TECHNI LIMITED
Company registration number 05644881 (England and Wales)
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
TECHNI LIMITED
COMPANY INFORMATION
Directors
Mrs L Doel
Mr P K Doel
Secretary
Mrs L Doel
Company number
05644881
Registered office
Unit 12
Sundorne Trading Park
Featherbed Lane
Shrewsbury
Shropshire
SY1 4NS
Auditor
Dyke Yaxley Limited
1 Brassey Road
Old Potts Way
Shrewsbury
Shropshire
SY3 7FA
TECHNI LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Profit and loss account
8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Company statement of cash flows
15
Notes to the financial statements
16 - 31
TECHNI 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
We intend to provide a fair and thorough assessment of the group's progress and performance over the past year, as well as its year-end standing. Our assessment aligns with the scale and uncomplicated nature of the group and is framed within the context of the risks and uncertainties we encounter.
The results for the year indicate a 17% decrease in group turnover as of 31 December 2025, whereas the gross profit margin increased from 49.8% to 52.4%.
Principal risks and uncertainties
The management of the group and the execution of the group's strategy are exposed to various risks. The primary business risks impacting the group are outlined below.
Competition
The group operates in a highly competitive niche market. We remain committed to investment in R&D for our core products and will continue to expand our product range to protect existing market share and create new opportunities.
Employees
The group's performance largely depends on its staff. Losing key individuals and being unable to recruit people with the right experience and skills could negatively impact on the company's results. To address these potential issues, the group offers training and development opportunities, along with competitive remuneration packages designed to retain key individuals.
Summary of outlook
The group remains well positioned as a market leader, offering significant differentiation in a rapidly evolving industry. The directors continue to focus on product development, customer service, operational efficiency, and controlled investment to support future growth.
Key performance indicators
The group's turnover decreased by approximately 17% during the year ending 31 December 2025. Significant factors impacting the turnover include:
Techni Limited's turnover decreased by approximately 25%. The company continued to win new business through its investment in additional sales resources and expanded workshop capacity. The decrease in turnover was mainly due to reduced intercompany supply to the EU/US subsidiaries, driven by high stock levels.
Techni US LLC's turnover remained constant compared to prior year. Trading conditions in the US RV market remained challenging and competitive; however, the company continued to increase its market share in core products and develop new product lines, positioning the business for further growth from 2025 into 2026.
Techni Engineering Solutions S.L.'s turnover decreased by approximately 13.5%. The company continued to expand its European customer base and support customers previously supplied by the U.K. Increased finished goods and parts stock continued to support sales growth and customer service levels.
The overall consolidated gross profit increased to 52.4%, despite supplier price increases.
Operating profit has decreased from £384k to an operating loss of £335k. Significant factors that impacted the group's operating profit as of 31 December 2025 include changes in turnover, gross margin, operating costs, supplier pricing, inventory investment, and the timing of new business.
The group's directors establish and oversee business targets. Due to the nature of the business, the directors believe that additional analysis using Key Performance Indicators (KPIs) is unnecessary to understand the group's development, performance, or position on a standalone basis. However, various KPIs are monitored at a Techni Group level to identify performance trends and compare against key objectives.
TECHNI LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
Mr P K Doel
Director
11 September 2026
TECHNI LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
The directors present their annual report and financial statements for the year ended 31 December 2025.
Principal activities
The principal activity of the company is that of design, development and distribution of mobile air conditioning and transport refrigeration products.
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £144,000. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mrs L Doel
Mr P K Doel
Strategic report
The truegroup has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company 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 auditor of the company is aware of that information.
On behalf of the board
Mr P K Doel
Director
11 September 2026
TECHNI LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
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 group and parent company 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 group and parent company, and of the profit or loss of the group for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable United Kingdom Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and parent company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and parent company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and parent 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 group and parent company, and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
TECHNI LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF TECHNI LIMITED
- 5 -
Opinion
We have audited the financial statements of Techni Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2025 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2025 and of the group's loss for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent 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 group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
The information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
TECHNI LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF TECHNI LIMITED
- 6 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the group's and parent 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 group or parent 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.
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 gained an understanding of the legal and regulatory framework applicable to the company and the industry in which it operates, and considered the risk of acts by the company that were contrary to applicable laws and regulations, including fraud.
We designed audit procedures to respond to the risk, 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 or intentional misrepresentations, or through collusion.
We focussed on laws and regulations which could give rise to a material misstatement in the financial statements, including, but not limited to, the Companies Act 2006, General Data Protection Regulation (GDPR), employment laws, environmental legislation, health and safety regulations and UK tax legislation. Our tests included agreeing the financial statement disclosures to underlying supporting documentation, inspection of relevant certifications and reports, inspection of minutes of Board meetings held and enquiries with management.
TECHNI LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF TECHNI LIMITED
- 7 -
There are inherent limitations in the audit procedures described above 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 would become aware of it.
We did not identify any audit matters relating to irregularities, including fraud.
As in all our audits, we also addressed the risk of management override of internal controls, including testing journals and evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the parent 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 parent 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 parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Elwyn Turner FCA (Senior Statutory Auditor)
For and on behalf of Dyke Yaxley Limited, Statutory Auditor
Chartered Accountants
1 Brassey Road
Old Potts Way
Shrewsbury
Shropshire
SY3 7FA
15 September 2026
TECHNI LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
11,973,952
14,467,974
Cost of sales
(5,699,890)
(7,268,029)
Gross profit
6,274,062
7,199,945
Administrative expenses
(6,609,724)
(6,825,607)
Other operating income
10,462
Operating (loss)/profit
4
(335,662)
384,800
Interest receivable and similar income
7
3,147
5,759
Interest payable and similar expenses
8
(81,282)
(49,467)
(Loss)/profit before taxation
(413,797)
341,092
Tax on (loss)/profit
9
(14,973)
(29,851)
(Loss)/profit for the financial year
(428,770)
311,241
(Loss)/profit for the financial year is all attributable to the owners of the parent company.
TECHNI LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
2025
2024
£
£
(Loss)/profit for the year
(428,770)
311,241
Other comprehensive income
Currency translation gain arising in the year
78,432
43,409
Cash flow hedges gain arising in the year
Total comprehensive income for the year
(350,338)
354,650
Total comprehensive income for the year is all attributable to the owners of the parent company.
TECHNI LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
11
4,863
9,728
Tangible assets
12
1,672,350
1,902,028
1,677,213
1,911,756
Current assets
Stocks
15
4,084,955
4,942,293
Debtors
16
1,641,240
1,616,174
Cash at bank and in hand
247,718
239,442
5,973,913
6,797,909
Creditors: amounts falling due within one year
17
(3,189,607)
(3,660,555)
Net current assets
2,784,306
3,137,354
Total assets less current liabilities
4,461,519
5,049,110
Creditors: amounts falling due after more than one year
18
(48,382)
(117,962)
Provisions for liabilities
Deferred tax liability
20
273,719
297,392
(273,719)
(297,392)
Net assets
4,139,418
4,633,756
Capital and reserves
Called up share capital
22
2,000
2,000
Other reserves
286,395
207,963
Profit and loss reserves
3,851,023
4,423,793
Total equity
4,139,418
4,633,756
These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.
The financial statements were approved by the board of directors and authorised for issue on 11 September 2026 and are signed on its behalf by:
11 September 2026
Mr P K Doel
Director
Company registration number 05644881 (England and Wales)
TECHNI LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
11
4,863
9,728
Tangible assets
12
1,484,130
1,623,866
Investments
13
5,666
5,666
1,494,659
1,639,260
Current assets
Stocks
15
1,674,634
2,342,618
Debtors
16
1,767,789
1,792,514
3,442,423
4,135,132
Creditors: amounts falling due within one year
17
(1,839,530)
(2,535,612)
Net current assets
1,602,893
1,599,520
Total assets less current liabilities
3,097,552
3,238,780
Creditors: amounts falling due after more than one year
18
(48,382)
(117,962)
Provisions for liabilities
Deferred tax liability
20
270,989
295,419
(270,989)
(295,419)
Net assets
2,778,181
2,825,399
Capital and reserves
Called up share capital
22
2,000
2,000
Profit and loss reserves
2,776,181
2,823,399
Total equity
2,778,181
2,825,399
As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £96,781 (2024 - £50,197 profit).
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 11 September 2026 and are signed on its behalf by:
11 September 2026
Mr P K Doel
Director
Company registration number 05644881 (England and Wales)
TECHNI LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
Share capital
Currency translation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2024
2,000
164,554
4,256,552
4,423,106
Year ended 31 December 2024:
Profit for the year
-
-
311,241
311,241
Other comprehensive income:
Currency translation differences
-
43,409
43,409
Total comprehensive income
-
43,409
311,241
354,650
Dividends
10
-
-
(144,000)
(144,000)
Balance at 31 December 2024
2,000
207,963
4,423,793
4,633,756
Year ended 31 December 2025:
Loss for the year
-
-
(428,770)
(428,770)
Other comprehensive income:
Currency translation differences
-
78,432
78,432
Total comprehensive income
-
78,432
(428,770)
(350,338)
Dividends
10
-
-
(144,000)
(144,000)
Balance at 31 December 2025
2,000
286,395
3,851,023
4,139,418
TECHNI LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 13 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2024
2,000
2,917,202
2,919,202
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
50,197
50,197
Dividends
10
-
(144,000)
(144,000)
Balance at 31 December 2024
2,000
2,823,399
2,825,399
Year ended 31 December 2025:
Profit and total comprehensive income
-
96,782
96,782
Dividends
10
-
(144,000)
(144,000)
Balance at 31 December 2025
2,000
2,776,181
2,778,181
TECHNI LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 14 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
26
409,390
(379,734)
Interest received
3,147
5,759
Interest paid
(81,282)
(49,467)
Income taxes refunded
11,032
134,851
Net cash inflow/(outflow) from operating activities
342,287
(288,591)
Investing activities
Purchase of tangible fixed assets
(76,749)
(190,702)
Proceeds from disposal of tangible fixed assets
5,591
4,684
Purchase of subsidiaries, net of cash acquired
-
(1,000)
Repayment of loans
(82,238)
(100,650)
Net cash used in investing activities
(153,396)
(287,668)
Financing activities
Proceeds from new bank loans
181,933
405,906
Repayment of bank loans
(109,999)
(110,156)
Payment of finance leases obligations
(89,440)
(95,751)
Dividends paid to equity shareholders
(144,000)
(144,000)
Net cash (used in)/generated from financing activities
(161,506)
55,999
Net increase/(decrease) in cash and cash equivalents
27,385
(520,260)
Cash and cash equivalents at beginning of year
(620,151)
(107,627)
Effect of foreign exchange rates
85,664
7,736
Cash and cash equivalents at end of year
(507,102)
(620,151)
Relating to:
Cash at bank and in hand
247,718
239,442
Bank overdrafts included in creditors payable within one year
(754,820)
(859,593)
TECHNI LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 15 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
27
681,319
343,614
Interest received
2,872
911
Interest paid
(48,343)
(48,467)
Income taxes refunded
69,336
Net cash inflow from operating activities
705,184
296,058
Investing activities
Purchase of tangible fixed assets
(151,201)
(175,222)
Proceeds from disposal of tangible fixed assets
52,470
4,684
Purchase of subsidiaries
(1,000)
Net cash used in investing activities
(98,731)
(171,538)
Financing activities
Repayment of borrowings
(253,428)
(90,827)
Repayment of bank loans
(14,812)
(10,139)
Payment of finance leases obligations
(89,440)
(95,751)
Dividends paid to equity shareholders
(144,000)
(144,000)
Net cash used in financing activities
(501,680)
(340,717)
Net increase/(decrease) in cash and cash equivalents
104,773
(216,197)
Cash and cash equivalents at beginning of year
(859,593)
(643,396)
Cash and cash equivalents at end of year
(754,820)
(859,593)
Relating to:
Bank overdrafts included in creditors payable within one year
(754,820)
(859,593)
TECHNI LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 16 -
1
Accounting policies
Company information
Techni Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Unit 12, Sundorne Trading Park, Featherbed Lane, Shrewsbury, Shropshire, SY1 4NS.
The group consists of Techni Limited and all of its subsidiaries.
1.1
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Techni Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 December 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
TECHNI LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 17 -
Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.
Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.
If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.
Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.
1.4
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group and parent company have 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.
1.5
Revenue
Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
Revenue from services rendered is recognised on completion of the service due to the short term nature of services supplied, the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
1.6
Research and development expenditure
Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.
1.7
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
TECHNI LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 18 -
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Software
5 years Straight Line
1.8
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Leasehold land and buildings
4% Straight Line
Plant and equipment
7% & 15% Reducing Balance / 10-25% Straight Line
Fixtures and fittings
10 & 15% Reducing Balance / 25% Straight Line
Office improvements
25% Straight Line
Motor vehicles
15% & 25% Reducing Balance / 12% and 25% Straight Line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.
1.9
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.10
Impairment of fixed assets
At each reporting period end date, the group 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.
1.11
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.
TECHNI LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 19 -
1.12
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.
1.13
Financial instruments
The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and 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.
1.14
Equity instruments
Equity instruments issued by the group 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 group.
1.15
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 group’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 if, and only if, there is 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.
1.16
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.
1.17
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
TECHNI LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 20 -
1.18
Leases
As lessee
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
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 leased asset are consumed.
1.19
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
No key accounting estimates have been recognised during the current and prior financial years. Other non-key estimates recognised include accruals, prepayments and depreciation.
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
4,392,240
6,348,130
Europe
1,521,616
2,096,748
United States of America
5,036,260
5,172,938
Rest of the world
1,023,836
850,158
11,973,952
14,467,974
TECHNI LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
3
Turnover and other revenue
(Continued)
- 21 -
2025
2024
£
£
Other revenue
Interest income
3,147
5,759
4
Operating (loss)/profit
2025
2024
£
£
Operating (loss)/profit for the year is stated after charging/(crediting):
Exchange losses
83,689
54,938
Research and development costs
14,965
26,708
Fees payable to the group's auditor for the audit of the group's financial statements
43,500
42,000
Depreciation of tangible fixed assets
214,770
249,076
Loss/(profit) on disposal of tangible fixed assets
109,174
(2,276)
Amortisation of intangible assets
4,865
4,865
Operating lease charges
251,290
344,236
5
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
80
100
54
64
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
3,156,607
3,458,365
1,583,904
1,753,774
Social security costs
248,089
237,818
171,675
158,614
Pension costs
757,007
734,304
33,841
33,152
4,161,703
4,430,487
1,789,420
1,945,540
TECHNI LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 22 -
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
608,202
720,284
Company pension contributions to defined contribution schemes
535,926
554,400
1,144,128
1,274,684
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
304,047
359,006
Company pension contributions to defined contribution schemes
285,606
282,336
As in the prior year, company pension contributions accrued to both of the directors during the year.
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
442
5,651
Other interest income
2,705
108
Total income
3,147
5,759
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
442
5,651
8
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
60,182
33,582
Other finance costs:
Interest on finance leases and hire purchase contracts
21,100
15,881
Other interest
-
4
Total finance costs
81,282
49,467
TECHNI LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 23 -
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
17,556
Adjustments in respect of prior periods
(63,426)
Total UK current tax
17,556
(63,426)
Foreign current tax on profits for the current period
23,781
104,245
Adjustments in foreign tax in respect of prior periods
(2,691)
Total current tax
38,646
40,819
Deferred tax
Origination and reversal of timing differences
(23,673)
(10,968)
Total tax charge
14,973
29,851
The actual charge for the year can be reconciled to the expected (credit)/charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
(Loss)/profit before taxation
(413,797)
341,092
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 25% (2024: 25%)
(103,449)
85,273
Effects of:
Expenses that are not deductible in determining taxable profit
35,059
5,760
Adjustments in respect of prior years
(63,426)
Permanent capital allowances in excess of depreciation
1,733
10,590
Overseas tax rates
79,227
Deferred tax adjustments in respect of prior years
22,480
(11,041)
Foreign taxes
(21,090)
Deferred tax adjustments on consolidation
1,013
Research and development tax credit utilised
2,695
Taxation charge in the financial statements
14,973
29,851
10
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Interim paid
144,000
144,000
TECHNI LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 24 -
11
Intangible fixed assets
Group
Software
£
Cost
At 1 January 2025 and 31 December 2025
24,323
Amortisation and impairment
At 1 January 2025
14,595
Amortisation charged for the year
4,865
At 31 December 2025
19,460
Carrying amount
At 31 December 2025
4,863
At 31 December 2024
9,728
Company
Software
£
Cost
At 1 January 2025 and 31 December 2025
24,323
Amortisation and impairment
At 1 January 2025
14,595
Amortisation charged for the year
4,865
At 31 December 2025
19,460
Carrying amount
At 31 December 2025
4,863
At 31 December 2024
9,728
TECHNI LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 25 -
12
Tangible fixed assets
Group
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Office improvements
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2025
493,276
2,764,399
498,412
48,396
212,300
4,016,783
Additions
16,319
38,732
36,043
15,995
107,089
Disposals
(54,197)
(261,899)
(182,408)
(42,421)
(12,995)
(553,920)
Exchange adjustments
(5,435)
(853)
(4,597)
(4,571)
(15,456)
At 31 December 2025
449,963
2,540,379
347,450
5,975
210,729
3,554,496
Depreciation and impairment
At 1 January 2025
85,985
1,560,715
278,550
45,646
143,859
2,114,755
Depreciation charged in the year
16,107
157,945
24,852
1,494
14,372
214,770
Eliminated in respect of disposals
(17,940)
(221,092)
(154,605)
(42,421)
(3,097)
(439,155)
Exchange adjustments
(146)
(1,939)
(2,623)
(3,516)
(8,224)
At 31 December 2025
84,006
1,495,629
146,174
4,719
151,618
1,882,146
Carrying amount
At 31 December 2025
365,957
1,044,750
201,276
1,256
59,111
1,672,350
At 31 December 2024
407,291
1,203,684
219,862
2,750
68,441
1,902,028
TECHNI LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
12
Tangible fixed assets
(Continued)
- 26 -
Company
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Office improvements
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2025
345,297
2,626,906
356,625
48,396
147,201
3,524,425
Additions
16,319
117,708
31,519
15,995
181,541
Disposals
(23,195)
(247,923)
(164,081)
(42,421)
(108,196)
(585,816)
At 31 December 2025
338,421
2,496,691
224,063
5,975
55,000
3,120,150
Depreciation and impairment
At 1 January 2025
70,982
1,460,890
229,247
45,646
93,794
1,900,559
Depreciation charged in the year
14,150
147,338
16,630
1,494
3,651
183,263
Eliminated in respect of disposals
(8,012)
(208,527)
(137,423)
(42,421)
(51,419)
(447,802)
At 31 December 2025
77,120
1,399,701
108,454
4,719
46,026
1,636,020
Carrying amount
At 31 December 2025
261,301
1,096,990
115,609
1,256
8,974
1,484,130
At 31 December 2024
274,315
1,166,016
127,378
2,750
53,407
1,623,866
13
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
14
5,666
5,666
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2025 and 31 December 2025
5,666
Carrying amount
At 31 December 2025
5,666
At 31 December 2024
5,666
14
Subsidiaries
Details of the company's subsidiaries at 31 December 2025 are as follows:
TECHNI LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
14
Subsidiaries
(Continued)
- 27 -
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Techni US LLC
6101 Guion Road, Indianapolis, IN 46254
Ordinary
100.00
Techni Engineering Solutions SL
Pol. Ind. Nueva Campana, Nave 46A, Marbella, Malaga, 29660, Spain
Ordinary
100.00
Techni Engineering Limited
Unit 12, Sundome Trading Park, Featherbed Lane, Shrewsbury, Shropshire, SY1 4NS
Ordinary
100.00
Techni Systems Limited
Unit 12, Sundome Trading Park, Featherbed Lane, Shrewsbury, Shropshire, SY1 4NS
Ordinary
100.00
For the year ended 31 December 2025, the following subsidiaries have claimed exemption from the requirements of the Companies Act 2006 relating to the audit of their individual accounts by virtue of section 479A:
- Techni Engineering Limited (company number 09233774)
- Techni Systems Limited (company number 15829704)
15
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Work in progress
146,202
213,652
12,248
58,007
Finished goods and goods for resale
3,938,753
4,728,641
1,662,386
2,284,611
4,084,955
4,942,293
1,674,634
2,342,618
16
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
999,700
1,315,299
360,685
807,146
Corporation tax recoverable
69,336
69,336
Other debtors
581,144
174,082
1,353,953
867,055
Prepayments and accrued income
60,396
57,457
53,151
48,977
1,641,240
1,616,174
1,767,789
1,792,514
TECHNI LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 28 -
17
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
19
1,172,406
1,200,833
754,820
869,993
Obligations under finance leases
91,968
85,900
91,968
85,900
Other borrowings
19
269,333
522,761
Payments received on account
9,722
13,323
9,722
13,323
Trade creditors
1,099,731
1,582,450
559,852
882,791
Corporation tax payable
33,343
53,001
17,556
Other taxation and social security
92,384
110,893
35,472
100,737
Other creditors
36,331
36,573
6,723
8,107
Accruals and deferred income
653,722
577,582
94,084
52,000
3,189,607
3,660,555
1,839,530
2,535,612
18
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
19
4,412
4,412
Obligations under finance leases
48,382
113,550
48,382
113,550
48,382
117,962
48,382
117,962
19
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
417,586
345,652
14,812
Bank overdrafts
754,820
859,593
754,820
859,593
Loans from group undertakings
269,333
522,761
1,172,406
1,205,245
1,024,153
1,397,166
Payable within one year
1,172,406
1,200,833
1,024,153
1,392,754
Payable after one year
4,412
4,412
The long-term loans are secured by fixed and floating charge over the company assets.
TECHNI LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 29 -
20
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company:
Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
273,719
297,392
Liabilities
Liabilities
2025
2024
Company
£
£
Accelerated capital allowances
270,989
295,419
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 January 2025
297,392
295,419
Credit to profit or loss
(23,673)
(24,430)
Liability at 31 December 2025
273,719
270,989
The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.
21
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
757,007
734,304
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
22
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Shares of £1 each
2,000
2,000
2,000
2,000
23
Operating lease commitments
As lessee
TECHNI LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
23
Operating lease commitments
(Continued)
- 30 -
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2025
2024
2025
2024
£
£
£
£
Within 1 year
452,156
374,711
336,796
259,759
Years 2-5
929,313
791,550
632,102
371,772
1,381,469
1,166,261
968,898
631,531
24
Related party transactions
The company has taken advantage of the exemption in s.33 FRS 102 from disclosing transactions with related parties that are wholly owned by the group.
25
Directors' transactions
Techni US LLC:
At year end 31 December 2025, an amount of £217,664 (2024: £135,426) was receivable from the directors.
26
Cash generated from/(absorbed by) group operations
2025
2024
£
£
(Loss)/profit after taxation
(428,770)
311,241
Adjustments for:
Taxation charged
14,973
29,851
Finance costs
81,282
49,467
Investment income
(3,147)
(5,759)
Loss/(gain) on disposal of tangible fixed assets
109,174
(2,276)
Amortisation and impairment of intangible assets
4,865
4,865
Depreciation and impairment of tangible fixed assets
214,770
249,076
Movements in working capital:
Decrease/(increase) in stocks
857,338
(507,513)
Increase in debtors
(12,164)
(86,576)
Decrease in creditors
(428,931)
(422,110)
Cash generated from/(absorbed by) operations
409,390
(379,734)
TECHNI LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 31 -
27
Cash generated from operations - company
2025
2024
£
£
Profit after taxation
96,782
50,197
Adjustments for:
Taxation credited
(6,874)
(44,878)
Finance costs
48,343
48,467
Investment income
(2,872)
(911)
Loss/(gain) on disposal of tangible fixed assets
85,544
(2,276)
Amortisation and impairment of intangible assets
4,865
4,865
Depreciation and impairment of tangible fixed assets
183,263
218,891
Movements in working capital:
Decrease/(increase) in stocks
667,984
(10,247)
(Increase)/decrease in debtors
(44,611)
306,461
Decrease in creditors
(351,105)
(226,955)
Cash generated from operations
681,319
343,614
28
Analysis of changes in net debt - group
1 January 2025
Cash flows
New leases
Exchange rate movements
31 December 2025
£
£
£
£
£
Cash at bank and in hand
239,442
(77,388)
-
85,664
247,718
Bank overdrafts
(859,593)
104,773
-
-
(754,820)
(620,151)
27,385
-
85,664
(507,102)
Borrowings excluding overdrafts
(345,652)
(71,934)
-
-
(417,586)
Payment of finance leases obligations
(199,450)
89,440
(30,340)
-
(140,350)
(1,165,253)
44,891
(30,340)
85,664
(1,065,038)
29
Analysis of changes in net debt - company
1 January 2025
Cash flows
New leases
31 December 2025
£
£
£
£
Bank overdrafts
(859,593)
104,773
-
(754,820)
Borrowings excluding overdrafts
(537,573)
268,240
-
(269,333)
Payment of finance leases obligations
(199,450)
89,440
(30,340)
(140,350)
(1,596,616)
462,453
(30,340)
(1,164,503)
2025-12-312025-01-01falsefalseCCH SoftwareCCH Accounts Production 2026.200Mr P K DoelMr P K DoelMrs L Doelfalse056448812025-01-012025-12-3105644881bus:Consolidated2025-01-012025-12-3105644881bus:CompanySecretaryDirector12025-01-012025-12-3105644881bus:Director12025-01-012025-12-3105644881bus:CompanySecretary12025-01-012025-12-3105644881bus:Director22025-01-012025-12-3105644881bus:RegisteredOffice2025-01-012025-12-31056448812025-12-3105644881bus:Consolidated2025-12-3105644881bus:Consolidated2024-01-012024-12-31056448812024-01-012024-12-3105644881core:ForeignCurrencyTranslationReservebus:Consolidated2025-01-012025-12-3105644881core:ForeignCurrencyTranslationReservebus:Consolidated2024-01-012024-12-3105644881core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-01-012024-12-3105644881core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-01-012025-12-3105644881core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2025-12-3105644881core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3105644881core:IntangibleAssetsOtherThanGoodwill2025-12-3105644881core:IntangibleAssetsOtherThanGoodwill2024-12-3105644881core:ComputerSoftwarebus:Consolidated2025-12-3105644881core:ComputerSoftwarebus:Consolidated2024-12-3105644881core:ComputerSoftware2025-12-3105644881core:ComputerSoftware2024-12-3105644881bus:Consolidated2024-12-31056448812024-12-3105644881core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-12-3105644881core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3105644881core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3105644881core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3105644881core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3105644881core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3105644881core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3105644881core:ShareCapitalbus:Consolidated2025-12-3105644881core:ShareCapitalbus:Consolidated2024-12-3105644881core:OtherMiscellaneousReservebus:Consolidated2025-12-3105644881core:OtherMiscellaneousReservebus:Consolidated2024-12-3105644881core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-12-3105644881core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3105644881core:ShareCapital2025-12-3105644881core:ShareCapital2024-12-3105644881core:RetainedEarningsAccumulatedLosses2025-12-3105644881core:RetainedEarningsAccumulatedLosses2024-12-3105644881core:ShareCapitalbus:Consolidated2023-12-3105644881core:ForeignCurrencyTranslationReservebus:Consolidated2023-12-31056448812023-12-3105644881core:ForeignCurrencyTranslationReservebus:Consolidated2024-12-3105644881core:ForeignCurrencyTranslationReservebus:Consolidated2025-12-3105644881core:ShareCapital2023-12-3105644881bus:Consolidated2023-12-3105644881core:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-3105644881core:ComputerSoftware2025-01-012025-12-3105644881core:LandBuildingscore:LongLeaseholdAssets2025-01-012025-12-3105644881core:PlantMachinery2025-01-012025-12-3105644881core:FurnitureFittings2025-01-012025-12-3105644881core:ComputerEquipment2025-01-012025-12-3105644881core:MotorVehicles2025-01-012025-12-3105644881core:UKTaxbus:Consolidated2025-01-012025-12-3105644881core:UKTaxbus:Consolidated2024-01-012024-12-3105644881core:ForeignTaxbus:Consolidated2025-01-012025-12-3105644881core:ForeignTaxbus:Consolidated2024-01-012024-12-3105644881bus:Consolidated12025-01-012025-12-3105644881bus:Consolidated12024-01-012024-12-3105644881bus:Consolidated22025-01-012025-12-3105644881bus:Consolidated22024-01-012024-12-3105644881bus:Consolidated32025-01-012025-12-3105644881bus:Consolidated32024-01-012024-12-3105644881core:ComputerSoftwarebus:Consolidated2024-12-3105644881core:ComputerSoftware2024-12-3105644881core:ComputerSoftwarebus:Consolidated2025-01-012025-12-3105644881core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3105644881core:PlantMachinerybus:Consolidated2024-12-3105644881core:FurnitureFittingsbus:Consolidated2024-12-3105644881core:ComputerEquipmentbus:Consolidated2024-12-3105644881core:MotorVehiclesbus:Consolidated2024-12-3105644881bus:Consolidated2024-12-3105644881core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-12-3105644881core:PlantMachinerybus:Consolidated2025-12-3105644881core:FurnitureFittingsbus:Consolidated2025-12-3105644881core:ComputerEquipmentbus:Consolidated2025-12-3105644881core:MotorVehiclesbus:Consolidated2025-12-3105644881core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3105644881core:PlantMachinery2024-12-3105644881core:FurnitureFittings2024-12-3105644881core:ComputerEquipment2024-12-3105644881core:MotorVehicles2024-12-31056448812024-12-3105644881core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-12-3105644881core:PlantMachinery2025-12-3105644881core:FurnitureFittings2025-12-3105644881core:ComputerEquipment2025-12-3105644881core:MotorVehicles2025-12-3105644881core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-01-012025-12-3105644881core:PlantMachinerybus:Consolidated2025-01-012025-12-3105644881core:FurnitureFittingsbus:Consolidated2025-01-012025-12-3105644881core:ComputerEquipmentbus:Consolidated2025-01-012025-12-3105644881core:MotorVehiclesbus:Consolidated2025-01-012025-12-3105644881core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-01-012025-12-3105644881core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3105644881core:PlantMachinerybus:Consolidated2024-12-3105644881core:FurnitureFittingsbus:Consolidated2024-12-3105644881core:ComputerEquipmentbus:Consolidated2024-12-3105644881core:MotorVehiclesbus:Consolidated2024-12-3105644881core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3105644881core:PlantMachinery2024-12-3105644881core:FurnitureFittings2024-12-3105644881core:ComputerEquipment2024-12-3105644881core:MotorVehicles2024-12-3105644881core:Subsidiary12025-01-012025-12-3105644881core:Subsidiary22025-01-012025-12-3105644881core:Subsidiary32025-01-012025-12-3105644881core:Subsidiary42025-01-012025-12-3105644881core:Subsidiary112025-01-012025-12-3105644881core:Subsidiary222025-01-012025-12-3105644881core:Subsidiary332025-01-012025-12-3105644881core:Subsidiary442025-01-012025-12-3105644881core:CurrentFinancialInstrumentsbus:Consolidated2025-12-3105644881core:CurrentFinancialInstruments2025-12-3105644881core:CurrentFinancialInstruments2024-12-3105644881core:CurrentFinancialInstrumentsbus:Consolidated12025-12-3105644881core:CurrentFinancialInstrumentsbus:Consolidated12024-12-3105644881core:CurrentFinancialInstruments22025-12-3105644881core:CurrentFinancialInstruments22024-12-3105644881core:WithinOneYearbus:Consolidated2025-12-3105644881core:WithinOneYearbus:Consolidated2024-12-3105644881core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-12-3105644881core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3105644881core:Non-currentFinancialInstrumentsbus:Consolidated2025-12-3105644881core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3105644881core:Non-currentFinancialInstruments2025-12-3105644881core:Non-currentFinancialInstruments2024-12-3105644881bus:PrivateLimitedCompanyLtd2025-01-012025-12-3105644881bus:FRS1022025-01-012025-12-3105644881bus:Audited2025-01-012025-12-3105644881bus:ConsolidatedGroupCompanyAccounts2025-01-012025-12-3105644881bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP