Company registration number 08785171 (England and Wales)
NIKKISO UK CO.,LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
NIKKISO UK CO.,LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 7
NIKKISO UK CO.,LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
4
32,329
35,233
Current assets
Debtors
5
818,204
1,102,811
Cash at bank and in hand
500,432
683,526
1,318,636
1,786,337
Creditors: amounts falling due within one year
6
(526,729)
(635,305)
Net current assets
791,907
1,151,032
Net assets
824,236
1,186,265
Capital and reserves
Called up share capital
7
1
1
Profit and loss reserves
824,235
1,186,264
Total equity
824,236
1,186,265

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

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

The financial statements were approved by the board of directors and authorised for issue on 15 September 2025 and are signed on its behalf by:
Mr L Ling
Director
Company registration number 08785171 (England and Wales)
NIKKISO UK CO.,LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
1
Accounting policies
Company information

Nikkiso UK Co.,Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 2, Ashfields Farm, Priors Court Road, Hermitage, THATCHAM, RG18 9XY.

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 a mounts 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
Going concern

These financial statements have been prepared on a going concern basis. The Company is not self-sufficient and relies on financial support from its parent group, as it generates income only from intra-group services.true

On 14 February 2025, the CRRT division, including the Company, was acquired by Ningbo Tianhuiyi Enterprise Management Co., Ltd ("Tian"). The structure of operations has remained unchanged, and the Company continues to rely on group support.

Tian has provided a formal letter of support confirming financial assistance will be made available as required through to 31 July 2026. This is supported by group cash flow forecasts and a RMB 50 million (approximately £5.1m) loan facility available for operational use.

Management has assessed the financial position of the CRRT group, including forecast revenue growth and confirmed pipeline activity, and concluded that the Company will have access to sufficient resources to meet its obligations. Accordingly, the directors consider the going concern basis of preparation to be appropriate

1.3
Turnover

Turnover is recognised at the fair value of the consideration received o r receivable for the provision of services provided in the normal course of business, and is shown net of VAT and other sales related taxes.

Revenue is recognised to the extend that it is probable that the economic benefits will flow to the Company. Revenue arises from recharges of the cost of services to associated companies in accordance with the group transfer policy

1.4
Tangible fixed assets

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

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

Fixtures and fittings
5 years straight line
Computers
3 years straight line
NIKKISO UK CO.,LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 3 -

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
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.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
Cash and cash equivalents

Cash at bank in hand are basic financial assets and represents cash in hand.

1.7
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.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are measured at transaction price including transaction costs. Financial assets are classified as receivable within one year on the basis that payment is due within one year or less and are not amortised.

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.

NIKKISO UK CO.,LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
Basic financial liabilities

Basic financial liabilities, including creditors and loans from fellow group companies are recognised at transaction price. Financial liabilities are classified as payable within one year on the basis that payment is due within one year or less and are not amortised.

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. A m ounts payable are classified as current liabilities on the basis that payment is due within one year or less. Trade creditors are recognised at transaction price.

1.8
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.

1.9
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.

1.10
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

1.11
Retirement benefits

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

1.12
Leases

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 lease s asset are consumed.

2
Restatement analysis
As reported
Adjustments
As restated
£
£
£
Debtors
866,455
(43,005)
823,450
Creditors; amounts falling due within one year
(525,138)
(12,307)
(537,445)
As disclosed in note 1.2, the comparative figures have been restated as detailed above.
NIKKISO UK CO.,LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
3
Employees

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

2024
2023
Number
Number
Total
40
40
4
Tangible fixed assets
Fixtures and fittings
Computers
Total
£
£
£
Cost
At 1 January 2024
70,289
26,022
96,311
Additions
8,172
11,071
19,243
Disposals
-
0
(4,754)
(4,754)
At 31 December 2024
78,461
32,339
110,800
Depreciation and impairment
At 1 January 2024
51,095
9,983
61,078
Depreciation charged in the year
11,077
8,875
19,952
Eliminated in respect of disposals
-
0
(2,559)
(2,559)
At 31 December 2024
62,172
16,299
78,471
Carrying amount
At 31 December 2024
16,289
16,040
32,329
At 31 December 2023
19,194
16,039
35,233
5
Debtors
2024
2023
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
655,040
879,750
Other debtors
76,580
112,758
Prepayments and accrued income
86,584
110,303
818,204
1,102,811
NIKKISO UK CO.,LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
6
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
73,809
34,972
Amounts owed to group undertakings
-
0
11,941
Corporation tax
23,841
18,179
Other taxation and social security
81,020
104,067
Other creditors
348,059
466,146
526,729
635,305
7
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
1 of £1 each
1
1
1
1
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 is unqualified and includes the following:

Opinion

In our opinion the financial statements:

- give a true and fair view of the state of the company's affairs as at 31 December 2024 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.

Senior Statutory Auditor:
Paul Fagan FCCA
Statutory Auditor:
Craufurd Hale Audit Services Limited
Date of audit report:
15 September 2025
9
Financial commitments, guarantees and contingent liabilities

The total amount of financial commitments not included in the balance sheet is £153,277 (2023 - £155,904).

10
Events after the reporting date

On 14 February 2025, the Nikkiso CRRT division, of which Nikkiso UK Co., Limited is a part, was acquired by Ningbo Tianhuiyi Enterprise Management Co., Ltd as part of a business combination. This event is considered a non-adjusting post balance sheet event

NIKKISO UK CO.,LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
11
Parent company

The parent of the largest group in which these financial statements are consolidated is Nikkiso CO Ltd,

incorporated in Japan.

The parent of the smallest group in which these financial statements are consolidated is Nikkiso Europe GmbH, incorporated in Germany.

The address of Nikkiso Europe GmbH is:

Kapstadtring 7,D-22297 Hamburg, Germany.

2024-12-31 2024-01-01 false false false 15 September 2025 CCH Software CCH Accounts Production 2025.200 No description of principal activity Mr Y Wakabayashi Mr K Mikami Mr L Ling 08785171 2024-01-01 2024-12-31 08785171 2024-12-31 08785171 2023-12-31 08785171 core:FurnitureFittings 2024-12-31 08785171 core:ComputerEquipment 2024-12-31 08785171 core:FurnitureFittings 2023-12-31 08785171 core:ComputerEquipment 2023-12-31 08785171 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 08785171 core:CurrentFinancialInstruments core:WithinOneYear 2023-12-31 08785171 core:ShareCapital 2024-12-31 08785171 core:ShareCapital 2023-12-31 08785171 core:RetainedEarningsAccumulatedLosses 2024-12-31 08785171 core:RetainedEarningsAccumulatedLosses 2023-12-31 08785171 core:ShareCapitalOrdinaryShareClass1 2024-12-31 08785171 core:ShareCapitalOrdinaryShareClass1 2023-12-31 08785171 bus:Director3 2024-01-01 2024-12-31 08785171 core:FurnitureFittings 2024-01-01 2024-12-31 08785171 core:ComputerEquipment 2024-01-01 2024-12-31 08785171 2023-01-01 2023-12-31 08785171 core:FurnitureFittings 2023-12-31 08785171 core:ComputerEquipment 2023-12-31 08785171 2023-12-31 08785171 core:CurrentFinancialInstruments 2024-12-31 08785171 core:CurrentFinancialInstruments 2023-12-31 08785171 bus:OrdinaryShareClass1 2024-12-31 08785171 bus:OrdinaryShareClass1 2023-12-31 08785171 bus:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 08785171 bus:SmallCompaniesRegimeForAccounts 2024-01-01 2024-12-31 08785171 bus:FRS102 2024-01-01 2024-12-31 08785171 bus:Audited 2024-01-01 2024-12-31 08785171 bus:Director1 2024-01-01 2024-12-31 08785171 bus:Director2 2024-01-01 2024-12-31 08785171 bus:FullAccounts 2024-01-01 2024-12-31 xbrli:pure xbrli:shares iso4217:GBP