| REGISTERED NUMBER: 05953566 (England and Wales) |
| Group Strategic Report, |
| Report of the Directors and |
| Audited |
| Consolidated Financial Statements |
| for the Year Ended 31 December 2024 |
| for |
| PHCO154 Limited |
| REGISTERED NUMBER: 05953566 (England and Wales) |
| Group Strategic Report, |
| Report of the Directors and |
| Audited |
| Consolidated Financial Statements |
| for the Year Ended 31 December 2024 |
| for |
| PHCO154 Limited |
| PHCO154 Limited (Registered number: 05953566) |
| Contents of the Consolidated Financial Statements |
| for the Year Ended 31 December 2024 |
| Page |
| Company Information | 1 |
| Group Strategic Report | 2 |
| Report of the Directors | 4 |
| Report of the Independent Auditors | 6 |
| Consolidated Statement of Profit or Loss | 10 |
| Consolidated Statement of Profit or Loss and Other Comprehensive Income |
11 |
| Consolidated Statement of Financial Position | 12 |
| Company Statement of Financial Position | 14 |
| Consolidated Statement of Changes in Equity | 15 |
| Company Statement of Changes in Equity | 16 |
| Consolidated Statement of Cash Flows | 17 |
| Notes to the Consolidated Statement of Cash Flows | 18 |
| Notes to the Consolidated Financial Statements | 19 |
| PHCO154 Limited |
| Company Information |
| for the Year Ended 31 December 2024 |
| DIRECTORS: |
| REGISTERED OFFICE: |
| REGISTERED NUMBER: |
| SENIOR STATUTORY AUDITOR: | Aidan Smyth |
| AUDITORS: |
| Chartered Accountants |
| Shadwell House |
| 65 Lower Green Road |
| Tunbridge Wells |
| Kent |
| TN4 8TW |
| PHCO154 Limited (Registered number: 05953566) |
| Group Strategic Report |
| for the Year Ended 31 December 2024 |
| The directors present their strategic report of the company and the group for the year ended 31 December 2024. |
| REVIEW OF BUSINESS |
| The two entities that comprise PHCO154, Starspeed Limited and Starspeed Training Limited have concluded a lot of restructuring and positioning for future growth over the period 2024. The companies have identified opportunities for significant synergies based on the dominance of one type of helicopter in the chosen market sectors, namely the Airbus H145. This type of helicopter increasingly features as the helicopter of choice for super yachts and also the Quark contract (Antarctic Cruise Ship). |
| Through investments in the new H145 simulator installed at Starspeed Training, Kemble during winter 2024 and through the expansion of capability to support the H145 by the new MRO (Maintenance, Repair and Overhaul) facility established for the Penzance Helicopter Service in 2023; the combined group will be better positioned to provide an almost end-to-end service, at reduced cost to clients and improved profitability to Starspeed. |
| Starspeed Training has experienced a significant increase in all training enquiries and expects that to continue through 2025 and beyond. |
| Starspeed Limited has ironed out many of the issues concerned with initial set up on the Penzance Helicopter Service; and is now anticipating to manage the costs of operation at a lower level with the investment in MRO and also increase the revenue through price increases and improved passenger numbers. On the management side of the business, Starspeed limited and successfully completed a major renegotiation of its largest single contract that will provide new fees in 2025. |
| The group made a pre-tax loss amounting to £363,856 for the year after management charges of £717,652. |
| The directors are confident that the group will return to profits in 2025 and future years. |
| PRINCIPAL RISKS AND UNCERTAINTIES |
| As an aircraft operator, the largest risks are relating to the incalculable consequences of a very serious incident or accident; however, as a highly regulated entity, the majority of company systems and processes are designed and maintained to minimise the possibility of such an outcome. |
| The consequences of Brexit or EU Exit are still feeding challenges and hurdles into the industry; with access to materials and parts becoming more restricted and costly to obtain, and with a significant reduction in available skilled workers. The aviation industry has been getting older year on year since 2000, but this trend is now accelerating and there are very real shortages in qualified and licensed professionals required to meet all the various regulatory requirements. |
| FINANCIAL REVIEW |
| The group turnover for the year gross of expenses recharged to aircraft owners amounted to £23,499,858. |
| Gross margin amounted to 8.9% compared to 5.2% in the previous year. The increase is mainly attributed to the two aircraft on the Penzance route being available for most of the year unlike 2023 when there were major availability and reliability issues., |
| The group loss for the year after tax amounted to £266,864 after group management fees of £717,652. This is a major improvement compared to 2023 and the directors are confident the group will return to full profitability in 2025. |
| The group's net assets amounted to £3,741,837 at the year end after declaring a dividend of £nil for the year. |
| PHCO154 Limited (Registered number: 05953566) |
| Group Strategic Report |
| for the Year Ended 31 December 2024 |
| FUTURE PLANS |
| The market conditions for Penzance Helicopter Service indicate that even with the necessary price increases made for 2025, there is still a capacity to increase the number of passengers flown by 60-70%. Starspeed is making plans to increase the number of aircraft available to meet this demand, with some of the capacity increasing during the 2025 summer season. |
| The diversification of services achieved through expansion of the MRO facility will improve services offered to existing clients, and strengthen our capability to attract new business in our key market sector of helicopter support for super yachts. The addition of the H145 simulator may open the door to further expansion and investment in the training market. Generally, the Starspeed entities are looking to bring more services 'in house' and to offer a wider range of these services to clients directly rather than via 3rd party suppliers. |
| ON BEHALF OF THE BOARD: |
| 23 May 2025 |
| PHCO154 Limited (Registered number: 05953566) |
| Report of the Directors |
| for the Year Ended 31 December 2024 |
| The directors present their report with the financial statements of the company and the group for the year ended 31 December 2024. |
| PRINCIPAL ACTIVITY |
| The principal activity of the group in the year under review was that of helicopter management, charter and training. It also operates scheduled rotary wing services between Penzance and the isles of Scilly. |
| DIVIDENDS |
| The directors do not propose paying a final dividend for the year. |
| DIRECTORS |
| The directors shown below have held office during the whole of the period from 1 January 2024 to the date of this report. |
| Other changes in directors holding office are as follows: |
| CONSOLIDATED ACCOUNTS |
| These accounts consolidate the results of the company's two wholly owned subsidiaries; Starspeed Limited and Starspeed Training Limited for the year to 31 December 2024. |
| STATEMENT OF DIRECTORS' RESPONSIBILITIES |
| The directors are responsible for preparing the Group Strategic Report, the Report of the Directors 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 UK-adopted international accounting standards. 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 the group 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; |
| - | prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. |
| The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group 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 the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. |
| PHCO154 Limited (Registered number: 05953566) |
| Report of the Directors |
| for the Year Ended 31 December 2024 |
| STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS |
| So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information. |
| ON BEHALF OF THE BOARD: |
| Report of the Independent Auditors to the Members of |
| PHCO154 Limited |
| Opinion |
| We have audited the financial statements of PHCO154 Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the Consolidated Statement of Profit or Loss, the Consolidated Statement of Profit or Loss and Other Comprehensive Income, the Consolidated Statement of Financial Position, the Company Statement of Financial Position, the Consolidated Statement of Changes in Equity, the Company Statement of Changes in Equity, the Consolidated Statement of Cash Flows and Notes to the Consolidated Statement of Cash Flows, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and International Financial Reporting Standards (IFRSs) as adopted by the UK. |
| In our opinion: |
| - | the financial statements give a true and fair view of the state of the group's and of the parent company's affairs as at 31 December 2024 and of the group's loss for the year then ended; |
| - | the group financial statements have been properly prepared in accordance with IFRSs as adopted by the UK; |
| - | the parent company financial statements have been properly prepared in accordance with IFRSs as adopted by the UK and as applied in accordance with the provisions of the Companies Act 2006; and |
| - | the financial statements have been prepared in accordance with the requirements of the Companies Act 2006. |
| 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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group 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 the 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. |
| Other information |
| The directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon. |
| 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. |
| In connection with our audit of the financial statements, 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 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 the audit: |
| - | the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
| - | the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements. |
| Report of the Independent Auditors to the Members of |
| PHCO154 Limited |
| 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 its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors. |
| We have nothing to report in respect of the following matters where 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 Statement of Directors' Responsibilities set out on page four, 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 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 the 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 the parent company or to cease operations, or have no realistic alternative but to do so. |
| Report of the Independent Auditors to the Members of |
| PHCO154 Limited |
| Auditors' 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 a Report of the Auditors 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: |
| 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 group. |
| - we obtained an understanding of how the group complies with these requirements through discussion with management and those charged with governance. |
| - we assessed the risk of material misstatement in the financial statements through discussions with management and those charged with governance. |
| - we enquired of management and those charged with governance of any known instances of non compliance with legal and regulatory requirements. |
| - based on this understanding, we designed specific and appropriate audit procedures to identify instances of non compliance to include discussions and obtaining additional corroborative evidence. |
| As part of the audit in accordance with ISAs (UK) we exercised professional judgement and scepticism throughout the audit. In addition, we also: |
| - identified and assessed the risks of material misstatement of the financial statements, whether due to fraud or error, designed and performed audit procedures consistent with those risks and obtained sufficient and relevant audit evidence to support and provide a basis for our opinion. The risk of misstatement from fraud is invariably higher than one resulting from error as fraud may involve collusion or intentional omissions and misrepresentations to override the systems of internal control. |
| - obtained an understanding of the internal controls relevant to the audit and designed |
| audit procedures and tests that were appropriate in the circumstances, but not for the purposes of expressing an opinion on the effectiveness of the group's internal controls. |
| - evaluated the appropriateness of the accounting policies used and the reasonableness of any accounting estimates and disclosures used and made by the directors. |
| - assessed the appropriateness of the directors' use of the going concern basis of accounting and based on the audit evidence obtained, whether any material uncertainty existed that may have cast doubt on the group's ability to continue as a going concern. |
| - evaluated the overall presentation, structure and content of the financial statements including disclosures and whether the financial statements represent the underlying transactions and events in a manner that achieved a fair presentation of the results for the period and the financial standing of the group at the period end. |
| A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors. |
| Report of the Independent Auditors to the Members of |
| PHCO154 Limited |
| 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 a Report of the Auditors 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. |
| for and on behalf of |
| Chartered Accountants |
| Shadwell House |
| 65 Lower Green Road |
| Tunbridge Wells |
| Kent |
| TN4 8TW |
| PHCO154 Limited (Registered number: 05953566) |
| Consolidated Statement of Profit or Loss |
| for the Year Ended 31 December 2024 |
| 2024 | 2023 |
| Notes | £ | £ |
| CONTINUING OPERATIONS |
| Revenue | 3 | 23,499,858 | 25,796,958 |
| Direct costs | (21,402,245 | ) | (24,475,987 | ) |
| GROSS PROFIT | 2,097,613 | 1,320,971 |
| Other operating income | 533,872 | 108,401 |
| Administrative expenses | (3,051,867 | ) | (3,063,128 | ) |
| Finance costs | 5 | (87,613 | ) | (4,628 | ) |
| Finance income | 5 | 144,139 | 148,573 |
| LOSS BEFORE INCOME TAX | 6 | (363,856 | ) | (1,489,811 | ) |
| Income tax | 7 | 96,992 | (70,114 | ) |
| LOSS FOR THE YEAR | ( |
) | ( |
) |
| Loss attributable to: |
| Owners of the parent | (266,864 | ) | (1,559,925 | ) |
| PHCO154 Limited (Registered number: 05953566) |
| Consolidated Statement of Profit or Loss and Other Comprehensive Income |
| for the Year Ended 31 December 2024 |
| 2024 | 2023 |
| £ | £ |
| LOSS FOR THE YEAR | (266,864 | ) | (1,559,925 | ) |
| OTHER COMPREHENSIVE INCOME | - | - |
| TOTAL COMPREHENSIVE LOSS FOR THE YEAR |
(266,864 |
) |
(1,559,925 |
) |
| Total comprehensive loss attributable to: |
| Owners of the parent | (266,864 | ) | (1,559,925 | ) |
| PHCO154 Limited (Registered number: 05953566) |
| Consolidated Statement of Financial Position |
| 31 December 2024 |
| 2024 | 2023 |
| Notes | £ | £ |
| ASSETS |
| NON-CURRENT ASSETS |
| Owned |
| Property, plant and equipment | 9 | 3,497,675 | 4,061,925 |
| Right-of-use |
| Investments | 10 | - | - |
| Trade and other receivables | 11 | 6,683,743 | 6,640,388 |
| 10,181,418 | 10,702,313 |
| CURRENT ASSETS |
| Trade and other receivables | 11 | 4,369,437 | 3,518,159 |
| Cash and cash equivalents | 12 | 730,779 | 755,629 |
| 5,100,216 | 4,273,788 |
| TOTAL ASSETS | 15,281,634 | 14,976,101 |
| EQUITY |
| SHAREHOLDERS' EQUITY |
| Called up share capital | 13 | 2,400 | 2,400 |
| Capital redemption reserve | 14 | 720 | 720 |
| Retained earnings | 14 | 3,738,717 | 4,005,581 |
| TOTAL EQUITY | 3,741,837 | 4,008,701 |
| LIABILITIES |
| NON-CURRENT LIABILITIES |
| Trade and other payables | 15 | 692,823 | 346,693 |
| Financial liabilities - borrowings |
| Lease liabilities | 16, 17 | 1,145,721 | 1,683,365 |
| Deferred tax | 18 | 198,297 | 288,970 |
| 2,036,841 | 2,319,028 |
| CURRENT LIABILITIES |
| Trade and other payables | 15 | 8,965,287 | 8,135,988 |
| Financial liabilities - borrowings |
| Lease liabilities | 16, 17 | 537,669 | 512,384 |
| 9,502,956 | 8,648,372 |
| TOTAL LIABILITIES | 11,539,797 | 10,967,400 |
| TOTAL EQUITY AND LIABILITIES | 15,281,634 | 14,976,101 |
| PHCO154 Limited (Registered number: 05953566) |
| Consolidated Statement of Financial Position - continued |
| 31 December 2024 |
| The financial statements were approved by the Board of Directors and authorised for issue on 23 May 2025 and were signed on its behalf by: |
| S Mitchell - Director |
| PHCO154 Limited (Registered number: 05953566) |
| Company Statement of Financial Position |
| 31 December 2024 |
| 2024 | 2023 |
| Notes | £ | £ |
| ASSETS |
| NON-CURRENT ASSETS |
| Owned |
| Property, plant and equipment | 9 |
| Right-of-use |
| Investments | 10 | 984,875 | 984,875 |
| CURRENT ASSETS |
| Trade and other receivables | 11 |
| TOTAL ASSETS |
| EQUITY |
| SHAREHOLDERS' EQUITY |
| Called up share capital | 13 |
| Capital redemption reserve | 14 |
| Retained earnings | 14 |
| TOTAL EQUITY |
| LIABILITIES |
| CURRENT LIABILITIES |
| Trade and other payables | 15 |
| TOTAL LIABILITIES |
| TOTAL EQUITY AND LIABILITIES |
| The financial statements were approved by the Board of Directors and authorised for issue on |
| PHCO154 Limited (Registered number: 05953566) |
| Consolidated Statement of Changes in Equity |
| for the Year Ended 31 December 2024 |
| Called up | Capital |
| share | Retained | redemption | Total |
| capital | earnings | reserve | equity |
| £ | £ | £ | £ |
| Balance at 1 January 2023 | 2,400 | 5,565,506 | 720 | 5,568,626 |
| Changes in equity |
| Total comprehensive loss | - | (1,559,925 | ) | - | (1,559,925 | ) |
| Balance at 31 December 2023 | 2,400 | 4,005,581 | 720 | 4,008,701 |
| Changes in equity |
| Total comprehensive loss | - | (266,864 | ) | - | (266,864 | ) |
| Balance at 31 December 2024 | 2,400 | 3,738,717 | 720 | 3,741,837 |
| PHCO154 Limited (Registered number: 05953566) |
| Company Statement of Changes in Equity |
| for the Year Ended 31 December 2024 |
| Called up | Capital |
| share | Retained | redemption | Total |
| capital | earnings | reserve | equity |
| £ | £ | £ | £ |
| Balance at 1 January 2023 |
| Changes in equity |
| Balance at 31 December 2023 |
| Changes in equity |
| Balance at 31 December 2024 |
| PHCO154 Limited (Registered number: 05953566) |
| Consolidated Statement of Cash Flows |
| for the Year Ended 31 December 2024 |
| 2024 | 2023 |
| £ | £ |
| Cash flows from operating activities |
| Cash generated from operations | 1 | 38,942 | 830,664 |
| Interest paid | (87,613 | ) | (4,628 | ) |
| Tax paid | - | (39,132 | ) |
| Taxation refund | 102,332 | - |
| Net cash from operating activities | 53,661 | 786,904 |
| Cash flows from investing activities |
| Purchase of tangible fixed assets | (84,073 | ) | (1,819,538 | ) |
| Interest received | 144,139 | 148,573 |
| Net cash from investing activities | 60,066 | (1,670,965 | ) |
| Cash flows from financing activities |
| Bank loans advanced | 346,130 | - |
| Payment of lease liabilities | (512,359 | ) | (335,576 | ) |
| Amount introduced by directors | 71,007 | - |
| Loans advanced to related parties | (43,355 | ) | - |
| Loans repaid by related parties | - | (29,761 | ) |
| Equity dividends paid | - | (43,668 | ) |
| Net cash from financing activities | (138,577 | ) | (409,005 | ) |
| Decrease in cash and cash equivalents | (24,850 | ) | (1,293,066 | ) |
| Cash and cash equivalents at beginning of year |
2 |
755,629 |
2,048,695 |
| Cash and cash equivalents at end of year | 2 | 730,779 | 755,629 |
| PHCO154 Limited (Registered number: 05953566) |
| Notes to the Consolidated Statement of Cash Flows |
| for the Year Ended 31 December 2024 |
| 1. | RECONCILIATION OF LOSS BEFORE INCOME TAX TO CASH GENERATED FROM OPERATIONS |
| 2024 | 2023 |
| £ | £ |
| Loss before income tax | (363,856 | ) | (1,489,811 | ) |
| Depreciation charges | 648,323 | 588,531 |
| IFRS 16 depreciation adjustments | (591,044 | ) | (524,877 | ) |
| Finance costs | 87,613 | 4,628 |
| Finance income | (144,139 | ) | (148,573 | ) |
| (363,103 | ) | (1,570,102 | ) |
| (Increase)/decrease in trade and other receivables | (851,278 | ) | 1,591,813 |
| Increase in trade and other payables | 1,253,323 | 808,953 |
| Cash generated from operations | 38,942 | 830,664 |
| 2. | CASH AND CASH EQUIVALENTS |
| The amounts disclosed on the Statement of Cash Flows in respect of cash and cash equivalents are in respect of these Statement of Financial Position amounts: |
| Year ended 31 December 2024 |
| 31.12.24 | 1.1.24 |
| £ | £ |
| Cash and cash equivalents | 730,779 | 755,629 |
| Year ended 31 December 2023 |
| 31.12.23 | 1.1.23 |
| £ | £ |
| Cash and cash equivalents | 755,629 | 2,048,695 |
| PHCO154 Limited (Registered number: 05953566) |
| Notes to the Consolidated Financial Statements |
| for the Year Ended 31 December 2024 |
| 1. | STATUTORY INFORMATION |
| PHCO154 Limited is a |
| 2. | ACCOUNTING POLICIES |
| Basis of preparation |
| The financial statements have been prepared in accordance with International Financial Reporting Standards and IFRIC interpretations and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS. The financial statements have been prepared under the historical cost convention and are presented in £Stg |
| Basis of consolidation |
| The consolidated accounts incorporate the financial statements of Starspeed Limited and Starspeed Training Limited, both of which are wholly owned. The company has the power to govern their financial and operating policies by virtue of its 100% shareholding in both entities. |
| All inter group balances and transactions are eliminated on consolidation. |
| Critical accounting judgements and key sources of estimation uncertainty |
| There are no critical accounting judgements or key sources of estimation uncertainty pertaining to these financial statements or matters that need to be brought to the attention of users of these accounts which have not already been disclosed. |
| Changes in accounting policies |
| There have been no changes in the accounting policies adopted by the group in either the current or previous year. |
| Revenue recognition |
| All income in the current and previous accounting period was from carrying out aircraft charter, pilotage, aircraft management and maintenance activities and training activities for clients under contract. |
| The group regards all contracts as point in time contracts under IFRS 15 and income is recognised in the accounts on that basis as required by the standard. |
| Revenue is measured at fair value or receivable and represents the consideration received or receivable and represents the amounts receivable for goods and services provided in the normal course of the group's business, net of discounts, rebates and sales related taxes. |
| Revenue is recognised when the goods are delivered and the significant risks and rewards of ownership have passed to the customer. |
| Revenue is recognised with reference to the stage of completion provided that the amount of revenue and its related costs can be measured reliably and it is probable that the economic benefits associated with the transaction will flow to the company. |
| Interest income is recognised, in profit or loss, using the effective interest rate method. |
| Cash and cash equivalents |
| Cash represents cash in hand and deposits held on demand with financial institutions. Cash equivalents are short-term, highly-liquid investments with original maturities of three months or less (as at their date of acquisition). Cash equivalents are readily convertible to known amounts of cash and subject to an insignificant risk of change in that cash value. |
| In the presentation of the Statement of Cash Flows, cash and cash equivalents also include bank overdrafts. Any such overdrafts are shown within borrowings under ‘current liabilities’ on the Statement of Financial Position. |
| PHCO154 Limited (Registered number: 05953566) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 2. | ACCOUNTING POLICIES - continued |
| Property, plant and equipment |
| Right of use assets | - |
| Improvements to property | - |
| Plant and machinery | - |
| Computer equipment | - |
| Property, plant and equipment are tangible assets that: |
| - are held for use in the production or supply of goods or services, for rental to others for administrative purposes; and |
| - are expected to be used for more than one period. |
| Items of property, plant and equipment are initially recognised at cost. Costs include all costs incurred to bring the asset to the condition necessary for it to be capable of operating in the manner intended by management. |
| Items of property, plant and equipment are measured at cost less accumulated depreciation and any accumulated impairment losses. |
| Leases where the group has right of use and control of identifiable assets are treated as fixed assets and the obligation to pay the rentals under the lease are treated as leases payable as required by IFRS 16. |
| Rentals paid under leases where the group does not have control over the use of the underlying asset are charged through the income statement. |
| Financial instruments |
| Initial Measurement |
| Financial instruments are initially measured at the transaction price (this includes transaction cost except in the initial measurement of financial assets and liabilities that will be measured at fair value through profit or loss). If however the arrangement constitutes a financing transaction it is then measured at the present value of the future payments, discounted at a market related interest rate. |
| Trade and other receivables |
| Most sales are made on the basis of normal credit terms, and the receivables do not bear interest. Where credit is extended beyond normal credit terms, receivables are measured at amortised cost using the effective interest method. At the end of each reporting period, the carrying amounts of trade and other receivables are reviewed to determine whether there is any objective evidence that the amounts are not recoverable. If so, an impairment loss is recognised immediately in profit or loss. |
| Trade payables |
| Trade payables are obligations on the basis of normal credit terms and do not bear interest. Trade payables denominated in a foreign currency are translated into (currency) using the exchange rate at the reporting date. Foreign exchange gains or losses are included in other income or other expenses. |
| Bank loans and overdrafts |
| Interest expense is recognised on the basis of the effective interest method and is included in finance costs. |
| PHCO154 Limited (Registered number: 05953566) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 2. | ACCOUNTING POLICIES - continued |
| Taxation |
| Current tax assets and liabilities |
| Current tax for current and prior periods is, to the extent unpaid, recognised as a liability. If the amount already paid in respect of current and prior periods exceeds the amount due for those periods, the excess is recognised as an asset, limited to the extent that it is probable that taxable profits will be available against which those deductible temporary differences can be utilised. |
| Deferred Tax |
| Deferred tax is recognised on differences between the carrying amounts of assets and liabilities in the financial statements and their corresponding tax bases (known as temporary differences). Deferred tax liabilities are recognised for all temporary differences that are expected to increase taxable profit in the future. |
| Deferred tax assets are recognised for all temporary differences that are expected to reduce taxable profit in the future, and any unused tax losses or unused tax credits, limited to the extent that it is probable that taxable profits will be available against which those deductible temporary differences can be utilised. |
| The net carrying amount of deferred tax assets is reviewed at each reporting date and is adjusted to reflect the current assessment of future taxable profits. Any adjustments are recognised in profit or loss. Deferred tax is calculated at the tax rates that are expected to apply to the taxable profit (tax loss) of the periods in which it expects the deferred tax asset to be realised or the deferred tax liability to be settled, on the basis of tax rates that have been enacted or substantively enacted by the end of the reporting period. |
| Tax Expense |
| Tax expense represents the sum of the tax currently payable and deferred tax movement for the current period. The tax currently payable is based on taxable profit for the year. |
| Impairment of assets |
| At each reporting date, the group assesses whether there is any indication that any asset may be impaired. If there is an indication of possible impairment, the recoverable amount of any affected asset (or group of related assets) is estimated and compared with its carrying amount. If the estimated recoverable amount is lower, the carrying amount is reduced to its estimated recoverable amount, and an impairment loss is recognised immediately in profit or loss. |
| If an impairment loss subsequently reverses, the carrying amount of the asset (or group of related assets) is |
| increased to the revised estimate of its recoverable amount but not in excess of the amount that would have been determined had no impairment loss been recognised for the asset (group of related assets) in prior years. |
| A reversal of an impairment loss is recognised immediately in profit or loss, this does not apply to impairment losses allocated to goodwill, the reversal of which is prohibited by the standard. |
| Foreign currencies |
| Transactions in foreign currencies are translated to the functional currency of the group at exchange rates at the dates of the transactions. Monetary assets and liabilities denominated in foreign currencies at the reporting date are retranslated to the functional currency at the exchange rate at that date. The foreign currency gain or loss on monetary items is the difference between amortised cost in the functional currency at the beginning of the period, adjusted for effective interest and payments during the period, and the amortised cost in foreign currency translated at the exchange rate at the end of the reporting period. |
| Non-monetary assets and liabilities denominated in foreign currencies that are measured at fair value are retranslated to the functional currency at the exchange rate at the date that the fair value was determined. |
| Foreign currency differences arising in retranslation are recognised in profit or loss. Non-monetary items that are measured in terms of historical cost in a foreign currency are translated using the exchange rate at the date of the transaction. |
| Employee benefit costs |
| The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to the income statement in the period to which they relate. |
| PHCO154 Limited (Registered number: 05953566) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 2. | ACCOUNTING POLICIES - continued |
| Going concern |
| At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. The directors continue adopt the going concern basis of accounting in preparing the financial statements. |
| Provisions and contingencies |
| Provisions are recognised when the group has an obligation at the reporting date as a result of a past event; it is probable that the company will be required to transfer economic benefits in settlement; and the amount of the obligation can be estimated reliably. |
| Provisions are measured at the present value of the amount expected to be required to settle the obligation using a pre-tax rate that reflects current market assessments of the time value of money and the risks to a specific obligation. The increase in the provision due to the passage of time is recognised as interest expense. |
| Provisions are not recognised for future operating losses. |
| Contingent assets and contingent liabilities are not recognised. |
| Functional and presentational currency |
| The functional currencies used by the group are £ Stg, € Euro and $ USD. |
| The accounts are presented in £ Stg. |
| 3. | REVENUE |
| Segmental reporting |
| The group's turnover derived from the following market segments: |
| Aircraft charter - £323,579 (2023 - £258,277) |
| Pilotage - £8,682,840 (2023 - £9,816,883) |
| Contracts - £1,576,319 (2023 - £1,528,369) |
| Scheduled operations - £4,327,031 (2023 - £4,047,449) |
| Training - £720,499 (2023- £902,265) |
| Recharged costs - £7,869,590 (2023 - £9,216,715) |
| Total- £23,499,858 - (2023 - £25,796,958) |
| The group's turnover in respect of aircraft charter, pilotage, aircraft management and maintenance arose in the following geographic markets: |
| UK - £22,133,098 (94%) |
| Europe - £227,794 (1% ) |
| US - £911,174 (4%) |
| Rest of World - £227,792 (1%) |
| Total - £23,499,858 - 100.00% |
| PHCO154 Limited (Registered number: 05953566) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 3. | REVENUE - continued |
| Revenue from contracts with customers |
| All income in the current and previous accounting period was from carrying out aircraft charter, pilotage, aircraft management and maintenance activities and training activities for clients under contract. |
| The group regards all contracts as point in time contracts under IFRS 15 and income is recognised in the accounts on that basis as required by the standard. |
| Contract balances |
| Contract assets comprises trade receivables which amounted to: |
| 31-12-2023 - £2,243,206 |
| 31-12-2024 - £2,572,367 |
| Contract liabilities comprises trade payables which amounted to: |
| 31-12-2023 - £4,305,688 |
| 31-12-2024 - £4,673,080 |
| 4. | EMPLOYEES AND DIRECTORS |
| 2024 | 2023 |
| £ | £ |
| Wages and salaries | 7,818,957 | 8,305,135 |
| Social security costs | 941,124 | 1,119,475 |
| Other pension costs | 320,556 | 382,130 |
| 9,080,637 | 9,806,740 |
| The average number of employees during the year was as follows: |
| 2024 | 2023 |
| Directors | 1 | 1 |
| Operations and administration | 96 | 106 |
| The group paid 5% employer pension contributions for all eligible employees into the group workplace pension scheme. |
| The scheme is a defined contribution scheme and is managed by Legal & General Assurance Society Limited. |
| 2024 | 2023 |
| £ | £ |
| Directors' remuneration | 139,926 | 135,960 |
| The number of directors to whom retirement benefits were accruing was as follows: |
| Money purchase schemes | 1 | 1 |
| Pension contributions made on behalf of one director in the year amounted to £6,495 (2023 : £6,296). |
| PHCO154 Limited (Registered number: 05953566) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 5. | NET FINANCE INCOME |
| 2024 | 2023 |
| £ | £ |
| Finance income: |
| Bank interest receivable | 10,818 | 9,321 |
| Other interest receivable | 133,321 | 139,252 |
| 144,139 | 148,573 |
| Finance costs: |
| Bank loan interest | 86,560 | - |
| Interest on corporation tax | 1,053 | 4,628 |
| 87,613 | 4,628 |
| Net finance income | 56,526 | 143,945 |
| 6. | LOSS BEFORE INCOME TAX |
| The loss before income tax is stated after charging: |
| 2024 | 2023 |
| £ | £ |
| Depreciation - owned assets | 648,323 | 588,531 |
| Auditors' remuneration | 9,745 | 9,000 |
| Foreign exchange differences | 75,132 | 52,176 |
| Direct costs and client recharges | 21,402,245 | 24,475,987 |
| 7. | INCOME TAX |
| Analysis of tax (income)/expense |
| 2024 | 2023 |
| £ | £ |
| Current tax: |
| Tax | (6,319 | ) | (144,988 | ) |
| Deferred tax | (90,673 | ) | 215,102 |
| Total tax (income)/expense in consolidated statement of profit or loss | (96,992 | ) | 70,114 |
| PHCO154 Limited (Registered number: 05953566) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 7. | INCOME TAX - continued |
| Factors affecting the tax expense |
| The tax assessed for the year is lower (2023 - higher) than the standard rate of corporation tax in the UK. The difference is explained below: |
| 2024 | 2023 |
| £ | £ |
| Loss before income tax | (363,856 | ) | (1,489,811 | ) |
| Loss multiplied by the standard rate of corporation tax in the UK of 19 % (2023 - 19 %) |
(69,133 |
) |
(283,064 |
) |
| Effects of: |
| Depreciation & capital allowances | 58,575 | (28,738 | ) |
| Losses carried back | - | 145,069 |
| Right of use assets adjustment | (124,285 | ) | (66,497 | ) |
| Tax losses carried forward | 37,851 | 303,344 |
| Tax (income)/expense | (96,992 | ) | 70,114 |
| 8. | PROFIT OF PARENT COMPANY |
| As permitted by Section 408 of the Companies Act 2006, the statement of comprehensive income of the parent company is not presented as part of these financial statements. The parent company's profit for the financial year was £0 (2023 - £0). |
| 9. | PROPERTY, PLANT AND EQUIPMENT |
| Group |
| Right of | Improvements |
| use | to | Plant and | Computer |
| assets | property | machinery | equipment | Totals |
| £ | £ | £ | £ | £ |
| COST |
| At 1 January 2024 | 2,664,703 | 101,710 | 2,252,033 | 281,240 | 5,299,686 |
| Additions | - | - | 72,781 | 11,292 | 84,073 |
| At 31 December 2024 | 2,664,703 | 101,710 | 2,324,814 | 292,532 | 5,383,759 |
| DEPRECIATION |
| At 1 January 2024 | 574,090 | 101,710 | 334,117 | 227,844 | 1,237,761 |
| Charge for year | 591,044 | - | 37,231 | 20,048 | 648,323 |
| At 31 December 2024 | 1,165,134 | 101,710 | 371,348 | 247,892 | 1,886,084 |
| NET BOOK VALUE |
| At 31 December 2024 | 1,499,569 | - | 1,953,466 | 44,640 | 3,497,675 |
| At 31 December 2023 | 2,090,613 | - | 1,917,916 | 53,396 | 4,061,925 |
| PHCO154 Limited (Registered number: 05953566) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 9. | PROPERTY, PLANT AND EQUIPMENT - continued |
| Group |
| Right of use assets comprise assets which are held under leases where the company has right of use and control of identifiable assets. Such assets are treated as fixed assets and the obligation to pay the rentals under the lease are treated as leases payable as required by IFRS 16. |
| The net book value of right of use assets comprises: |
| £203,455 - leased premises |
| £1,296,114 - leased aircraft |
| 10. | INVESTMENTS |
| Company |
| Shares in |
| group |
| undertakings |
| £ |
| COST |
| At 1 January 2024 |
| and 31 December 2024 | 984,875 |
| NET BOOK VALUE |
| At 31 December 2024 | 984,875 |
| At 31 December 2023 | 984,875 |
| The group or the company's investments at the Statement of Financial Position date in the share capital of companies include the following: |
| Subsidiaries |
| Registered office: West Entrance Fairoaks Airport, Chobham, Woking, Surrey, GU24 8HU |
| Nature of business: |
| % |
| Class of shares: | holding |
| 2024 | 2023 |
| £ | £ |
| Aggregate capital and reserves |
| Loss for the year | ( |
) | ( |
) |
| The company's investment in Starspeed Limited is stated at its original cost of £984,775. The directors consider the value of the subsidiary to be in excess of this amount. |
| PHCO154 Limited (Registered number: 05953566) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 10. | INVESTMENTS - continued |
| Company |
| Registered office: Hangar J Site, Kemble Aerodrome, Gloucestershire, GL7 6BA |
| Nature of business: |
| % |
| Class of shares: | holding |
| 2024 | 2023 |
| £ | £ |
| Aggregate capital and reserves |
| (Loss)/profit for the year | ( |
) |
| The company's investment in Starspeed Training Limited is stated at its original cost of £100. The directors consider the value of the subsidiary to be in excess of this amount. |
| 11. | TRADE AND OTHER RECEIVABLES |
| Group | Company |
| 2024 | 2023 | 2024 | 2023 |
| £ | £ | £ | £ |
| Current: |
| Trade debtors | 2,572,367 | 2,243,206 |
| Tax debtor | - | 33,094 | - | - |
| Other debtors & prepayments | 1,797,070 | 1,241,859 |
| 4,369,437 | 3,518,159 |
| Non-current: |
| Due from related parties | 6,683,743 | 6,640,388 | - | - |
| Aggregate amounts | 11,053,180 | 10,158,547 |
| Related loan balances comprise the following: |
| £3,976,571 - ExecuJet Aviation Group |
| £1,117,078 - Luxaviation Group |
| £1,590,094 - Business Aviation Training Solutions Limited |
| The related party loan balances with ExecuJet Aviation Group and Luxaviation Group both attract interest at 2.75%. per annum and the accrued interest to the year end amounted to £797,236.. |
| The loans were for a period of three years starting in September 2017 and were initially in the sum of £2.6m and the facility was increased to £3.6m in August 2018. The loans may be terminated by either party by giving 12 months notice and are therefore treated as repayable after more than one year for accounts disclosure purposes. |
| The loan balance with Business Aviation Training Solutions Limited is non interest bearing. |
| PHCO154 Limited (Registered number: 05953566) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 12. | CASH AND CASH EQUIVALENTS |
| Group |
| 2024 | 2023 |
| £ | £ |
| Bank accounts | 730,779 | 755,629 |
| 13. | CALLED UP SHARE CAPITAL |
| Allotted, issued and fully paid: |
| Number: | Class: | Nominal | 2024 | 2023 |
| value: | £ | £ |
| Ordinary | 1p | 2,400 | 2,400 |
| 14. | RESERVES |
| Group |
| Capital |
| Retained | redemption |
| earnings | reserve | Totals |
| £ | £ | £ |
| At 1 January 2024 | 4,005,581 | 720 | 4,006,301 |
| Deficit for the year | (266,864 | ) | (266,864 | ) |
| At 31 December 2024 | 3,738,717 | 720 | 3,739,437 |
| Company |
| Capital |
| Retained | redemption |
| earnings | reserve | Totals |
| £ | £ | £ |
| At 1 January 2024 | 982,475 |
| Profit for the year |
| At 31 December 2024 | 982,475 |
| PHCO154 Limited (Registered number: 05953566) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 15. | TRADE AND OTHER PAYABLES |
| Group | Company |
| 2024 | 2023 | 2024 | 2023 |
| £ | £ | £ | £ |
| Current: |
| Trade creditors | 4,673,080 | 4,305,688 |
| Social security and other taxes | 254,691 | 326,299 |
| Proposed dividends | 644,332 | 644,332 | 644,332 | 644,332 |
| Other creditors - deposits | 198,357 | 153,825 | - | - |
| Deferred income | 1,749,134 | 1,525,138 | - | - |
| Accrued expenses | 895,206 | 767,693 | - | - |
| Directors' current accounts | 71,007 | - | - | - |
| VAT | 479,480 | 413,013 | - | - |
| 8,965,287 | 8,135,988 |
| Non-current: |
| Bank loans | 692,823 | 346,693 |
| 692,823 | 346,693 |
| Aggregate amounts | 9,658,110 | 8,482,681 |
| 16. | FINANCIAL LIABILITIES - BORROWINGS |
| Group |
| 2024 | 2023 |
| £ | £ |
| Current: |
| Leases (see note 17) | 537,669 | 512,384 |
| Non-current: |
| Leases (see note 17) | 1,145,721 | 1,683,365 |
| Terms and debt repayment schedule |
| Group |
| 1 year or |
| less | 1-2 years | 2-5 years | Totals |
| £ | £ | £ | £ |
| Leases | 537,669 | 431,480 | 714,241 | 1,683,390 |
| 17. | LEASING - RIGHT OF USE ASSETS |
| Leases arise in connection with right of use assets under IFRS 16. |
| Where the group has right of use and control of identifiable assets, they are treated as fixed assets and the obligation to pay the rentals under the lease are treated as leases payable as required by IFRS 16. |
| Lease liabilities net of interest in respect of right of use assets due within one year amount to £512,384 and £1,683,365 are due after more than one year. |
| PHCO154 Limited (Registered number: 05953566) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 18. | DEFERRED TAX |
| Group |
| 2024 | 2023 |
| £ | £ |
| Balance at 1 January | 288,970 | 73,868 |
| Accelerated capital allowances | (90,673 | ) | 215,102 |
| Balance at 31 December | 198,297 | 288,970 |
| 19. | ULTIMATE PARENT COMPANY |
| PHCO154 Limited is owned by ExecuJet Aviation Group (51%), Luxaviation Investments SA (29%) and EOLA Sarl (20%). |
| The ultimate controlling party is Luxaviation Holding Company which is based in Luxembourg. |
| 20. | CAPITAL COMMITMENTS |
| 2024 | 2023 |
| £ | £ |
| Contracted but not provided for in the |
| financial statements | - | - |
| 21. | GROUP TRANSACTIONS & BALANCES |
| At the year end, the company owed dividends of £644,332 to its immediate holding company PHCO154 Limited. |
| At the year end, the company owed £282,640 to Starspeed Training Limited in respect of ongoing trading transactions. |
| The net trading between group companies (purchases by Starspeed Limited from Starspeed Training Limited) amounted to £402,883 during the year. |
| At the year end, the company was owed £206,931 by way of loan advances to Starspeed Training Limited, interest charged in the year amounted £21,248. |
| All group trading items and balances have been eliminated on consolidation. |
| 22. | RELATED PARTY TRANSACTIONS |
| Related loan balances comprise the following: |
| £3,976,571 - ExecuJet Aviation Group |
| £1,117,078 - Luxaviation Group |
| £1,590,094 - Business Aviation Training Solutions Limited |
| The related party loan balances with ExecuJet Aviation Group and Luxaviation Group both attract interest at 2.75%. per annum and the accrued interest to the year end amounted to £797,236.. |
| The loans were for a period of three years starting in September 2017 and were initially in the sum of £2.6m and the facility was increased to £3.6m in August 2018. The loans may be terminated by either party by giving 12 months notice and are therefore treated as repayable after more than one year for accounts disclosure purposes. |
| The loan balance with Business Aviation Training Solutions Limited is non interest bearing. |
| The group paid management fees of £717,652 to Luxaviation group companies during the year. |
| PHCO154 Limited (Registered number: 05953566) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 23. | POST BALANCE SHEET EVENTS |
| There are no events which occurred after the date of these financial statements and the date of approval by the directors which require either adjustment or disclosure in these financial statements. |
| 24. | CONTINGENT LIABILITY |
| The group provides pilots with £150,000 worth of insurance cover in the event that they lose their licence to operate aircraft. |
| For pilots in the 40-60 age group the company insures £100,000 worth of cover with a third party insurer and effectively self insures the balance. In the event that a pilot in that age group lost their license, the group would be liable to pay £50,000 per pilot. |
| 25. | LOAN ADVANCES BY DIRECTORS |
| S Mitchell advanced the company £70,000 in Sep 2024. |
| Interest accrued on the loan at the year end amounted to £1,007. |
| The loan has now been repaid. |