IRIS Accounts Production v25.1.3.33 03311454 Board of Directors 1.4.24 31.3.25 31.3.25 Medium entities true false true true false false true false These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh033114542024-03-31033114542025-03-31033114542024-04-012025-03-31033114542023-03-31033114542023-04-012024-03-31033114542024-03-3103311454ns15:EnglandWales2024-04-012025-03-3103311454ns14:PoundSterling2024-04-012025-03-3103311454ns10:Director12024-04-012025-03-3103311454ns10:PrivateLimitedCompanyLtd2024-04-012025-03-3103311454ns10:MediumEntities2024-04-012025-03-3103311454ns10:Audited2024-04-012025-03-3103311454ns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-04-012025-03-3103311454ns10:Medium-sizedCompaniesRegimeForAccounts2024-04-012025-03-3103311454ns10:FullAccounts2024-04-012025-03-3103311454ns10:OrdinaryShareClass12024-04-012025-03-3103311454ns10:Director22024-04-012025-03-3103311454ns10:Director32024-04-012025-03-3103311454ns10:RegisteredOffice2024-04-012025-03-3103311454ns5:CurrentFinancialInstruments2025-03-3103311454ns5:CurrentFinancialInstruments2024-03-3103311454ns5:Non-currentFinancialInstruments2025-03-3103311454ns5:Non-currentFinancialInstruments2024-03-3103311454ns5:ShareCapital2025-03-3103311454ns5:ShareCapital2024-03-3103311454ns5:RetainedEarningsAccumulatedLosses2025-03-3103311454ns5:RetainedEarningsAccumulatedLosses2024-03-3103311454ns5:ShareCapital2023-03-3103311454ns5:RetainedEarningsAccumulatedLosses2023-03-3103311454ns5:RetainedEarningsAccumulatedLosses2023-04-012024-03-3103311454ns5:RetainedEarningsAccumulatedLosses2024-04-012025-03-310331145412024-04-012025-03-310331145412023-04-012024-03-3103311454ns5:LeaseholdImprovements2024-04-012025-03-3103311454ns5:ComputerEquipment2024-04-012025-03-3103311454ns5:ReportableOperatingSegment12024-04-012025-03-3103311454ns5:ReportableOperatingSegment12023-04-012024-03-3103311454ns5:ReportableOperatingSegment22024-04-012025-03-3103311454ns5:ReportableOperatingSegment22023-04-012024-03-3103311454ns5:TotalReportableOperatingSegmentsIncludingAnyUnallocatedAmount2024-04-012025-03-3103311454ns5:TotalReportableOperatingSegmentsIncludingAnyUnallocatedAmount2023-04-012024-03-3103311454ns15:Europe2024-04-012025-03-3103311454ns15:Europe2023-04-012024-03-3103311454ns5:TotalGeographicSegmentsIncludingAnyUnallocatedAmount2024-04-012025-03-3103311454ns5:TotalGeographicSegmentsIncludingAnyUnallocatedAmount2023-04-012024-03-3103311454ns5:OwnedAssets2024-04-012025-03-3103311454ns5:OwnedAssets2023-04-012024-03-310331145422024-04-012025-03-310331145422023-04-012024-03-3103311454ns10:OrdinaryShareClass12023-04-012024-03-3103311454ns5:LeaseholdImprovements2024-03-3103311454ns5:ComputerEquipment2024-03-3103311454ns5:LeaseholdImprovements2025-03-3103311454ns5:ComputerEquipment2025-03-3103311454ns5:LeaseholdImprovements2024-03-3103311454ns5:ComputerEquipment2024-03-3103311454ns5:WithinOneYearns5:CurrentFinancialInstruments2025-03-3103311454ns5:WithinOneYearns5:CurrentFinancialInstruments2024-03-3103311454ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2025-03-3103311454ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2024-03-3103311454ns10:OrdinaryShareClass12025-03-3103311454ns5:RetainedEarningsAccumulatedLosses2024-03-31
REGISTERED NUMBER: 03311454 (England and Wales)










STRATEGIC REPORT, REPORT OF THE DIRECTORS AND

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 MARCH 2025

FOR

AVIAREPS UK LTD

AVIAREPS UK LTD (REGISTERED NUMBER: 03311454)






CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025




Page

Company Information 1

Strategic Report 2

Report of the Directors 3

Report of the Independent Auditors 4

Statement of Comprehensive Income 8

Statement of Financial Position 9

Statement of Changes in Equity 10

Statement of Cash Flows 11

Notes to the Statement of Cash Flows 12

Notes to the Financial Statements 13


AVIAREPS UK LTD

COMPANY INFORMATION
FOR THE YEAR ENDED 31 MARCH 2025







DIRECTORS: R Keysselitz
E Lacker
M Strijker





REGISTERED OFFICE: Blade 2, New Timber Yard
1 Dimes Place
London
W6 0QR





REGISTERED NUMBER: 03311454 (England and Wales)





AUDITORS: EA (UK) LLP
Chartered Accountants & Statutory Auditors
869 High Road
London
N12 8QA

AVIAREPS UK LTD (REGISTERED NUMBER: 03311454)

STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025

The directors present their strategic report for the year ended 31 March 2025.

REVIEW OF BUSINESS
The year 2024/25 results show another year of strong recovery and post-pandemic growth in the industry in the UK and globally. While flight capacity out of the UK is at the pre-pandemic levels already, this is not yet the case globally mainly due to the aircraft shortage and delayed deliveries resulting in higher fares for the customers. The demand was extremely strong helping our revenue.

Most of our airline clients performed strongly despite the challenges aviation still faces. On the Tourism side we lost two of our hotel clients (Mangia's and Cinnamon) mid-year, as well as Lithuania Tourism Board by the end of the year. However, we also gained La Palma as a new client.

The main change is Vistara (our largest airline client) merging with Air India in November 2024, hence no longer our client and letting our dedicated Vistara team of 7 people go.

The year was closed with exceptional results for the third year in a row showing consistent growth.

PRINCIPAL RISKS AND UNCERTAINTIES
The company is exposed to the following types of risks:

Risks from general market conditions
Travel industry remains very vulnerable to various outside factors, however proved to be very volatile and restoring quickly. While this year showed the most positive recovery, very close to pre-pandemic record levels, we are closely monitoring the risks related to the political turbulence and negative dynamics in the world.

Operations risks
The directors manage the operational risks through internal processes and reporting controls.

New business risk
The directors manage this risk by controlled expansion and forecasting and evaluating expected performance regularly.

Credit risks
The directors manage the credit risks by having a strong cash and debt management system.

KEY PERFORMANCE INDICATORS
The company uses key performance indicators to ensure it has the ability to successfully grow the business in the long term. Three of the measures the company uses are:

- Operating Profit: Increase in operating profit to £775,682 from operating profit of £775,098 in 2024.
- Cash & cash equivalent: Increase in cash and cash equivalent to £535,213 from £217,120 in 2024.
- Liquidity ratio: Increase in liquidity ratio to 136.86% from 122.07% in 2024.

FUTURE DEVELOPMENTS
2025/2026
The new Financial Year started well, and our forecast remains positive with some new clients joining in quarter 1. We continue developing the business by acquiring new clients and growing existing ones. Our main aim remains to keep profitable and sustainable business operations with the healthy balance and income-cost ratio.

ON BEHALF OF THE BOARD:





E Lacker - Director


9 June 2025

AVIAREPS UK LTD (REGISTERED NUMBER: 03311454)

REPORT OF THE DIRECTORS
FOR THE YEAR ENDED 31 MARCH 2025

The directors present their report with the financial statements of the company for the year ended 31 March 2025.

PRINCIPAL ACTIVITY
The principal activity of the company in the year under review was that of providing marketing and consulting services to the tourism industry and also as a general sales agent to a number of airlines.

DIVIDENDS
No interim dividend was paid during the year. The directors recommend a final dividend of 10 per share.

The total distribution of dividends for the year ended 31 March 2025 will be £ 500,000 .

DIRECTORS
The directors shown below have held office during the whole of the period from 1 April 2024 to the date of this report.

R Keysselitz
E Lacker
M Strijker

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the 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 United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law), including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

-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 transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT 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 company'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 company's auditors are aware of that information.

AUDITORS
The auditors, EA (UK) LLP, have signified their willingness to continue in the office as auditors.

ON BEHALF OF THE BOARD:





E Lacker - Director


9 June 2025

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
AVIAREPS UK LTD

Opinion
We have audited the financial statements of Aviareps UK Ltd (the 'company') for the year ended 31 March 2025 which comprise the Statement of Comprehensive Income, Statement of Financial Position, Statement of Changes in Equity, Statement of Cash Flows and Notes to the 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 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 company's affairs as at 31 March 2025 and of its profit 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.

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 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.

Material uncertainty related to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information
The directors are responsible for the other information. The other information comprises the information in the 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 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 Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the 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, or returns adequate for our audit have not been received from branches not visited by us; or
- the 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.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
AVIAREPS UK LTD


Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page three, 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 company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
AVIAREPS UK LTD


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:

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. We designed procedures capable of detecting non-compliance with laws and regulations and irregularities, including fraud, through:

· Obtaining an understanding of the Company and its industry through discussions with management, and the application of our cumulative audit knowledge and experience of the industry to identify laws and regulations that could reasonably be expected to have a direct effect on the financial statements including tax, pensions, employment, health and safety, data protection and anti-bribery legislation, and we considered the extent to which non-compliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements such as the Companies Act 2006.

· Identifying possible risks of material misstatement of the financial statements due to fraud. We considered, in addition to the non-rebuttable presumption of a risk of fraud arising from management override of controls, whether there was potential for management bias in the reporting of events and transactions in the financial statements relating to principal accounting estimates and uncertainties.

Our audit procedures were designed to respond to the identified risks relating to non-compliance with laws and regulations and irregularities (including fraud) that are material to the financial statements. Our audit procedures in relation to non-compliance with laws and regulations included, but were not limited to:

· Discussing with the director and management their policies and procedures regarding compliance with laws and regulations and reviewing correspondence with regulators and with solicitors; and

· Communicating identified laws and regulations with the audit team and remaining alert to any indications of non-compliance throughout the audit; and

· Considering the risk of non-compliance with laws and regulations; and

· Considering whether the financial statement disclosures fairly represent the underlying transactions.
Our audit procedures in relation to irregularities and fraud included, but were not limited to:

· Making enquiries of directors and management as to where they considered there was susceptibility to fraud, and whether they had knowledge of actual, suspected or alleged fraud; and

· Gaining an understanding of the internal controls established to mitigate risks relating to fraud; and

· Discussing the risk of fraud and management bias with the audit team and remaining alert to any indications of fraud and management bias throughout the audit; and

· Addressing the risk of management override of controls by testing journal entries, considering the rationale behind significant or unusual transactions, and reviewing accounting estimates

There are inherent limitations in the audit procedures described above and the primary responsibility for the prevention and detection of irregularities including fraud rests with management. Because of these inherent limitations, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. This risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

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
AVIAREPS UK LTD


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.




Thrasos Vassiliades (Senior Statutory Auditor)
for and on behalf of EA (UK) LLP
Chartered Accountants & Statutory Auditors
869 High Road
London
N12 8QA

9 June 2025

AVIAREPS UK LTD (REGISTERED NUMBER: 03311454)

STATEMENT OF COMPREHENSIVE
INCOME
FOR THE YEAR ENDED 31 MARCH 2025

2025 2024
Notes £    £   

REVENUE 3 3,183,979 3,311,230

Cost of sales 328,262 476,006
GROSS PROFIT 2,855,717 2,835,224

Administrative expenses 2,093,270 2,066,770
762,447 768,454

Other operating income 13,235 6,644
OPERATING PROFIT 5 775,682 775,098

Interest receivable and similar income 3,083 2,120
778,765 777,218

Interest payable and similar expenses 6 7,816 31,646
PROFIT BEFORE TAXATION 770,949 745,572

Tax on profit 7 175,146 168,369
PROFIT FOR THE FINANCIAL YEAR 595,803 577,203

OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME FOR
THE YEAR

595,803

577,203

AVIAREPS UK LTD (REGISTERED NUMBER: 03311454)

STATEMENT OF FINANCIAL POSITION
31 MARCH 2025

2025 2024
Notes £    £    £   
FIXED ASSETS
Property, plant and equipment 9 29,274 15,614

CURRENT ASSETS
Debtors 10 620,815 1,088,524
Cash at bank and in hand 535,213 217,120
1,156,028 1,305,644
CREDITORS
Amounts falling due within one year 11 844,686 1,069,591
NET CURRENT ASSETS 311,342 236,053
TOTAL ASSETS LESS CURRENT
LIABILITIES

340,616

251,667

CREDITORS
Amounts falling due after more than one
year

12

32,437

39,291
NET ASSETS 308,179 212,376

CAPITAL AND RESERVES
Called up share capital 16 50,000 50,000
Retained earnings 17 258,179 162,376
SHAREHOLDERS' FUNDS 308,179 212,376

The financial statements were approved by the Board of Directors and authorised for issue on 9 June 2025 and were signed on its behalf by:





E Lacker - Director


AVIAREPS UK LTD (REGISTERED NUMBER: 03311454)

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1 April 2023 50,000 (414,827 ) (364,827 )

Changes in equity
Total comprehensive income - 577,203 577,203
Balance at 31 March 2024 50,000 162,376 212,376

Changes in equity
Dividends - (500,000 ) (500,000 )
Total comprehensive income - 595,803 595,803
Balance at 31 March 2025 50,000 258,179 308,179

AVIAREPS UK LTD (REGISTERED NUMBER: 03311454)

STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025

2025 2024
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 928,888 840,187
Interest paid (7,816 ) (31,646 )
Tax paid (226,568 ) (459 )
Net cash from operating activities 694,504 808,082

Cash flows from investing activities
Purchase of tangible fixed assets (18,188 ) (14,042 )
Interest received 3,083 2,120
Net cash from investing activities (15,105 ) (11,922 )

Cash flows from financing activities
Loan repayments in year (6,854 ) (1,936 )
Amounts due/from related parties (354,452 ) (640,306 )
Net cash from financing activities (361,306 ) (642,242 )

Increase in cash and cash equivalents 318,093 153,918
Cash and cash equivalents at beginning
of year

2

217,120

63,202

Cash and cash equivalents at end of year 2 535,213 217,120

AVIAREPS UK LTD (REGISTERED NUMBER: 03311454)

NOTES TO THE STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS

2025 2024
£    £   
Profit before taxation 770,949 745,572
Depreciation charges 4,528 12,238
Finance costs 7,816 31,646
Finance income (3,083 ) (2,120 )
780,210 787,336
(Increase)/decrease in trade and other debtors (32,291 ) 198,303
Increase/(decrease) in trade and other creditors 180,969 (145,452 )
Cash generated from operations 928,888 840,187

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 March 2025
31.3.25 1.4.24
£    £   
Cash and cash equivalents 535,213 217,120
Year ended 31 March 2024
31.3.24 1.4.23
£    £   
Cash and cash equivalents 217,120 63,543
Bank overdrafts - (341 )
217,120 63,202


3. ANALYSIS OF CHANGES IN NET FUNDS

At 1.4.24 Cash flow At 31.3.25
£    £    £   
Net cash
Cash at bank and in hand 217,120 318,093 535,213
217,120 318,093 535,213
Debt
Debts falling due within 1 year (8,561 ) 686 (7,875 )
Debts falling due after 1 year (39,291 ) 6,854 (32,437 )
(47,852 ) 7,540 (40,312 )
Total 169,268 325,633 494,901

AVIAREPS UK LTD (REGISTERED NUMBER: 03311454)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

1. STATUTORY INFORMATION

Aviareps UK 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" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

At statement of financial position date, the company has net assets of £308,179. We are adapting the business to keep operating with the current and possible future climate. The financial statements are prepared under the going concern basis as the directors believe that the company will be profitable in future years and will also receive support from its ultimate parent company Aviareps AG for the foreseeable future.

The principal activities of the company are those of airlines ticketing, airlines representation and marketing and sales consulting to tourism industry.

The financial statements are presented in Sterling, which is also the functional currency of the company.

Significant judgements and estimates
In the application of the company's accounting policies, the director is 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.

Revenue
Revenue is measured at fair value of consideration received, excluding value added tax. Revenue is recognised to the extent that the company obtains the right to consideration in exchange for its performance.

Revenue related to overriding commission is recognised on monthly basis for represented airlines in respect to ticket sales.

Revenue from tourism is recognised evenly over the term of the contract.

Property, plant and equipment
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Improvements to property - Over the life of the lease
Computer equipment - 20% on cost

Property, plant and equipment are stated at cost less accumulated depreciation and accumulated impairment losses. Such cost includes costs directly attributable to making the asset capable of operating as intended.

The carrying value of property, plant and equipment are reviewed for impairment when events or changes in circumstances indicate the carrying value may not be recoverable.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Statement of Comprehensive Income, 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 statement of financial position date.


AVIAREPS UK LTD (REGISTERED NUMBER: 03311454)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 MARCH 2025

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

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the statement of financial position date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

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.

AVIAREPS UK LTD (REGISTERED NUMBER: 03311454)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 MARCH 2025

2. ACCOUNTING POLICIES - continued

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

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

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

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

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

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

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

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

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




AVIAREPS UK LTD (REGISTERED NUMBER: 03311454)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 MARCH 2025

2. ACCOUNTING POLICIES - continued

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

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

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

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

3. REVENUE

The revenue and profit before taxation are attributable to the one principal activity of the company.

An analysis of revenue by class of business is given below:

2025 2024
£    £   
Aviation 2,618,403 2,698,561
Tourism 565,576 612,669
3,183,979 3,311,230

An analysis of revenue by geographical market is given below:

2025 2024
£    £   
Europe 574,134 707,989
Rest of the World 2,609,845 2,603,241
3,183,979 3,311,230

The total turnover of the company for the year has been derived from its principal activity wholly undertaken in the United Kingdom.

4. EMPLOYEES AND DIRECTORS
2025 2024
£    £   
Wages and salaries 1,104,396 1,123,691
Social security costs 134,984 83,883
Other pension costs 44,970 74,103
1,284,350 1,281,677

The average number of employees during the year was as follows:
2025 2024

Administrative staff 28 28

The pension costs relates to contribution by the company to a defined contribution plan.

AVIAREPS UK LTD (REGISTERED NUMBER: 03311454)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 MARCH 2025

4. EMPLOYEES AND DIRECTORS - continued

2025 2024
£    £   
Directors' remuneration - -

5. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

2025 2024
£    £   
Other operating leases 214,967 200,380
Depreciation - owned assets 4,528 12,238
Auditors' remuneration 18,000 16,850
Foreign exchange differences 43,163 (9,595 )

6. INTEREST PAYABLE AND SIMILAR EXPENSES
2025 2024
£    £   
Other interest 7,816 31,646

7. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
2025 2024
£    £   
Current tax:
UK corporation tax 175,146 168,369
Tax on profit 175,146 168,369

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below:

2025 2024
£    £   
Profit before tax 770,949 745,572
Profit multiplied by the standard rate of corporation tax in the UK of 25%
(2024 - 25%)

192,737

186,393

Effects of:
Expenses not deductible for tax purposes 3,239 534
Capital allowances in excess of depreciation (2,797 ) (3,915 )
Utilisation of tax losses - (14,643 )

(Over)/under provision in prior year (18,033 ) -
Total tax charge 175,146 168,369

8. DIVIDENDS
2025 2024
£    £   
Ordinary shares of £1 each
Final 500,000 -

AVIAREPS UK LTD (REGISTERED NUMBER: 03311454)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 MARCH 2025

9. PROPERTY, PLANT AND EQUIPMENT
Improvements
to Computer
property equipment Totals
£    £    £   
COST
At 1 April 2024 6,463 226,977 233,440
Additions 18,188 - 18,188
At 31 March 2025 24,651 226,977 251,628
DEPRECIATION
At 1 April 2024 6,462 211,364 217,826
Charge for year 304 4,224 4,528
At 31 March 2025 6,766 215,588 222,354
NET BOOK VALUE
At 31 March 2025 17,885 11,389 29,274
At 31 March 2024 1 15,613 15,614

10. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2025 2024
£    £   
Trade debtors 222,315 35,848
Amounts owed by group undertakings 145,435 225,291
Other debtors 83,569 290,612
Tax 21,402 18,864
VAT 14,394 17,336
Prepayments 29,077 56,477
Accrued income 104,623 444,096
620,815 1,088,524

11. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2025 2024
£    £   
Bank loans and overdrafts (see note 13) 7,875 8,561
Trade creditors 225,102 283,428
Amounts owed to group undertakings 277,042 367,619
Tax 116,947 174,473
Social security and other taxes 30,658 42,387
Other creditors 45,106 31,389
Net wages - 13,176
Accrued expenses 141,956 148,558
844,686 1,069,591

12. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2025 2024
£    £   
Bank loans (see note 13) 32,437 39,291

13. LOANS

An analysis of the maturity of loans is given below:

2025 2024
£    £   
Amounts falling due within one year or on demand:
Bank loans 7,875 8,561

AVIAREPS UK LTD (REGISTERED NUMBER: 03311454)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 MARCH 2025

13. LOANS - continued
2025 2024
£    £   
Amounts falling due between two and five years:
Bank loans - 2-5 years 32,437 39,291

14. LEASING AGREEMENTS
The annual operating lease commitments is £13,461 (2024: £215,252).

15. FINANCIAL INSTRUMENTS

2025 2024
£ £
Carrying amount of financial assets
Debt instruments measured at amortised cost 1,105,549 1,230,303
Carrying amount of financial liabilities
Measured at amortised cost 877,123 1,108,882

16. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2025 2024
value: £    £   
50,000 Ordinary £1 50,000 50,000

The holders of ordinary shares are entitled to receive dividends as declared from time to time and are entitled to one vote per share at meetings of the Company.

17. RESERVES
Retained
earnings
£   

At 1 April 2024 162,376
Profit for the year 595,803
Dividends (500,000 )
At 31 March 2025 258,179

18. ULTIMATE PARENT COMPANY

Aviareps UK Holdings Ltd, a company registered in England & Wales, is the immediate parent company.

The ultimate parent company is Aviareps AG, a company registered in Germany. A copy of group financial statements can be obtained from http://www.aviareps.com.

Consolidated financial statements are prepared by Aviareps AG. The principle office address of Aviareps AG is Landsberger Str. 110, 80339 Munich, Germany.

19. RELATED PARTY DISCLOSURES

The company has taken advantage of exemption, under the terms of FRS 102, Related Party Disclosures, not to disclose related party transactions with wholly owned subsidiaries within the group.

20. ULTIMATE CONTROLLING PARTY

During the period under review, the company was not under the control of any one individual.