Company registration number 08650525 (England and Wales)
OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
COMPANY INFORMATION
Directors
Mr A Higgins
Mr G A Rimmington
Company number
08650525
Registered office
Tenant Hall
Blenheim Grove
Leeds
United Kingdom
LS2 9ET
Auditor
Sumer Auditco Limited
New Chartford House
Centurion Way
Cleckheaton
Bradford
West Yorkshire
BD19 3QB
OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Directors' responsibilities statement
5
Independent auditor's report
6 - 8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Notes to the financial statements
15 - 35
OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

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

 

Our Vision is to ‘Transform healthcare by enhancing the lives of patients and caregivers through quality products and exceptional service.’ Our motto, “Constantly Creating Better,” guides every decision we make from developing innovative medical devices to supporting our team and engaging with our community.

 

We aim to become the most trusted service and brand people turn to for medical devices, both in the UK and globally.

Review of business and financial KPIs

Our continued focus on both our core urology business and the expansion of the Vyne DAC platform enabled us to deliver strong growth in revenue and profitability during 2025. Revenue increased by £4.2m to £25.1m, representing growth of 20% compared with 2024. While Vyne remained a significant contributor to this performance, our established urology operations also delivered year-on-year growth through increased customer demand, product sales and market penetration.

 

Operating profit increased from £1.6m in 2024 to £1.8m in 2025, driven by higher revenues and improved gross margins, partially offset by increased operating costs associated with supporting future growth. We continue to invest in our people, systems, processes and technology to strengthen our operational capabilities, enhance customer service excellence and support the long-term growth of both our core business and emerging digital healthcare services.

Principal risks and uncertainties

The principal risks facing the group include inflation, currency fluctuations and the competitive landscape we operate in.

Inflation across both goods, services and operating costs continues to erode margins and increase operating costs.

The business buys in USD, EUR and GBP and makes sales to different degrees in the same currencies. Significant fluctuations in exchange rates can therefore lead to lower or higher margins.

We continue to operate in a highly competitive environment and as such need to constantly innovate and develop to maintain and grow market share.

Sustainability and Community at Optimum Medical

Our ambition remains to lead the industry in sustainable practices, demonstrating that responsible growth and strong social value can go hand in hand.

In 2025, Optimum Medical continued to build on the foundations laid in previous years, strengthening our environmental performance and deepening our engagement with the communities around us. A key focus this year was maximising the impact of our 2024 solar installation: the 264‑panel, 109.56 kWh system performed strongly, supplying a significant proportion of our warehouse electricity needs and reducing our dependence on grid power, also helping to power our electric local delivery service. This contributed to measurable reductions in operational emissions and supported more resilient energy management during peak periods.

We also advanced our low‑carbon travel ambitions. Our transition to a plug‑in hybrid fleet showed clear benefits in reducing business‑related emissions. These improvements complemented our ongoing use of renewable energy tariffs, carbon‑neutral waste services, LED motion‑sensor lighting, staff EV charging and other improvements in smart heating collectively reduce our carbon intensity year on year.

We moved our carbon accounting to a new platform – ‘flotilla world’ and we included purchased goods (excluding medical devices) in our accounts for the first time in our 2024 report period. This latest review confirmed continued improvements in data accuracy and emissions management, although due to growth (and the inclusion of purchased goods for the first time) our emissions did increase as expected. In 2025 we started to undertake product level carbon assessment, which will complete our ‘purchased goods’ emissions inventory and comply with Scope 3 emissions reporting well ahead of NHS and other stakeholder deadlines. Due to expected continued growth we will continue to report full emissions, however performance will be measured on an intensity rather than absolute basis, measured ‘per product sold’.

OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -

Sustainability and Community at Optimum Medical (continued)

On social value, our partnership with the British Red Cross remained at the heart of our community programme until its conclusion mid-year. Through a mixture of staff fundraising, challenge events, and internal activities, colleagues demonstrated a strong commitment to supporting the charity, reinforcing the culture of participation and community engagement across the team.

We also supported families in our region through seasonal giving campaigns, donating toys and gifts during the festive period and continuing to prioritise local impact as part of our wider social value commitments.

People at Optimum Medical

In our 2025 employee engagement survey, we achieved a 88% satisfaction and motivation score. Notably, 95.2% agreed that they are proud to work at Optimum Medical, and a significant majority feel valued and supported. We have implemented several initiatives to enhance engagement and wellbeing, including various forms of charity work, wellbeing initiatives plus team building and social events as well as enhancing our benefits package and reward and recognition initiatives.

Diversity and Inclusion

Our workforce is composed of 48% women and 52% men. In the past 12 months 31% of new hires have been aged between 18-26 and 4% aged 46-55 and 9% 56 - 64, highlighting our strong focus on both younger and older age groups in the workplace. Additionally, 14% of our employees come from minority ethnic backgrounds.

Talent Development

We invested over 1,655 hours in training our employees in the last 12 months, demonstrating our commitment to continuous learning. We have in place the 'Optimum Road to Success' career progression framework, supporting internal mobility through mentorship, apprenticeships, and professional qualification courses. We also offer coaching to help employees achieve their career goals. We have also implemented a workplace profile programme across the business (DISC) which improves teamwork, enhances communication and keeps people motivated and working at their best. We are also developing Bob Learning which will be an internal training platform.

Leadership Team

Our senior leadership team, composed of experienced professionals from diverse industries, is dedicated to driving innovation and growth. We are proud to have a balanced mix of male and female leadership team members. To ensure continuous improvement and alignment with our objectives, we hold monthly leadership team meetings as well as monthly board meetings focusing on future succession and business growth over the next 1-3 years. Insights from these meetings are shared with the entire company during our monthly all-hands update to ensure transparency and a people-focused approach. We also hold 2 whole company, in-person events to further enhance transparency and communication.

On behalf of the board

Mr A Higgins
Director
25 August 2026
OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -

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

Principal activities

The principal activity of the company and group continued to be that of manufacturing medical products for the global healthcare market, and fulfilling prescriptions of medical products for the UK market.

Results and dividends

The results for the year are set out on page 9.

Ordinary dividends were paid amounting to £164,848. 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:

Mr A Higgins
Mr G A Rimmington
Financial instruments
Objectives and policies

The group utilises appropriate financial instruments in order to carry out its business activities in an effective manner.

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.

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.

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.

Future developments

The directors expect the group to continue to focus on measured growth over the next 12 months and medium term, including the continued development and growth of Vyne, subject to market conditions. The group will continue to invest in its people, systems, processes and technology to support customer service, operational efficiency, innovation and opportunities in UK and international markets.

Auditor

Sumer Auditco Limited were appointed as auditor to the company following BHP LLP becoming part of the Sumer Group on 31 December 2025, which required a change in audit firm to comply with applicable regulatory requirements.

 

In accordance with section 487(2) of the Companies Act 2006, Sumer Auditco Limited are deemed to be reappointed annually.

OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 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
Mr A Higgins
Director
25 August 2026
OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 5 -

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.

The directors are responsible for the maintenance and integrity of the company website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
- 6 -
Opinion

We have audited the financial statements of Optimum Medical Solutions Group Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2025 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

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.

Opinions on other matters prescribed by the Companies Act 2006

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

OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
- 7 -
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.

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.

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
- 8 -

To address the risk of fraud through management bias and override of controls, we:

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

 

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

 

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the 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.

Jamie Williams (Senior Statutory Auditor)
For and on behalf of Sumer Auditco Limited, Statutory Auditor
Chartered Accountants
New Chartford House
Centurion Way
Cleckheaton
Bradford
West Yorkshire
BD19 3QB
25 August 2026
OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
2025
2024
Notes
£
£
Turnover
3
25,133,126
20,949,061
Cost of sales
(15,324,285)
(12,644,825)
Gross profit
9,808,841
8,304,236
Administrative expenses
(8,010,894)
(6,701,481)
Other operating income
3
25,169
4,053
Operating profit
4
1,823,116
1,606,808
Share of profits of associates
13
2,767
1,319
Interest receivable and similar income
6
89,675
61,300
Interest payable and similar expenses
7
(5,959)
(33,208)
Amounts written off investments
8
20,267
(22,372)
Profit before taxation
1,929,866
1,613,847
Tax on profit
9
(461,814)
(455,427)
Profit for the financial year
1,468,052
1,158,420
Total comprehensive income for the year is all attributable to the owners of the parent company.
OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
11
605,326
703,487
Other intangible assets
11
436,062
545,400
Total intangible assets
1,041,388
1,248,887
Tangible assets
12
459,398
475,636
Investments
13
110,227
107,460
1,611,013
1,831,983
Current assets
Stocks
16
5,278,822
5,049,559
Debtors
17
8,459,969
7,044,092
Cash at bank and in hand
5,260,078
4,550,513
18,998,869
16,644,164
Creditors: amounts falling due within one year
18
(3,783,873)
(2,912,546)
Net current assets
15,214,996
13,731,618
Total assets less current liabilities
16,826,009
15,563,601
Creditors: amounts falling due after more than one year
19
(1,596)
(11,082)
Provisions for liabilities
Deferred tax liability
21
71,830
103,140
(71,830)
(103,140)
Net assets
16,752,583
15,449,379
Capital and reserves
Called up share capital
24
4
4
Profit and loss reserves
16,752,579
15,449,375
Total equity
16,752,583
15,449,379

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 25 August 2026 and are signed on its behalf by:
25 August 2026
Mr A Higgins
Director
Company registration number 08650525 (England and Wales)
OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investments
13
58,599
121,505
Current assets
Debtors
17
11,991,350
11,991,350
Creditors: amounts falling due within one year
18
(13,571)
(96,744)
Net current assets
11,977,779
11,894,606
Net assets
12,036,378
12,016,111
Capital and reserves
Called up share capital
24
4
4
Profit and loss reserves
12,036,374
12,016,107
Total equity
12,036,378
12,016,111

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 £185,115 (2024 - £142,476 profit).

The financial statements were approved by the board of directors and authorised for issue on 25 August 2026 and are signed on its behalf by:
25 August 2026
Mr A Higgins
Director
Company registration number 08650525 (England and Wales)
OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2024
4
14,455,803
14,455,807
Year ended 31 December 2024:
Profit and total comprehensive income
-
1,158,420
1,158,420
Dividends
10
-
(164,848)
(164,848)
Balance at 31 December 2024
4
15,449,375
15,449,379
Year ended 31 December 2025:
Profit and total comprehensive income
-
1,468,052
1,468,052
Dividends
10
-
(164,848)
(164,848)
Balance at 31 December 2025
4
16,752,579
16,752,583
OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 13 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2024
4
12,038,479
12,038,483
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
142,476
142,476
Dividends
10
-
(164,848)
(164,848)
Balance at 31 December 2024
4
12,016,107
12,016,111
Year ended 31 December 2025:
Profit and total comprehensive income
-
185,115
185,115
Dividends
10
-
(164,848)
(164,848)
Balance at 31 December 2025
4
12,036,374
12,036,378
OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 14 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
28
1,605,835
662,361
Interest paid
(5,959)
(33,208)
Income taxes paid
(469,574)
(295,313)
Net cash inflow from operating activities
1,130,302
333,840
Investing activities
Purchase of intangible assets
(1,475)
(15,000)
Purchase of tangible fixed assets
(161,698)
(139,328)
Proceeds from disposal of tangible fixed assets
-
40,000
Proceeds from disposal of subsidiaries, net of cash disposed
20,267
(22,372)
Repayment of loans
(193,636)
(95,152)
Interest received
89,675
61,300
Net cash used in investing activities
(246,867)
(170,552)
Financing activities
Payment of finance leases obligations
(9,022)
(8,379)
Dividends paid to equity shareholders
(164,848)
(164,848)
Net cash used in financing activities
(173,870)
(173,227)
Net increase/(decrease) in cash and cash equivalents
709,565
(9,939)
Cash and cash equivalents at beginning of year
4,550,513
4,560,452
Cash and cash equivalents at end of year
5,260,078
4,550,513
OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 15 -
1
Accounting policies
Company information

Optimum Medical Solutions Group Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Tenant Hall, Blenheim Grove, Leeds, United Kingdom, LS2 9ET.

 

The group consists of Optimum Medical Solutions 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 £.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. 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:

 

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 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.

OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 16 -
1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Optimum Medical Solutions Group Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in 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.

Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.

Investments in associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in associates include acquired goodwill.

 

If the group’s share of losses in a associate equals or exceeds its investment in the associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the associate.

 

Unrealised gains arising from transactions with associates are eliminated to the extent of the group’s interest in the entity.

1.4
Going concern

The directors have prepared forecasts and cashflow covering the year to 31 August 2027. These show that the Group has sufficient profitability and cashflow in order to trade through this period and beyond. The Group has no external bank debt apart from leases which are secured on the assets to which they relate. 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. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.5
Revenue

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on delivery 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.

OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 17 -
1.6
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.7
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of 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. Goodwill is 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.

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:

Patents & licences
10 years straight line basis
Website
3 years straight line basis
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:

Leasehold improvements
4-10 years straight line basis
Plant and equipment
3-10 years straight line basis
Fixtures and fittings
3-10 years straight line basis
Motor vehicles
3-4 years 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.

OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 18 -
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.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

 

Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.

 

Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.

 

In the parent company financial statements, investments in associates are accounted for at cost less impairment.

Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

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.

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.

OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 19 -

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 is determined using the weighted average cost (WAC) method.

 

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.

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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 20 -
Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.

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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 21 -
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.

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
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.

1.18
Retirement benefits

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

OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 22 -
1.19
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.

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.

As lessor

When the group acts as a lessor, a lease is classified as a finance lease whenever it transfers substantially all the risks and rewards of ownership of the underlying asset to the lessee, either at the end of the lease term or for the major part of the economic life of the asset. All other leases are classified as operating leases. If an arrangement contains both lease and non-lease components, the group allocates the consideration in the contract to the two elements.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.20
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 23 -
2
Judgements and key sources of estimation uncertainty

In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Stock valuation

Management estimates the net realisable values of stock, taking into account the most reliable evidence available at each reporting date. Stock is valued at the lower of cost and net realisable value. Included within stock there are various provisions for obsolete and slow moving stocks, which requires estimation over future expected usage.

3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Optimum Medical
16,436,351
15,074,947
Vyne
8,390,836
5,492,590
Other
305,939
381,524
25,133,126
20,949,061
2025
2024
£
£
Turnover analysed by geographical market
UK
16,855,222
13,846,250
Europe
3,881,625
3,548,105
Rest of world
4,396,279
3,554,706
25,133,126
20,949,061
2025
2024
£
£
Other revenue
Interest income
89,675
61,300
Grants received
25,152
1,000
OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 24 -
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange losses
214,106
109,827
Research and development costs
31,227
15,209
Government grants
(25,152)
(1,000)
Fees payable to the group's auditor for the audit of the group's financial statements
36,230
34,495
Depreciation of tangible fixed assets
177,936
216,348
Profit on disposal of tangible fixed assets
-
(4,867)
Amortisation of intangible assets
208,974
226,556
Operating lease charges
514,626
512,054
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
Direct staff
41
14
-
-
Administration
53
67
-
-
Management
5
2
-
-
Total
99
83
0
0

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
4,008,079
3,063,714
-
0
-
0
Social security costs
484,895
295,403
-
-
Pension costs
109,185
61,215
-
0
-
0
4,602,159
3,420,332
-
0
-
0
6
Interest receivable and similar income
2025
2024
£
£
Interest income
Other interest income
89,675
61,300
OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 25 -
7
Interest payable and similar expenses
2025
2024
£
£
Interest on finance leases and hire purchase contracts
1,106
1,353
Other interest
4,853
31,855
Total finance costs
5,959
33,208
8
Amounts written off investments
2025
2024
£
£
Other gains and losses
20,267
(22,372)
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
558,787
449,292
Adjustments in respect of prior periods
(67,246)
458
Total UK current tax
491,541
449,750
Foreign current tax on profits for the current period
1,217
1,681
Total current tax
492,758
451,431
Deferred tax
Origination and reversal of timing differences
(30,944)
3,996
Total tax charge
461,814
455,427
OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
9
Taxation
(Continued)
- 26 -

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

2025
2024
£
£
Profit before taxation
1,929,866
1,613,847
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
482,467
403,462
Tax effect of expenses that are not deductible in determining taxable profit
40,402
23,980
Change in unrecognised deferred tax assets
-
0
(468)
Adjustments in respect of prior years
(66,880)
458
Permanent capital allowances in excess of depreciation
-
0
32,099
Effect of overseas tax rates
6,191
8,937
Deferred tax adjustments in respect of prior years
(366)
-
0
Other
-
0
(13,041)
Taxation charge
461,814
455,427
10
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Final paid
164,848
164,848
OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 27 -
11
Intangible fixed assets
Group
Goodwill
Patents & licences
Website
Total
£
£
£
£
Cost
At 1 January 2025
981,610
901,146
256,426
2,139,182
Additions
-
0
-
0
1,475
1,475
At 31 December 2025
981,610
901,146
257,901
2,140,657
Amortisation and impairment
At 1 January 2025
278,123
383,646
228,526
890,295
Amortisation charged for the year
98,161
90,000
20,813
208,974
At 31 December 2025
376,284
473,646
249,339
1,099,269
Carrying amount
At 31 December 2025
605,326
427,500
8,562
1,041,388
At 31 December 2024
703,487
517,500
27,900
1,248,887
The company had no intangible fixed assets at 31 December 2025 or 31 December 2024.
OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 28 -
12
Tangible fixed assets
Group
Leasehold improvements
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2025
242,812
596,602
258,401
268,446
1,366,261
Additions
42,305
614
102,829
15,950
161,698
Disposals
-
0
(66)
-
0
-
0
(66)
At 31 December 2025
285,117
597,150
361,230
284,396
1,527,893
Depreciation and impairment
At 1 January 2025
119,145
503,119
181,281
87,080
890,625
Depreciation charged in the year
38,034
26,367
42,637
70,898
177,936
Eliminated in respect of disposals
-
0
(66)
-
0
-
0
(66)
At 31 December 2025
157,179
529,420
223,918
157,978
1,068,495
Carrying amount
At 31 December 2025
127,938
67,730
137,312
126,418
459,398
At 31 December 2024
123,667
93,483
77,120
181,366
475,636
The company had no tangible fixed assets at 31 December 2025 or 31 December 2024.
OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 29 -
13
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
14
-
0
-
0
58,599
121,505
Investments in associates
15
110,227
107,460
-
0
-
0
110,227
107,460
58,599
121,505
Movements in fixed asset investments
Group
Shares in associates
£
Cost or valuation
At 1 January 2025
107,460
Share of profits of associate
2,767
At 31 December 2025
110,227
Carrying amount
At 31 December 2025
110,227
At 31 December 2024
107,460
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2025
121,505
Other
(62,906)
At 31 December 2025
58,599
Carrying amount
At 31 December 2025
58,599
At 31 December 2024
121,505
OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 30 -
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
Optimum Medical Solutions Leeds Limited
1
Ordinary shares
100.00
-
Optimum Medical Solutions CO.LTD
2
Ordinary shares
100.00
-
OMS West Africa Limited
3
Ordinary shares
99.00
1.00
Optimum Australasia Pty Ltd
4
Ordinary shares
100.00
-
Optimum Medical Solutions Limited
5
Ordinary shares
0
100.00
My Vyne Limited
6
Ordinary shares
0
100.00
Hunter Urology Ltd
7
Ordinary shares
0
100.00

Registered office addresses (all UK unless otherwise indicated):

1,5,6,7
Tennant Hall, Blenheim Grove, Leeds, LS2 9ET
2
Room 6729, No. 1440, Middle of Yanan RD, Jingan District, Shanghai City, China
3
1st Floor, Rio Plaza, 233 Muri Okunola Street, Victoria Island, Lagos State, Nigeria
4
Level 4, 470 Church Street, North Parramatta, NSW 2151, Australia

The results of all subsidiary undertakings are included in the consolidated accounts for the group on a comparable period.

15
Associates

Details of associates at 31 December 2025 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Nephrostomy UK Limited
High Barn, High Barn Road, Leatherhead, Surrey, KT24 5PR
Ordinary
28
16
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Finished goods and goods for resale
5,278,822
5,049,559
-
0
-
0
OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 31 -
17
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
3,339,945
2,858,453
-
0
-
0
Unpaid share capital
2
2
-
0
-
0
Amounts owed by group undertakings
-
0
-
0
11,991,350
11,991,350
Other debtors
483,147
291,110
-
0
-
0
Prepayments and accrued income
1,593,083
743,558
-
0
-
0
5,416,177
3,893,123
11,991,350
11,991,350
Amounts falling due after more than one year:
Amount owed by related parties
3,043,792
3,150,969
-
0
-
0
Total debtors
8,459,969
7,044,092
11,991,350
11,991,350

Amounts owed by group undertakings are interest free and repayable on demand.

18
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Obligations under finance leases
20
9,306
8,842
-
0
-
0
Trade creditors
1,910,256
1,279,712
-
0
-
0
Amounts owed to group undertakings
-
0
-
0
13,571
96,744
Corporation tax payable
211,581
188,031
-
0
-
0
Other taxation and social security
554,297
498,057
-
0
-
0
Deferred income
22
27,074
-
0
-
0
-
0
Other creditors
36,286
48,332
-
0
-
0
Accruals and deferred income
1,035,073
889,572
-
0
-
0
3,783,873
2,912,546
13,571
96,744

Obligations under finance leases of £9,306 (2024 - £8,842) are secured by fixed charges over the assets they relate to.

Amounts owed to group undertakings are interest free and repayable on demand.

OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 32 -
19
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Obligations under finance leases
20
1,596
11,082
-
0
-
0

Obligations under finance leases of £1,596 (2024 - £11,082) are secured by fixed charges over the assets they relate to.

20
Finance lease obligations
Group
Company
2025
2024
2025
2024
Amounts due:
£
£
£
£
Current liabilities
9,306
8,842
-
0
-
0
Non-current liabilities
1,596
11,082
-
0
-
0
10,902
19,924
-
-
Group
Company
2025
2024
2025
2024
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
9,306
8,842
-
0
-
0
In two to five years
1,596
11,082
-
0
-
0
10,902
19,924
-
-

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 5 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

21
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
71,830
103,140
The company has no deferred tax assets or liabilities.
OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
21
Deferred taxation
(Continued)
- 33 -
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 January 2025
103,140
-
Credit to profit or loss
(30,944)
-
Other
(366)
-
Liability at 31 December 2025
71,830
-

Of the deferred tax liability set out above, £71,830 is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature in the same period.

22
Deferred income
Group
Company
2025
2024
2025
2024
£
£
£
£
Other deferred income
27,074
-
-
-
23
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
109,185
61,215

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
£
£
Issued and fully paid
Ordinary shares of 0.00016p each
2,500,000
2,500,000
4
4
OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 34 -
25
Related party transactions
Transactions with related parties

During the year the group entered into the following transactions with related parties:

Purchases
Purchases
2025
2024
£
£
Group
Other related parties
385,317
347,954

The following amounts were outstanding at the reporting end date:

Amounts due to related parties
2025
2024
£
£
Group
Other related parties
20,003
27,626

The following amounts were outstanding at the reporting end date:

Amounts due from related parties
2025
2024
Balance
Balance
£
£
Group
Other related parties - under common control
3,132,153
3,239,664
26
Directors' transactions

Advances or credits have been granted by the group to its directors as follows:

Advances
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Mr A Higgins -
-
56,782
179,242
(82,424)
153,600
Mr G A Rimmington -
-
56,906
179,242
(82,424)
153,724
113,688
358,484
(164,848)
307,324
27
Audit exemption provided to certain UK Group subsidiaries

The Company is providing certain wholly owned UK subsidiaries (as disclosed in note 14 and which are included within these Group consolidated financial statements) with guarantee of their respective debts in the form prescribed by Section 479C of the Companies Act 2006 ('the Act') such that they can claim exemption from requiring an audit in accordance with Section 479A of the Act. These guarantees cover all of the outstanding actual and contingent liabilities of these companies at 31 December 2025:

 

Optimum Medical Solutions Leeds Limited        Company number 08591848

 

OPTIMUM MEDICAL SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 35 -
28
Cash generated from group operations
2025
2024
£
£
Profit after taxation
1,468,052
1,158,420
Adjustments for:
Share of results of associates and joint ventures
(2,767)
(1,319)
Taxation charged
461,814
455,427
Finance costs
5,959
33,208
Investment income
(89,675)
(61,300)
Gain on disposal of tangible fixed assets
-
(4,867)
Amortisation and impairment of intangible assets
208,974
226,556
Depreciation and impairment of tangible fixed assets
177,936
216,348
Other gains and losses
(20,267)
22,372
Movements in working capital:
Increase in stocks
(229,263)
(69,185)
Increase in debtors
(1,222,241)
(60,587)
Increase/(decrease) in creditors
820,239
(1,252,712)
Increase in deferred income
27,074
-
Cash generated from operations
1,605,835
662,361
29
Analysis of changes in net funds - group
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
4,550,513
709,565
5,260,078
Obligations under finance leases
(19,924)
9,022
(10,902)
4,530,589
718,587
5,249,176
2025-12-312025-01-01falsefalseCCH SoftwareCCH Accounts Production 2026.200Mr A HigginsMr G A Rimmingtonfalse08650525bus:Consolidated2025-01-012025-12-31086505252025-01-012025-12-3108650525bus:Director12025-01-012025-12-3108650525bus:Director22025-01-012025-12-3108650525bus:RegisteredOffice2025-01-012025-12-31086505252025-12-3108650525bus:Consolidated2025-12-3108650525bus:Consolidated2024-01-012024-12-31086505252024-01-012024-12-3108650525core:Goodwillbus:Consolidated2025-12-3108650525core:Goodwillbus:Consolidated2024-12-3108650525core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2025-12-3108650525core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3108650525bus:Consolidated2024-12-3108650525core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2025-12-3108650525core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2025-12-3108650525core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-12-3108650525core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-31086505252024-12-3108650525core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-12-3108650525core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3108650525core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3108650525core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3108650525core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3108650525core:ShareCapitalbus:Consolidated2025-12-3108650525core:ShareCapitalbus:Consolidated2024-12-3108650525core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-12-3108650525core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3108650525core:ShareCapital2025-12-3108650525core:ShareCapital2024-12-3108650525core:RetainedEarningsAccumulatedLosses2025-12-3108650525core:RetainedEarningsAccumulatedLosses2024-12-3108650525core:ShareCapitalbus:Consolidated2023-12-31086505252023-12-3108650525core:ShareCapital2023-12-3108650525core:RetainedEarningsAccumulatedLosses2023-12-3108650525bus:Consolidated2023-12-3108650525core:Goodwill2025-01-012025-12-3108650525core:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-3108650525core:PatentsTrademarksLicencesConcessionsSimilar2025-01-012025-12-3108650525core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-01-012025-12-3108650525core:LeaseholdImprovements2025-01-012025-12-3108650525core:PlantMachinery2025-01-012025-12-3108650525core:FurnitureFittings2025-01-012025-12-3108650525core:MotorVehicles2025-01-012025-12-3108650525core:UKTaxbus:Consolidated2025-01-012025-12-3108650525core:UKTaxbus:Consolidated2024-01-012024-12-3108650525core:ForeignTaxbus:Consolidated2025-01-012025-12-3108650525core:ForeignTaxbus:Consolidated2024-01-012024-12-3108650525bus:Consolidated12025-01-012025-12-3108650525bus:Consolidated12024-01-012024-12-3108650525core:Goodwillbus:Consolidated2024-12-3108650525core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-12-3108650525core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3108650525bus:Consolidated2024-12-3108650525core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3108650525core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3108650525core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3108650525core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3108650525core:Goodwillbus:Consolidated2025-01-012025-12-3108650525core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2025-01-012025-12-3108650525core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2025-01-012025-12-3108650525core:LeaseholdImprovementsbus:Consolidated2024-12-3108650525core:PlantMachinerybus:Consolidated2024-12-3108650525core:FurnitureFittingsbus:Consolidated2024-12-3108650525core:MotorVehiclesbus:Consolidated2024-12-3108650525core:LeaseholdImprovementsbus:Consolidated2025-12-3108650525core:PlantMachinerybus:Consolidated2025-12-3108650525core:FurnitureFittingsbus:Consolidated2025-12-3108650525core:MotorVehiclesbus:Consolidated2025-12-3108650525core:LeaseholdImprovementsbus:Consolidated2025-01-012025-12-3108650525core:PlantMachinerybus:Consolidated2025-01-012025-12-3108650525core:FurnitureFittingsbus:Consolidated2025-01-012025-12-3108650525core:MotorVehiclesbus:Consolidated2025-01-012025-12-3108650525core:LeaseholdImprovementsbus:Consolidated2024-12-3108650525core:PlantMachinerybus:Consolidated2024-12-3108650525core:FurnitureFittingsbus:Consolidated2024-12-3108650525core:MotorVehiclesbus:Consolidated2024-12-3108650525core:Subsidiary12025-01-012025-12-3108650525core:Subsidiary22025-01-012025-12-3108650525core:Subsidiary32025-01-012025-12-3108650525core:Subsidiary42025-01-012025-12-3108650525core:Subsidiary52025-01-012025-12-3108650525core:Subsidiary62025-01-012025-12-3108650525core:Subsidiary72025-01-012025-12-3108650525core:Subsidiary112025-01-012025-12-3108650525core:Subsidiary222025-01-012025-12-3108650525core:Subsidiary332025-01-012025-12-3108650525core:Subsidiary442025-01-012025-12-3108650525core:Subsidiary552025-01-012025-12-3108650525core:Subsidiary662025-01-012025-12-3108650525core:Subsidiary772025-01-012025-12-3108650525core:Associate12025-01-012025-12-3108650525core:Associate112025-01-012025-12-3108650525core:CurrentFinancialInstrumentsbus:Consolidated2025-12-3108650525core:CurrentFinancialInstruments2025-12-3108650525core:CurrentFinancialInstruments2024-12-3108650525core:CurrentFinancialInstrumentsbus:Consolidated12025-12-3108650525core:CurrentFinancialInstrumentsbus:Consolidated12024-12-3108650525core:CurrentFinancialInstruments22025-12-3108650525core:CurrentFinancialInstruments22024-12-3108650525core:Non-currentFinancialInstrumentsbus:Consolidated2025-12-3108650525core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3108650525core:Non-currentFinancialInstruments2025-12-3108650525core:Non-currentFinancialInstruments2024-12-3108650525core:WithinOneYearbus:Consolidated2025-12-3108650525core:WithinOneYearbus:Consolidated2024-12-3108650525core:WithinOneYear2025-12-3108650525core:WithinOneYear2024-12-3108650525core:BetweenTwoFiveYearsbus:Consolidated2025-12-3108650525core:BetweenTwoFiveYearsbus:Consolidated2024-12-3108650525core:BetweenTwoFiveYears2025-12-3108650525core:BetweenTwoFiveYears2024-12-3108650525bus:PrivateLimitedCompanyLtd2025-01-012025-12-3108650525bus:FRS1022025-01-012025-12-3108650525bus:Audited2025-01-012025-12-3108650525bus:ConsolidatedGroupCompanyAccounts2025-01-012025-12-3108650525bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP