Company registration number 03605979 (England and Wales)
AVSL GROUP LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
AVSL GROUP LIMITED
COMPANY INFORMATION
Directors
Mr M Doyle
Mr Adrian Field
(Appointed 31 October 2025)
Mr James Lewis
(Appointed 31 October 2025)
Mr Simon Smith
(Appointed 31 October 2025)
Mr P Williams
Company number
03605979
Registered office
Unit 2, Bridgewater Park
Taylor Road
Trafford Park
Manchester
England
M41 7JQ
Auditor
Edwards Veeder (UK) Limited
Ground Floor, 4 Broadgate
Broadway Business Park
Chadderton
OL9 9XA
AVSL GROUP LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Profit and loss account
8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Notes to the financial statements
12 - 24
AVSL 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.
Review of the business
1. Introduction
This strategic report provides an overview of AVSL Group Limited's performance, financial standing, and key risk factors for the year ended 31 December 2025. The report outlines the company's business model, operational highlights, financial performance, and risk management approach to ensure sustainable growth and long-term success.
2. Business Model & Principal Activities
AVSL Group Limited is a leading importer and wholesale distributor of Audio, Visual, Sound & Light products, servicing a diverse customer base across multiple geographies. The company specialises in sourcing high-quality products, ensuring efficient supply chain management, and delivering value to customers through a strong distribution network.
The company's operations are divided into the following core functions:
Procurement & Sourcing: AVSL sources products from a network of suppliers, predominantly in China, ensuring competitive pricing and consistent quality.
Logistics & Distribution: The company utilises a streamlined logistics operation, optimising inventory management and minimising lead times.
Sales & Customer Relations: With a robust client portfolio, AVSL has maintained strong sales growth through effective market penetration and strategic partnerships.
Financial Management: The company exercises prudent financial control to support expansion while maintaining profitability.
3. Business Performance Overview
Despite global economic headwinds, AVSL has demonstrated resilience and sustained growth in 2025. Key highlights include:
Revenue: Turnover was relatively static at £14.1m in 2025 vs £14.2m in 2024.
Profitability: Gross profit margins remained consistent at 41.6% reflecting ongoing efficient cost management and value-driven pricing strategies.
Operational Efficiency: Due to a mainly inflationary 2.9% increase in overheads, pre-tax profits fell from £2m in 2024 to £1.8m in 2025.
Financial Stability: Strong cash flow management and reduced reliance on short-term borrowing strengthened the company's liquidity position.
AVSL GROUP LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
4. Financial risk management objectives and policies
The Board actively monitors financial risks to ensure the company remains well-positioned for future challenges. The key risk areas include:
Interest Rate Risk: The company manages exposure by balancing fixed and floating rate borrowings, with ongoing monitoring of interest rate fluctuations.
Liquidity & Cash Flow Risk: AVSL maintains a stable funding mix through invoice discounting, bank overdrafts, and fixed-term loans.
Foreign Currency Risk: Given its reliance on imports, the company mitigates exchange rate fluctuations through forward contracts and strategic supplier agreements.
Cost Inflation & Market Volatility: The company continues to monitor and manage cost pressures, ensuring profitability remains robust despite inflationary trends.
5. Key Strategic Initiatives & Future Outlook
Looking ahead, AVSL Group Limited is committed to strengthening its market position through the following strategic initiatives:
1. Expansion of Product Portfolio: Introduction of innovative consumer electronics to cater to evolving market demands.
2. Supply Chain Optimisation: Further enhancing procurement efficiency and logistics integration to improve cost control and product availability.
3. Digital Transformation: Leveraging data analytics and e-commerce capabilities to enhance sales performance and customer engagement.
4. Sustainability Commitment: Reducing the company's carbon footprint through sustainable sourcing and packaging solutions.
5. Financial Prudence: Continued focus on maintaining a healthy balance sheet and reducing unnecessary operational expenses.
The Directors remain confident in the company's ability to navigate market challenges and capitalise on growth opportunities in 2026 and beyond.
Mr P Williams
Director
3 September 2026
AVSL 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 continued to be that of wholesale trade of electronic goods
Results and dividends
The results for the year are set out on page 8.
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 M Doyle
Mr Adrian Field
(Appointed 31 October 2025)
Mr James Lewis
(Appointed 31 October 2025)
Ms R Moran
(Resigned 28 February 2026)
Mr Simon Smith
(Appointed 31 October 2025)
Mr P Williams
Mr BJ Kelly
(Resigned 31 October 2025)
Mrs C Kelly
(Resigned 31 October 2025)
Mrs A Wong
(Resigned 28 April 2025)
Energy and carbon report
As the company has not consumed more than 40,000 kWh of energy in this reporting period, it qualifies as a low energy user under these regulations and is not required to report on its emissions, energy consumption or energy efficiency activities.
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.
On behalf of the board
Mr P Williams
Director
3 September 2026
AVSL GROUP LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -
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;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
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.
AVSL GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF AVSL GROUP LIMITED
- 5 -
Opinion
We have audited the financial statements of AVSL Group Limited (the 'company') for the year ended 31 December 2025 which comprise the profit and loss account, 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.
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.
AVSL GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF AVSL GROUP LIMITED (CONTINUED)
- 6 -
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.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Enquiries with management, about any known or suspected instances of non-compliance with laws and regulations and fraud.
Auditing the risk of management of override controls, including through testing journal entries and other adjustments for appropriateness.
Challenging assumptions and judgements made by management in their significant accounting estimates.
Because of the field in which the client operates, we identified that employment law, health and safety legislation and compliance with the UK Companies Act are most likely to have a material impact on the financial statements.
Owing to the inherent limitations of an audit, there's an unavoidable risk that some material misstatements in the financial statements may not be detected, even though the audit is properly planned and performed in accordance with ISAs (UK). For instance, the further removed non-compliances are from the events and transactions reflected in the financial statements, the less likely the auditor is to become aware of it or to recognise the non-compliance.
AVSL GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF AVSL GROUP LIMITED (CONTINUED)
- 7 -
As part of an audit in accordance with ISAs (UK), we exercise professional judgment and maintain professional scepticism throughout the audit. We also:
Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
Conclude on the appropriateness of the directors' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the company to cease to continue as a going concern.
Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
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.
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.
Andrew Wadsworth FCCA (Senior Statutory Auditor)
For and on behalf of Edwards Veeder (UK) Limited, Statutory Auditor
Chartered Accountants
Ground Floor, 4 Broadgate
Broadway Business Park
Chadderton
OL9 9XA
3 September 2026
AVSL GROUP LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
14,079,266
14,215,517
Cost of sales
(8,226,616)
(8,291,232)
Gross profit
5,852,650
5,924,285
Distribution costs
(462,046)
(489,590)
Administrative expenses
(3,603,601)
(3,461,519)
Operating profit
4
1,787,003
1,973,176
Interest receivable and similar income
8
597
Interest payable and similar expenses
9
(29,567)
Amounts written off investments
10
(1)
-
Profit before taxation
1,758,032
1,973,176
Tax on profit
11
(362,442)
(494,862)
Profit for the financial year
1,395,590
1,478,314
The profit and loss account has been prepared on the basis that all operations are continuing operations.
AVSL GROUP LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
2025
2024
£
£
Profit for the year
1,395,590
1,478,314
Other comprehensive income
-
-
Total comprehensive income for the year
1,395,590
1,478,314
AVSL GROUP LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
13
1
1
Tangible assets
14
105,335
111,088
Investments
15
2
3
105,338
111,092
Current assets
Stocks
17
3,647,833
4,434,416
Debtors
18
5,655,339
5,709,822
Cash at bank and in hand
1,792,868
622,509
11,096,040
10,766,747
Creditors: amounts falling due within one year
19
(1,540,614)
(2,615,074)
Net current assets
9,555,426
8,151,673
Total assets less current liabilities
9,660,764
8,262,765
Provisions for liabilities
Deferred tax liability
21
3,986
1,577
(3,986)
(1,577)
Net assets
9,656,778
8,261,188
Capital and reserves
Called up share capital
23
37,800
37,800
Capital redemption reserve
32,200
32,200
Profit and loss reserves
9,586,778
8,191,188
Total equity
9,656,778
8,261,188
The financial statements were approved by the board of directors and authorised for issue on 3 September 2026 and are signed on its behalf by:
Mr P Williams
Director
Company registration number 03605979 (England and Wales)
AVSL GROUP LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 11 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2024
37,800
32,200
7,824,374
7,894,374
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
1,478,314
1,478,314
Dividends
12
-
-
(1,111,500)
(1,111,500)
Balance at 31 December 2024
37,800
32,200
8,191,188
8,261,188
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
1,395,590
1,395,590
Balance at 31 December 2025
37,800
32,200
9,586,778
9,656,778
AVSL GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
1
Accounting policies
Company information
AVSL Group Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 2, Bridgewater Park, Taylor Road, Trafford Park, Manchester, England, M41 7JQ.
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. 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 MC Newco Limited. These consolidated financial statements are available from its registered office, 10 Buckingham Street, London, England, WC2N 6DF.
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
Revenue
Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.
When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.
The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:
AVSL GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 13 -
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.
1.4
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses 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..
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.
1.5
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. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated 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 land and buildings
10% straight line
Plant and equipment
20% reducing balance
Fixtures and fittings
25% reducing balance
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
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. 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 company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
AVSL GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 14 -
1.7
Impairment of fixed assets
At each reporting period end date, the company 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.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted. If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.8
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.9
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.
1.10
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.
AVSL GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 15 -
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.
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 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.
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.
AVSL GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 16 -
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.
1.11
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.
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 when the company has 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.
1.12
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.
AVSL GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 17 -
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
Leases
As lessee
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.
1.15
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.
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.
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
United Kingdom sales
12,433,551
12,436,143
Overseas sales
1,645,715
1,779,374
14,079,266
14,215,517
2025
2024
£
£
Other revenue
Interest income
597
-
4
Operating profit
2025
2024
Operating profit for the year is stated after charging:
£
£
Depreciation of tangible fixed assets
28,451
27,545
Operating lease charges
165,787
112,841
AVSL GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 18 -
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
30,000
25,700
For other services
Taxation compliance services
5,000
All other non-audit services
19,342
44,603
24,342
44,603
6
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Distribution
11
11
Administrative
24
24
Management
6
6
Total
41
41
Their aggregate remuneration comprised:
2025
2024
£
£
Wages and salaries
1,703,687
1,752,445
Social security costs
211,326
183,039
Pension costs
144,372
94,908
2,059,385
2,030,392
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
411,386
482,846
Company pension contributions to defined contribution schemes
27,601
26,775
438,987
509,621
AVSL GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
7
Directors' remuneration
(Continued)
- 19 -
Remuneration disclosed above include the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
170,100
152,992
Company pension contributions to defined contribution schemes
17,010
13,771
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
597
9
Interest payable and similar expenses
2025
2024
£
£
Other interest
29,567
10
Amounts written off investments
2025
2024
£
£
Other gains and losses
(1)
-
11
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
363,238
496,506
Adjustments in respect of prior periods
(3,205)
Total current tax
360,033
496,506
Deferred tax
Origination and reversal of timing differences
2,409
(1,644)
Total tax charge
362,442
494,862
AVSL GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
11
Taxation
(Continued)
- 20 -
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
1,758,032
1,973,176
Expected tax charge based on the standard rate of corporation tax in the UK of 25% (2024: 25%)
439,508
493,294
Effects of:
Expenses that are not deductible in determining taxable profit
1,448
Change in unrecognised deferred tax assets
2,409
(1,644)
Group relief
(76,521)
Permanent capital allowances in excess of depreciation
(6,826)
(5,122)
Depreciation on assets not qualifying for tax allowances
7,077
6,886
Tax under/(over) provided in prior years
(3,205)
Taxation charge in the financial statements
362,442
494,862
12
Dividends
2025
2024
£
£
Final paid
1,111,500
13
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2025 and 31 December 2025
75,001
Amortisation and impairment
At 1 January 2025 and 31 December 2025
75,000
Carrying amount
At 31 December 2025
1
At 31 December 2024
1
AVSL GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 21 -
14
Tangible fixed assets
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2025
65,660
300,416
463,254
22,244
851,574
Additions
333
3,210
19,155
22,698
At 31 December 2025
65,993
303,626
482,409
22,244
874,272
Depreciation and impairment
At 1 January 2025
34,210
269,442
416,016
20,818
740,486
Depreciation charged in the year
6,599
6,837
14,655
360
28,451
At 31 December 2025
40,809
276,279
430,671
21,178
768,937
Carrying amount
At 31 December 2025
25,184
27,347
51,738
1,066
105,335
At 31 December 2024
31,450
30,974
47,238
1,426
111,088
15
Fixed asset investments
2025
2024
Notes
£
£
Investments in subsidiaries
16
2
3
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 1 January 2025
3
Disposals
(1)
At 31 December 2025
2
Carrying amount
At 31 December 2025
2
At 31 December 2024
3
16
Subsidiaries
Details of the company's subsidiaries at 31 December 2025 are as follows:
AVSL GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
16
Subsidiaries
(Continued)
- 22 -
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
AVSL (HK) Limited
Unit 2, Bridgewater Park Taylor Road, Trafford Park, Manchester, England, M41 7JQ
Ordinary
100.00
AVSL (Asia) Limited
Unit 2, Bridgewater Park Taylor Road, Trafford Park, Manchester, England, M41 7JQ
Ordinary
100.00
17
Stocks
2025
2024
£
£
Raw materials and consumables
3,647,833
4,434,416
18
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
2,328,441
2,866,804
Amounts owed by group undertakings
3,176,667
2,220,780
Other debtors
444,960
Prepayments and accrued income
150,231
177,278
5,655,339
5,709,822
19
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Other borrowings
20
262,827
738,663
Trade creditors
501,555
1,052,559
Corporation tax
359,063
268,529
Other taxation and social security
104,493
144,236
Accruals and deferred income
312,676
411,087
1,540,614
2,615,074
20
Loans and overdrafts
2025
2024
£
£
Other loans
262,827
738,663
Payable within one year
262,827
738,663
AVSL GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
20
Loans and overdrafts
(Continued)
- 23 -
The Company's borrowing facilities and certain other obligations are secured by the following security arrangements:
A floating charge dated 3 December 2010 in favour of HSBC Invoice Finance (UK) Limited over the whole undertaking and assets of the company.
A legal assignment of contract monies dated 6 March 2024 in favour of HSBC UK Bank plc. The charge contains a negative pledge provision.
A guarantee and debenture dated 31 October 2025 in favour of Embankment Equity Partners Limited as Security Trustee containing fixed charges over specified assets, including shares, bank accounts, intellectual property, equipment and property interests, together with a floating charge over the undertaking and assets of the company and a negative pledge.
A debenture dated 31 October 2025 in favour of Alter Domus Trustees (UK) Limited as Security Agent containing fixed charges over specified assets, including leasehold property interests, together with a floating charge over the undertaking and assets of the company and a negative pledge.
Certain leasehold properties are subject to fixed charges in favour of Alter Domus Trustees (UK) Limited as Security Agent.
21
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company:
Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
3,986
1,577
2025
Movements in the year:
£
Liability at 1 January 2025
1,577
Charge to profit or loss
2,409
Liability at 31 December 2025
3,986
The deferred tax liability set out above is expected to reverse within12 months and relates to accelerated capital allowances that are expected to mature within the same period.
22
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
144,372
94,908
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.
AVSL GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 24 -
23
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
of £1 each
37,800
37,800
37,800
37,800
24
Contingent liabilities
The Company has granted fixed and floating charges over its assets and entered into guarantee arrangements in support of the Group's financing facilities as shown in note 20. The directors do not consider that any loss will arise from these guarantees and accordingly no provision has been made in these financial statements.
26
Directors' transactions
Dividends totalling £0 (2024 - £1,111,500) were paid in the year in respect of shares held by the company's directors.
During the year included in debtors were Directors' Loans totaling £444,960, these were repaid in full as at the year end.
27
Ultimate controlling party
The company is a wholly owned subsidiary of AVSL Group (Holdings) Limited. AVSL Group (Holdings) Limited is a wholly owned subsidiary of AVSL Bidco Limited. AVSL Bidco Limited is a wholly owned subsidiary of MC Newco Limited, who are the ultimate controlling party. All companies are incorporated in England and Wales.
On 31 October 2025, AVSL Group (Holdings) Limited was acquired by AVSL Bidco Limited. The new owners have indicated their intention to continue operations under existing management.
2025-12-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.200Mr M DoyleMr Adrian FieldMr James LewisMs R MoranMr Simon SmithMr P WilliamsMr BJ KellyMrs C KellyMrs A Wong036059792025-01-012025-12-3103605979bus:Director12025-01-012025-12-3103605979bus:Director22025-01-012025-12-3103605979bus:Director32025-01-012025-12-3103605979bus:Director52025-01-012025-12-3103605979bus:Director62025-01-012025-12-3103605979bus:Director42025-01-012025-12-3103605979bus:Director72025-01-012025-12-3103605979bus:Director82025-01-012025-12-3103605979bus:Director92025-01-012025-12-3103605979bus:RegisteredOffice2025-01-012025-12-31036059792025-12-31036059792024-01-012024-12-3103605979core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3103605979core:RetainedEarningsAccumulatedLosses2025-01-012025-12-3103605979core:Goodwill2025-12-3103605979core:Goodwill2024-12-31036059792024-12-3103605979core:LandBuildings2025-12-3103605979core:PlantMachinery2025-12-3103605979core:FurnitureFittings2025-12-3103605979core:MotorVehicles2025-12-3103605979core:LandBuildings2024-12-3103605979core:PlantMachinery2024-12-3103605979core:FurnitureFittings2024-12-3103605979core:MotorVehicles2024-12-3103605979core:WithinOneYear2025-12-3103605979core:WithinOneYear2024-12-3103605979core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3103605979core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3103605979core:ShareCapital2025-12-3103605979core:ShareCapital2024-12-3103605979core:CapitalRedemptionReserve2025-12-3103605979core:CapitalRedemptionReserve2024-12-3103605979core:RetainedEarningsAccumulatedLosses2025-12-3103605979core:RetainedEarningsAccumulatedLosses2024-12-3103605979core:ShareCapital2023-12-3103605979core:CapitalRedemptionReserve2023-12-3103605979core:RetainedEarningsAccumulatedLosses2023-12-3103605979core:ShareCapitalOrdinaryShareClass12025-12-3103605979core:ShareCapitalOrdinaryShareClass12024-12-3103605979core:Goodwill2025-01-012025-12-3103605979core:LandBuildingscore:LongLeaseholdAssets2025-01-012025-12-3103605979core:PlantMachinery2025-01-012025-12-3103605979core:FurnitureFittings2025-01-012025-12-3103605979core:MotorVehicles2025-01-012025-12-310360597912025-01-012025-12-310360597912024-01-012024-12-3103605979core:UKTax2025-01-012025-12-3103605979core:UKTax2024-01-012024-12-310360597922025-01-012025-12-310360597922024-01-012024-12-3103605979core:Goodwill2024-12-3103605979core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3103605979core:PlantMachinery2024-12-3103605979core:FurnitureFittings2024-12-3103605979core:MotorVehicles2024-12-31036059792024-12-3103605979core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-12-3103605979core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-01-012025-12-3103605979core:Non-currentFinancialInstruments2025-12-3103605979core:Non-currentFinancialInstruments2024-12-3103605979core:Subsidiary12025-01-012025-12-3103605979core:Subsidiary22025-01-012025-12-3103605979core:Subsidiary112025-01-012025-12-3103605979core:Subsidiary222025-01-012025-12-3103605979core:CurrentFinancialInstruments2025-12-3103605979core:CurrentFinancialInstruments2024-12-3103605979bus:OrdinaryShareClass12025-01-012025-12-3103605979bus:OrdinaryShareClass12025-12-3103605979bus:OrdinaryShareClass12024-12-3103605979bus:PrivateLimitedCompanyLtd2025-01-012025-12-3103605979bus:FRS1022025-01-012025-12-3103605979bus:Audited2025-01-012025-12-3103605979bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP