Company registration number 05570833 (England and Wales)
PROAMPAC LINCOLN LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
PROAMPAC LINCOLN LIMITED
COMPANY INFORMATION
Directors
G Tucker
J Lee
(Appointed 5 March 2026)
Company number
05570833
Registered office
Horncastle Lane
Dunholme
Lincoln
LN2 3QF
Auditor
Moore
Rutland House
Minerva Business Park
Lynch Wood
Peterborough
PE2 6PZ
PROAMPAC LINCOLN LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Statement of income and retained earnings
7
Balance sheet
8
Notes to the financial statements
9 - 21
PROAMPAC LINCOLN 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 results for the year are set out in the Statement of Income and Retained Earnings. The results for the year are reflective of the way the company has been impacted by the difficult economic climate. Turnover was £18.309m (2024: £18.287m) with a gross profit of £3.209m (2024 - £3.276m) giving a 17.5% gross margin (2024 - 17.9%)

Principal risks and uncertainties

The management of the business and the nature of the company's strategy are subject to a number of risks. The directors have set out principle risks facing the business below. The directors are of the opinion that a thorough risk management process is adopted which involves formal review and, where possible, processes are in place to measure and mitigate such risks.

 

Currency risk

The company is exposed to translation and transaction foreign exchange risk, and seeks to reduce this risk wherever possible.

 

Liquidity risk

The company seeks to manage financial risk by ensuring sufficient liquidity is available to meet foreseeable needs and to invest cash assets safely and profitable.

 

The directors have prepared forecasts to the end of December 2026 and are satisfied that any funding needs can be met to service the day to day requirements of the company in addition to the companies growth and strategic objectives.

 

Interest rate risk

The company finances its operations through retained profits. Interest rate risk is therefore considered to be well controlled.

 

Credit risk

The company's principal financial assets are bank deposits, cash and trade debtors. The counterparties involved with the cash and bank deposits have high credit ratings (as rated by international credit rating agencies). The principle credit risk therefore arises from the company's trade debtors. Trade debtors have limits set based on a combination of payment history and other knowledge of the customer. These limits are reviewed on a regular basis in conjunction with the debt ageing, collection history and information from the 3rd party credit reference.

 

Trade debtors have limits set based on this third party advice as well as their payment history. These limits are reviewed on a regular basis.

 

Future developments

The directors are currently assessing investment opportunities in relation to machinery as part of the ongoing strategy to improve margins and competitiveness in the marketplace.

On behalf of the board

J Lee
Director
23 September 2026
PROAMPAC LINCOLN LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -

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 manufacturing of high quality flexible packaging mainly within the 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:

E Bradford
(Resigned 5 March 2026)
G Tucker
J Lee
(Appointed 5 March 2026)
Auditor

Moore were appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

Statement of directors' responsibilities

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:

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.

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.

PROAMPAC LINCOLN LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
On behalf of the board
J Lee
Director
23 September 2026
PROAMPAC LINCOLN LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PROAMPAC LINCOLN LIMITED
- 4 -
Opinion

We have audited the financial statements of Proampac Lincoln Limited (the 'company') for the year ended 31 December 2025 which comprise the statement of income and retained earnings, the balance sheet and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

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

PROAMPAC LINCOLN LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PROAMPAC LINCOLN 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 strategic report or the directors' report.

 

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

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

Explanation as to what extent the audit was considered capable of detecting irregularities, including fraud

The objectives of our audit in respect of fraud, are; to identify and assess the risks of material misstatement of the financial statements due to fraud; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, through designing and implementing appropriate responses to those assessed risks; and to respond appropriately to instances of fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both management and those charged with governance of the company.

Our approach was as follows:

We obtained an understanding of the legal and regulatory requirements applicable to the company and considered that the most significant are the Companies Act 2006, UK financial reporting standards as issued by the Financial Reporting Council, and UK taxation legislation .

 

We obtained an understanding of how the company complies with these requirements by discussions with

management and those charged with governance.

 

We assessed the risk of material misstatement of the financial statements, including the risk of material misstatement due to fraud and how it might occur, by holding discussions with management and those charged with governance.

 

We inquired of management and those charged with governance as to any known instances of non-compliance or suspected non-compliance with laws and regulations.

 

Based on this understanding, we designed specific appropriate audit procedures to identify instances of noncompliance with laws and regulations. This included making enquiries of management and those charged with governance and obtaining additional corroborative evidence as required

PROAMPAC LINCOLN LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PROAMPAC LINCOLN LIMITED (CONTINUED)
- 6 -

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.

Mohamedraza Mavani (Senior Statutory Auditor)
For and on behalf of Moore
Chartered Accountants
Statutory Auditor
Rutland House
Minerva Business Park
Lynch Wood
Peterborough
PE2 6PZ
24 September 2026
PROAMPAC LINCOLN LIMITED
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 7 -
2025
2024
Notes
£
£
Turnover
2
18,308,636
18,286,946
Cost of sales
(15,099,651)
(15,010,984)
Gross profit
3,208,985
3,275,962
Distribution costs
(414,944)
(446,802)
Administrative expenses
(4,031,707)
(4,103,845)
Other operating income/(expenses)
2,000
(2,406)
Operating loss
3
(1,235,666)
(1,277,091)
Interest payable and similar expenses
5
-
0
(66,695)
Amounts written off investments
6
2,146,000
-
Profit/(loss) before taxation
910,334
(1,343,786)
Tax on profit/(loss)
7
646,378
5,058
Profit/(loss) for the financial year
1,556,712
(1,338,728)
Retained earnings brought forward
2,491,905
3,830,633
Retained earnings carried forward
4,048,617
2,491,905

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

PROAMPAC LINCOLN LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 8 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
8
1
1
Tangible assets
9
5,941,936
5,598,030
5,941,937
5,598,031
Current assets
Stocks
10
2,118,437
2,348,958
Debtors
11
4,902,448
3,709,495
Cash at bank and in hand
1,045,274
906,024
8,066,159
6,964,477
Creditors: amounts falling due within one year
12
(7,459,161)
(4,777,907)
Net current assets
606,998
2,186,570
Total assets less current liabilities
6,548,935
7,784,601
Creditors: amounts falling due after more than one year
13
(2,500,008)
(4,646,008)
Provisions for liabilities
Deferred tax liability
14
-
0
646,378
-
(646,378)
Net assets
4,048,927
2,492,215
Capital and reserves
Called up share capital
16
100
100
Share premium account
210
210
Revaluation reserve
17
294,257
302,017
Distributable profit and loss reserves
3,754,360
2,189,888
Total equity
4,048,927
2,492,215

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 23 September 2026 and are signed on its behalf by:
J Lee
Director
Company registration number 05570833 (England and Wales)
PROAMPAC LINCOLN LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
1
Accounting policies
Company information

Proampac Lincoln Limited is a private company limited by shares incorporated in England and Wales. The registered office is Horncastle Lane, Dunholme, Lincoln, LN2 3QF.

1.1
Basis of preparation

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, with the expectation of freehold properties which are held at valuation. The principal accounting policies adopted are set out below.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

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 ultimate parent company ProAmpac PPC Holdings LLC has provided confirmation that for the foreseeable future they will continue to offer ProAmpac Lincoln Limited financial support when required. Due to this the directors have considered it appropriate to prepare the financial statements on the going concern basis.true

1.3
Turnover

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

The company recognises revenue from the following major sources:

Sale of goods

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.

PROAMPAC LINCOLN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 10 -
1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.5
Tangible fixed assets

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

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

Freehold land and buildings
2% Straight Line
Plant and equipment
5% - 10% Straight line
Fixtures and fittings
10% Straight line
Computers
50% 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.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

PROAMPAC LINCOLN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 11 -
1.7
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.8
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.9
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Other financial assets

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

PROAMPAC LINCOLN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 12 -
Impairment of financial assets

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

 

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

 

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

Derecognition of financial assets

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

Classification of financial liabilities

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

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Other financial liabilities

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

 

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

PROAMPAC LINCOLN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 13 -
Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.10
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.11
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.12
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

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

 

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

1.13
Retirement benefits

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

1.14
Leases
As lessee

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

PROAMPAC LINCOLN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 14 -
1.15
Government grants

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

 

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

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.

2
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Sale of goods
18,308,636
18,286,946
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
16,762,987
17,735,649
Overseas
1,545,649
551,297
18,308,636
18,286,946
2025
2024
£
£
Other revenue
Grants received
-
(2,406)
3
Operating loss
2025
2024
Operating loss for the year is stated after charging/(crediting):
£
£
Exchange differences apart from those arising on financial instruments measured at fair value through profit or loss
5,980
(2,994)
Government grants
-
2,406
Fees payable to the company's auditor for the audit of the company's financial statements
9,500
9,000
Depreciation of owned tangible fixed assets
840,188
652,952
Depreciation of tangible fixed assets held under finance leases
-
60,351
Operating lease charges
79,716
76,372
PROAMPAC LINCOLN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 15 -
4
Employees

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

2025
2024
Number
Number
Admin
25
26
Production
84
83
Total
109
109

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
3,770,473
3,543,551
Social security costs
458,892
348,304
Pension costs
96,810
92,176
4,326,175
3,984,031
5
Interest payable and similar expenses
2025
2024
£
£
Interest payable to group undertakings
-
0
55,796
Interest on finance leases and hire purchase contracts
-
6,758
Other interest
-
0
4,141
-
0
66,695
6
Amounts written off investments
2025
2024
£
£
Amounts waived relating to inter-company debt
2,146,000
-
7
Taxation
2025
2024
£
£
Deferred tax
Origination and reversal of timing differences
(646,378)
(31,295)
Adjustment in respect of prior periods
-
0
26,237
Total deferred tax
(646,378)
(5,058)
PROAMPAC LINCOLN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
7
Taxation
(Continued)
- 16 -

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

2025
2024
£
£
Profit/(loss) before taxation
910,334
(1,343,786)
Expected tax charge/(credit) based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
227,584
(335,947)
Tax effect of expenses that are not deductible in determining taxable profit
(520,835)
15,236
Adjustments in respect of prior years
(544,640)
26,237
Group relief
-
0
289,416
Deferred tax not recognised
191,513
-
0
Taxation credit for the year
(646,378)
(5,058)
8
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2025 and 31 December 2025
1
Amortisation and impairment
At 1 January 2025 and 31 December 2025
-
0
Carrying amount
At 31 December 2025
1
At 31 December 2024
1
PROAMPAC LINCOLN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 17 -
9
Tangible fixed assets
Freehold land and buildings
Assets under construction
Plant and equipment
Fixtures and fittings
Computers
Total
£
£
£
£
£
£
Cost or valuation
At 1 January 2025
3,575,331
295,666
8,703,300
287,407
214,008
13,075,712
Additions
44,807
707,245
353,609
78,710
930
1,185,301
Disposals
-
0
-
0
-
0
-
0
(2,228)
(2,228)
-
-
0
(258,510)
258,510
-
0
-
0
-
0
At 31 December 2025
3,620,138
744,401
9,315,419
366,117
212,710
14,258,785
Depreciation and impairment
At 1 January 2025
1,210,652
-
0
5,995,086
150,796
121,148
7,477,682
Depreciation charged in the year
108,421
-
0
662,268
42,514
26,985
840,188
Eliminated in respect of disposals
-
0
-
0
-
0
-
0
(1,021)
(1,021)
At 31 December 2025
1,319,073
-
0
6,657,354
193,310
147,112
8,316,849
Carrying amount
At 31 December 2025
2,301,065
744,401
2,658,065
172,807
65,598
5,941,936
At 31 December 2024
2,364,679
295,666
2,708,214
136,611
92,860
5,598,030
2025
2024
£
£

Freehold land and buildings with a carrying amount of £984,000 were revalued at 31/12/2013 by JHWalter LLP Chartered Surveyors , independent valuers not connected with the company on the basis of market value. The valuation conforms to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties.

The following assets are carried at valuation. If the assets were measured using the cost model, the carrying amounts would be as follows:

Freehold land and buildings
2025
2024
£
£
Cost
944,160
944,160
Accumulated depreciation
(608,938)
(354,060)
Carrying value
335,222
590,100
PROAMPAC LINCOLN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 18 -
10
Stocks
2025
2024
£
£
Raw materials and consumables
1,602,985
2,009,259
Work in progress
515,452
339,699
2,118,437
2,348,958
11
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
2,985,615
3,480,585
Amounts owed by group undertakings
1,010,525
50,318
Other debtors
8,131
-
0
Prepayments and accrued income
898,177
178,592
4,902,448
3,709,495
12
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
1,458,897
960,571
Amounts owed to group undertakings
5,407,406
2,894,947
Taxation and social security
172,246
490,854
Other creditors
24,927
75,678
Accruals and deferred income
395,685
355,857
7,459,161
4,777,907
13
Creditors: amounts falling due after more than one year
2025
2024
£
£
Amounts owed to group undertakings
2,500,008
4,646,008
PROAMPAC LINCOLN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 19 -
14
Deferred taxation

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

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
693,107
646,378
Tax losses
(693,107)
-
-
646,378
2025
Movements in the year:
£
Liability at 1 January 2025
646,378
Credit to profit or loss
(646,378)
Liability at 31 December 2025
-

The basis of deferred tax set out above is not expected to change significantly within the next 12 months, subject to further changes in applicable tax rates.

15
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
96,810
92,176

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
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
PROAMPAC LINCOLN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 20 -
17
Revaluation reserve
2025
2024
£
£
At the beginning of the year
302,017
309,777
Non distributable profits in the year
(7,760)
(7,760)
At the end of the year
294,257
302,017
18
Operating lease commitments
As 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
4,841
8,888
Within two and five years
6,455
11,297
11,296
20,185
19
Capital commitments

Amounts contracted for but not provided in the financial statements:

2025
2024
£
£
Acquisition of tangible fixed assets
723,358
140,703
20
Related party transactions

The company has a long term loan of £2,500,008 (2024 - £4,646,008) due to a fellow group undertaking. During the year amounts totaling £2,146,000 (2024 - £Nil) was waived in relation to the intercompany long term loan. Interest is being charged at market rate with £Nil (2024 - £55,796) paid during the year.

 

During the year, the company made sales of £2,621,852 (2024 - £621,370) and purchases of £7,329,278 (2024 - £7,258,399) to / from fellow group companies. The net amount owed by this company in relation to trading transactions at the period end was £4,140,357 (2024 - £1,627,898). The net amount owed to this company in relation to trading transactions at the period end was £1,010,525 (2024 - £50,318).

 

The company has a further loan of £1,267,049 (2024 - £1,267,049) from companies with significant control over this entity. This loan is unsecured, interest free and repayable on demand.

PROAMPAC LINCOLN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 21 -
21
Ultimate controlling party

The immediate parent company and smallest group in which this entities results are included is ProAmpac UK Limited. Group accounts can be obtained from Companies House, Crown Way, Cardiff, CF14 3UZ.

 

The ultimate parent company is ProAmpac PPC Holdings LLC, a company incorporated in the USA. In the opinion of the directors there is no ultimate controlling party.

2025-12-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.200E BradfordG TuckerJ Lee055708332025-01-012025-12-3105570833bus:Director22025-01-012025-12-3105570833bus:Director32025-01-012025-12-3105570833bus:Director12025-01-012025-12-3105570833bus:RegisteredOffice2025-01-012025-12-31055708332025-12-31055708332024-01-012024-12-3105570833core:RetainedEarningsAccumulatedLosses2024-12-3105570833core:RetainedEarningsAccumulatedLosses2023-12-3105570833core:ShareCapital2025-12-3105570833core:ShareCapital2024-12-3105570833core:SharePremium2025-12-3105570833core:SharePremium2024-12-3105570833core:FurtherSpecificReserve1ComponentTotalEquity2025-12-3105570833core:FurtherSpecificReserve1ComponentTotalEquity2024-12-3105570833core:RetainedEarningsAccumulatedLosses2025-12-31055708332024-12-3105570833core:ShareCapitalOrdinaryShareClass12025-12-3105570833core:ShareCapitalOrdinaryShareClass12024-12-3105570833core:Goodwill2025-12-3105570833core:Goodwill2024-12-3105570833core:LandBuildingscore:OwnedOrFreeholdAssets2025-12-3105570833core:ConstructionInProgressAssetsUnderConstruction2025-12-3105570833core:PlantMachinery2025-12-3105570833core:FurnitureFittings2025-12-3105570833core:ComputerEquipment2025-12-3105570833core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3105570833core:ConstructionInProgressAssetsUnderConstruction2024-12-3105570833core:PlantMachinery2024-12-3105570833core:FurnitureFittings2024-12-3105570833core:ComputerEquipment2024-12-3105570833core:WithinOneYear2025-12-3105570833core:WithinOneYear2024-12-3105570833core:AfterOneYear2025-12-3105570833core:AfterOneYear2024-12-3105570833core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3105570833core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3105570833core:Goodwill2025-01-012025-12-3105570833core:LandBuildingscore:OwnedOrFreeholdAssets2025-01-012025-12-3105570833core:PlantMachinery2025-01-012025-12-3105570833core:FurnitureFittings2025-01-012025-12-3105570833core:ComputerEquipment2025-01-012025-12-3105570833dpl:Item12025-01-012025-12-3105570833dpl:Item12024-01-012024-12-3105570833dpl:Item22025-01-012025-12-3105570833dpl:Item22024-01-012024-12-310557083312025-01-012025-12-310557083312024-01-012024-12-3105570833core:UKTax2025-01-012025-12-3105570833core:UKTax2024-01-012024-12-3105570833core:Goodwill2024-12-3105570833core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3105570833core:ConstructionInProgressAssetsUnderConstruction2024-12-3105570833core:PlantMachinery2024-12-3105570833core:FurnitureFittings2024-12-3105570833core:ComputerEquipment2024-12-31055708332024-12-3105570833core:ConstructionInProgressAssetsUnderConstruction2025-01-012025-12-3105570833core:CurrentFinancialInstruments2025-12-3105570833core:CurrentFinancialInstruments2024-12-3105570833core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3105570833core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3105570833bus:OrdinaryShareClass12025-01-012025-12-3105570833bus:OrdinaryShareClass12025-12-3105570833bus:OrdinaryShareClass12024-12-3105570833core:BetweenTwoFiveYears2025-12-3105570833core:BetweenTwoFiveYears2024-12-3105570833bus:PrivateLimitedCompanyLtd2025-01-012025-12-3105570833bus:FRS1022025-01-012025-12-3105570833bus:Audited2025-01-012025-12-3105570833bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP