Caseware UK (AP4) 2024.0.164 2024.0.164 2025-10-312025-10-312025-10-31false2024-11-01false00falsefalse 00979709 2025-10-31 00979709 2024-11-01 2025-10-31 00979709 2023-11-01 2024-10-31 00979709 2024-10-31 00979709 2023-11-01 00979709 c:CompanySecretary1 2024-11-01 2025-10-31 00979709 c:Director1 2024-11-01 2025-10-31 00979709 c:Director2 2024-11-01 2025-10-31 00979709 c:Director3 2024-11-01 2025-10-31 00979709 c:Director4 2024-11-01 2025-10-31 00979709 c:Director5 2024-11-01 2025-10-31 00979709 c:Director6 2024-11-01 2025-10-31 00979709 c:RegisteredOffice 2024-11-01 2025-10-31 00979709 d:Buildings 2024-11-01 2025-10-31 00979709 d:Buildings 2024-10-31 00979709 d:Buildings d:LongLeaseholdAssets 2024-11-01 2025-10-31 00979709 d:PlantMachinery 2024-11-01 2025-10-31 00979709 d:MotorVehicles 2024-11-01 2025-10-31 00979709 d:FurnitureFittings 2024-11-01 2025-10-31 00979709 d:CurrentFinancialInstruments 2025-10-31 00979709 d:CurrentFinancialInstruments 2024-10-31 00979709 d:Non-currentFinancialInstruments 2025-10-31 00979709 d:Non-currentFinancialInstruments 2024-10-31 00979709 d:CurrentFinancialInstruments d:WithinOneYear 2025-10-31 00979709 d:CurrentFinancialInstruments d:WithinOneYear 2024-10-31 00979709 d:Non-currentFinancialInstruments d:AfterOneYear 2025-10-31 00979709 d:Non-currentFinancialInstruments d:AfterOneYear 2024-10-31 00979709 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2025-10-31 00979709 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2024-10-31 00979709 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2025-10-31 00979709 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2024-10-31 00979709 d:ShareCapital 2025-10-31 00979709 d:ShareCapital 2024-10-31 00979709 d:ShareCapital 2023-11-01 00979709 d:SharePremium 2024-11-01 2025-10-31 00979709 d:SharePremium 2025-10-31 00979709 d:SharePremium 2024-10-31 00979709 d:SharePremium 2023-11-01 00979709 d:CapitalRedemptionReserve 2024-11-01 2025-10-31 00979709 d:CapitalRedemptionReserve 2025-10-31 00979709 d:CapitalRedemptionReserve 2024-10-31 00979709 d:CapitalRedemptionReserve 2023-11-01 00979709 d:RetainedEarningsAccumulatedLosses 2024-11-01 2025-10-31 00979709 d:RetainedEarningsAccumulatedLosses 2025-10-31 00979709 d:RetainedEarningsAccumulatedLosses 2023-11-01 2024-10-31 00979709 d:RetainedEarningsAccumulatedLosses 2024-10-31 00979709 d:RetainedEarningsAccumulatedLosses 2023-11-01 00979709 c:OrdinaryShareClass1 2024-11-01 2025-10-31 00979709 c:OrdinaryShareClass1 2025-10-31 00979709 c:OrdinaryShareClass2 2024-11-01 2025-10-31 00979709 c:OrdinaryShareClass2 2025-10-31 00979709 c:OrdinaryShareClass3 2024-11-01 2025-10-31 00979709 c:OrdinaryShareClass3 2025-10-31 00979709 c:OrdinaryShareClass4 2024-11-01 2025-10-31 00979709 c:OrdinaryShareClass4 2025-10-31 00979709 c:OrdinaryShareClass5 2024-11-01 2025-10-31 00979709 c:OrdinaryShareClass5 2025-10-31 00979709 c:FRS102 2024-11-01 2025-10-31 00979709 c:Audited 2024-11-01 2025-10-31 00979709 c:FullAccounts 2024-11-01 2025-10-31 00979709 c:PrivateLimitedCompanyLtd 2024-11-01 2025-10-31 00979709 d:Subsidiary1 2024-11-01 2025-10-31 00979709 d:Subsidiary1 1 2024-11-01 2025-10-31 00979709 d:Subsidiary2 2024-11-01 2025-10-31 00979709 d:Subsidiary2 1 2024-11-01 2025-10-31 00979709 d:Subsidiary3 2024-11-01 2025-10-31 00979709 d:Subsidiary3 1 2024-11-01 2025-10-31 00979709 d:Subsidiary4 2024-11-01 2025-10-31 00979709 d:Subsidiary4 1 2024-11-01 2025-10-31 00979709 c:Consolidated 2025-10-31 00979709 c:ConsolidatedGroupCompanyAccounts 2024-11-01 2025-10-31 00979709 2 2024-11-01 2025-10-31 00979709 4 2024-11-01 2025-10-31 00979709 6 2024-11-01 2025-10-31 00979709 3 2025-10-31 00979709 3 2024-10-31 00979709 f:PoundSterling 2024-11-01 2025-10-31 xbrli:shares iso4217:GBP xbrli:pure
Registered number: 00979709


 

EXPOTECH HOLDINGS LIMITED
 
ANNUAL REPORT
 
FOR THE YEAR ENDED 31 OCTOBER 2025

 
EXPOTECH HOLDINGS LIMITED
 

COMPANY INFORMATION


Directors
J P De Beer 
C P A Nissen 
A C F Nissen 
J P Scott-Maxwell 
M P Bowes 
G M Nissen 




Company secretary
A C F Nissen



Registered number
00979709



Registered office
Unit 2 Summit Business Park
Hanworth Road

Sunbury-On-Thames

Middlesex

TW16 5DB




Independent auditor
Cooper Parry Group Limited
Statutory Auditor

Broadwalk House

5th floor

5 Appold St

Broadgate

London

EC2A 2AG





 
EXPOTECH HOLDINGS LIMITED
 

CONTENTS



Page
Group strategic report
 
1
Directors' report
 
2 - 3
Independent auditor's report
 
4 - 7
Consolidated statement of comprehensive income
 
8
Consolidated balance sheet
 
9
Company balance sheet
 
10
Consolidated statement of changes in equity
 
11
Company statement of changes in equity
 
12
Consolidated statement of cash flows
 
13 - 14
Consolidated analysis of net funds
 
15
Notes to the financial statements
 
16 - 33


 
EXPOTECH HOLDINGS LIMITED
 

GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 OCTOBER 2025

The directors present their group strategic report of the company and the group for the year ended 31 October 2025.

Business review
 
The group is a leading producer of Hazardous Area Protection products with a particular strength in Purge and Pressurisation solutions for our blue chip customers in the oil and gas sector. It also has a rapidly developing business in the food and pharmaceutical process control sector.
The directors are of the opinion that the strength and quality of the brand and global business infrastructure will allow continued improvement in profits subject to the overall economic environment.
The directors consider that the key financial performance indicators are those that communicate the financial performance and strength of the group as a whole and relate to turnover and gross profit. For the 12 months to 31 October 2025, the group achieved a decreased turnover of £15,889,006 (2024: £16,043,032) at a gross margin percentage of 51.5% (2024: 53.7%).
Group overheads reduced by 9.6% (2024: 9.1%) compared with the previous financial year. The resulting efficiencies supported increased investment in research and development, new IT systems, and the continued enhancement of the Group's product and service offering. While these investments contributed to a 7.1% reduction in net profit for the year ended 31 October 2025, they are expected to strengthen the Group's long-term growth prospects and competitiveness.
At the year end, the total net assets of the group were £6,878,748 (2024: £6,646,739) and cash was £3,034,007 (2024: £3,148,502).

Principal risks and uncertainties
 
The principal risk facing the group is the effect of fluctuations in oil prices as evidenced by the closure of the Strait of Hormuz and the longer term move towards net zero on project developments in oil and gas exploration and production. A further risk is the impact of new US tariff impositions and their effect not only to our US trade but to global trading patterns. A final risk is the economic conditions in China and the impact of sanctions relating to Russian oil imports.

Development and performance
 
During the year the group continued to invest in new products and improvements to maintain its market leadership and to diversify its markets away from the oil and gas sector, to broaden its global distribution and to reinforce its position in the process control markets. The market response to these has been positive. Further work on upgrading products and processes is continuing.


This report was approved by the board and signed on its behalf.



A C F Nissen
Director

Date: 31 July 2026

Page 1

 
EXPOTECH HOLDINGS LIMITED
 

 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 OCTOBER 2025

The directors present their report and the financial statements of the company and the group for the year ended 31 October 2025.

Directors' responsibilities statement

The directors are responsible for preparing the group strategic report, the directors' report and the consolidated financial statements of the company and the group in accordance with applicable law and regulations.
 
Company law requires the directors to prepare financial statements of the company and the group for each financial year. Under that law the directors have elected to prepare the financial statements of the company and the group in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements of the company and the group unless they are satisfied that they give a true and fair view of the state of affairs of the company and the group and of the profit or loss of the group for that period.

 In preparing these financial statements of the company and the group, the directors are required to:


select suitable accounting policies for the group's financial statements and then apply them consistently;

make judgements and accounting estimates that are reasonable and prudent; and

prepare the financial statements of the company and the group on the going concern basis unless it is inappropriate to presume that the group will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group and to enable them to ensure that the financial statements of the company and the group comply with the Companies Act 2006They are also responsible for safeguarding the assets of the company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Principal activity

The principal activity of the group in the year under review was that of the manufacture and sale of control systems and engineering equipment.

Results and dividends

The profit for the year, after taxation, amounted to £881,764 (2024: £949,465).

An interim dividend of £0.7743 per share was paid on 23 October 2025 (2024: £1.6453). The directors recommend that no final dividend be paid.
The total distribution of dividends for the year ended 31 October 2025 will be £400,000 (2024: £850,000).

Directors

The directors who served during the year were:

J P De Beer 
C P A Nissen 
A C F Nissen 
J P Scott-Maxwell 
M P Bowes 
G M Nissen 

Future developments

There are no significant changes to the business operations expected during 2026.

Page 2

 
EXPOTECH HOLDINGS LIMITED
 

 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025

Matters covered in the group strategic report

The group has chosen in accordance with section 414C(11) of the Companies Act 2006 (strategic report and directors' report) Regulations 2013 to set out in the group's strategic report information required by the Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008 Schedule 7 to be contained in the directors' report.

Disclosure of information to auditor

Each of the persons who are directors at the time when this directors' report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the company and the group's auditor is unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the company and the group's auditor is aware of that information.

Post balance sheet events

There have been no significant events affecting the group since the year end.

Auditor

The auditor, Cooper Parry Group Limitedwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board and signed on its behalf.
 





A C F Nissen
Director

Date: 31 July 2026

Page 3

 
EXPOTECH HOLDINGS LIMITED
 

 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF EXPOTECH HOLDINGS LIMITED
 

Opinion


We have audited the financial statements of Expotech Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 October 2025, which comprise the consolidated statement of comprehensive income, the consolidated and company balance sheet, the consolidated and company statement of changes in equity, the consolidated statement of cash flows, the consolidated analysis of net funds and the related notes, including a summary of significant accounting policiesThe 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 of the parent company's affairs as at 31 October 2025 and of the group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.


Basis for opinion


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 in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council'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 or the 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.


Page 4

 
EXPOTECH HOLDINGS LIMITED
 

 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF EXPOTECH HOLDINGS LIMITED (CONTINUED)


Other information


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 reportOur 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.


Opinion on other matters prescribed by the Companies Act 2006
 

In our opinion, based on the work undertaken in the course of the audit:


the information given in the group strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the group strategic report and the directors' report have been prepared in accordance with applicable legal requirements.


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 its environment obtained in the course of the audit, we have not identified material misstatements in the group 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 set out on page 2, 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 group's and 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 group or the parent company or to cease operations, or have no realistic alternative but to do so.


Page 5

 
EXPOTECH HOLDINGS LIMITED
 

 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF EXPOTECH HOLDINGS LIMITED (CONTINUED)


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 group financial statements.


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.

We gained an understanding of the legal and regulatory framework applicable to the group and the industry in which it operates, and considered the risk of acts by the parent company and group that were contrary to applicable laws and regulations, including fraud. We discussed with the directors the policies and procedures in place regarding compliance with laws and regulations. We discussed amongst the audit team the identified laws and regulations, and remained alert to any indications of non-compliance.
During the audit we focussed on laws and regulations which could reasonably be expected to give rise to a material misstatement in the financial statements, including, but not limited to, the Companies Act 2006 and UK tax legislation. Our tests included agreeing the financial statement disclosures to underlying supporting documentation and enquiries with management. Of particular importance, is the group's compliance with the regulations that govern their industry in the UK (UKSI 2016:1107), World Wide (IECEx Rules) and Europe (ATEX Directive 2014/34EU). Our audit work confirmed that the group has the appropriate certification in place.
Our procedures in relation to fraud included but were not limited to: inquires of management whether they have any knowledge of any actual, suspected or alleged fraud, and discussions amongst the audit team regarding risk of fraud such as opportunities for fraudulent manipulation of financial statements. We determined that the principal risks related to posting manual journal entries to manipulate financial performance and management bias through judgements in accounting estimates, in particular in relation to stock valuation. We also addressed the risk of management override of internal controls, including testing journals and evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.
Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.


A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.


Page 6

 
EXPOTECH HOLDINGS LIMITED
 

 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF EXPOTECH HOLDINGS LIMITED (CONTINUED)


Use of our report
 

This report is made solely to the group's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006Our audit work has been undertaken so that we might state to the group'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 group and the group's members, as a body, for our audit work, for this report, or for the opinions we have formed.





Paul Hodgett (Senior Statutory Auditor)
  
for and on behalf of
Cooper Parry Group Limited
 
Statutory Auditor
  
Broadwalk House
5th floor
5 Appold St
Broadgate
London
EC2A 2AG

 
Date: 
31 July 2026
Page 7

 
EXPOTECH HOLDINGS LIMITED
 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 OCTOBER 2025

As restated
2025
2024
Note
£
£

  

Turnover
 4 
15,889,006
16,043,032

Cost of sales
  
(7,699,109)
(7,426,814)

Gross profit
  
8,189,897
8,616,218

Administrative expenses
  
(6,385,740)
(7,067,799)

Exceptional administrative expenses
  
(639,286)
(311,292)

Other operating income
 5 
59
3,163

Operating profit
 6 
1,164,930
1,240,290

Interest receivable and similar income
 9 
152,834
143,469

Interest payable and similar expenses
 10 
(90,296)
(144,282)

Profit before taxation
  
1,227,468
1,239,477

Tax on profit
 11 
(345,704)
(290,012)

Profit for the financial year
  
881,764
949,465

  

Currency translation differences
  
(249,755)
(9,340)

Total comprehensive income for the year
  
632,009
940,125

Profit for the year attributable to:
  

Owners of the parent company
  
881,764
949,465

Total comprehensive income for the year attributable to:
  

Owners of the parent company
  
632,009
940,125

The notes on pages 16 to 33 form part of these financial statements.

Page 8

 
EXPOTECH HOLDINGS LIMITED
REGISTERED NUMBER: 00979709

CONSOLIDATED BALANCE SHEET
AS AT 31 OCTOBER 2025

2025
2024
Note
£
£

Fixed assets
  

Tangible assets
 14 
1,978,747
2,048,490

Investments
 15 
628,498
446,145

  
2,607,245
2,494,635

Current assets
  

Stocks
 16 
2,039,395
2,220,493

Debtors: amounts falling due within one year
 17 
3,001,818
2,510,233

Cash at bank and in hand
  
3,034,007
3,148,502

  
8,075,220
7,879,228

Creditors: amounts falling due within one year
 18 
(2,041,905)
(1,800,007)

Net current assets
  
 
 
6,033,315
 
 
6,079,221

Total assets less current liabilities
  
8,640,560
8,573,856

Creditors: amounts falling due after more than one year
 19 
(1,760,307)
(1,905,712)

Provisions for liabilities
  

Deferred taxation
 21 
(1,505)
(21,405)

Net assets
  
6,878,748
6,646,739


Capital and reserves
  

Called up share capital 
 22 
25,831
25,831

Share premium account
 23 
82,669
82,669

Capital redemption reserve
 23 
4,843
4,843

Profit and loss account
 23 
6,805,772
6,573,763

Equity attributable to owners of the parent company
  
6,919,115
6,687,106

Non-controlling interests
  
(40,367)
(40,367)

Total equity
  
6,878,748
6,646,739


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




A C F Nissen
Director

Date: 31 July 2026

The notes on pages 16 to 33 form part of these financial statements.

Page 9

 
EXPOTECH HOLDINGS LIMITED
REGISTERED NUMBER: 00979709

COMPANY BALANCE SHEET
AS AT 31 OCTOBER 2025

2025
2024
Note
£
£

Fixed assets
  

Tangible assets
 14 
1,687,454
1,687,454

Investments
 15 
1,169,006
986,653

  
2,856,460
2,674,107

Current assets
  

Debtors: amounts falling due within one year
 17 
2,060,940
1,888,518

Cash at bank and in hand
  
1,151,471
1,105,215

  
3,212,411
2,993,733

Creditors: amounts falling due within one year
 18 
(946,670)
(251,236)

Net current assets
  
 
 
2,265,741
 
 
2,742,497

Total assets less current liabilities
  
5,122,201
5,416,604

  

Creditors: amounts falling due after more than one year
 19 
(1,760,307)
(1,905,712)

  

Net assets
  
3,361,894
3,510,892


Capital and reserves
  

Called up share capital 
 22 
25,831
25,831

Share premium account
 23 
82,669
82,669

Capital redemption reserve
 23 
4,843
4,843

Profit and loss account
 23 
3,248,551
3,397,549

Shareholders' funds
  
3,361,894
3,510,892


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




A C F Nissen
Director

Date: 31 July 2026

The notes on pages 16 to 33 form part of these financial statements.

Page 10
 

 
EXPOTECH HOLDINGS LIMITED


 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 OCTOBER 2025



Called up share capital
Share premium account
Capital redemption reserve
Profit and loss account
Equity attributable to owners of parent company
Non-controlling interests
Total equity


£
£
£
£
£
£
£



At 1 November 2023
25,831
82,669
4,843
6,483,638
6,596,981
(40,367)
6,556,614





Profit for the year
-
-
-
949,465
949,465
-
949,465


Currency translation differences
-
-
-
(9,340)
(9,340)
-
(9,340)


Dividends
-
-
-
(850,000)
(850,000)
-
(850,000)





At 1 November 2024
25,831
82,669
4,843
6,573,763
6,687,106
(40,367)
6,646,739





Profit for the year
-
-
-
881,764
881,764
-
881,764


Currency translation differences
-
-
-
(249,755)
(249,755)
-
(249,755)


Dividends
-
-
-
(400,000)
(400,000)
-
(400,000)



At 31 October 2025
25,831
82,669
4,843
6,805,772
6,919,115
(40,367)
6,878,748



The notes on pages 16 to 33 form part of these financial statements.

Page 11
 
EXPOTECH HOLDINGS LIMITED
 

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 OCTOBER 2025


Called up share capital
Share premium account
Capital redemption reserve
Profit and loss account
Total equity

£
£
£
£
£


At 1 November 2023
25,831
82,669
4,843
2,429,710
2,543,053



Profit for the year
-
-
-
1,817,839
1,817,839

Dividends
-
-
-
(850,000)
(850,000)



At 1 November 2024
25,831
82,669
4,843
3,397,549
3,510,892



Profit for the year
-
-
-
251,002
251,002

Dividends
-
-
-
(400,000)
(400,000)


At 31 October 2025
25,831
82,669
4,843
3,248,551
3,361,894


The notes on pages 16 to 33 form part of these financial statements.

Page 12

 
EXPOTECH HOLDINGS LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 OCTOBER 2025

2025
2024
£
£

Cash flows from operating activities

Profit for the financial year
881,764
949,465

Adjustments for:

Depreciation of tangible assets
198,434
156,217

Interest received
(152,834)
(143,469)

Taxation charge
345,704
290,012

Decrease/(increase) in stocks
181,098
(118,919)

(Increase)/decrease in debtors
(522,372)
462,900

Increase in creditors
193,357
61,802

Corporation tax (paid)
(340,547)
(415,811)

Interest paid
90,296
144,282

Net cash generated from operating activities

874,900
1,386,479


Cash flows from investing activities

Purchase of tangible fixed assets
(119,641)
(103,641)

Sale of tangible fixed assets
3,636
-

Purchase of unlisted and other investments
(182,353)
-

Interest received
152,834
143,469

Purchase of convertible notes
-
(38,615)

Short term loans
-
(286,637)

Net cash from investing activities

(145,524)
(285,424)
Page 13

 
EXPOTECH HOLDINGS LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025


2025
2024

£
£



Cash flows from financing activities

Repayment of loans
(145,405)
(140,802)

Dividends paid
(400,000)
(850,000)

Amount introduced by directors
(80,105)
1,417

Interest paid
(90,296)
(144,282)

Net cash used in financing activities
(715,806)
(1,133,667)

Net decrease in cash and cash equivalents
13,570
(32,612)

Cash and cash equivalents at beginning of year
3,148,502
3,190,454

Foreign exchange gains and losses
(128,065)
(9,340)

Cash and cash equivalents at the end of year
3,034,007
3,148,502


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
3,034,007
3,148,502

3,034,007
3,148,502


The notes on pages 16 to 33 form part of these financial statements.
The reconciliation of profit before taxation to cash generated from operations is shown in note 27.

Page 14

 
EXPOTECH HOLDINGS LIMITED
 

CONSOLIDATED ANALYSIS OF NET FUNDS
FOR THE YEAR ENDED 31 OCTOBER 2025




At 1 November 2024
Cash flows
At 31 October 2025
£

£

£

Cash at bank and in hand

3,148,502

(114,495)

3,034,007

Debt due after 1 year

(1,905,712)

145,405

(1,760,307)

Debt due within 1 year

(208,701)

-

(208,701)


1,034,089
30,910
1,064,999

The notes on pages 16 to 33 form part of these financial statements.

Page 15

 
EXPOTECH HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

1.


General information

Expotech Holdings Limited is a private company, limited by shares, registered in England and Wales. The company's registered number and registered office address can be found on the company information page.
The presentation currency of the financial statements is the Pound Sterling (£). The financial statements are rounded to the nearest pound (£). 

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires group management to exercise judgement in applying the group's accounting policies (see note 3).

The company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own statement of comprehensive income in these financial statements.

The following principal accounting policies have been applied:

 
2.2

Basis of consolidation

The consolidated statement of comprehensive income and balance sheet include the financial statements of the company and its subsidiary undertakings, where material, made up to 31 October 2025. The results of the subsidiaries sold or acquired are included in the consolidated statement of comprehensive income up to, or from the date control passes. Intra-group sales and profits are eliminated fully on consolidation. All currency translation adjustments regarding the investments on shares denominated in foreign currency are taken to reserves.

 
2.3

Going concern

The financial statements have been prepared on a going concern basis.
As at 31 October 2025 the group had total net assets of £6,878,748 (2024: £6,646,739) and net current assets of £6,033,315 (2024: £6,079,221).
The directors have considered the budget of the group for the year ended 31 October 2026 and anticipated performance beyond that date.
Based on these the directors are of the opinion that the group is able to meet its liabilities as and when they fall due over the next 12 months from the date of signing of the financial statements. Consequently the group continues to adopt a going concern basis of accounting in preparing the annual financial statements.

  
2.4

Foreign currencies

Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Page 16

 
EXPOTECH HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

2.Accounting policies (continued)

 
2.5

Turnover

The turnover shown in the consolidated statement of comprehensive income includes amounts receivable for orders completed during the year exclusive of discounts and Value Added Tax.  

  
2.6

Pension costs and other post-retirement benefits

The group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the group pays fixed contributions into a separate entity. Once the contributions have been paid the group has no further payment obligations.
The contributions are recognised as an expense in the consolidated statement of comprehensive income when they fall due. Amounts not paid are shown in accruals as a liability in the balance sheet. The assets of the plan are held separately from the group in independently administered funds.

 
2.7

Research and development

Research and development costs are written off as they are incurred. 

 
2.8

Interest income

Interest income is recognised in the consolidated statement of comprehensive income using the effective interest method.

  
2.9

Interest expense

Interest expense is recognised in the consolidated statement of comprehensive income using the effective interest method.

Page 17

 
EXPOTECH HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

2.Accounting policies (continued)

 
2.10

Current and deferred taxation

Tax is recognised in the consolidated statement of comprehensive income except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the company and the group operate and generate income.
The group is a beneficiary of Research & Development (R&D) tax relief in the form of reductions in its annual tax liability, as well as repayable tax credits. Current tax assets of reductions in current tax liabilities for R&D claims are only recognised when the amount can be reliably determined and the probability of HM Revenue & Customs accepting the claim is considered high.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits;
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met; and
Where they relate to timing differences in respect of interests in subsidiaries, associates, branches and joint ventures and the group can control the reversal of the timing differences and such reversal is not considered probable in the foreseeable future.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


 
2.11

Exceptional items

Exceptional items are transactions that fall within the ordinary activities of the group but are presented separately due to their size or incidence.

 
2.12

Tangible fixed assets


Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.

Depreciation is provided on the following basis:

Freehold property
-
nil on land & buildings
Long leasehold
-
nil on land & buildings
Plant and machinery
-
25-50% on cost
Motor vehicles
-
25% on cost
Fixtures and fittings
-
25-50% on cost



Page 18

 
EXPOTECH HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

2.Accounting policies (continued)

 
2.13

Fixed assets investments

Fixed asset investments are stated at cost less provision for impairment. 

 
2.14

Stocks

Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

 
2.15

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.
Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to the consolidated statement of comprehensive income.

 
2.16

Financial instruments

Financial assets and financial liabilities are recognised in the balance sheet when the group becomes a party to the contractual provisions of the instrument.
Trade and other debtors and creditors are classified as basic financial instruments and measured at initial recognition at transaction price. Debtors and creditors are subsequently measured at amortised cost using the effective interest rate method. A provision is established when there is objective evidence that the group will not be able to collect all amounts due.
Cash and cash equivalents are classified as basic financial instruments and comprise cash in hand and at bank and bank overdrafts.
Financial liabilities and equity instruments issued by the group are classified in accordance with the substance of the contractual arrangements entered into and the definitions of a financial liability and an equity instrument. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities. Equity instruments issued by the group are recorded at the proceeds received, net of direct issue costs.

 
2.17

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

Page 19

 
EXPOTECH HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

3.


Judgements in applying accounting policies and key sources of estimation uncertainty

The preparation of financial statements in conformity with generally accepted accounting practice requires management to make estimates and judgement that affect the reported amounts of assets and liabilities as well as the disclosure of contingent assets and liabilities at the balance sheet date and the reported amounts of turnover and expenses during the reporting period.
There is estimation uncertainty in calculating depreciation. A full line by line review of fixed assets is carried out by management regularly. Whilst every attempt is made to ensure that the depreciation policy is as accurate as possible, there remains a risk that the policy does not match the useful life of the assets.
There is estimation uncertainty in calculating stock provisions. Management review stock provisions on a regular basis to ensure that the stock provisions accurately reflect obsolescence and other potential causes of impairment. Whilst every attempt is made to ensure that provisions against stock are accurate and reflect the actual stock position there remains a risk that the provision does not reflect the actual stock adjustment required.
There is estimation uncertainty in calculating work in progress. Management calculate work in progress at cost based on the values allocated to the job. Whilst every attempt is made to ensure all costs are allocated to work in progress, however there remains a risk that costs are not allocated accurately.


4.


Turnover

The turnover and profit before taxation are attributable to the one principal activity of the group.

2025
2024
£
£

United Kingdom
1,126,700
1,592,144

Rest of Europe
5,361,410
4,503,376

Rest of the world
9,400,896
9,947,512

15,889,006
16,043,032



5.


Other operating income

2025
2024
£
£

Other operating income
59
110

Government grants receivable
-
3,053

59
3,163


Page 20

 
EXPOTECH HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

6.


Operating profit

The operating profit is stated after charging/(crediting):

2025
2024
£
£

Depreciation- owned assets
198,434
156,180

Audit and accountancy fees
78,540
74,800

Foreign exchange differences
(139,571)
62,297

Audit and accountancy fees includes £73,679 (2024: £70,170) in respect of other services, including the audit fee of subsidiaries.


7.


Employees

Staff costs, including directors' remuneration, were as follows:


Group
Group
2025
2024
£
£


Wages and salaries
5,292,433
5,161,640

Social security costs
649,059
605,089

Cost of defined contribution scheme
252,367
228,133

6,193,859
5,994,862


The average monthly number of employees, including the directors, during the year was as follows:


        2025
        2024
            No.
            No.







Production staff
38
42



Administrative staff
58
65



Management staff
7
7

103
114

Page 21

 
EXPOTECH HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

8.


Directors' remuneration

2025
2024
£
£

Directors' emoluments
915,453
895,510

Directors' pension contributions to money purchase schemes
65,103
58,865

980,556
954,375


During the year retirement benefits were accruing to 4 directors (2024: 4) in respect of defined contribution pension schemes.

The highest paid director received remuneration of £303,774 (2024: £338,097).

The value of the group's contributions paid to a defined contribution pension scheme in respect of the highest paid director amounted to £19,706 (2024: £18,582).


9.


Interest receivable

2025
2024
£
£


Other interest receivable
152,834
143,469


10.


Interest payable and similar expenses

2025
2024
£
£


Bank interest
90,296
75,578

Other interest
-
68,704

90,296
144,282

Page 22

 
EXPOTECH HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

11.


Taxation


2025
2024
£
£

Corporation tax


Current tax on profits for the year
14,749
32,543

Adjustments in respect of previous periods
8,589
(87,931)


23,338
(55,388)

Foreign tax


Foreign tax on income for the year
342,173
359,339

Total current tax
365,511
303,951

Deferred tax


Origination and reversal of timing differences
(19,807)
(13,939)


Tax on profit
345,704
290,012

Factors affecting tax charge for the year

The tax assessed for the year is lower than (2024: lower than) the standard rate of corporation tax in the UK of 25% (2024: 25%). The differences are explained below:

2025
2024
£
£


Profit before tax
1,227,468
1,239,477


Profit multiplied by standard rate of corporation tax in the UK of 25% (2024: 25%)
306,867
309,869

Effects of:


Depreciation in excess of capital allowances
10,369
8,837

Utilisation of tax losses
-
(16,495)

Oversea tax rate
105,057
261,866

Prior period adjustments
8,589
(87,931)

R&D tax credit
(65,371)
(146,174)

Group relief
-
(26,021)

Deferred tax
(19,807)
(13,939)

Total tax charge for the year
345,704
290,012


Factors that may affect future tax charges

There were no factors that may affect future tax charges.

Page 23

 
EXPOTECH HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

11.

Taxation (continued)

Tax effects relating to effects of other comprehensive income


Gross
Tax
2025
Net

£
£
£

Foreign currency translation
(249,755)
-
(249,755)

Gross
Tax
2024
Net

£
£
£

Foreign currency translation
(9,340)
-
(9,340)


12.


Dividends

2025
2024
£
£


Interim
400,000
850,000


13.


Exceptional items

As restated
2025
2024
£
£


Exceptional items
639,286
311,292

During the year, the group incurred costs of £639,286 (2024: £311,292) in connection with the implementation of a new cloud-based Enterprise Resource Planning (ERP) system. These costs comprise principally external consultancy fees for the design, configuration and deployment of the system, together with associated information technology hardware expenditure.
The ERP system is accessed under a Software-as-a-Service arrangement and, accordingly, the group does not control an underlying software asset. The implementation costs have therefore been recognised in the consolidated statement of comprehensive income as incurred, in accordance with the group's accounting policies and having regard to the IFRS Interpretations Committee agenda decision of April 2021 on configuration and customisation costs in a cloud computing arrangement.
The directors consider these costs to be exceptional by virtue of their size and their non-recurring nature, arising from a one-off business transformation project. They have been presented separately on the face of the consolidated statement of comprehensive income to enable a clearer understanding of the group's underlying financial performance. The project is expected to be substantively complete in the following financial year, after which no further exceptional costs of this nature are anticipated.

Page 24

 
EXPOTECH HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

14.


Tangible fixed assets

Group






Freehold property
Long leasehold
Plant and machinery
Motor vehicles
Fixtures and fittings
Total

£
£
£
£
£
£



Cost


At 1 November 2024
1,757,738
133,351
135,610
28,786
1,585,998
3,641,483


Additions
605
24,465
1,884
-
92,687
119,641


Disposals
-
-
-
-
(182,226)
(182,226)


Exchange adjustments
-
-
-
-
(8,310)
(8,310)



At 31 October 2025

1,758,343
157,816
137,494
28,786
1,488,149
3,570,588



Depreciation


At 1 November 2024
25,902
55,681
111,396
28,786
1,371,228
1,592,993


Charge for the year
14,401
30,403
18,573
-
135,057
198,434


Disposals
-
-
-
-
(178,590)
(178,590)


Exchange adjustments
-
-
-
-
(20,996)
(20,996)



At 31 October 2025

40,303
86,084
129,969
28,786
1,306,699
1,591,841



Net book value



At 31 October 2025
1,718,040
71,732
7,525
-
181,450
1,978,747



At 31 October 2024
1,731,836
77,670
24,214
-
214,770
2,048,490

Page 25

 
EXPOTECH HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

           14.Tangible fixed assets (continued)


Company






Freehold property

£

Cost


At 1 November 2024 and 31 October 2025
1,687,454






Net book value



At 31 October 2024 and 31 October 2025
1,687,454







15.


Fixed asset investments

Group





Other investments not loans

£



Cost


At 1 November 2024
446,145


Additions
182,353



At 31 October 2025
628,498






Net book value



At 31 October 2025
628,498



At 31 October 2024
446,145

Page 26

 
EXPOTECH HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025
Company





Investments in subsidiary companies
Other investments not loans
Total

£
£
£



Cost


At 1 November 2024
540,508
446,145
986,653


Additions
-
182,353
182,353



At 31 October 2025
540,508
628,498
1,169,006






Net book value



At 31 October 2025
540,508
628,498
1,169,006



At 31 October 2024
540,508
446,145
986,653





Group and company
Investments were as follows:









Subsidiary undertakings


The following were subsidiary undertakings of the company:

Name

Registered office

Principal activity

Class of shares

Holding

Expo Technologies Limited
Unit 2 Summit Business Park,Hanworth Rd, Sunbury on  Thames, Middlesex TW 16 5DB
Manufacture of control systems and equipment
100
100%
Expo Pharma Engineering Services Limited
Incorporated in Ireland
Sale of control systems and equipment
100
95%
Qingdao Expo M & E Technologies Co Ltd
Incorporated in China
Design and develop control systems.
100
100%
Expo Technologies Inc.
Incorporated in USA
Design and develop control systems.
100
100%

Page 27

 
EXPOTECH HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025
Subsidiary undertakings (continued)

The aggregate of the share capital and reserves as at 31 October 2025 and the profit or loss for the year ended on that date for the subsidiary undertakings were as follows:

Name
Aggregate of share capital and reserves
Profit/(Loss)
£
£

Expo Technologies Limited
2,212,414
553,345

Expo Pharma Engineering Services Limited
(1,426,103)
(27,578)

Qingdao Expo M & E Technologies Co Ltd
1,733,683
545,629

Expo Technologies Inc.
1,430,144
218,920


16.


Stocks

Group
Group
2025
2024
£
£

Raw materials
2,039,395
2,220,493


The company has no stock.

Page 28

 
EXPOTECH HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

17.


Debtors

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£


Trade debtors
1,964,298
1,720,331
-
-

Amounts owed by group undertakings
-
-
1,494,628
1,491,047

Other debtors
757,166
525,833
538,687
374,941

Prepayments and accrued income
280,354
264,069
27,625
22,530

3,001,818
2,510,233
2,060,940
1,888,518



18.


Creditors: Amounts falling due within one year

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Bank loans
208,701
208,701
208,701
208,701

Trade creditors
428,626
431,784
2,664
3,060

Amounts owed to group undertakings
-
-
247,289
-

Corporation tax
84,266
35,725
84,266
35,725

Other taxation and social security
73,059
161,357
-
-

Other creditors
293,872
172,553
-
-

Accruals and deferred income
953,381
789,887
403,750
3,750

2,041,905
1,800,007
946,670
251,236



19.


Creditors: Amounts falling due after more than one year

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Bank loans
1,760,307
1,905,712
1,760,307
1,905,712




Page 29

 
EXPOTECH HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

20.


Loans


Analysis of the maturity of loans is given below:


Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Amounts falling due within one year

Bank loans
208,701
208,701
208,701
208,701

Amounts falling due 1-2 years

Bank loans
208,701
208,701
208,701
208,701

Amounts falling due 2-5 years

Bank loans
1,551,606
1,697,011
1,551,606
1,697,011


1,969,008
2,114,413
1,969,008
2,114,413


The bank loan is secured over the freehold property.


21.


Deferred taxation


Group



2025


£






At beginning of year
21,405


Charged to consolidated statement of comprehensive income
19,900



At end of year
1,505





The provision for deferred taxation is made up as follows:

Group
Group
2025
2024
£
£

Accelerated capital allowances
1,505
21,405

Page 30

 
EXPOTECH HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

22.


Share capital

2025
2024
£
£
Allotted, called up and fully paid



310,810 Ordinary A shares of £0.05 each
15,541
15,541
51,453 Ordinary B shares of £0.05 each
2,573
2,573
51,452 Ordinary C shares of £0.05 each
2,572
2,572
51,452 Ordinary D shares of £0.05 each
2,572
2,572
51,453 Ordinary E shares of £0.05 each
2,573
2,573

25,831

25,831



23.


Reserves

Share premium account

The share premium account represents amounts paid for the issue of shares in excess of the nominal value.

Capital redemption reserve

Capital redemption reserve The capital redemption reserve represents balances arising on the issue of share capital pre-2014.

Profit and loss account

Profit and loss account represents cumulative profits or losses, net of dividends paid and other adjustments.


24.


Share-based payments

In order to provide incentive, the board of directors have granted share options in Expotech Holdings Limited to certain employees of Expo Technologies Limited. At 31 October 2025 there were outstanding options to purchase up to 110,000 (2024: 110,000) Ordinary F Shares of £0.05 (2024: £0.05) each granted under H M Revenue and Customs Enterprise Management Incentive Scheme Rules.
The options become exercisable at various dates from the initial vesting commencement date of 1 November  2022.
The fair value of options granted are not regarded as material and details of the share options granted are detailed above.

Page 31

 
EXPOTECH HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

25.


Directors' advances, credits and guarantees

The following advances and credits to a director subsisted during the years ended 31 October 2024 and 31 October 2025:





2025
2024
£
£

A C F Nissen


Balance outstanding at start of year
1,323
2,740

Amounts advanced
80,105
(1,417)

Balance outstanding at end of year
81,428
1,323

Interest of 5% per annum is charged on the directors loan account balance. The loan was repaid in November 2025. 


26.


Related party transactions

The group 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.
Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements.
During the year ended 31 October 2025 professional fees totalling £40,000 (2024: £61,017) were paid to Nissen & Partners Co Limited, a company in which the director, A C F Nissen is a 50% shareholder.
During the year ended 31 October 2025 fees totalling £45,300 (2024: £53,250) were paid to the director J Scott-Maxwell for services provided.
During the year ended 31 October 2025 fees totalling £30,068 (2024: £32,475) were paid to Virtual Office Group Limited from Expo Technologies Limited, a company in which A C F Nissen is a director and shareholder.
As at 31 October 2025, Expotech Holdings Limited was owed £144,661 (2024: £137,096) from Virtual Office Group Limited, a company in which A C F Nissen is a director and shareholder. This loan accrues interest at 6% per annum payable monthly in arrears and is repayable by 31 December 2026. The loan is secured by 400 ordinary shares in Expotech Holdings Limited held by A C F Nissen.
As at 31 October 2025, Expotech Holdings Limited was owed £151,516 (2024: £Nil) from Ariael Limited, a company in which J Scott-Maxwell is a director and shareholder. This loan accrues interest at 6% per annum payable monthly in arrears and is repayable by 31 December 2027. 
As at 31 October 2025, Expotech Holdings Limited was owed £81,428 (2024: £58,698) from A C F Nissen.
As at 31 October 2025, Expo Technologies Limited owed £3,000 (2024: £3,162) to Virtual Office Group Limited, a company in which A C F Nissen is a director and shareholder. This loan is interest free and repayable on demand.

Page 32

 
EXPOTECH HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

27.


Reconciliation of profit before taxation to cash generated from operations

2025
2024
£
£



Profit before taxation
1,227,468
1,239,477

Depreciation charges
198,434
156,217

Finance costs
90,296
144,282

Finance income
(152,834)
(143,469)

1,363,364
1,396,507



Decrease/(increase) in stocks
181,098
(118,919)

(Increase)/decrease in debtors
(522,372)
462,900

Increase in creditors
193,357
61,802

Cash generated from operations
1,215,447
1,802,290


28.


Controlling party

The ultimate controlling parties are Mr Anthony Nissen and Mr Richard Nissen.

Page 33