IRIS Accounts Production v24.3.2.46 08781841 Board of Directors 1.1.24 31.12.24 31.12.24 false true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh087818412023-12-31087818412024-12-31087818412024-01-012024-12-31087818412022-12-31087818412023-01-012023-12-31087818412023-12-3108781841ns15:EnglandWales2024-01-012024-12-3108781841ns14:PoundSterling2024-01-012024-12-3108781841ns10:Director12024-01-012024-12-3108781841ns10:PrivateLimitedCompanyLtd2024-01-012024-12-3108781841ns10:SmallEntities2024-01-012024-12-3108781841ns10:AuditExemptWithAccountantsReport2024-01-012024-12-3108781841ns10:SmallCompaniesRegimeForDirectorsReport2024-01-012024-12-3108781841ns10:SmallCompaniesRegimeForAccounts2024-01-012024-12-3108781841ns10:FullAccounts2024-01-012024-12-310878184112024-01-012024-12-3108781841ns10:Director22024-01-012024-12-3108781841ns10:CompanySecretary12024-01-012024-12-3108781841ns10:RegisteredOffice2024-01-012024-12-3108781841ns5:CurrentFinancialInstruments2024-12-3108781841ns5:CurrentFinancialInstruments2023-12-3108781841ns5:Non-currentFinancialInstruments2024-12-3108781841ns5:Non-currentFinancialInstruments2023-12-3108781841ns5:ShareCapital2024-12-3108781841ns5:ShareCapital2023-12-3108781841ns5:SharePremium2024-12-3108781841ns5:SharePremium2023-12-3108781841ns5:RetainedEarningsAccumulatedLosses2024-12-3108781841ns5:RetainedEarningsAccumulatedLosses2023-12-310878184112024-01-012024-12-3108781841ns5:PatentsTrademarksLicencesConcessionsSimilar2024-01-012024-12-3108781841ns5:PlantMachinery2024-01-012024-12-3108781841ns5:FurnitureFittings2024-01-012024-12-3108781841ns5:ComputerEquipment2024-01-012024-12-3108781841ns5:PatentsTrademarksLicencesConcessionsSimilar2023-12-3108781841ns5:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-12-3108781841ns5:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-01-012024-12-3108781841ns5:PatentsTrademarksLicencesConcessionsSimilar2024-12-3108781841ns5:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-12-3108781841ns5:PatentsTrademarksLicencesConcessionsSimilar2023-12-3108781841ns5:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-12-3108781841ns5:PlantMachinery2023-12-3108781841ns5:FurnitureFittings2023-12-3108781841ns5:MotorVehicles2023-12-3108781841ns5:ComputerEquipment2023-12-3108781841ns5:MotorVehicles2024-01-012024-12-3108781841ns5:PlantMachinery2024-12-3108781841ns5:FurnitureFittings2024-12-3108781841ns5:MotorVehicles2024-12-3108781841ns5:ComputerEquipment2024-12-3108781841ns5:PlantMachinery2023-12-3108781841ns5:FurnitureFittings2023-12-3108781841ns5:MotorVehicles2023-12-3108781841ns5:ComputerEquipment2023-12-3108781841ns5:CostValuation2023-12-3108781841ns5:WithinOneYearns5:CurrentFinancialInstruments2024-12-3108781841ns5:WithinOneYearns5:CurrentFinancialInstruments2023-12-3108781841ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2024-12-3108781841ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2023-12-31
REGISTERED NUMBER: 08781841 (England and Wales)












ZEAL INNOVATION LTD

UNAUDITED FINANCIAL STATEMENTS

FOR THE YEAR ENDED

31 DECEMBER 2024






ZEAL INNOVATION LTD (REGISTERED NUMBER: 08781841)






CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 3

Chartered Accountants' Report 9

ZEAL INNOVATION LTD

COMPANY INFORMATION
FOR THE YEAR ENDED 31 DECEMBER 2024







DIRECTORS: Professor N A Barron
W J Riley





SECRETARY: Professor N A Barron





REGISTERED OFFICE: C/O Bevan Buckland LLP
Ground Floor
Cardigan House
Swansea
SA7 9LA





REGISTERED NUMBER: 08781841 (England and Wales)





ACCOUNTANTS: Bevan Buckland LLP
Ground Floor Cardigan House
Castle Court
Swansea Enterprise Park
Swansea
SA7 9LA

ZEAL INNOVATION LTD (REGISTERED NUMBER: 08781841)

BALANCE SHEET
31 DECEMBER 2024

2024 2023
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 4 1,482,953 1,474,489
Tangible assets 5 336,485 422,522
Investments 6 100 100
1,819,538 1,897,111

CURRENT ASSETS
Stocks 853,920 622,376
Debtors 7 322,366 231,118
Cash at bank 293,056 394,697
1,469,342 1,248,191
CREDITORS
Amounts falling due within one year 8 676,816 1,024,279
NET CURRENT ASSETS 792,526 223,912
TOTAL ASSETS LESS CURRENT
LIABILITIES

2,612,064

2,121,023

CREDITORS
Amounts falling due after more than one
year

9

676,470

832,978
NET ASSETS 1,935,594 1,288,045

CAPITAL AND RESERVES
Called up share capital 10 27 27
Share premium 5,505,282 5,290,295
Retained earnings (3,569,715 ) (4,002,277 )
SHAREHOLDERS' FUNDS 1,935,594 1,288,045

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 December 2024.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 December 2024 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

The financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 27 February 2025 and were signed on its behalf by:



Professor N A Barron - Director


ZEAL INNOVATION LTD (REGISTERED NUMBER: 08781841)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1. STATUTORY INFORMATION

Zeal Innovation Ltd is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Related party exemption
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

Critical accounting judgements and key sources of estimation uncertainty
Significant Judgements used by management
The preparation of the financial statement requires management to make judgement, estimates and assumptions that affect the application of polices and reported amounts of assets and liabilities, income and expenses. The estimates and associated assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances, the results of which form the basis of making the judgements about carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates.

Warranty Returns Provision
The company provides warranty coverage on our products that varies per customer. The estimated warranty costs are accounted for by accruing these costs for each product upon recognition of the sale. The estimated warranty costs are based on the cost of the product and the historical level of returns received. Actual results may vary from these estimates but they are reviewed on an ongoing basis.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Income is only recognised when goods are dispatched.

Patents
Patents owned by the company are written off over their expected average useful life. Any subsequent expenditure is written off to the profit and loss account in the period it was incurred.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Plant and Machinery - 25% reducing balance
Fixtures and fittings - 25% reducing balance
Computer equipment - 25% reducing balance

Investments in subsidiaries
Investment in a subsidiary company is held at cost less accumulated impairment losses.

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


ZEAL INNOVATION LTD (REGISTERED NUMBER: 08781841)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

2. ACCOUNTING POLICIES - continued
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Research and development
Research costs written off in the year and developments costs are capitalised as an intangible and written off over 10 years. Development costs are subject to an annual impairment review.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

ZEAL INNOVATION LTD (REGISTERED NUMBER: 08781841)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

2. ACCOUNTING POLICIES - continued

Debtors
Short term debtors are measured at transaction price, less any impairment.

Cash at bank and in hand
Cash at bank and cash in hand includes cash and short term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account.

Creditors
Short term creditors are measured at the transaction price. Bank loans are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Going Concern
The director and shareholders will continue to support the company to ensure adequate resources to continue in operating existence for the foreseeable future. Taking this into consideration and after the review of projected forecasts, the directors continues to adopt the going concern basis in preparing the annual report and financial statements.

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

Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.

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

Basic financial assets
Basic financial assets, which include trade and other receivables 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.

Trade debtors, loans and other receivables that have fixed or determinable payments that are not quoted in an active market are classified as 'loans and receivables'. Loans and receivables are measured at amortised cost using the effective interest method, less any impairment.

Interest is recognised by applying the effective interest rate, except for short-term receivables when the recognition of interest would be immaterial. The effective interest method is a method of calculating the amortised cost of a debt instrument and of allocating the interest income over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash receipts through the expected life of the debt instrument to the net carrying amount on initial recognition.

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.


ZEAL INNOVATION LTD (REGISTERED NUMBER: 08781841)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

2. ACCOUNTING POLICIES - continued
Basic financial liabilities
Basic financial liabilities, including trade and other payables, 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 receipts discounted at a market rate of interest.

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

Trade payables are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts 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 payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

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.

Derecognition of financial liabilities
Financial liabilities are derecognised when the company's contractual obligations expire or are discharged or cancelled.

Deferred income
Any income received before goods are dispatched is deferred until the period in which goods are dispatched.

Grant income
Grants that relate to specific capital expenditure are treated as deferred income which is then credited to the profit and loss account over the related asset's useful life. Other grants are credited to the profit and loss account in the period in which they are received.

Investment costs
Investment costs for raising capital are netted off against share premium.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 26 (2023 - 23 ) .

4. INTANGIBLE FIXED ASSETS
Patents
and Development
licences costs Totals
£    £    £   
COST
At 1 January 2024 451,301 1,414,507 1,865,808
Additions 200,313 - 200,313
At 31 December 2024 651,614 1,414,507 2,066,121
AMORTISATION
At 1 January 2024 120,457 270,862 391,319
Amortisation for year 50,399 141,450 191,849
At 31 December 2024 170,856 412,312 583,168
NET BOOK VALUE
At 31 December 2024 480,758 1,002,195 1,482,953
At 31 December 2023 330,844 1,143,645 1,474,489

ZEAL INNOVATION LTD (REGISTERED NUMBER: 08781841)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

5. TANGIBLE FIXED ASSETS
Fixtures
Plant and and Motor Computer
Machinery fittings vehicles equipment Totals
£    £    £    £    £   
COST
At 1 January 2024 754,537 40,803 38,728 26,989 861,057
Additions 61,030 4,747 - 827 66,604
At 31 December 2024 815,567 45,550 38,728 27,816 927,661
DEPRECIATION
At 1 January 2024 387,294 24,886 5,648 20,707 438,535
Charge for year 137,811 4,658 8,270 1,902 152,641
At 31 December 2024 525,105 29,544 13,918 22,609 591,176
NET BOOK VALUE
At 31 December 2024 290,462 16,006 24,810 5,207 336,485
At 31 December 2023 367,243 15,917 33,080 6,282 422,522

6. FIXED ASSET INVESTMENTS
Shares in
group
undertakings
£   
COST
At 1 January 2024
and 31 December 2024 100
NET BOOK VALUE
At 31 December 2024 100
At 31 December 2023 100

The investment is a 100% holding in Litelok B.V.

7. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Trade debtors 26,785 4,921
Amounts owed by connected companies 274,619 193,638
Prepayments and accrued income 20,962 32,559
322,366 231,118

8. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Bank loans and overdrafts 11,001 147,151
Hire purchase contracts 102,229 144,120
Trade creditors 419,613 366,388
Tax 1,324 -
Social security and other taxes 64,073 36,509
Net Wages 6,254 5,924
VAT 30,142 33,029
Other creditors - 71,668
Accruals and deferred income 15,500 144,911
Accrued expenses 26,680 74,579
676,816 1,024,279

ZEAL INNOVATION LTD (REGISTERED NUMBER: 08781841)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

9. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2024 2023
£    £   
Bank loans - 2-5 years 657,831 775,762
Hire purchase contracts 18,639 57,216
676,470 832,978

10. CALLED UP SHARE CAPITAL

During the year the company increased the number of shares from 264,685 to 269,427. This was due to an investment round in which £214,987 was raised.

11. RELATED PARTY DISCLOSURES

At the year end, an amount of £274,619 (2023: £193,638) was due from the subsidiary company, Litelok B.V.

During the year the company made sales of £1,168,357 (2023: £662,696) to the subsidiary company, Litelok B.V.

CHARTERED ACCOUNTANTS' REPORT TO THE BOARD OF DIRECTORS
ON THE UNAUDITED FINANCIAL STATEMENTS OF
ZEAL INNOVATION LTD

The following reproduces the text of the report prepared for the directors in respect of the company's annual unaudited financial statements. In accordance with the Companies Act 2006, the company is only required to file a Balance Sheet. Readers are cautioned that the Income Statement and certain other primary statements and the Report of the Directors are not required to be filed with the Registrar of Companies.

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Zeal Innovation Ltd for the year ended 31 December 2024 which comprise the Income Statement, Balance Sheet, Statement of Changes in Equity and the related notes from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed within the ICAEW's regulations and guidance at http://www.icaew.com/en/membership/regulations-standards-and-guidance.

This report is made solely to the Board of Directors of Zeal Innovation Ltd, as a body, in accordance with our terms of engagement. Our work has been undertaken solely to prepare for your approval the financial statements of Zeal Innovation Ltd and state those matters that we have agreed to state to the Board of Directors of Zeal Innovation Ltd, as a body, in this report in accordance with ICAEW Technical Release 07/16AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Zeal Innovation Ltd and its Board of Directors, as a body, for our work or for this report.

It is your duty to ensure that Zeal Innovation Ltd has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of Zeal Innovation Ltd. You consider that Zeal Innovation Ltd is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the financial statements of Zeal Innovation Ltd. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.






Bevan Buckland LLP
Ground Floor Cardigan House
Castle Court
Swansea Enterprise Park
Swansea
SA7 9LA


27 February 2025