Company registration number 02167522 (England and Wales)
TRICEL (PORTSMOUTH) LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 DECEMBER 2025
Waverley House
115-119 Holdenhurst Road
Bournemouth
Dorset
BH8 8DY
TRICEL (PORTSMOUTH) LIMITED
CONTENTS
Page
Company information
1
Strategic report
2 - 4
Directors' report
5 - 6
Directors' responsibilities statement
7
Independent auditor's report
8 - 11
Statement of comprehensive income
12
Balance sheet
13 - 14
Statement of changes in equity
15
Notes to the financial statements
16 - 28
TRICEL (PORTSMOUTH) LIMITED
COMPANY INFORMATION
- 1 -
Directors
Mr. K Dunford
Mr. R P Stack
Mr. C J Stack
Mr. M J Stack
Mr. R S Stack
Company number
02167522
Registered office
Unit 14 Arnside Road
Waterlooville
Hampshire
United Kingdom
PO7 7UP
Auditor
TC Group
Waverley House
115-119 Holdenhurst Road
Bournemouth
Dorset
BH8 8DY
TRICEL (PORTSMOUTH) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
The directors present the strategic report for the year ended 31 December 2025.
Review of the business
The principal activity of the Company during the year was the sale, distribution, installation and servicing of pumps. The directors do not anticipate that the principal activities of the Company will change in the foreseeable future.
The Company’s activities are principally based in the United Kingdom. The Company generated turnover of £13,967,239 (2024: £10,769,499) with cost of sales of £11,791,924 (2024: £9,082,329). The Company recorded a profit after tax of £690,162 (2024: £566,665). The increase in profitability is primarily attributable to higher order volumes and increased turnover during the year.
At the end of the year, the Company’s financial position showed net assets of £6,721,213 (2024: £6,031,051). Cash at bank and in hand amounted to £225,759 (2024: £159,217).
During the year, the UK market experienced heightened uncertainty, primarily driven by disruptions associated with changes in Government investment priorities. These factors contributed to delays in construction activity and placed tighter constraints on customer investment decisions. However, the Company experienced an increase in orders during 2025 following a slower prior year.
Despite these challenges, demand for the Company’s products remains robust. However, the sourcing and pricing of key inputs continue to present operational difficulties, reflecting broader supply chain pressures.
The directors remain confident that the capital investments made in recent years have positioned the business well for future growth. The Company continues to broaden its customer base and actively pursue new sales channels and market opportunities, which are expected to support long-term strategic objectives.
The average number of employees during 2025 was 26 (2024: 27).
Results and Dividends
The profit after taxation for the financial year amounted to £690,162 (2024: £566,665). The directors recommend that no dividend be declared for the year.
TRICEL (PORTSMOUTH) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
Principal risks and uncertainties
The directors considered that principal risks and uncertainties faced by the company fall into the following categories;
Raw material and input cost fluctuations
The Company’s cost base and margins continue to be challenged by rising prices for commodities and direct inputs such as energy, freight and labour. An inability to pass on these increases to customers may negatively impact profit margins. The Company maintains a strong commercial focus on procurement, pricing and cost improvement initiatives to mitigate this risk.
Economic risk
Increasing interest rates and high inflation may have an adverse impact on the markets served. These risks are managed through innovative product sourcing and strict cost control. The potential economic effects arising from Brexit, the Russian invasion of Ukraine and geopolitical tensions in the Middle East have also been considered. The directors continue to monitor these developments and work with key advisers to mitigate risk.
Sterling/Euro fluctuations
Exposure to currency fluctuations is actively monitored, and a strategy to manage this exposure is being implemented. As the Company both buys and sells in sterling and euros, there is a natural hedge which partially mitigates this risk.
Key supply risk
The Company continues to face challenges due to global shortages and extended lead times for certain materials and products. The Company sources products from a number of significant suppliers, which helps mitigate this risk. However, the loss of one or more key suppliers, or their inability to supply products, could have a material impact on operations.
Competition Risk
The directors manage competition risk through a strong focus on customer service and ongoing product innovation.
Financial risk management
The Company’s operations expose it to a variety of financial risks, including credit risk, foreign exchange risk and commodity price risk. A risk management programme is in place and is approved by the Board. Policies are implemented by the finance department and include specific guidelines to manage these risks.
Development and performance
Business environment
The business environment remains competitive; however, the directors are confident that performance will improve through the continued execution of the Company’s strategic objectives.
Strategy
The Company’s key strategic objective is to deliver high-quality products and services to its markets.
TRICEL (PORTSMOUTH) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -
Key performance indicators
Given the straightforward nature of the business, the directors consider that the use of non-financial KPIs is not necessary to understand the development, performance or position of the business. Financial KPIs are included in the review of the business above.
.............................................
Mr. K Dunford
Director
Date: .............................................
TRICEL (PORTSMOUTH) LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 5 -
The directors present their annual report and financial statements for the year ended 31 December 2025.
Principal activities
The principal activity of the company during the year was the supply, installation, and maintenance of pumps and pumping equipment, including associated control panels.
Results and dividends
The results for the year are set out on page 12.
No ordinary dividends were paid. The directors do not recommend payment of a final 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. K Dunford
Mr. R P Stack
Mr. C J Stack
Mr. M J Stack
Mr. R S Stack
Auditor
In accordance with the company's articles, a resolution proposing that TC Group be reappointed as auditor of the company will be put at a General Meeting.
Strategic report
The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company'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.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
TRICEL (PORTSMOUTH) LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 6 -
On behalf of the board
Mr. K Dunford
Director
2 September 2026
TRICEL (PORTSMOUTH) LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 7 -
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
TRICEL (PORTSMOUTH) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF TRICEL (PORTSMOUTH) LIMITED
- 8 -
Opinion
We have audited the financial statements of Tricel (Portsmouth) Limited (the 'company') for the year ended 31 December 2025 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 December 2025 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the 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 company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
TRICEL (PORTSMOUTH) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF TRICEL (PORTSMOUTH) LIMITED
- 9 -
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the 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 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.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Extent to which the audit was considered capable of detecting irregularities, including fraud
The objectives of our audit, in respect to 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; and to respond appropriately to fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both those charged with governance of the entity and its management.
TRICEL (PORTSMOUTH) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF TRICEL (PORTSMOUTH) LIMITED
- 10 -
Our approach was as follows:
We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our general commercial and sector experience, and through discussion with the directors and other management (as required by auditing standards), and discussed with the directors and other management the policies and procedures regarding compliance with laws and regulations;
We considered the legal and regulatory frameworks directly applicable to the financial statements reporting framework (FRS 102 and the Companies Act 2006) and the relevant tax compliance regulations in the UK;
We considered the nature of the industry, the control environment and business performance, including the key drivers for management’s remuneration;
We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit;
We considered the procedures and controls that the company has established to address risks identified, or that otherwise prevent, deter and detect fraud; and how senior management monitors those programmes and controls.
Based on this understanding we designed our audit procedures to identify non-compliance with such laws and regulations. Where the risk was considered to be higher, we performed audit procedures to address each identified fraud risk. These procedures included: testing manual journals; reviewing the financial statement disclosures and testing to supporting documentation; performing analytical procedures; and enquiring of management, and were designed to provide reasonable assurance that the financial statements were free from fraud or error.
Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.
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.
TRICEL (PORTSMOUTH) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF TRICEL (PORTSMOUTH) LIMITED
- 11 -
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Ian Rodd BSC FCA FCCA (Senior Statutory Auditor)
For and on behalf of TC Group
Statutory Auditor
3 September 2026
Office: Bournemouth
TRICEL (PORTSMOUTH) LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
2025
2024
Notes
£
£
Turnover
3
13,967,239
10,769,499
Cost of sales
(11,791,924)
(9,082,329)
Gross profit
2,175,315
1,687,170
Administrative expenses
(1,228,545)
(912,778)
Operating profit
4
946,770
774,392
Interest receivable and similar income
8
2,509
Profit before taxation
949,279
774,392
Tax on profit
9
(259,117)
(207,727)
Profit for the financial year
690,162
566,665
The profit and loss account has been prepared on the basis that all operations are continuing operations.
TRICEL (PORTSMOUTH) LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 13 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
10
140,008
155,633
Current assets
Stocks
11
388,689
347,454
Debtors
12
7,384,028
6,264,255
Cash at bank and in hand
225,759
159,127
7,998,476
6,770,836
Creditors: amounts falling due within one year
13
(1,385,291)
(856,538)
Net current assets
6,613,185
5,914,298
Total assets less current liabilities
6,753,193
6,069,931
Provisions for liabilities
(31,980)
(38,880)
Net assets
6,721,213
6,031,051
Capital and reserves
Called up share capital
16
100
100
Profit and loss reserves
6,721,113
6,030,951
Total equity
6,721,213
6,031,051
TRICEL (PORTSMOUTH) LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2025
31 December 2025
- 14 -
The financial statements were approved by the board of directors and authorised for issue on 2 September 2026 and are signed on its behalf by:
Mr. K Dunford
Director
Company Registration No. 02167522
The notes on pages 16 to 28 form part of these financial statements
TRICEL (PORTSMOUTH) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 15 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2024
100
5,464,286
5,464,386
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
566,665
566,665
Balance at 31 December 2024
100
6,030,951
6,031,051
Year ended 31 December 2025:
Profit and total comprehensive income for the year
-
690,162
690,162
Balance at 31 December 2025
100
6,721,113
6,721,213
The notes on pages 16 to 28 form part of these financial statements
TRICEL (PORTSMOUTH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 16 -
1
Accounting policies
Company information
Tricel (Portsmouth) Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 14 Arnside Road, Waterlooville, Hampshire, United Kingdom, PO7 7UP.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest pound.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
This 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:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
The financial statements of the company are consolidated in the financial statements of ACSTK Holdings IOM Unlimited Company which are publicly available for inspection at Ballyspillane Industrial Estate, Killarney, Republic of Ireland.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company 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.
1.3
Turnover
The turnover shown in the profit and loss account represents amounts receivable during the year exclusive of Value Added Tax.
TRICEL (PORTSMOUTH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 17 -
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 the rendering of services under a contract, is recognised by reference to the stage of completion of the performance conditions contained within the contract. Where the contract outcome cannot be measured reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.
1.4
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.
1.5
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 property
over the life of the lease
Plant and machinery
15% reducing balance
Fixtures and fittings
15% reducing balance
Computer equipment
33.3% straight line
Motor vehicles
25% reducing balance
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.6
Stocks
Stocks are stated at the lower of cost and net realisable value. Cost comprises all costs incurred in bringing the stocks to their present location and condition. Net realisable value is assessed as the estimated selling price less costs to sell. At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its assessed net realisable value is recognised as an impairment loss.
1.7
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.
TRICEL (PORTSMOUTH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 18 -
1.8
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors, loans to fellow group companies 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.
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.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
TRICEL (PORTSMOUTH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 19 -
Basic financial liabilities
Basic financial liabilities, including creditors 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.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.9
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.10
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
TRICEL (PORTSMOUTH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 20 -
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay more, or a right to pay less or to receive more tax.
Deferred tax is measured on an undiscounted basis at the tax rates that are expected to apply in the periods in which timing differences reverse, based on tax rates and laws enacted or substantively enacted at the balance sheet date.
1.11
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.
1.12
Retirement benefits
The company operates a defined contribution pension scheme for employees. The assets of the scheme are held separately from those of the company. The annual contributions payable are charged to the profit and loss account.
1.13
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
1.14
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.
TRICEL (PORTSMOUTH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 21 -
2
Judgements and key sources of estimation uncertainty
In the application of the company’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.
In the opinion of the directors there are no significant judgements or areas of estimation uncertainty.
3
Turnover and other revenue
An analysis of the company's turnover is as follows:
2025
2024
£
£
Turnover analysed by class of business
Sales of Goods
12,052,307
9,041,557
Servicing
1,914,932
1,727,942
13,967,239
10,769,499
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
13,953,218
10,721,649
Guernsey & Ireland
14,021
47,850
13,967,239
10,769,499
2025
2024
£
£
Other revenue
Interest income
2,509
-
TRICEL (PORTSMOUTH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 22 -
4
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange losses
1,001
43
Research and development costs
488
9,880
Depreciation of owned tangible fixed assets
41,350
57,528
Profit on disposal of tangible fixed assets
-
(2,313)
Operating lease charges
100,375
89,868
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
7,000
6,000
For other services
Taxation compliance services
1,496
1,000
All other non-audit services
1,365
5,500
2,861
6,500
6
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
26
27
TRICEL (PORTSMOUTH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
6
Employees
(Continued)
- 23 -
Their aggregate remuneration comprised:
2025
2024
£
£
Wages and salaries
1,419,322
1,243,944
Social security costs
159,173
130,730
Pension costs
42,743
37,986
1,621,238
1,412,660
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
306,448
186,250
Company pension contributions to defined contribution schemes
18,600
13,750
325,048
200,000
Remuneration disclosed above include the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
306,448
190,093
Company pension contributions to defined contribution schemes
18,600
13,750
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
2,509
TRICEL (PORTSMOUTH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 24 -
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
267,708
198,495
Adjustments in respect of prior periods
(1,691)
10,063
Total current tax
266,017
208,558
Deferred tax
Origination and reversal of timing differences
(6,900)
(831)
Total tax charge
259,117
207,727
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
949,279
774,392
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
237,320
193,598
Tax effect of expenses that are not deductible in determining taxable profit
20,266
2,097
Adjustments in respect of prior years
(1,527)
10,062
Depreciation on assets not qualifying for tax allowances
3,058
1,970
Taxation charge for the year
259,117
207,727
TRICEL (PORTSMOUTH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 25 -
10
Tangible fixed assets
Leasehold property
Plant and machinery
Fixtures and fittings
Computer equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2025
133,842
80,861
7,265
58,526
206,654
487,148
Additions
12,231
3,398
1,932
8,164
25,725
At 31 December 2025
146,073
84,259
9,197
66,690
206,654
512,873
Depreciation and impairment
At 1 January 2025
133,730
53,555
6,324
45,355
92,551
331,515
Depreciation charged in the year
255
4,865
254
7,453
28,523
41,350
At 31 December 2025
133,985
58,420
6,578
52,808
121,074
372,865
Carrying amount
At 31 December 2025
12,088
25,839
2,619
13,882
85,580
140,008
At 31 December 2024
112
27,306
941
13,171
114,103
155,633
11
Stocks
2025
2024
£
£
Finished goods and goods for resale
388,689
347,454
12
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
2,451,008
1,756,977
Amounts owed by group undertakings
4,907,959
4,468,979
Other debtors
3,250
3,250
Prepayments and accrued income
21,811
35,049
7,384,028
6,264,255
Amounts owed by group undertakings, included within debtors falling due within one year, are repayable on demand, but have no formal repayment terms in place.
TRICEL (PORTSMOUTH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 26 -
13
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
678,578
580,568
Amounts owed to group undertakings
163,169
45,552
Corporation tax
86,730
10,366
Other taxation and social security
202,004
155,902
Other creditors
12,238
7,533
Accruals and deferred income
242,572
56,617
1,385,291
856,538
14
Deferred taxation
Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:
Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
31,980
38,880
2025
Movements in the year:
£
Liability at 1 January 2025
38,880
Credit to profit or loss
(6,900)
Liability at 31 December 2025
31,980
15
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
42,743
37,986
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
TRICEL (PORTSMOUTH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 27 -
16
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A shares of £1 each
60
60
60
60
Ordinary B shares of £1 each
30
30
30
30
Ordinary C shares of £1 each
10
10
10
10
100
100
100
100
17
Operating lease commitments
Lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2025
2024
£
£
Within one year
103,148
18,828
Between two and five years
385,264
68,720
In over five years
1,189,375
1,677,787
87,548
18
Capital commitments
Bank loans of Tricel Holdings (UK) Limited of £4.4 million at 31 December 2025 are secured by a guarantee from Tricel (Weston) Limited (formerly Dewey Waters Limited), Tricel (Gloucester) Limited, Tricel (Lanark) Limited (formerly Nicholson Plastics Limited), Tricel (Portsmouth) Limited, Tricel Composites (NI) Limited and Tricel Composites (GB) Limited.
19
Related party transactions
Transactions with related parties
The company has applied the exemptions available within Section 33.1A of FRS 102 not to disclose transactions with wholly owned group undertakings.
20
Directors' transactions
During the year the company paid rent for the use of property totalling £29,900 (2024 - £71,760) to a partnership in which one of the current directors is a member.
During the year the company paid rent for the use of property totalling £48,125 (2024 - £Nil) to the company's immediate parent company Tricel Holdings (UK) Ltd (75%) and the managing director (25%).
TRICEL (PORTSMOUTH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
20
Directors' transactions
(Continued)
- 28 -
21
Ultimate controlling party
Tricel Holdings (UK) Limited is the parent company. Tricel Holdings (UK) Limited's ultimate parent undertaking is ACSTK Holdings IOM Unlimited Company, incorporated in the Isle of Man, whose registered office is Ballyspillane Industrial Estate, Killarney, Co Kerry, ROI.
2025-12-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.200Mr. K DunfordMr. R P StackMr. C J StackMr. M J StackMr. R S Stack021675222025-01-012025-12-3102167522bus:Director12025-01-012025-12-3102167522bus:Director22025-01-012025-12-3102167522bus:Director32025-01-012025-12-3102167522bus:Director42025-01-012025-12-3102167522bus:Director52025-01-012025-12-3102167522bus:RegisteredOffice2025-01-012025-12-31021675222025-12-31021675222024-01-012024-12-3102167522core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3102167522core:RetainedEarningsAccumulatedLosses2025-01-012025-12-31021675222024-12-3102167522core:LandBuildingscore:LongLeaseholdAssets2025-12-3102167522core:PlantMachinery2025-12-3102167522core:FurnitureFittings2025-12-3102167522core:ComputerEquipment2025-12-3102167522core:MotorVehicles2025-12-3102167522core:LandBuildings2024-12-3102167522core:PlantMachinery2024-12-3102167522core:FurnitureFittings2024-12-3102167522core:ComputerEquipment2024-12-3102167522core:MotorVehicles2024-12-3102167522core:WithinOneYear2025-12-3102167522core:WithinOneYear2024-12-3102167522core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3102167522core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3102167522core:CurrentFinancialInstruments2025-12-3102167522core:CurrentFinancialInstruments2024-12-3102167522core:ShareCapital2025-12-3102167522core:ShareCapital2024-12-3102167522core:RetainedEarningsAccumulatedLosses2025-12-3102167522core:RetainedEarningsAccumulatedLosses2024-12-3102167522core:ShareCapitalOrdinaryShareClass12025-12-3102167522core:ShareCapitalOrdinaryShareClass12024-12-3102167522core:ShareCapitalOrdinaryShareClass22025-12-3102167522core:ShareCapitalOrdinaryShareClass22024-12-3102167522core:ShareCapitalOrdinaryShareClass32025-12-3102167522core:ShareCapitalOrdinaryShareClass32024-12-3102167522core:ShareCapitalOrdinaryShares2025-12-3102167522core:ShareCapitalOrdinaryShares2024-12-3102167522core:LandBuildingscore:LongLeaseholdAssets2025-01-012025-12-3102167522core:PlantMachinery2025-01-012025-12-3102167522core:FurnitureFittings2025-01-012025-12-3102167522core:ComputerEquipment2025-01-012025-12-3102167522core:MotorVehicles2025-01-012025-12-3102167522core:UKTax2025-01-012025-12-3102167522core:UKTax2024-01-012024-12-310216752212025-01-012025-12-310216752212024-01-012024-12-3102167522core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3102167522core:PlantMachinery2024-12-3102167522core:FurnitureFittings2024-12-3102167522core:ComputerEquipment2024-12-3102167522core:MotorVehicles2024-12-31021675222024-12-3102167522core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-12-3102167522core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-01-012025-12-3102167522bus:OrdinaryShareClass12025-01-012025-12-3102167522bus:OrdinaryShareClass22025-01-012025-12-3102167522bus:OrdinaryShareClass32025-01-012025-12-3102167522bus:OrdinaryShareClass12025-12-3102167522bus:OrdinaryShareClass12024-12-3102167522bus:OrdinaryShareClass22025-12-3102167522bus:OrdinaryShareClass22024-12-3102167522bus:OrdinaryShareClass32025-12-3102167522bus:OrdinaryShareClass32024-12-3102167522bus:AllOrdinaryShares2025-12-3102167522bus:AllOrdinaryShares2024-12-3102167522core:BetweenTwoFiveYears2025-12-3102167522core:BetweenTwoFiveYears2024-12-3102167522core:MoreThanFiveYears2025-12-3102167522core:MoreThanFiveYears2024-12-3102167522bus:PrivateLimitedCompanyLtd2025-01-012025-12-3102167522bus:FRS1022025-01-012025-12-3102167522bus:Audited2025-01-012025-12-3102167522bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP