Company registration number 01726045 (England and Wales)
PAPERGRAPHICS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
PAPERGRAPHICS LIMITED
COMPANY INFORMATION
Directors
Mr N C Atkins
Mr J E Selby
Company number
01726045
Registered office
Diva Innovation Centre
Crompton Way
Crawley
West Sussex
RH10 9QR
Auditor
Sumer Audit
5 Peveril Court
6-8 London Road
Crawley
West Sussex
RH10 8JE
PAPERGRAPHICS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Statement of comprehensive income
8
Statement of financial position
9
Statement of changes in equity
10
Notes to the financial statements
11 - 21
PAPERGRAPHICS 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
The company traded profitably throughout the year and grew revenue by 5% to £28,565k, with growth achieved principally in its core UK market. Gross profit was maintained at a similar level to the prior year and the company’s financial position strengthened further, with net assets increasing to £7,551k (2024: £6,915k).
Gross margin tightened during the year, reflecting sales mix and the continued competitive pricing environment in which the company operates. The company also absorbed a materially higher cost base. Alongside continuing cost inflation, the increases in employers’ National Insurance contributions and in the National Living Wage that took effect in April 2025 added significantly to employment costs. Where possible such increases are recovered through efficiency improvements or through changes in pricing, but not all of them could be passed on within the year.
Reflecting the above, operating profit for the year was £945k (2024: £1,190k), profit before taxation was £859k (2024: £1,092k) and EBITDA was £1,277k (2024: £1,515k). The directors are satisfied with the underlying performance of the business and consider the company to be well placed to continue trading profitably.
Principal risks and uncertainties
Currency risk
The company trades internationally in multiple currencies and is therefore exposed to movements in exchange rates. Where appropriate, these exposures are mitigated using forward exchange contracts.
Credit risk
Economic conditions continue to place liquidity pressure on parts of the customer base, increasing the risk of unrecoverable trade debt. This is managed through established credit control and customer review procedures.
Legislative and trade risks
Given the international nature of the company’s supply chain and customer base, world events and the UK’s trading arrangements can affect the business. The directors monitor developments so that any possible threats can be mitigated.
Inflation, employment costs and interest rates
Cost inflation, the cost of borrowing and UK fiscal measures affecting employment costs continue to pose a risk to the business. Where possible, increases in costs are recovered either through efficiency improvements or through changes in pricing.
Financial instruments
The company’s principal financial instruments comprise trade receivables, trade payables, cash, invoice financing arrangements and, from time to time, forward exchange contracts. These are used to finance operations and to manage the currency, credit and liquidity risks arising from them; the company does not enter into speculative transactions.
Future developments
The directors intend to continue to develop the company’s product range and customer base within its existing markets, with a continued focus on margin management, working capital and operational efficiency.
Key performance indicators
The company uses a range of financial performance measures to monitor the management of the business effectively; the most significant of these are the key performance indicators (KPIs). The KPIs on operations for the year ended 31 December 2025, with comparatives for the prior two financial years, are set out below:
PAPERGRAPHICS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
Mr N C Atkins
Director
4 September 2026
PAPERGRAPHICS 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 the supply of speciality technology printing consumables.
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 N C Atkins
Mr J E Selby
Mr D M Gilbertson
(Resigned 22 December 2025)
Auditor
The auditor, Sumer Audit, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Matters covered in the 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. It has done so in respect of financial instruments, principal risks and uncertainties and future developments.
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.
On behalf of the board
Mr N C Atkins
Director
4 September 2026
PAPERGRAPHICS 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;
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.
PAPERGRAPHICS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PAPERGRAPHICS LIMITED
- 5 -
Opinion
We have audited the financial statements of Papergraphics Limited (the 'company') for the year ended 31 December 2025 which comprise the statement of comprehensive income, the statement of financial position, 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.
PAPERGRAPHICS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PAPERGRAPHICS LIMITED
- 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.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, our procedures included the following:
Obtaining an understanding of the legal and regulatory framework that the company operates in, focusing on those laws and regulations that had a direct effect on the financial statements and operations;
Obtaining an understanding of the company’s policies and procedures on fraud risks, including
knowledge of any actual, suspected or alleged fraud; and
As a result of these procedures, we considered the opportunities and incentives that may exist within the company for fraud. We are also required to perform specific procedures to respond to the risk of management override. As a result of performing the above, we identified the following areas as those most likely to have an impact on the financial statements: employment law and compliance with the UK Companies Act.
PAPERGRAPHICS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PAPERGRAPHICS LIMITED
- 7 -
In addition to the above, our procedures to respond to risks identified included the following:
Making enquiries of management about any known or suspected instances of non-compliance with laws and regulations and fraud;
Challenging assumptions and judgements made by management in their significant accounting estimates; in particular in relation to inventory provisions and goodwill; and
Auditing the risk of management override of controls, including through testing journal entries and other adjustments for appropriateness.
Due to the inherent limitations of an audit, there is 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 the ISAs (UK). For instance, the further removed non-compliance is 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.
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.
Robert Dowling FCA (Senior Statutory Auditor)
For and on behalf of Sumer Audit
4 September 2026
Chartered Accountants
Statutory Auditor
Crawley
Sumer Audit is the trading name of Sumer Auditco Limited
PAPERGRAPHICS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 8 -
2025
2024
Notes
£
£
Revenue
3
28,565,304
27,191,499
Cost of sales
(21,164,063)
(19,735,617)
Gross profit
7,401,241
7,455,882
Distribution costs
(1,095,211)
(1,106,535)
Administrative expenses
(5,352,149)
(5,167,118)
Other operating (expenses)/income
(8,745)
8,000
Operating profit
4
945,136
1,190,229
Finance costs
7
(86,500)
(98,703)
Profit before taxation
858,636
1,091,526
Tax on profit
8
(222,400)
(331,500)
Profit for the financial year
636,236
760,026
The Statement of Comprehensive Income has been prepared on the basis that all operations are continuing operations.
PAPERGRAPHICS LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2025
31 December 2025
- 9 -
2025
2024
Notes
£
£
£
£
Non-current assets
Goodwill
10
222,224
Other intangible assets
10
171,069
121,535
Total intangible assets
171,069
343,759
Property, plant and equipment
11
343,220
259,106
514,289
602,865
Current assets
Inventories
12
3,188,745
3,336,666
Trade and other receivables
13
12,167,470
10,435,517
Cash and cash equivalents
1,207,808
1,650,390
16,564,023
15,422,573
Current liabilities
14
(9,473,137)
(9,078,899)
Net current assets
7,090,886
6,343,674
Total assets less current liabilities
7,605,175
6,946,539
Provisions for liabilities
Deferred tax liability
16
53,900
31,500
(53,900)
(31,500)
Net assets
7,551,275
6,915,039
Equity
Called up share capital
18
1,000,158
1,000,158
Retained earnings
6,551,117
5,914,881
Total equity
7,551,275
6,915,039
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 4 September 2026 and are signed on its behalf by:
Mr N C Atkins
Director
Company registration number 01726045 (England and Wales)
PAPERGRAPHICS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
Share capital
Retained earnings
Total
Notes
£
£
£
Balance at 1 January 2024
1,000,158
5,304,855
6,305,013
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
760,026
760,026
Dividends
9
-
(150,000)
(150,000)
Balance at 31 December 2024
1,000,158
5,914,881
6,915,039
Year ended 31 December 2025:
Profit and total comprehensive income for the year
-
636,236
636,236
Balance at 31 December 2025
1,000,158
6,551,117
7,551,275
PAPERGRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 11 -
1
Accounting policies
Company information
Papergraphics Limited is a private company limited by shares incorporated in England and Wales. The registered office is Diva Innovation Centre, Crompton Way, Crawley, West Sussex, RH10 9QR.
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 £1.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:
1.2
Going concern
At 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, The directors have considered relevant information, including the company's principal risks and uncertainties, the annual budget, forecast future cash flows and the impact of subsequent events in making their assessment. Based on these assessments and having regard to the resources available to the entity, the directors have concluded that there is no material uncertainty and that they can continue to adopt the going concern basis in preparing the annual report and financial statements.true
1.3
Revenue
Revenue is recognised at the fair value of the consideration received or receivable for goods provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
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 incorporated 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, which is 5 years in relation to the goodwill acquired from Craftec Limited and 9 years in relation to the goodwill acquired from CWE Solutions Limited.
PAPERGRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 12 -
1.5
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date if the fair value can be measured reliably.
Patents and licences are valued at cost less accumulated amortisation.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Software
10% straight line
Patents & licences
25% straight line
1.6
Property, plant and equipment
Property, plant and equipment 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 land and buildings
25% straight line
Plant and equipment
25% straight line & 15% diminishing balance
Fixtures and fittings
25% straight line
Motor vehicles
25% straight line
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.
1.7
Impairment of non-current 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.
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 is estimated to be less than its carrying amount, the carrying amount of the asset 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.
1.8
Inventories
Inventories 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 inventories to their present location and condition.
PAPERGRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 13 -
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of inventories 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 and deposits held at call with banks.
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 statement of financial position 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.
The company enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other accounts receivable and payable and loans from related parties.
Debt instruments like loans and other accounts receivable and payable are initially measured at present value of the future payments and subsequently at amortised cost using the effective interest method; Debt instruments that are payable or receivable within one year are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received.
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire, or when it transfers the financial asset and substantially all the risks and rewards of ownership to another entity. Financial liabilities are derecognised when, and only when, the company’s obligations are discharged, cancelled, or they expire.
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.
PAPERGRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 14 -
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.11
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.12
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.
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.
1.13
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 non-current assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
1.14
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.15
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.
1.16
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.
PAPERGRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 15 -
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.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Inventory
The management has made key assumptions in determining the appropriate impairment provision against inventory items held at the end of the reporting period, as detailed in noted 1.8. The inventory provision was £92,311 (2024: £174,252) as at 31 December 2025.
3
Revenue
An analysis of the company's revenue is as follows:
2025
2024
£
£
Revenue analysed by class of business
Sale of goods
28,565,304
27,191,499
2025
2024
£
£
Revenue analysed by geographical market
United Kingdom
25,368,184
23,943,246
Europe
3,115,642
3,086,139
Rest of the World
81,478
162,114
28,565,304
27,191,499
4
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange losses/(gains)
42,109
(43,744)
Fees payable to the company's auditor for the audit of the company's financial statements
28,750
27,750
Depreciation of owned property, plant and equipment
107,131
101,738
Amortisation of intangible assets
224,804
223,297
Impairment of inventories recognised or reversed
(90,036)
(35,442)
Operating lease charges
425,000
425,000
PAPERGRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 16 -
5
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
208,265
213,244
Company pension contributions to defined contribution schemes
15,423
22,439
223,688
235,683
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2024 - 2).
Remuneration disclosed above include the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
163,487
161,241
Company pension contributions to defined contribution schemes
10,023
60,000
6
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Sales
18
15
Administration
28
28
Production
6
7
Warehouse
9
8
Total
61
58
Their aggregate remuneration comprised:
2025
2024
£
£
Wages and salaries
2,569,258
2,463,525
Social security costs
311,799
257,416
Pension costs
68,193
64,010
2,949,250
2,784,951
PAPERGRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 17 -
7
Finance costs
2025
2024
£
£
Interest on bank overdrafts and loans
-
39
Interest on invoice finance arrangements
86,500
98,664
86,500
98,703
8
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
200,000
340,000
Deferred tax
Origination and reversal of timing differences
22,400
(8,500)
Total tax charge
222,400
331,500
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
858,636
1,091,526
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
214,659
272,882
Tax effect of expenses that are not deductible in determining taxable profit
4,129
1,919
Group relief
(29,955)
(4,327)
Amortisation on assets not qualifying for tax allowances
55,556
55,824
Other permanent differences
1,406
Deferred tax adjustments in respect of prior years
400
Effect of roundings
2,687
3,396
Loss utilisation
(24,676)
Taxation charge for the year
222,400
331,500
9
Dividends
2025
2024
£
£
Interim paid
150,000
PAPERGRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 18 -
10
Intangible fixed assets
Goodwill
Software
Patents & licences
Total
£
£
£
£
Cost
At 1 January 2025
3,076,091
112,287
17,976
3,206,354
Additions
52,114
52,114
At 31 December 2025
3,076,091
164,401
17,976
3,258,468
Amortisation and impairment
At 1 January 2025
2,853,867
8,728
2,862,595
Amortisation charged for the year
222,224
2,580
224,804
At 31 December 2025
3,076,091
11,308
3,087,399
Carrying amount
At 31 December 2025
164,401
6,668
171,069
At 31 December 2024
222,224
112,287
9,248
343,759
The goodwill above is in relation to acquisition of the trade of CWE Solutions Limited and Craftec Paper Limited, both fellow subsidiaries. The trades in relation to CWE Solutions and Craftec Paper Limited were acquired in December 2016 and July 2017 respectively. The shares of CWE Solutions are held by Pure Genius Holdings Limited and the shares of Craftec Paper Limited are held by Diva Europe Limited. The useful life of the goodwill is expected to be 9 and 5 years in relation to CWE Solutions Limited, and Craftec Paper Limited respectively.
11
Property, plant and equipment
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2025
587,740
1,222,855
832,885
121,137
2,764,617
Additions
134,502
35,587
21,106
8,795
199,990
Disposals
(181,865)
(110,289)
(59,839)
(351,993)
At 31 December 2025
722,242
1,076,577
743,702
70,093
2,612,614
Depreciation and impairment
At 1 January 2025
587,740
1,093,442
713,524
110,805
2,505,511
Depreciation charged in the year
2,802
45,545
51,714
7,070
107,131
Eliminated in respect of disposals
(173,120)
(110,289)
(59,839)
(343,248)
At 31 December 2025
590,542
965,867
654,949
58,036
2,269,394
Carrying amount
At 31 December 2025
131,700
110,710
88,753
12,057
343,220
At 31 December 2024
129,413
119,361
10,332
259,106
PAPERGRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 19 -
12
Inventories
2025
2024
£
£
Finished goods and goods for resale
3,188,745
3,336,666
13
Trade and other receivables
2025
2024
Amounts falling due within one year:
£
£
Trade receivables
4,388,979
3,869,257
Amounts owed by group undertakings
7,387,215
6,142,008
Other receivables
229,406
266,159
Prepayments and accrued income
161,870
158,093
12,167,470
10,435,517
Amounts owed by group undertakings have no terms and are therefore repayable on demand. Whilst the classification as current debtors reflect the contractual nature of the loans, the company does not seek repayment of these loans until the group undertaking is financially able to do so.
14
Current liabilities
2025
2024
Notes
£
£
Bank loans
15
2,506,041
3,175,811
Trade payables
4,310,319
3,525,238
Amounts owed to group undertakings
1,439,730
1,156,859
Corporation tax
21,570
102,743
Other taxation and social security
586,499
482,651
Accruals and deferred income
608,978
635,597
9,473,137
9,078,899
Bank loans and overdrafts are secured, see note 15.
15
Borrowings
2025
2024
£
£
Bank loans
2,506,041
3,175,811
Payable within one year
2,506,041
3,175,811
Bank loans totalling £2,506,041 relate to invoice discounting which are secured by fixed charges over the company's receivables listing.
PAPERGRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 20 -
16
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
53,900
31,500
2025
Movements in the year:
£
Liability at 1 January 2025
31,500
Charge to profit or loss
22,400
Liability at 31 December 2025
53,900
The directors have considered the deferred taxation note above and concluded that it is not possible to state the estimated assets and liabilities which will reverse within the next 12 months. This is due to the level of reversal being dependent on events which are not yet known.
17
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
68,193
64,010
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.
18
Share capital
2025
2024
£
£
Ordinary share capital
Issued and fully paid
1,000,158 Ordinary shares of £1 each
1,000,158
1,000,158
The company's ordinary shares, which carry no right to fixed income, each carry the right to one vote at general meetings of the company.
PAPERGRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 21 -
19
Financial commitments, guarantees and contingent liabilities
A cross guarantee and debenture exists in relation to liabilities owed to National Westminster Bank Plc by Pure Genius Holdings, Pure Genius Facilities Management Limited, Craftec Paper Limited, Papergraphics Limited, Diva Europe Limited, CWE Solutions Limited and Pure Genius Properties Limited. The outstanding liabilities at the year end were £5,094,259 (2024 - £5,264,583).
There is also a cross guarantee and debenture in relation to the liabilities due to RBS Invoice Finance Limited by Papergraphics Limited, Diva Europe Limited, Craftec Paper Limited, Pure Genius Facilities Management Limited, Pure Genius Properties Limited and Pure Genius Holdings Limited. The outstanding liabilities at the year end were £2,506,041 (2024 - £3,175,811).
20
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
467,433
408,928
Between two and five years
1,549,125
1,365,224
In over five years
605,000
935,000
2,621,558
2,709,152
21
Related party transactions
Transactions with related parties
At the balance sheet date, the company was owed £60,234 (2024 - £39,556) from the directors included within other receivables.
22
Ultimate controlling party
The ultimate parent company is Pure Genius Holdings Limited, a company registered in England. The registered office and principal place of business is Diva Innovation Centre, Crompton Way, Crawley, West Sussex, RH10 9QR.
The financial statements of the company are consolidated in the financial statements of Pure Genius Holdings Limited. Copies of the consolidated financial statements are available from Companies House.
2025-12-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100Mr N C AtkinsMr J E SelbyMr D M Gilbertson017260452025-01-012025-12-3101726045bus:Director12025-01-012025-12-3101726045bus:Director22025-01-012025-12-3101726045bus:Director32025-01-012025-12-3101726045bus:RegisteredOffice2025-01-012025-12-31017260452025-12-31017260452024-01-012024-12-3101726045core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3101726045core:RetainedEarningsAccumulatedLosses2025-01-012025-12-3101726045core:Goodwill2025-12-3101726045core:Goodwill2024-12-3101726045core:OtherResidualIntangibleAssets2025-12-3101726045core:OtherResidualIntangibleAssets2024-12-31017260452024-12-3101726045core:ComputerSoftware2025-12-3101726045core:PatentsTrademarksLicencesConcessionsSimilar2025-12-3101726045core:ComputerSoftware2024-12-3101726045core:PatentsTrademarksLicencesConcessionsSimilar2024-12-3101726045core:PlantMachinery2025-12-3101726045core:FurnitureFittings2025-12-3101726045core:MotorVehicles2025-12-3101726045core:LandBuildings2024-12-3101726045core:PlantMachinery2024-12-3101726045core:FurnitureFittings2024-12-3101726045core:MotorVehicles2024-12-3101726045core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3101726045core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3101726045core:ShareCapital2025-12-3101726045core:ShareCapital2024-12-3101726045core:RetainedEarningsAccumulatedLosses2025-12-3101726045core:RetainedEarningsAccumulatedLosses2024-12-3101726045core:ShareCapital2023-12-3101726045core:RetainedEarningsAccumulatedLosses2023-12-31017260452023-12-3101726045core:ShareCapitalOrdinaryShareClass12025-12-3101726045core:ShareCapitalOrdinaryShareClass12024-12-3101726045core:Goodwill2025-01-012025-12-3101726045core:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-3101726045core:ComputerSoftware2025-01-012025-12-3101726045core:PatentsTrademarksLicencesConcessionsSimilar2025-01-012025-12-3101726045core:LandBuildingscore:LongLeaseholdAssets2025-01-012025-12-3101726045core:PlantMachinery2025-01-012025-12-3101726045core:FurnitureFittings2025-01-012025-12-3101726045core:MotorVehicles2025-01-012025-12-3101726045core:UKTax2025-01-012025-12-3101726045core:UKTax2024-01-012024-12-310172604512025-01-012025-12-310172604512024-01-012024-12-310172604522025-01-012025-12-310172604522024-01-012024-12-310172604532025-01-012025-12-310172604532024-01-012024-12-310172604542025-01-012025-12-310172604542024-01-012024-12-3101726045core:Goodwill2024-12-3101726045core:ComputerSoftware2024-12-3101726045core:PatentsTrademarksLicencesConcessionsSimilar2024-12-31017260452024-12-3101726045core:Goodwillcore:ExternallyAcquiredIntangibleAssets2025-01-012025-12-3101726045core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssets2025-01-012025-12-3101726045core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssets2025-01-012025-12-3101726045core:ExternallyAcquiredIntangibleAssets2025-01-012025-12-3101726045core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3101726045core:PlantMachinery2024-12-3101726045core:FurnitureFittings2024-12-3101726045core:MotorVehicles2024-12-3101726045core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-12-3101726045core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-01-012025-12-3101726045core:CurrentFinancialInstruments2025-12-3101726045core:CurrentFinancialInstruments2024-12-3101726045core:WithinOneYear2025-12-3101726045core:WithinOneYear2024-12-3101726045bus:OrdinaryShareClass12025-01-012025-12-3101726045bus:OrdinaryShareClass12025-12-3101726045core:BetweenTwoFiveYears2025-12-3101726045core:BetweenTwoFiveYears2024-12-3101726045core:MoreThanFiveYears2025-12-3101726045core:MoreThanFiveYears2024-12-3101726045bus:PrivateLimitedCompanyLtd2025-01-012025-12-3101726045bus:FRS1022025-01-012025-12-3101726045bus:Audited2025-01-012025-12-3101726045bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP