-10-31SC455612bus:FullAccounts2024-11-022025-10-31xbrli:purexbrli:sharesiso4217:GBP