Company registration number 02772363 (England and Wales)
SAI (GB) LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
SAI (GB) LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 11
SAI (GB) LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
4
106,084
71,992
Current assets
Stocks
192,462
417,957
Debtors
5
328,654
143,516
Cash at bank and in hand
470,066
964,551
991,182
1,526,024
Creditors: amounts falling due within one year
6
(418,198)
(1,004,246)
Net current assets
572,984
521,778
Total assets less current liabilities
679,068
593,770
Creditors: amounts falling due after more than one year
7
(20,156)
(70,142)
Provisions for liabilities
(23,182)
-
0
Net assets
635,730
523,628
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
635,630
523,528
Total equity
635,730
523,628
SAI (GB) LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -

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

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 15 August 2025 and are signed on its behalf by:
K D Parslow
Director
Company registration number 02772363 (England and Wales)
SAI (GB) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

SAI (GB) Limited is a private company limited by shares incorporated in England and Wales. The registered office is Quadrant House - Floor 6, 4 Thomas More Square, London, E1W 1YW.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover

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

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.3
Tangible fixed assets

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

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

Plant and machinery
25% reducing balance
Fixtures, fittings & equipment
25% reducing balance
Computer equipment
3 years straight line
Motor vehicles
25% reducing balance
SAI (GB) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.4
Impairment of fixed assets

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

1.5
Stocks

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

 

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

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

1.6
Financial instruments

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

 

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

 

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

Fair value measurement of financial instruments

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

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.

SAI (GB) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -

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

 

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

Classification of financial liabilities

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

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans and loans from fellow group companies 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.

1.7
Equity instruments

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

1.8
Taxation

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

Current tax

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

SAI (GB) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
Deferred tax

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

 

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

1.9
Employee benefits

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

 

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

 

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

1.10
Retirement benefits

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

1.11
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

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

SAI (GB) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 7 -
1.12
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Employees

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

2024
2023
Number
Number
Total
6
6
3
Dividends
2024
2023
£
£
Interim paid
200,000
180,000
SAI (GB) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
4
Tangible fixed assets
Plant and machinery
Fixtures, fittings & equipment
Computer equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
-
0
75,767
-
0
102,387
178,154
Additions
20,800
10,390
31,556
-
0
62,746
At 31 December 2024
20,800
86,157
31,556
102,387
240,900
Depreciation and impairment
At 1 January 2024
-
0
63,602
-
0
42,560
106,162
Depreciation charged in the year
4,767
5,218
3,712
14,957
28,654
At 31 December 2024
4,767
68,820
3,712
57,517
134,816
Carrying amount
At 31 December 2024
16,033
17,337
27,844
44,870
106,084
At 31 December 2023
-
0
12,165
-
0
59,827
71,992
5
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
297,074
110,101
Corporation tax recoverable
18,509
17,995
Other debtors
1,524
-
0
Prepayments and accrued income
11,547
9,498
328,654
137,594
2024
2023
Amounts falling due after more than one year:
£
£
Deferred tax asset
-
0
5,922
Total debtors
328,654
143,516
SAI (GB) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
6
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
10,000
10,000
Obligations under finance leases
44,930
11,322
Trade creditors
17,766
71,766
Amounts owed to group undertakings
143,162
421,808
Corporation tax
71,988
134,381
Other taxation and social security
62,363
128,436
Other creditors
1,558
3,641
Accruals and deferred income
66,431
222,892
418,198
1,004,246
7
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
13,333
23,333
Obligations under finance leases
6,823
46,809
20,156
70,142
8
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

Senior Statutory Auditor:
Vinodkumar Vadgama
Statutory Auditor:
UHY Hacker Young
Date of audit report:
15 August 2025
SAI (GB) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
9
Operating lease commitments
Lessee

The operating lease represents commercial premises from Sai Holdings (GB) Limited. The lease is negotiated over terms of 14 years and six months and rentals are fixed for same period. All leases include a provision for five-yearly upward rent reviews according to prevailing market conditions. There are no options in place for either party to extend the lease terms.

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2024
2023
£
£
244,731
270,551
SAI (GB) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
10
Related party transactions
Remuneration of key management personnel
2024
2023
£
£
Aggregate compensation
103,288
291,281
Transactions with related parties

The company purchases goods for resale from SAI s.p.a on commercial terms. All transactions have been carried out at arms length. The total of goods purchased in the year amounted to £470,605(2023: £1,137,129) from SAI s.p.a.

 

At the year end the company owed £138,012 (2023: £419,233) to SAI s.p.a.

 

The company has an operating lease with Sai Holdings (GB) Limited a related group entity.

 

At the year end the company owed £5,150 (2023: £2,575) to Sai Holdings (GB) Limited.

11
Directors' transactions

Dividends totalling £60,000 (2023: £54,000) was paid to K Parslow in respect of shares held by him. At the year end the company was owed £1,524 (2023: Amount owed by the company to the director was £280).

 

12
Parent company

The parent company is Axet S.r.l. (Formerly Fin.Ol.Im. srl), a company incorporated in Italy. The results of this company is consolidated within Axet S.r.l and the consolidated financial statements can be obtained from Strada Gherbella, 294/B, 41126 Modena, Italy.

2024-12-312024-01-01falsefalsefalse15 August 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityK D ParslowM PecorariV PecorariS Parslow027723632024-01-012024-12-31027723632024-12-31027723632023-12-3102772363core:PlantMachinery2024-12-3102772363core:FurnitureFittings2024-12-3102772363core:ComputerEquipment2024-12-3102772363core:MotorVehicles2024-12-3102772363core:PlantMachinery2023-12-3102772363core:FurnitureFittings2023-12-3102772363core:ComputerEquipment2023-12-3102772363core:MotorVehicles2023-12-3102772363core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3102772363core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3102772363core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3102772363core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3102772363core:CurrentFinancialInstruments2024-12-3102772363core:CurrentFinancialInstruments2023-12-3102772363core:Non-currentFinancialInstruments2024-12-3102772363core:Non-currentFinancialInstruments2023-12-3102772363core:ShareCapital2024-12-3102772363core:ShareCapital2023-12-3102772363core:RetainedEarningsAccumulatedLosses2024-12-3102772363core:RetainedEarningsAccumulatedLosses2023-12-3102772363bus:Director12024-01-012024-12-3102772363core:PlantMachinery2024-01-012024-12-3102772363core:FurnitureFittings2024-01-012024-12-3102772363core:ComputerEquipment2024-01-012024-12-3102772363core:MotorVehicles2024-01-012024-12-31027723632023-01-012023-12-3102772363core:PlantMachinery2023-12-3102772363core:FurnitureFittings2023-12-3102772363core:ComputerEquipment2023-12-3102772363core:MotorVehicles2023-12-31027723632023-12-3102772363bus:PrivateLimitedCompanyLtd2024-01-012024-12-3102772363bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3102772363bus:FRS1022024-01-012024-12-3102772363bus:Audited2024-01-012024-12-3102772363bus:Director22024-01-012024-12-3102772363bus:Director32024-01-012024-12-3102772363bus:CompanySecretary12024-01-012024-12-3102772363bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP