Company registration number 08062261 (England and Wales)
TNA UK MANUFACTURING LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2025
TNA UK MANUFACTURING LIMITED
COMPANY INFORMATION
Directors
Mr A Taylor
Mrs N Taylor
Secretary
Ms K Crowe
Company number
08062261
Registered office
166 Clapgate Lane
Woodgate Business Park
Bartley Green
Birmingham
B32 3DE
Auditor
LMH Accountants Limited T/A Trevor Jones & Co
Old Bank Chambers
582-586 Kingsbury Road
Erdington
Birmingham
B24 9ND
Business address
166 Clapgate Lane
Woodgate Business Park
Bartley Green
Birmingham
B32 3DE
TNA UK MANUFACTURING LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Notes to the financial statements
10 - 22
TNA UK MANUFACTURING LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 JUNE 2025
- 1 -

The directors present the strategic report for the year ended 30 June 2025.

Review of the business

The company is a wholly owned subsidiary of TNA Australia Pty Ltd, whose core business is the manufacture, sale and service of integrated food packaging and processing solutions.

The group has continued to invest in the product range and scope in-line with our policy of diversification and innovative solutions.

Principal risks and uncertainties

The Russian war with Ukraine is still ongoing. This naturally continues to impact revenue to customers based in these countries and decreased equipment requirements, therefore, markets outside this area have been our focus. This could lead to excess capacity in the production facility, but we see this as a minimal risk due to increased production requirements from the other targeted locations around the world.

 

The environment in which we operate continues to be challenging due to rising costs of living and price conscious customers. The markets are competitive, and we are constantly striving to alleviate any risks of this affecting our business by developing new products at lower prices and diversifying into complimentary markets. TNA is always looking at obtaining operational efficiencies and reducing production costs to be more competitive thus driving up production requirements on our manufacturing facilities.

 

Foreign currency risks on production, import of raw materials and equipment are minimised due the centralised treasury function and natural hedging within the TNA Group which have been designed to mitigate these risks.

 

Production staff requirements are driven by orders to be completed and factory utilisation. We have adequate permanent and casual staff available at all times to meet these requirements and therefore see this as no concerning factor.

Key performance indicators

The company continues to view sales growth and lower production costs as it’s key performance indicators. With this in mind, our strategy is to diversify our markets and increase our product range whilst reducing costs via improved procurement.

 

This aligns with our group policy of continuing to increase our market share by developing strategic alliances with other suppliers to whom we have synergy, thus increasing our offerings to our customers and reducing production costs.

On behalf of the board

Mr A Taylor
Director
24 August 2026
TNA UK MANUFACTURING LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 JUNE 2025
- 2 -

The directors present their annual report and financial statements for the year ended 30 June 2025.

Principal activities
The principal activity of the company is that of the manufacturing of packaging machines for the snack food industry.
Results and dividends

The results for the year are set out on page 7.

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 A Taylor
Mrs N Taylor
Supplier payment policy

The company's current policy concerning the payment of trade creditors is to follow the CBI's Prompt Payers Code (copies are available from the CBI, Centre Point, 103 New Oxford Street, London WC1A 1DU).

 

The company's current policy concerning the payment of trade creditors is to:

 

Trade creditors of the company at the year end were equivalent to 49 day's purchases, based on the average daily amount invoiced by suppliers during the year.

Auditor

In accordance with the company's articles, a resolution proposing that LMH Accountants Limited T/A Trevor Jones & Co be reappointed as auditor of the company will be put at a General Meeting.

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 A Taylor
Director
24 August 2026
TNA UK MANUFACTURING LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 JUNE 2025
- 3 -

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

United Kingdom company law requires the directors to prepare financial statements for each financial year. Under that law, the directors have elected to prepare the 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:

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.

TNA UK MANUFACTURING LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF TNA UK MANUFACTURING LIMITED
- 4 -
Opinion

We have audited the financial statements of TNA UK Manufacturing Limited (the 'company') for the year ended 30 June 2025 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 101 Reduced Disclosure Framework (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the 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.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

TNA UK MANUFACTURING LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF TNA UK MANUFACTURING LIMITED (CONTINUED)
- 5 -
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 directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the 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.

We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our sector experience through discussion with the Officers and other management (as required by auditing standards).

We had regard to laws and regulations in areas that directly affect the financial statements including financial reporting (including related trade union legislation) and taxation legislation. We considered that extent of compliance with those laws and regulations as part of our procedures on the related financial statement items.

With the exception of any known or possible non-compliance, and as required by auditing standards, our work in respect of these was limited to enquiry of the Officers.

We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit

We addressed the risk of fraud through management override of controls, by testing the appropriateness of journal entries and other adjustments; assessing whether the judgements made in making accounting estimates are indicative of a potential bias; and evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business.

TNA UK MANUFACTURING LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF TNA UK MANUFACTURING LIMITED (CONTINUED)
- 6 -

Our audit procedures were designed to respond to risks of material misstatement in the financial statements, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery, misrepresentations or through collusion. There are inherent limitations in the audit procedures performed and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we are to become aware of it.

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

Use of our report

This report is made solely to the 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.

Adrian McKeown (Senior Statutory Auditor)
For and on behalf of LMH Accountants Limited T/A Trevor Jones & Co, Statutory Auditor
Chartered Accountants
Old Bank Chambers
582-586 Kingsbury Road
Erdington
Birmingham
B24 9ND
23 September 2026
TNA UK MANUFACTURING LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 JUNE 2025
- 7 -
2025
2024
Notes
£
£
Turnover
2
17,320,535
13,193,376
Cost of sales
(15,159,077)
(11,382,451)
Gross profit
2,161,458
1,810,925
Administrative expenses
(1,145,996)
(1,029,772)
Operating profit
3
1,015,462
781,153
Interest receivable and similar income
5
107
3
Interest payable and similar expenses
6
(46,133)
(2,270)
Profit before taxation
969,436
778,886
Tax on profit
7
(241,825)
(195,204)
Profit and total comprehensive income for the year
17
727,611
583,682

The profit and loss account has been prepared on the basis that all operations are continuing operations.

TNA UK MANUFACTURING LIMITED
BALANCE SHEET
AS AT
30 JUNE 2025
30 June 2025
- 8 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible fixed assets
8
1,704,821
480,861
Current assets
Stocks
9
2,874,487
4,070,069
Debtors
10
9,471,780
6,777,547
Cash at bank and in hand
16,997
19,341
12,363,264
10,866,957
Creditors: amounts falling due within one year
11
(5,823,329)
(5,054,575)
Net current assets
6,539,935
5,812,382
Total assets less current liabilities
8,244,756
6,293,243
Creditors: amounts falling due after more than one year
11
(1,294,103)
(40,201)
Provisions for liabilities
Deferred tax liabilities
14
(67,000)
(97,000)
Net assets
6,883,653
6,156,042
Capital and reserves
Called up share capital
16
1,000
1,000
Profit and loss reserves
17
6,882,653
6,155,042
Total equity
6,883,653
6,156,042

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 24 August 2026 and are signed on its behalf by:
Mr A  Taylor
Director
Company registration number 08062261 (England and Wales)
TNA UK MANUFACTURING LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2025
- 9 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 July 2023
1,000
5,571,360
5,572,360
Year ended 30 June 2024:
Profit and total comprehensive income
-
583,682
583,682
Balance at 30 June 2024
1,000
6,155,042
6,156,042
Year ended 30 June 2025:
Profit and total comprehensive income
-
727,611
727,611
Balance at 30 June 2025
1,000
6,882,653
6,883,653
TNA UK MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2025
- 10 -
1
Accounting policies
Company information

TNA UK Manufacturing Limited is a private company limited by shares incorporated in England and Wales. The registered office is 166 Clapgate Lane, Woodgate Business Park, Bartley Green, Birmingham, B32 3DE. The company's principal activities and nature of its operations are disclosed in the directors' report.

1.1
Basis of preparation

The financial statements have been prepared in accordance with Financial Reporting Standard 101 Reduced Disclosure Framework (FRS 101) and in accordance with applicable accounting standards.

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.

As permitted by FRS 101, the company has taken advantage of the following disclosure exemptions from the requirements of IFRS:

Where required, equivalent disclosures are given in the group accounts of TNA Australia PTY Limited. The group accounts of TNA Australia PTY Limited are available to the public and can be obtained as set out in note 19.

1.2
Going concern

The directors have at the time of approving the financial statements, a reasonable expectation that the truecompany has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover represents amounts receivable for goods and services net of VAT.

 

Revenue is recognised as earned when, and to the extent that, the company obtains the right to consideration in exchange for its performance under its contract. In particular the company recognises it's main revenue streams as follows:

•    Revenue from the sale of machines is recognised when the goods are dispatched.

•    Revenue from the sale of spare parts is also recognised when the goods are dispatched.    

The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:

TNA UK MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 11 -
1.4
Tangible fixed assets

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

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

Land and buildings Leasehold
Over life of lease
Fixtures, fittings & equipment
25% straight line basis
Plant and machinery
20% straight line basis
Computer equipment
25% straight line basis
Motor vehicles
Over the life of the lease

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.

1.5
Impairment of tangible and intangible assets

At each reporting end date, the company reviews the carrying amounts of its tangible 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.

 

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.

1.6
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.

Net realisable value is the estimated selling price less all estimated costs of completion and costs to be incurred in marketing, selling and distribution.

1.7
Cash at bank and in hand

Cash and cash equivalents 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.

TNA UK MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 12 -
1.8
Financial assets

Financial assets are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument. Financial assets are classified into specified categories, depending on the nature and purpose of the financial assets.

 

At initial recognition, financial assets classified as fair value through profit and loss are measured at fair value and any transaction costs are recognised in profit or loss. Financial assets not classified as fair value through profit and loss are initially measured at fair value plus transaction costs.

Financial assets at fair value through profit or loss

When any of the above-mentioned conditions for classification of financial assets is not met, a financial asset is classified as measured at fair value through profit or loss. Financial assets measured at fair value through profit or loss are recognized initially at fair value and any transaction costs are recognised in profit or loss when incurred. A gain or loss on a financial asset measured at fair value through profit or loss is recognised in profit or loss, and is included within finance income or finance costs in the statement of income for the reporting period in which it arises.

Financial assets held at amortised cost

Financial instruments are classified as financial assets measured at amortised cost where the objective is to hold these assets in order to collect contractual cash flows, and the contractual cash flows are solely payments of principal and interest. They arise principally from the provision of goods and services to customers (eg trade receivables). They are initially recognised at fair value plus transaction costs directly attributable to their acquisition or issue, and are subsequently carried at amortised cost using the effective interest rate method, less provision for impairment where necessary.

Financial assets at fair value through other comprehensive income

Debt instruments are classified as financial assets measured at fair value through other comprehensive income where the financial assets are held within the company’s business model whose objective is achieved by both collecting contractual cash flows and selling financial assets, and the contractual terms of the financial asset give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding.

 

A debt instrument measured at fair value through other comprehensive income is recognised initially at fair value plus transaction costs directly attributable to the asset. After initial recognition, each asset is measured at fair value, with changes in fair value included in other comprehensive income. Accumulated gains or losses recognised through other comprehensive income are directly transferred to profit or loss when the debt instrument is derecognised.

The company has made an irrevocable election to recognize changes in fair value of investments in equity instruments through other comprehensive income, not through profit or loss. A gain or loss from fair value changes will be shown in other comprehensive income and will not be reclassified subsequently to profit or loss. Equity instruments measured at fair value through other comprehensive income are recognized initially at fair value plus transaction cost directly attributable to the asset. After initial recognition, each asset is measured at fair value, with changes in fair value included in other comprehensive income. Accumulated gains or losses recognized through other comprehensive income are directly transferred to retained earnings when the equity instrument is derecognized or its fair value substantially decreased. Dividends are recognized as finance income in profit or loss.

TNA UK MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 13 -
Impairment of financial assets

Financial assets carried at amortised cost and FVOCI are assessed for indicators of impairment at each reporting end date.

 

The expected credit losses associated with these assets are estimated on a forward-looking basis. A broad range of information is considered when assessing credit risk and measuring expected credit losses, including past events, current conditions, and reasonable and supportable forecasts that affect the expected collectability of the future cash flows of the instrument.

 

For trade receivables, the simplified approach permitted by IFRS 9 is applied, which requires expected lifetime losses to be recognised from initial recognition of the receivables.

Derecognition of financial assets

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.

1.9
Financial liabilities

The company recognises financial debt when the company becomes a party to the contractual provisions of the instruments. Financial liabilities are classified as either 'financial liabilities at fair value through profit or loss' or 'other financial liabilities'.

Other financial liabilities

Other financial liabilities, including borrowings, trade payables and other short-term monetary liabilities, are initially measured at fair value net of transaction costs directly attributable to the issuance of the financial liability. They are subsequently measured at amortised cost using the effective interest method. For the purposes of each financial liability, interest expense includes initial transaction costs and any premium payable on redemption, as well as any interest or coupon payable while the liability is outstanding.

Derecognition of financial liabilities

Financial liabilities are derecognised when, and only when, the company’s obligations are discharged, cancelled, or they expire.

1.10
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.

1.11
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.

TNA UK MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 14 -
Deferred tax

Deferred tax is the tax expected to be payable or recoverable on differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit, and is accounted for using the balance sheet liability method. Deferred tax liabilities are generally recognised for all taxable temporary differences and deferred tax assets are recognised to the extent that it is probable that taxable profits will be available against which deductible temporary differences can be utilised. Such assets and liabilities are not recognised if the temporary 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 inventories or fixed assets.

 

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

 

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

1.13
Retirement benefits

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

1.14
Leases
As lessee

At inception, the company assesses whether a contract is, or contains, a lease within the scope of IFRS 16. A contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. Where a tangible asset is acquired through a lease, the company recognises a right-of-use asset and a lease liability at the lease commencement date. Right-of-use assets are included within tangible fixed assets, apart from those that meet the definition of investment property.

The right-of-use asset is initially measured at cost, which comprises the initial amount of the lease liability adjusted for lease payments made at or before the commencement date plus any initial direct costs and an estimate of the cost of obligations to dismantle, remove, refurbish or restore the underlying asset and the site on which it is located, less any lease incentives received.

 

The right-of-use asset is subsequently adjusted for remeasurements of the lease liability and applies the relevant cost model, fair value model or revaluation model as set out within the accounting policies for the applicable asset class. Where the cost model is applied, the asset is depreciated from the commencement date to the earlier of the end of the useful life of the right-of-use asset or the end of the lease term, and is periodically reduced by impairment losses, if any.

TNA UK MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 15 -

The lease liability is initially measured at the present value of the lease payments that are unpaid at the commencement date, discounted using the interest rate implicit in the lease or, if that rate cannot be readily determined, the company's incremental borrowing rate. Lease payments included in the measurement of the lease liability comprise fixed payments, variable lease payments that depend on an index or a rate, amounts expected to be payable under a residual value guarantee, and the cost of any options that the company is reasonably certain to exercise, such as the exercise price under a purchase option, lease payments in an optional renewal period, or penalties for early termination of a lease.

The lease liability is measured at amortised cost using the effective interest method. It is reassessed at each financial period end to reflect lease modifications and any changes to the factors considered at initial measurement, as set out above. When the lease liability is remeasured in this way, a corresponding adjustment is made to the carrying amount of the right-of-use asset, or is recorded in profit or loss if the carrying amount of the right-of-use asset has been reduced to zero.

The company has elected not to recognise right-of-use assets and lease liabilities for short-term leases of machinery that have a lease term of 12 months or less, or for leases of low-value assets including IT equipment. The payments associated with these leases are recognised in profit or loss on a straight-line basis over the lease term.

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
Turnover
2025
2024
£
£
Turnover analysed by class of business
Sale of machines
12,446,469
9,782,182
Sale of spares
4,874,066
3,411,194
17,320,535
13,193,376
3
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange (gains)/losses
(188,171)
41,277
Fees payable to the company's auditor for the audit of the company's financial statements
11,020
9,363
Depreciation of property, plant and equipment
328,851
276,428
Profit on disposal of tangible fixed assets
-
(4,600)
Cost of inventories recognised as an expense
14,946,617
11,007,348
TNA UK MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 16 -
4
Employees

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

2025
2024
Number
Number
49
45

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
1,832,347
1,804,970
Social security costs
189,437
179,548
Pension costs
125,164
105,328
2,146,948
2,089,846
5
Interest receivable and similar income
2025
2024
£
£
Interest income
Other interest income
107
3
6
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on lease liabilities
34,303
2,270
Interest on other loans
11,830
-
0
46,133
2,270
TNA UK MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 17 -
7
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
271,825
180,204
Deferred tax
Origination and reversal of temporary differences
(30,000)
15,000
Total tax charge
241,825
195,204

The charge for the year can be reconciled to the profit per the profit and loss account as follows:

2025
2024
£
£
Profit before taxation
969,436
778,886
Expected tax charge based on a corporation tax rate of 25.00% (2024: 25.00%)
242,359
194,722
Effect of expenses not deductible in determining taxable profit
37,243
3,581
Permanent capital allowances in excess of depreciation
(7,777)
(18,099)
Deferred Taxation
(30,000)
15,000
Taxation charge for the year
241,825
195,204
TNA UK MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 18 -
8
Tangible fixed assets
Land and buildings Leasehold
Plant and machinery
Fixtures, fittings & equipment
Computer equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 July 2024
637,831
987,572
479,419
55,448
58,463
2,218,733
Additions
1,503,933
15,036
5,625
5,793
22,424
1,552,811
At 30 June 2025
2,141,764
1,002,608
485,044
61,241
80,887
3,771,544
Accumulated depreciation and impairment
At 1 July 2024
637,831
594,399
465,802
34,522
5,318
1,737,872
Charge for the year
167,103
133,669
7,396
7,698
12,985
328,851
At 30 June 2025
804,934
728,068
473,198
42,220
18,303
2,066,723
Carrying amount
At 30 June 2025
1,336,830
274,540
11,846
19,021
62,584
1,704,821
At 30 June 2024
-
0
393,173
13,617
20,926
53,145
480,861

Tangible fixed assets includes right-of-use assets, as follows:

Right-of-use assets
2025
2024
£
£
Net values at the year end
Property
1,336,830
-
Motor vehicles
62,584
53,145
1,399,414
53,145
Depreciation charge for the year
Property
167,103
127,951
Motor vehicles
12,985
13,350
180,088
141,301
9
Stocks
2025
2024
£
£
Work in progress
814,594
1,475,552
Finished goods
2,059,893
2,594,517
2,874,487
4,070,069
TNA UK MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 19 -
10
Debtors
2025
2024
£
£
VAT recoverable
385,979
32,695
Amounts owed by fellow group undertakings
8,886,725
6,551,110
Other debtors
124,956
132,060
Prepayments and accrued income
74,120
61,682
9,471,780
6,777,547
11
Creditors
Due within one year
Due after one year
2025
2024
2025
2024
Notes
£
£
£
£
Creditors
12
5,492,896
4,818,306
-
0
-
0
Corporation tax
141,825
183,867
-
-
Other taxation and social security
47,311
39,763
-
-
Lease liabilities
13
141,297
12,639
1,294,103
40,201
5,823,329
5,054,575
1,294,103
40,201
12
Creditors
2025
2024
£
£
Trade creditors
2,026,726
1,775,194
Amounts owed to fellow group undertakings
3,271,140
2,840,529
Accruals and deferred income
182,018
190,958
Other creditors
13,012
11,625
5,492,896
4,818,306
TNA UK MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 20 -
13
Lease liabilities
2025
2024
Maturity analysis of lease payments
£
£
Within one year
141,297
12,639
In two to five years
1,294,103
40,201
Total undiscounted liabilities
1,435,400
52,840

Lease liabilities are classified based on the amounts that are expected to be settled within the next 12 months and after more than 12 months from the reporting date, as follows:

2025
2024
£
£
Current liabilities
141,297
12,639
Non-current liabilities
1,294,103
40,201
1,435,400
52,840

It is the company policy to lease certain assets under operating leases. The average lease term is 3 to 5 years. The average effective borrowing rate for the year was 2.23%. Interest rates are fixed at the contract date. All leases are on a fixed repayment basis and no arrangements have been entered into full contingent rental payments.

TNA UK MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 21 -
14
Deferred taxation
Liabilities
2025
2024
£
£
Deferred tax balances
67,000
97,000

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon during the current and prior reporting period.

ACAs
£
Liability at 1 July 2023
82,000
Deferred tax movements in prior year
Charge/(credit) to profit or loss
15,000
Liability at 1 July 2024
97,000
Deferred tax movements in current year
Effect of change in tax rate - profit or loss
(30,000)
Liability at 30 June 2025
67,000

The deferred tax liability is expected to reverse within the next 2-3 years.

 

15
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
125,164
105,328

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.

16
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Authorised
Ordinary shares of £1 each
1,000
1,000
1,000
1,000
Issued and fully paid
Ordinary shares of £1 each
1,000
1,000
1,000
1,000
TNA UK MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 22 -
17
Profit and loss reserves
2025
2024
£
£
At the beginning of the year
6,155,042
5,571,360
Profit for the year
727,611
583,682
At the end of the year
6,882,653
6,155,042
18
Other leasing information
As lessee
2025
2024
Amounts recognised in profit or loss:
£
£
Expense relating to short-term leases
18,506
23,030
Information relating to lease liabilities is included in note 13.
19
Controlling party

Parent company TNA UK Manufacturing Ltd is TNA Australia Pty Ltd.

 

The largest and smallest group which consolidated accounts are prepared is TNA Australia Pty Ltd. Registered office is 24 Carter St, Sydney Olympic Park, Sydney, Australia 2141.

2025-06-302024-07-01Mr A TaylorMrs N TaylorMs K CrowefalsefalseCCH SoftwareiXBRL Review & Tag 2025.2080622612024-07-012025-06-3008062261bus:Director12024-07-012025-06-3008062261bus:Director22024-07-012025-06-3008062261bus:CompanySecretary12024-07-012025-06-3008062261bus:RegisteredOffice2024-07-012025-06-30080622612025-06-30080622612023-07-012024-06-3008062261core:RetainedEarningsAccumulatedLosses2024-07-012025-06-3008062261core:RetainedEarningsAccumulatedLosses2023-07-012024-06-30080622612024-06-3008062261core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-06-3008062261core:PlantMachinery2025-06-3008062261core:FurnitureFittings2025-06-3008062261core:ComputerEquipment2025-06-3008062261core:MotorVehicles2025-06-3008062261core:ContinuingOperations2025-06-3008062261core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-06-3008062261core:PlantMachinery2024-06-3008062261core:FurnitureFittings2024-06-3008062261core:ComputerEquipment2024-06-3008062261core:MotorVehicles2024-06-3008062261core:CurrentFinancialInstruments2025-06-3008062261core:CurrentFinancialInstruments2024-06-3008062261core:Non-currentFinancialInstruments2025-06-3008062261core:Non-currentFinancialInstruments2024-06-3008062261core:AcceleratedTaxDepreciationDeferredTax2023-06-3008062261core:ShareCapital2025-06-3008062261core:ShareCapital2024-06-3008062261core:RetainedEarningsAccumulatedLosses2025-06-3008062261core:RetainedEarningsAccumulatedLosses2024-06-30080622612023-06-3008062261core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-06-3008062261core:PlantMachinery2024-06-3008062261core:FurnitureFittings2024-06-3008062261core:ComputerEquipment2024-06-3008062261core:MotorVehicles2024-06-30080622612024-06-3008062261core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-07-012025-06-3008062261core:PlantMachinery2024-07-012025-06-3008062261core:FurnitureFittings2024-07-012025-06-3008062261core:ComputerEquipment2024-07-012025-06-3008062261core:MotorVehicles2024-07-012025-06-3008062261core:CurrentFinancialInstrumentscore:WithinOneYear2025-06-3008062261core:CurrentFinancialInstrumentscore:WithinOneYear2024-06-3008062261core:Non-currentFinancialInstrumentscore:AfterOneYear2025-06-3008062261core:Non-currentFinancialInstrumentscore:AfterOneYear2024-06-3008062261bus:PrivateLimitedCompanyLtd2024-07-012025-06-3008062261bus:FRS1012024-07-012025-06-3008062261bus:Audited2024-07-012025-06-3008062261bus:FullAccounts2024-07-012025-06-30xbrli:purexbrli:sharesiso4217:GBP