Pioneer Safety Group Limited
Annual Report and Financial Statements
For the year ended 31 December 2025
Company Registration No. 14846393 (England and Wales)
Pioneer Safety Group Limited
Company Information
Directors
J P Morgan
S R Noakes
T J Huez
(Appointed 2 April 2026)
J S Dhillon
(Appointed 2 April 2026)
S P Barrette
(Appointed 2 April 2026)
J M Foley
(Appointed 2 April 2026)
Company number
14846393
Registered office
23 Dolphin Road
Shoreham-By-Sea
England
BN43 6PB
Auditor
Moore Kingston Smith LLP
Orbital House
20 Eastern Road
Romford
Essex
RM1 3PJ
Pioneer Safety Group Limited
Contents
Page
Strategic report
1
Directors' report
2 - 4
Independent auditor's report
5 - 9
Profit and Loss Account
10
Group statement of comprehensive income
11
Group balance sheet
12 - 13
Company balance sheet
14
Group statement of changes in equity
15
Company statement of changes in equity
16
Group statement of cash flows
17
Notes to the financial statements
18 - 40
Pioneer Safety Group Limited
Strategic Report
For the year ended 31 December 2025
Page 1

The directors present the strategic report for the year ended 31 December 2025.

Review of the business

The company operates as a holding company of industrial safety companies within a group that operate in the flame protection, electric power and control systems markets for product and equipment operating in ATEX, ruggedized and safety critical environments.

 

On 31 March 2025 Pioneer Ideso Holdings Limited transferred its ownership of Pyroban Group Limited and Pyropress (PropCo) Limited to Pioneer Safety Group Limited, by way of share for share exchange. Pioneer Ideso Holdings Limited remains the parent company of Pioneer Safety Group Limited.

Key perforamnce indicators and financial performance

The group has defined its key performance indicators to align performance and accountability to its strategic plan. The key focus of KPIs is on several financial and operational performance measures, designed to ensure that the strategy successfully delivers increased value to shareholders.

 

Group sales revenue of £24,454,000 (2024: £7,299,000) increased by £17,155,000, mainly due to the acquisitions in the year.

 

The increase in revenue resulted in an increase in gross profit of £6,859,000 to £10,363,000 (2024: £3,504,000) at a gross margin of 42% (2024: 48%).

 

The group results for the financial year amounted to a net profit after tax of £2,994,000 (2024: £302,000 loss) and earnings before tax, interest, depreciation, and amortisation of £3,254,000 (2024: £477,000). The net assets as at 31 December 2025 amounted to £3,890,000 (2024: £24,000 net liabilities).

Principal risks and uncertainties

The directors consider the key business risks and uncertainties affecting the group relate to markets and competition, in response to which the group is continuing to invest in the development of its products and services.

Going concern

The directors believe that preparing the financial statements on the going concern basis is appropriate due to the positive net assets position of the group.

Future developments

On 2nd April 2026, the group was sold to Cognesense Holdings UK Limited.

On behalf of the board

J P Morgan
Director
21 August 2026
Pioneer Safety Group Limited
Directors' Report
For the year ended 31 December 2025
Page 2

The directors present their annual report and financial statements for the year ended 31 December 2025.

Principal activities

The principal activity of the company continued to be that of a holding company.

 

The principal activities of the group are the development, production and sale of flame protection systems for equipment operating in hazardous areas and the provision of associated consultancy and training worldwide.

Results and dividends

The results for the year are set out on page 10.

No ordinary dividends were paid. The directors do not recommend payment of a further dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

J P Morgan
G E Nicholson
(Resigned 2 April 2026)
S R Noakes
B Quarendon
(Resigned 2 April 2026)
T J Huez
(Appointed 2 April 2026)
J S Dhillon
(Appointed 2 April 2026)
S P Barrette
(Appointed 2 April 2026)
J M Foley
(Appointed 2 April 2026)
Financial instruments and risks
Principal financial instruments, objectives and policies

The group is exposed to a variety of financial risks. The group's overall risk management programme seeks to minimise the potential risks for the group. The Board reviews and agrees policies for managing risks, the most important components of financial risk affecting the group are set out below.

 

The group’s principal financial instruments include trade debtors and trade creditors arising directly from its operations as well as inter-company loans and credit facilities.

Liquidity risk

The group manages its cash and borrowing requirements in order to maximise interest income and minimise interest expense, whilst ensuring the group has sufficient liquid resources to meet the operating needs of the business.

Interest rate risk

The group is exposed to fair value interest rate risk on its fixed rate borrowings and cash flow interest rate risk on floating rate deposits, bank overdrafts and loans. The group uses interest rate derivatives to manage the mix of fixed and variable rate debt so as to reduce its exposure to changes in interest rates.

Foreign currency risk

The group’s principal foreign currency exposures arise from trading with overseas companies. Group policy permits but does not demand that these exposures may be hedged in order to fix the cost in sterling. This hedging activity involves the use of foreign exchange forward contracts.

Pioneer Safety Group Limited
Directors' Report (Continued)
For the year ended 31 December 2025
Page 3
Credit risk

Investments of cash surpluses, borrowings and derivative instruments are made through banks and companies which must fulfil credit rating criteria approved by the Board.

 

All customers who wish to trade on credit terms are subject to credit verification procedures. Trade debtors are monitored on an ongoing basis and provision is made for doubtful debts where necessary.

Research and development

The group is committed to research and development activities. A number of programmes are being undertaken to widen the product portfolio for customers in the Oil & Gas sector.

Auditor

The auditor, Moore Kingston Smith LLP, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of directors' responsibilities

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

United Kingdom company law requires the directors to prepare financial statements for each financial year. Under that law, the directors have elected to prepare the group and parent company 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 parent company, and of the profit or loss of the group for that period.

In preparing these financial statements, the directors are required to:

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and parent company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and parent 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 parent company, and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Matters included in the strategic report

The truegroup has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of future developments.

Pioneer Safety Group Limited
Directors' Report (Continued)
For the year ended 31 December 2025
Page 4
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
J P Morgan
Director
21 August 2026
Pioneer Safety Group Limited
Independent Auditor's Report
To the Members of Pioneer Safety Group Limited
Page 5
Opinion

We have audited the financial statements of Pioneer Safety Group Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2025 which comprise the Group Profit and Loss Account, 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:

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 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.

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 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.

Pioneer Safety Group Limited
Independent Auditor's Report (Continued)
To the Members of Pioneer Safety Group Limited
Page 6

Opinions on other matters prescribed by the Companies Act 2006

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

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:

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 group's and 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 parent company or to cease operations, or have no realistic alternative but to do so.

Pioneer Safety Group Limited
Independent Auditor's Report (Continued)
To the Members of Pioneer Safety Group Limited
Page 7
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.

As part of an audit in accordance with ISAs (UK) we exercise professional judgement and maintain professional scepticism throughout the audit. We also:

 

We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.

 

Pioneer Safety Group Limited
Independent Auditor's Report (Continued)
To the Members of Pioneer Safety Group Limited
Page 8

Explanation as to what extent the audit was considered capable of detecting irregularities, including

fraud

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.

 

The objectives of our audit in respect of fraud, are; to identify and assess the risks of material misstatement of the financial statements due to fraud; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, through designing and implementing appropriate responses to those assessed risks; and to respond appropriately to instances of fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both management and those charged with governance of the company.

 

Our approach was as follows:

Ÿ

 

There are inherent limitations in the audit procedures described above. We are less likely to become aware of instances of non-compliance with laws and regulations that are not closely related to events and transactions reflected in the financial statements. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.

Other matters

The corresponding figures in the financial statements for the group were not audited as the group did not require a statutory audit under the Companies Act 2006 in the prior year.

Pioneer Safety Group Limited
Independent Auditor's Report (Continued)
To the Members of Pioneer Safety Group Limited
Page 9

Use of our report

This report is made solely to the parent 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 parent 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 parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Karen Wardell (Senior Statutory Auditor)
21 August 2026
for and on behalf of Moore Kingston Smith LLP
Chartered Accountants
Orbital House
20 Eastern Road
Romford
Essex
RM1 3PJ
Pioneer Safety Group Limited
Group Profit and Loss Account
For the year ended 31 December 2025
Page 10
2025
2024
Notes
£000
£000
Turnover
3
24,455
7,298
Cost of sales
(14,091)
(3,795)
Gross profit
10,364
3,503
Distribution costs
(394)
(197)
Administrative expenses
(7,511)
(3,316)
Other operating income
133
-
0
Operating profit/(loss)
4
2,592
(10)
Interest receivable and similar income
7
7
9
Interest payable and similar expenses
8
(3)
(1)
Amounts written off investments
9
501
-
Profit/(loss) before taxation
3,097
(2)
Tax on profit/(loss)
10
(103)
(300)
Profit/(loss) for the financial year
2,994
(302)
Profit/(loss) for the financial year is attributable to:
- Owner of the parent company
2,542
(319)
- Non-controlling interests
452
17
2,994
(302)
Pioneer Safety Group Limited
Group Statement of Comprehensive Income
For the year ended 31 December 2025
Page 11
2025
2024
£000
£000
Profit/(loss) for the year
2,994
(302)
Other comprehensive income
Currency translation gain/(loss) taken to retained earnings
135
(88)
Total comprehensive income for the year
3,129
(390)
Total comprehensive income for the year is attributable to:
- Owners of the parent company
2,662
(401)
- Non-controlling interests
467
11
3,129
(390)
Pioneer Safety Group Limited
Group Balance Sheet
As at 31 December 2025
31 December 2025
Page 12
2025
2024
Notes
£000
£000
£000
£000
Fixed assets
Goodwill
11
3,717
4,189
Negative goodwill
11
(4,617)
-
0
Net goodwill
(900)
4,189
Other intangible assets
11
188
135
Total intangible assets
(712)
4,324
Tangible assets
12
1,642
278
930
4,602
Current assets
Stocks
16
5,382
1,264
Debtors
17
6,124
1,366
Cash at bank and in hand
1,968
676
13,474
3,306
Creditors: amounts falling due within one year
18
(9,848)
(7,719)
Net current assets/(liabilities)
3,626
(4,413)
Total assets less current liabilities
4,556
189
Creditors: amounts falling due after more than one year
19
(10)
(18)
Provisions for liabilities
Provisions
21
(623)
(175)
Deferred tax liability
22
(33)
(20)
(656)
(195)
Net assets/(liabilities)
3,890
(24)
Capital and reserves
Called up share capital
24
-
0
-
0
Profit and loss reserves
2,477
(185)
Equity attributable to owner of the parent company
2,477
(185)
Non-controlling interests
1,413
161
Total equity
3,890
(24)
Pioneer Safety Group Limited
Group Balance Sheet (Continued)
As at 31 December 2025
Page 13

These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.

The financial statements were approved by the board of directors and authorised for issue on 21 August 2026 and are signed on its behalf by:
21 August 2026
J P Morgan
Director
Company Registration No. 14846393
Pioneer Safety Group Limited
Company Balance Sheet
As at 31 December 2025
31 December 2025
Page 14
2025
2024
Notes
£000
£000
£000
£000
Fixed assets
Investments
13
86
86
Current assets
-
-
Creditors: amounts falling due within one year
18
(86)
(86)
Net current liabilities
(86)
(86)
Net assets
-
0
-
0
Called up share capital
24
-
0
-
0

As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £0 (2024 - £0 profit).

The financial statements were approved by the board of directors and authorised for issue on 21 August 2026 and are signed on its behalf by:
21 August 2026
J P Morgan
Director
Company Registration No. 14846393
Pioneer Safety Group Limited
Group Statement of Changes in Equity
For the year ended 31 December 2025
Page 15
Share capital
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
£000
£000
£000
£000
£000
Balance at 1 January 2024
-
0
216
216
167
383
Year ended 31 December 2024:
Loss for the year
-
(319)
(319)
17
(302)
Other comprehensive income:
Currency translation differences
-
(88)
(88)
-
(88)
Amounts attributable to non-controlling interests
-
6
6
(6)
-
Total comprehensive income
-
(401)
(401)
11
(390)
Acquisition of subsidiary
-
-
-
(17)
(17)
Balance at 31 December 2024
-
0
(185)
(185)
161
(24)
Year ended 31 December 2025:
Profit for the year
-
2,542
2,542
452
2,994
Other comprehensive income:
Currency translation differences
-
135
135
-
135
Amounts attributable to non-controlling interests
-
(15)
(15)
15
-
Total comprehensive income
-
2,662
2,662
467
3,129
Acquisition of subsidiary
-
-
-
785
785
Balance at 31 December 2025
-
0
2,477
2,477
1,413
3,890
Pioneer Safety Group Limited
Company Statement of Changes in Equity
For the year ended 31 December 2025
Page 16
Share capital
£000
Balance at 1 January 2024
-
0
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
Balance at 31 December 2024
-
0
Year ended 31 December 2025:
Profit and total comprehensive income
-
Balance at 31 December 2025
-
0
Pioneer Safety Group Limited
Group Statement of Cash Flows
For the year ended 31 December 2025
Page 17
2025
2024
Notes
£000
£000
£000
£000
Cash flows from operating activities
Cash generated from operations
29
1,989
2,475
Interest paid
(3)
(1)
Income taxes (paid)/refunded
(622)
114
Net cash inflow from operating activities
1,364
2,588
Investing activities
Purchase of business
278
(2,550)
Purchase of intangible assets
(39)
-
Purchase of tangible fixed assets
(309)
(2)
Interest received
7
9
Net cash used in investing activities
(63)
(2,543)
Financing activities
Payment of finance leases obligations
(9)
(9)
Net cash used in financing activities
(9)
(9)
Net increase in cash and cash equivalents
1,292
36
Cash and cash equivalents at beginning of year
676
640
Cash and cash equivalents at end of year
1,968
676
Pioneer Safety Group Limited
Notes to the Group Financial Statements
For the year ended 31 December 2025
Page 18
1
Accounting policies
Company information

Pioneer Safety Group Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 23 Dolphin Road, Shoreham-By-Sea, England, BN43 6PB.

 

The group consists of Pioneer Safety Group Limited and all of its subsidiaries.

1.1
Basis of preparation

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £000.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

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:

 

 

The financial statements of the parent company Pioneer Safety Group Limited and its subsidiaries are consolidated in the financial statements of Pioneer Ideso Holdings Limited and Longacre Group Limited. Both consolidated financial statements are available from their registered office, 1 Mercer Street, London, WC2H 9QJ.

 

Pioneer Safety Group Limited
Notes to the Group Financial Statements (Continued)
For the year ended 31 December 2025
1
Accounting policies
(Continued)
Page 19
1.2
Business combinations

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Pioneer Safety Group Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

All financial statements are made up to 31 December 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

1.4
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future and for a period of not less than twelve months from the date of approval of the financial statements. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.5
Revenue

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

 

When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.

Pioneer Safety Group Limited
Notes to the Group Financial Statements (Continued)
For the year ended 31 December 2025
1
Accounting policies
(Continued)
Page 20

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

 

Revenue from contracts for the provision of service contracts is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.

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 - negative goodwill and goodwill

Negative goodwill represents the excess of the inducement received to acquire a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Negative goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

 

Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. Initially it is recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Both positive and negative goodwill amounts are considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.8
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Pioneer Safety Group Limited
Notes to the Group Financial Statements (Continued)
For the year ended 31 December 2025
1
Accounting policies
(Continued)
Page 21

Amortisation 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:

Software
Straight line over 3 years
Patents & licences
Straight line over 5 years
Intellectual property
Straight line over 5 years
1.9
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold land and buildings
2% per annum, straight line on buildings. Land is not depreciated
Leasehold improvements
Over the term of the lease
Plant and equipment
3 to 10 years on a straight line basis
Fixtures and fittings
3 to 5 years on a straight line basis

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.

1.10
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.11
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.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

Pioneer Safety Group Limited
Notes to the Group Financial Statements (Continued)
For the year ended 31 December 2025
1
Accounting policies
(Continued)
Page 22

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.12
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.13
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.

1.14
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.

Pioneer Safety Group Limited
Notes to the Group Financial Statements (Continued)
For the year ended 31 December 2025
1
Accounting policies
(Continued)
Page 23
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.

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.

1.15
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.

1.16
Taxation

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

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Pioneer Safety Group Limited
Notes to the Group Financial Statements (Continued)
For the year ended 31 December 2025
1
Accounting policies
(Continued)
Page 24
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.

1.17
Provisions

Provisions are recognised when the group has a legal or constructive present obligation as a result of a past event, it is probable that the group will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

1.18
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.19
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.20
Leases
As lessee

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Pioneer Safety Group Limited
Notes to the Group Financial Statements (Continued)
For the year ended 31 December 2025
1
Accounting policies
(Continued)
Page 25

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.

1.21
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.

The results of overseas subsidiary undertakings are translated into the presentational currency at the average rate of exchange for the period. Assets and liabilities are translated at the rate ruling at the balance sheet date. All resulting differences are recognised in other comprehensive income.

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.

Pioneer Safety Group Limited
Notes to the Group Financial Statements (Continued)
For the year ended 31 December 2025
2
Judgements and key sources of estimation uncertainty
(Continued)
Page 26
Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Intangible fixed assets

The annual amortisation charge for intangible assets is sensitive to changes in the estimated lives and residual values of the assets. The useful economic lives and residual values are re-assessed annually.

 

Goodwill impairment reviews are also performed annually. These reviews require an estimation of the value in use of the cash generating units to which goodwill has been allocated. The value in use calculation requires the entity to estimate the future cash flows expected to arise for the cash generating unit and a suitable discount rate to calculate present value.

 

See note 11 for the carrying amount of the intangible assets and notes 1.7 and 1.8 for the useful economic lives for each class of asset.

Tangible fixed assets

The annual depreciation charge for property, plant and equipment is sensitive to changes in the estimated useful economic lives and residual values of the assets. The useful economic lives and residual values are re-assessed annually. They are amended when necessary to reflect current estimates, based on technological advancement, future investments, economic utilisation and the physical condition of the assets.

 

See note 12 for the carrying amount of the property, plant and equipment and note 1.9 for the useful economic lives for each class of asset.

Stock provision

The level of stocks and the stock provision are set out in note 16. For each line of stock, a provision is made against the cost of the stock, where the Net Realisable Value is less than cost. Net Realisable Value is the estimated selling price for stocks less all estimated costs of completion and costs necessary to make the sale. The estimated selling price for each stock line is a judgement based mainly on recent selling patterns for that product.

Provisions

Provisions have been made for dilapidations and customer warranty costs. These provisions are estimates and the actual costs and timing of future cash flows are dependent on future events. The difference between expectations and the actual future liability will be accounted for in the period when such determination is made.

3
Turnover and other revenue
2025
2024
£000
£000
Turnover analysed by class of business
Goods
23,514
7,298
Services
941
-
24,455
7,298
Pioneer Safety Group Limited
Notes to the Group Financial Statements (Continued)
For the year ended 31 December 2025
3
Turnover and other revenue
(Continued)
Page 27
2025
2024
£000
£000
Turnover analysed by geographical market
United Kingdom
11,598
2,485
Europe
7,227
3,310
Rest of the World
5,630
1,503
24,455
7,298
2025
2024
£000
£000
Other revenue
Interest income
7
9
4
Operating profit/(loss)
2025
2024
£000
£000
Operating profit/(loss) for the year is stated after charging/(crediting):
Exchange gains
(10)
(14)
Research and development costs
52
16
Fees payable to the group's auditor for the audit of the group's financial statements
89
25
Depreciation of tangible fixed assets
255
37
Amortisation of intangible assets
207
450
Operating lease charges
713
96
5
Employees

The average monthly number of persons (including directors) employed by the group and company during the year was:

Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
89
21
-
-
103
20
-
-
Total
192
41
0
0
Pioneer Safety Group Limited
Notes to the Group Financial Statements (Continued)
For the year ended 31 December 2025
5
Employees
(Continued)
Page 28

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£000
£000
£000
£000
Wages and salaries
6,854
1,498
-
0
-
0
Social security costs
956
336
-
-
Pension costs
315
10
-
0
-
0
8,125
1,844
-
0
-
0
6
Directors' remuneration
2025
2024
£000
£000
Remuneration for qualifying services
396
-
Company pension contributions to defined contribution schemes
27
-
422
-

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 0 (2024 - 0).

Remuneration disclosed above includes the following amounts paid to the highest paid director:
2025
2024
£000
£000
Remuneration for qualifying services
164
-
Company pension contributions to defined contribution schemes
8
-
7
Interest receivable and similar income
2025
2024
£000
£000
Interest income
Interest on bank deposits
7
9
8
Interest payable and similar expenses
2025
2024
£000
£000
Other interest
3
1
Pioneer Safety Group Limited
Notes to the Group Financial Statements (Continued)
For the year ended 31 December 2025
Page 29
9
Amounts written off investments
2025
2024
£000
£000
Amounts written back to current loans
167
-
Amounts written back to financial liabilities
334
-
501
-
10
Taxation
2025
2024
£000
£000
Current tax
UK corporation tax on profits for the current period
102
205
Adjustments in respect of prior periods
(33)
73
Total current tax
69
278
Deferred tax
Origination and reversal of timing differences
34
22
Total tax charge
103
300

The actual charge for the year can be reconciled to the expected charge/(credit) for the year based on the profit or loss and the standard rate of tax as follows:

2025
2024
£000
£000
Profit/(loss) before taxation
3,097
(2)
Expected tax charge/(credit) based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
774
(1)
Tax effect of expenses that are not deductible in determining taxable profit
-
301
Tax effect of income not taxable in determining taxable profit
(64)
-
0
Fixed asset timing difference
72
-
0
Movement in deferred tax not recognised
(114)
-
0
Pre acquisition profits
250
-
0
Group relief
(815)
-
0
Taxation charge
103
300
Pioneer Safety Group Limited
Notes to the Group Financial Statements (Continued)
For the year ended 31 December 2025
Page 30
11
Intangible fixed assets
Group
Goodwill
Negative goodwill
Software
Patents & licences
Intellectual property
Total
£000
£000
£000
£000
£000
£000
Cost
At 1 January 2025
4,718
-
0
140
-
0
52
4,910
Additions - separately acquired
-
0
-
0
39
-
0
-
0
39
Additions - business combinations
-
0
(4,991)
14
5
103
(4,869)
Exchange adjustments
-
0
-
0
1
-
0
-
0
1
At 31 December 2025
4,718
(4,991)
194
5
155
81
Amortisation and impairment
At 1 January 2025
529
-
0
43
-
0
14
586
Amortisation charged for the year
472
(374)
29
1
79
207
At 31 December 2025
1,001
(374)
72
1
93
793
Carrying amount
At 31 December 2025
3,717
(4,617)
122
4
62
(712)
At 31 December 2024
4,189
-
0
97
-
0
38
4,324
The company had no intangible fixed assets at 31 December 2025 or 31 December 2024.
Pioneer Safety Group Limited
Notes to the Group Financial Statements (Continued)
For the year ended 31 December 2025
Page 31
12
Tangible fixed assets
Group
Freehold land and buildings
Leasehold improvements
Plant and equipment
Fixtures and fittings
Total
£000
£000
£000
£000
£000
Cost
At 1 January 2025
-
0
50
251
14
315
Additions
-
0
63
162
84
309
Business combinations
613
449
138
100
1,300
Exchange adjustments
-
0
1
(6)
(1)
(6)
At 31 December 2025
613
563
545
197
1,918
Depreciation and impairment
At 1 January 2025
-
0
9
24
4
37
Depreciation charged in the year
8
96
83
68
255
Exchange adjustments
-
0
(1)
(14)
(1)
(16)
At 31 December 2025
8
104
93
71
276
Carrying amount
At 31 December 2025
605
459
452
126
1,642
At 31 December 2024
-
0
41
227
10
278
The company had no tangible fixed assets at 31 December 2025 or 31 December 2024.
13
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£000
£000
£000
£000
Investments in subsidiaries
14
-
0
-
0
86
86
Movements in fixed asset investments
Company
Shares in subsidiaries
£000
Cost or valuation
At 1 January 2025 and 31 December 2025
86
Carrying amount
At 31 December 2025
86
At 31 December 2024
86
Pioneer Safety Group Limited
Notes to the Group Financial Statements (Continued)
For the year ended 31 December 2025
Page 32
14
Subsidiaries

Details of the company's subsidiaries at 31 December 2025 are as follows:

Name of undertaking
Address
Class of
% Held
shares held
Direct
Indirect
Ex-Tech Pioneer Limited*
1
Ordinary
85.50
-
Ex-Tech Solutions SAS
2
Ordinary
0
85.50
Petrel Pioneer Limited*
1
Ordinary
85.50
-
Petrel Limited*
3
Ordinary
0
85.50
Pyropress (Propco) Limited
4
Ordinary
85.50
-
Pyropress Limited
4
Ordinary
0
85.50
Pyroban Group Limited
1
Ordinary
86.85
-
Pyroban Limited
1
Ordinary
0
86.85
Euro Access Limited
5
Ordinary
0
86.85

Registered office addresses (all UK unless otherwise indicated):

1
23 Dolphin Road, Shoreham-by-Sea, West Sussex, BN43 6PB
2
22 Impasse de la Volute, ZA Les Montagnes, 16430 Champniers
3
22 Fortnum Close, Birmingham, B33 0LB
4
Bell Close Newnham Industrial Estate, Plympton, Plymouth England, PL7 4JH
5
88 Harcourt Street, Dublin 2, D02 DK18, T23 X9R7, Ireland

* The subsidiary company has taken the exemption in section 479A of the Companies Act 2006 (the Act) from the requirements in the Act for their individual accounts to be audited. The guarantee given by the Company under section 479A of the Act is disclosed in note 25.

Pioneer Safety Group Limited
Notes to the Group Financial Statements (Continued)
For the year ended 31 December 2025
Page 33
15
Acquisition of a business

On 31 March 2025 the group acquired, via a share for share exchange, 85.50% percent of the issued capital of Pyropress (Propco) Limited and subsidaries.

Book Value
Adjustments
Fair Value
Net assets acquired
£000
£000
£000
Intangible fixed assets
101
-
101
Tangible fixed assets
837
-
837
Investments
1
(1)
-
Stock
811
-
811
Trade and other receivables
616
-
616
Cash and cash equivalents
114
-
114
Trade and other payables
(502)
-
(502)
Tax liabilities
(149)
-
(149)
Deferred tax
29
-
29
Total identifiable net assets
1,858
(1)
1,857
Non-controlling interests
(269)
Negative goodwill
(1,588)
Total consideration
-

Fair value adjustments represent the impairment of subsidiary companies purchased in total.

Contribution by the acquired business for the reporting period included in the group statement of comprehensive income since acquisition:
£000
Turnover
2,901
Profit after tax
594
Pioneer Safety Group Limited
Notes to the Group Financial Statements (Continued)
For the year ended 31 December 2025
15
Acquisition of a business
(Continued)
Page 34

On 31 March 2025 the group acquired, via a share for share exchange, 86.85% percent of the issued capital of Pyroban Group Limited and subsidaries.

Book Value
Adjustments
Fair Value
Net assets acquired
£000
£000
£000
Intangible fixed assets
21
-
21
Tangible fixed assets
463
-
463
Trade and other receivables
4,705
-
4,705
Investments
1,799
(1,799)
-
Cash and cash equivalents
164
-
164
Stock
2,664
-
2,664
Tax liabilities
(657)
-
(657)
Trade and other payables
(3,030)
-
(3,030)
Provisions
(410)
-
(410)
Deferred tax
(2)
-
(2)
Total identifiable net assets
5,717
(1,799)
3,918
Non-controlling interests
(515)
Negative goodwill
(3,403)
Total consideration
-

Fair value adjustments represent the impairment of subsidiary companies purchased in total.

Contribution by the acquired business for the reporting period included in the group statement of comprehensive income since acquisition:
£000
Turnover
14,045
Profit after tax
1,725
16
Stocks
Group
Company
2025
2024
2025
2024
£000
£000
£000
£000
Raw materials and consumables
4,460
1,194
-
-
Work in progress
868
48
-
-
Finished goods and goods for resale
54
22
-
0
-
0
5,382
1,264
-
-
Pioneer Safety Group Limited
Notes to the Group Financial Statements (Continued)
For the year ended 31 December 2025
Page 35
17
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£000
£000
£000
£000
Trade debtors
5,133
1,141
-
0
-
0
Corporation tax recoverable
175
-
0
-
0
-
0
Other debtors
45
27
-
0
-
0
Prepayments and accrued income
384
148
-
0
-
0
5,737
1,316
-
-
Deferred tax asset (note 22)
27
50
-
0
-
0
5,764
1,366
-
-
Amounts falling due after more than one year:
Other debtors
330
-
0
-
0
-
0
Deferred tax asset (note 22)
30
-
0
-
0
-
0
360
-
-
-
Total debtors
6,124
1,366
-
-

Other debtors falling due in more than one year includes £330,000 (2024: £nil) rental deposit held by Hargreaves Property Management in respect of future dilapidations of the leased real estate.

18
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£000
£000
£000
£000
Obligations under finance leases
20
8
8
-
0
-
0
Trade creditors
2,918
577
-
0
-
0
Amounts owed to group undertakings
5,639
5,461
86
86
Corporation tax payable
-
0
394
-
0
-
0
Other taxation and social security
252
21
-
0
-
0
Other creditors
673
1,258
-
0
-
0
Accruals and deferred income
358
-
0
-
0
-
0
9,848
7,719
86
86
Pioneer Safety Group Limited
Notes to the Group Financial Statements (Continued)
For the year ended 31 December 2025
Page 36
19
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£000
£000
£000
£000
Obligations under finance leases
20
10
18
-
0
-
0
20
Finance lease obligations
Group
Company
2025
2024
2025
2024
Amounts due:
£000
£000
£000
£000
Current liabilities
8
8
-
0
-
0
Non-current liabilities
10
18
-
0
-
0
18
26
-
-
Group
Company
2025
2024
2025
2024
£000
£000
£000
£000
Future minimum lease payments due under finance leases:
Within one year
8
8
-
0
-
0
In two to five years
10
18
-
0
-
0
18
26
-
-

Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

21
Provisions for liabilities
Group
Company
2025
2024
2025
2024
£000
£000
£000
£000
Warranty provisions
80
-
-
-
Dilapidation provisions
543
175
-
-
623
175
-
-
Pioneer Safety Group Limited
Notes to the Group Financial Statements (Continued)
For the year ended 31 December 2025
21
Provisions for liabilities
(Continued)
Page 37
Movements on provisions:
Warranty provisions
Dilapidation provisions
Total
Group
£000
£000
£000
At 1 January 2025
-
175
175
Additional provisions in the year
8
30
38
On business combination
72
338
410
At 31 December 2025
80
543
623

Warranty provisions

Warranty provisions are made for future warranty costs expected to arise on sales made during the financial year which are expected to be utilised within one year.

Dilapidation provision

The dilapidation provision expected to be utilised over a period of 1 to 13 years. The group has a number of property leases due to expire in 2027 which require that the property is made good on exit.

22
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
£000
£000
£000
£000
Accelerated capital allowances
33
20
27
-
Revaluations
-
-
30
-
Other timing differences
-
-
-
50
33
20
57
50
The company has no deferred tax assets or liabilities.
Pioneer Safety Group Limited
Notes to the Group Financial Statements (Continued)
For the year ended 31 December 2025
22
Deferred taxation
(Continued)
Page 38
Group
Company
2025
2025
Movements in the year:
£000
£000
Asset at 1 January 2025
(30)
-
Charge to profit or loss
33
-
On business combination
(27)
-
Asset at 31 December 2025
(24)
-
23
Retirement benefit schemes
2025
2024
Defined contribution schemes
£000
£000
Charge to profit or loss in respect of defined contribution schemes
315
10

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

24
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£000
£000
Issued and fully paid
Ordinary Shares of 0.000001p each
5,936,135
1
-
-

On 31 March 2025, the company sub-dividend its 1 Ordinary share of nominal value £0.01 into 1,000,000 Ordinary shares of nominal value £0.00000001 each.

 

On the same day, 4,936,135 Ordinary shares of nominal value ££0.00000001 were issued at par value.

Pioneer Safety Group Limited
Notes to the Group Financial Statements (Continued)
For the year ended 31 December 2025
Page 39
25
Financial commitments, guarantees and contingent liabilities

In the prior year, Pioneer Safety Group Limited was included in a cross guarantee, in favour of Arbuthnot Commercial Asset Based Lending Limited, between Pyroban Limited, Pyropress Limited, Pyropress (Propco) Limited, Baldwin & Francis Limited, Allenwest Limited, Allenwest Pioneer Limited, Allenwest Group Limited, Ideso Group Limited, Inspec Solutions Limited and Pioneer Ideso Holdings Limited. All of the parties had joint and several liability to Arbuthnot Commercial Asset Based Lending Limited. The total amount of liability in relation to the group companies named above under the agreement at 31 December 2025 was £nil (2024: £333).

 

At the balance sheet date, Pioneer Safety Group Limited is included in a cross guarantee, in favour of Barclays PLC, between Pioneer Ideso Holdings Limited, Petrel Limited, Pyroban Group Limited, Pyropress (Propco) Limited, Ideso Group Limited, Allenwest Pioneer Limited, Allenwest Group Limited, Petrel Pioneer Limited, Pyroban Limited, Pyropress Limited, Allenwest Limited, Baldwin & Francis Limited, Inspec Solutions Limited, Pioneer Safety Group Limited. All of the parties have joint and several liability to Barclays PLC and the facility is secured by way of a fixed and floating charge over the assets and undertakings of all above named companies. The total amount of liability in Pioneer Ideso Holdings Limited in relation to the group companies named above under the agreement at 31 December 2025 was £11,759,835 (2024: £9,920,702).

 

In order for the subsidiary companies named in note 16 to take the audit exemption set out in section 479A of the Companies Act 2006, Pioneer Safety Group Limited has guaranteed all outstanding liabilities of those subsidiary companies at 31 December 2025 up until liabilities are satisfied in full.

26
Events after the reporting date

On 2 April 2026, Cognesense Holdings UK Limited acquired 100% of the share capital of Pioneer Safety Group Limited and its subsidiaries.

27
Related party transactions

During the period the group entered into the following transactions with related parties, including all subsidiaries of the ultimate parent, Longacre Group Limited.

 

The group incurred management charges amounting to £79,000 (2024: £nil) from other group companies.

 

The group charged management fees amounting to £134,000 (2024: £nil) to other group companies.

 

At 31 December 2025, an amount of £5,639,000 (2024: £5,461,000) is due to other group companies. The company is related by virtue of common control.

 

The company has taken advantage of the exemption available in section 33 of FRS 102 whereby it has not disclosed transactions with any fellow wholly owned group undertaking.

 

All inter-company transactions and balances are eliminated on consolidation.

28
Controlling party
Pioneer Safety Group Limited
Notes to the Group Financial Statements (Continued)
For the year ended 31 December 2025
28
Controlling party
(Continued)
Page 40

At the balance sheet date, the immediate parent company was Pioneer Ideso Holdings Limited, a limited company incorporated in England and Wales, which owns 100% of the issued share capital of the company. Pioneer Ideso Holdings Limited is the smallest group to prepare consolidated financial statements which include these financial statements. Copies of the consolidated financial statements can be obtained from 1 Mercer Street, London, WC2H 9QJ.

 

At the balance sheet date, the ultimate parent company was Longacre Group Limited, a limited company incorporated in England and Wales. Longacre Group Limited is the largest group to prepare consolidated financial statements which include these financial statements. Copies of the consolidated financial statements can be obtained from 1 Mercer Street, London, WC2H 9QJ.

 

There is considered to be no ultimate controlling party.

29
Cash generated from group operations
2025
2024
£000
£000
Profit/(loss) after taxation
2,994
(302)
Adjustments for:
Taxation charged
103
300
Finance costs
3
1
Investment income
(7)
(9)
Amortisation and impairment of intangible assets
207
450
Depreciation and impairment of tangible fixed assets
255
37
Foreign exchange gains on cash equivalents
124
(73)
Other gains and losses
(501)
-
Increase/(decrease) in provisions
38
(38)
Movements in working capital:
Increase in stocks
(642)
(169)
(Increase)/decrease in debtors
(75)
717
(Decrease)/increase in creditors
(510)
1,561
Cash generated from operations
1,989
2,475
30
Analysis of changes in net funds - group
1 January 2025
Cash flows
Other non-cash changes
31 December 2025
£000
£000
£000
£000
Cash at bank and in hand
676
1,292
-
1,968
Borrowings excluding overdrafts
-
(334)
334
-
Obligations under finance leases
(26)
8
-
(18)
650
966
334
1,950
2025-12-312025-01-01falsefalseCCH SoftwareCCH Accounts Production 2026.100J P MorganG E NicholsonS R NoakesB QuarendonT J HuezJ S DhillonS P BarretteJ M Foleyfalse148463932025-01-012025-12-3114846393bus:Director12025-01-012025-12-3114846393bus:Director32025-01-012025-12-3114846393bus:Director52025-01-012025-12-3114846393bus:Director62025-01-012025-12-3114846393bus:Director72025-01-012025-12-3114846393bus:Director82025-01-012025-12-3114846393bus:Director22025-01-012025-12-3114846393bus:Director42025-01-012025-12-3114846393bus:RegisteredOffice2025-01-012025-12-31148463932025-12-3114846393bus:Consolidated2025-01-012025-12-3114846393bus:Consolidated2024-01-012024-12-3114846393core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-01-012025-12-3114846393core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-01-012024-12-31148463932024-01-012024-12-3114846393bus:Consolidated2025-12-3114846393core:Goodwillbus:Consolidated2025-12-3114846393core:Goodwillbus:Consolidated2024-12-3114846393core:NegativeGoodwillbus:Consolidated2025-12-3114846393core:NegativeGoodwillbus:Consolidated2024-12-3114846393core:NetGoodwillbus:Consolidated2025-12-3114846393core:NetGoodwillbus:Consolidated2024-12-3114846393core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2025-12-3114846393core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3114846393bus:Consolidated2024-12-3114846393core:ComputerSoftwarebus:Consolidated2025-12-3114846393core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2025-12-3114846393core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2025-12-3114846393core:ComputerSoftwarebus:Consolidated2024-12-3114846393core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-12-3114846393core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3114846393core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-12-3114846393core:LeaseholdImprovementsbus:Consolidated2025-12-3114846393core:PlantMachinerybus:Consolidated2025-12-3114846393core:FurnitureFittingsbus:Consolidated2025-12-3114846393core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3114846393core:LeaseholdImprovementsbus:Consolidated2024-12-3114846393core:PlantMachinerybus:Consolidated2024-12-3114846393core:FurnitureFittingsbus:Consolidated2024-12-31148463932024-12-3114846393core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-12-3114846393core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3114846393core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3114846393core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3114846393core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3114846393core:ShareCapitalbus:Consolidated2025-12-3114846393core:ShareCapitalbus:Consolidated2024-12-3114846393core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-12-3114846393core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3114846393core:Non-controllingInterestsbus:Consolidated2025-12-3114846393core:Non-controllingInterestsbus:Consolidated2024-12-3114846393core:ShareCapital2025-12-3114846393core:ShareCapital2024-12-3114846393core:ShareCapitalbus:Consolidated2023-12-31148463932023-12-3114846393core:ShareCapital2023-12-3114846393core:Goodwill2025-01-012025-12-3114846393core:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-3114846393core:ComputerSoftware2025-01-012025-12-3114846393core:PatentsTrademarksLicencesConcessionsSimilar2025-01-012025-12-3114846393core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-01-012025-12-3114846393core:LandBuildingscore:OwnedOrFreeholdAssets2025-01-012025-12-3114846393core:LeaseholdImprovements2025-01-012025-12-3114846393core:PlantMachinery2025-01-012025-12-3114846393core:FurnitureFittings2025-01-012025-12-3114846393core:UKTaxbus:Consolidated2025-01-012025-12-3114846393core:UKTaxbus:Consolidated2024-01-012024-12-3114846393bus:Consolidated12024-01-012024-12-3114846393core:Goodwillbus:Consolidated2024-12-3114846393core:NegativeGoodwillbus:Consolidated2024-12-3114846393core:ComputerSoftwarebus:Consolidated2024-12-3114846393core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-12-3114846393core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3114846393bus:Consolidated2024-12-3114846393core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3114846393core:NegativeGoodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3114846393core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3114846393core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3114846393core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3114846393core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3114846393core:Goodwillbus:Consolidated2025-01-012025-12-3114846393core:NegativeGoodwillbus:Consolidated2025-01-012025-12-3114846393core:ComputerSoftwarebus:Consolidated2025-01-012025-12-3114846393core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2025-01-012025-12-3114846393core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2025-01-012025-12-3114846393core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3114846393core:LeaseholdImprovementsbus:Consolidated2024-12-3114846393core:PlantMachinerybus:Consolidated2024-12-3114846393core:FurnitureFittingsbus:Consolidated2024-12-3114846393core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-01-012025-12-3114846393core:LeaseholdImprovementsbus:Consolidated2025-01-012025-12-3114846393core:PlantMachinerybus:Consolidated2025-01-012025-12-3114846393core:FurnitureFittingsbus:Consolidated2025-01-012025-12-3114846393core:Subsidiary12025-01-012025-12-3114846393core:Subsidiary22025-01-012025-12-3114846393core:Subsidiary32025-01-012025-12-3114846393core:Subsidiary42025-01-012025-12-3114846393core:Subsidiary52025-01-012025-12-3114846393core:Subsidiary62025-01-012025-12-3114846393core:Subsidiary72025-01-012025-12-3114846393core:Subsidiary82025-01-012025-12-3114846393core:Subsidiary92025-01-012025-12-3114846393core:Subsidiary112025-01-012025-12-3114846393core:Subsidiary222025-01-012025-12-3114846393core:Subsidiary332025-01-012025-12-3114846393core:Subsidiary442025-01-012025-12-3114846393core:Subsidiary552025-01-012025-12-3114846393core:Subsidiary662025-01-012025-12-3114846393core:Subsidiary772025-01-012025-12-3114846393core:Subsidiary882025-01-012025-12-3114846393core:Subsidiary992025-01-012025-12-3114846393core:CurrentFinancialInstrumentsbus:Consolidated2025-12-3114846393core:CurrentFinancialInstruments2025-12-3114846393core:CurrentFinancialInstruments2024-12-3114846393core:CurrentFinancialInstrumentsbus:Consolidated12025-12-3114846393core:CurrentFinancialInstrumentsbus:Consolidated12024-12-3114846393core:CurrentFinancialInstruments22025-12-3114846393core:CurrentFinancialInstruments22024-12-3114846393core:Non-currentFinancialInstrumentsbus:Consolidated32025-12-3114846393core:Non-currentFinancialInstrumentsbus:Consolidated42025-12-3114846393core:Non-currentFinancialInstruments52025-12-3114846393core:Non-currentFinancialInstruments32024-12-3114846393core:Non-currentFinancialInstrumentsbus:Consolidated2025-12-3114846393core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3114846393core:Non-currentFinancialInstruments2025-12-3114846393core:Non-currentFinancialInstruments2024-12-3114846393core:WithinOneYearbus:Consolidated2025-12-3114846393core:WithinOneYearbus:Consolidated2024-12-3114846393core:WithinOneYear2025-12-3114846393core:WithinOneYear2024-12-3114846393core:BetweenTwoFiveYearsbus:Consolidated2025-12-3114846393core:BetweenTwoFiveYearsbus:Consolidated2024-12-3114846393core:BetweenTwoFiveYears2025-12-3114846393core:BetweenTwoFiveYears2024-12-3114846393bus:PrivateLimitedCompanyLtd2025-01-012025-12-3114846393bus:FRS1022025-01-012025-12-3114846393bus:Audited2025-01-012025-12-3114846393bus:ConsolidatedGroupCompanyAccounts2025-01-012025-12-3114846393bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP