| REGISTERED NUMBER: 13615335 (England and Wales) |
| Group Strategic Report, |
| Report of the Directors and |
| Consolidated Financial Statements |
| FOR THE YEAR ENDED |
| 31 December 2024 |
| for |
| IDEYL LTD |
| REGISTERED NUMBER: 13615335 (England and Wales) |
| Group Strategic Report, |
| Report of the Directors and |
| Consolidated Financial Statements |
| FOR THE YEAR ENDED |
| 31 December 2024 |
| for |
| IDEYL LTD |
| IDEYL LTD (REGISTERED NUMBER: 13615335) |
| 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 | 5 |
| Report of the Independent Auditors | 7 |
| Consolidated Statement of Comprehensive Income | 11 |
| Consolidated Balance Sheet | 12 |
| Company Balance Sheet | 13 |
| Consolidated Statement of Changes in Equity | 14 |
| Company Statement of Changes in Equity | 15 |
| Consolidated Cash Flow Statement | 16 |
| Notes to the Consolidated Cash Flow Statement | 17 |
| Notes to the Consolidated Financial Statements | 18 |
| IDEYL LTD |
| Company Information |
| FOR THE YEAR ENDED 31 DECEMBER 2024 |
| DIRECTORS: |
| REGISTERED OFFICE: |
| REGISTERED NUMBER: |
| AUDITORS: |
| Chartered Accountants |
| Statutory Auditors |
| First Floor, Winston House |
| 349 Regents Park Road |
| London |
| N3 1DH |
| IDEYL LTD (REGISTERED NUMBER: 13615335) |
| 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. |
| The principal activity of the group in the year under review is Freight transport, other transportation support services and management consultancy. |
| REVIEW OF BUSINESS |
| RESULTS |
| The results for the year are set out on page 11. |
| IDEYL Limited ended the financial year with a profit before tax of £1,311,124, an increase from the previous year's profit before tax of £405,437. Turnover for 2024 benefited from the expansion and diversification of the Group into industries in retail, furniture, electronics and defence. The Group continues to be a dominate player within the perishables sector. |
| International Cargo Logistics Ltd, a subsidiary of the IDEYL Ltd gained membership to the British Retail Consortium, which is a globally recognised accreditation for the retail supermarkets. This further demonstrates the Group success within the freight forwarding industry, year on year. |
| The Group continue to deliver goods through multi-modal transportation (sea, air and road), value-added services and effective customs brokerage services to ensure the fastest delivery at destinations. Turnover this year was £50,644,374, gross profit increased from £8,071,848 to £9,415,339. |
| The Group continues to expand in the UK, opening a satellite office in Manchester and Bristol this has been a strategic move, taking advantage of the northern and the southwest markets, and the opportunities these locations bring in the UK. During 2024 the Group recognised the need to bolster the UK sales team, and this momentum will continue through 2025 to maintain a competitive advantage. |
| Adequate finance has been obtained to take advantage of business opportunities, and the directors consider the state of affairs of Group to be satisfactory. |
| The Group has continued to maintain strong control over cost and working capital. The Group has continue to be active in the management of its overheads. The directors are pleased with the performance of the Group under the current economic conditions. |
| The Board believe the continued focus on maintaining strong relationships with customers and suppliers will allow the Group to take advantage of future opportunities as they arise whilst at the same time maintaining tight control over costs with the continuing economic uncertainty. |
| The directors are optimistic about 2025, however the business remains mindful about the UK economy and beyond. |
| PRINCIPAL RISKS AND UNCERTAINTIES |
| The Group faces a number of business risks and uncertainties due to current trading conditions, with continued pricing pressure from customers and suppliers alike. In view of this the directors are looking carefully at both existing and potential new markets, looking at the political and economic factors effecting business today. |
| IDEYL LTD (REGISTERED NUMBER: 13615335) |
| Group Strategic Report |
| FOR THE YEAR ENDED 31 DECEMBER 2024 |
| FINANCIAL RISK MANAGEMENT |
| Credit risk |
| Credit risk is the risk of financial loss to the Group if a customer or counterparty to a financial instrument fails to meet its contractual obligations. The Group is mainly exposed to credit risk from credit sales and as a result the Group has taken out credit risk insurance. It is Group policy, implemented locally, to assess the credit risk of new customers before entering into contracts. Credit limits are established for each customer, which represents the maximum open amount without requiring approval. |
| At a local level, a monthly review of the trade debtors' ageing analysis is undertaken and customers' credit is reassessed periodically. Existing customers that become "high risk" as a result of the periodic reassessment are placed on a restricted customer list and future credit sales are made only with approval of the local management, otherwise payment in advance is required. |
| Liquidity risk |
| Liquidity risk arises from the Group management of working capital. It is the risk that the Group will encounter difficulty in meeting its financial obligations as they fall due. |
| The Board receives rolling forward projections on a monthly basis as well as information regarding cash balances. At the end of the financial year, these projections indicated that the Group is expected to have sufficient liquid resources to meet its obligations under all reasonably expected circumstances. |
| Foreign exchange risk |
| Foreign exchange risk arises when the Group enters into transactions denominated in a currency other than their functional currency. |
| The Board reviews the exposure of the Group to exchange rate risk frequently, significant changes in the exchange rate, particularly the US Dollar to £ Sterling, impact the margin of the business. |
| IDEYL LTD (REGISTERED NUMBER: 13615335) |
| Group Strategic Report |
| FOR THE YEAR ENDED 31 DECEMBER 2024 |
| KEY PERFORMANCE INDICATORS |
| Turnover for the year amounted to £50,644,374 (2023: £38,841,242), the increase in turnover is mainly due to the economic climate being favourable due to freight rates, and increase in new business, as a result of the increase in the sales team. |
| The profit before tax for the year amounted to £1,311,124 (2023: £905,687). Cost of sales amounted to £41,229,035 (2023: £30,769,394). General administrative expenses amounted to £8,028,294 (2023: £7,005,463). The Group has net assets of £2,240,354 (2023:£1,690,348). |
| Engaging and building trust with the broad range of stakeholders is key to International Cargo logistics, in delivering our strategy and ensuring our success over the long-term. As a group we consider and evaluate all material issues for each of the stakeholders, financial and non-financial. |
| A key focus for the group is that we are trusted to deliver a productivity, quality, and compliance benefit to our customers. Understanding our customers specific needs in relation to their shipping requirements, service performed to a high standard and data security of information. How we actively engage with our customers is having regular contact through our account managers, respond to customer complaints to secure long-term business, Corporate website, LinkedIn in video seminars to our customers and through direct marketing and communications. What we are doing regularly is managing on going customer relationships by reviewing customer retention and service level statistics. |
| We continue to invest in our staff where possible and a number have progressed their training through approved recognised professional bodies, and we are activity involved in British International Freight Association and look forward to bringing on new talent from their training programmes in the future. |
| During the year our air freight sales activity increased from the volume 5,561,766 to 9,738,747 an increase of 75% signifying growth in sales opportunities. |
| We involve and listen to our employees to help maintain strong employee engagement and retain talented people. Providing: training; developments and prospects; health and safety compliance, exceptional working conditions; diversity; equal opportunities and finally the tools to do the job. How we engage is via employee engagement survey for employees to provide feedback, workforce communications via various forms of media, (Our HR portal Hi-Bob), having an ethical code of conduct, and monitoring and acting on workplace health and safety matters. |
| The Board were happy with the performance and remain confident of continued success. |
| ON BEHALF OF THE BOARD: |
| IDEYL LTD (REGISTERED NUMBER: 13615335) |
| 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 Freight transport, other transportation support services and management consultancy. |
| DIVIDENDS |
| Ordinary dividends were paid amounting to £400,000 (2023:£130,000) |
| DIRECTORS |
| The directors shown below have held office during the whole of the period from 1 January 2024 to the date of this report. |
| CHARITABLE DONATIONS AND EXPENDITURE |
| During the year, the group made total charitable donations of £10,691 (2023:£9,834). |
| DISCLOSURE IN THE STRATEGIC REPORT |
| The company has chosen, in accordance with the Companies Act, to set out in the strategic report, information regarding the review of business and a description of the principal risks and uncertainties facing the company. |
| DIRECTORS' RESPONSIBILITIES STATEMENT |
| 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 United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). 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. |
| 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 or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the group's auditors are aware of that information. |
| IDEYL LTD (REGISTERED NUMBER: 13615335) |
| Report of the Directors |
| FOR THE YEAR ENDED 31 DECEMBER 2024 |
| AUDITORS |
| The auditors, Melinek Fine LLP, will be proposed for re-appointment at the forthcoming Annual General Meeting. |
| ON BEHALF OF THE BOARD: |
| Report of the Independent Auditors to the Members of |
| IDEYL LTD |
| Opinion |
| We have audited the financial statements of IDEYL LTD (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the Consolidated Statement of Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, 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 group's and of the parent company affairs as at 31 December 2024 and of the group's 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 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 |
| IDEYL LTD |
| 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 Directors' Responsibilities Statement set out on page five, 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 |
| IDEYL 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: |
| We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our: general commercial and sector experience; through verbal and written communications with those charged with governance and other management; and via inspection of the group's regulatory and legal correspondence. |
| We discussed with those charged with governance and other management the policies and procedures regarding compliance with laws and regulations. |
| We communicated identified laws and regulations to our team and remained alert to any indicators of non-compliance throughout the audit, we also specifically considered where and how fraud may occur within the group. |
| The potential effect of these laws and regulations on the financial statements varies considerably. |
| Firstly, the group is subject to laws and regulations that directly affect the financial statements, including: the group's constitution, relevant financial reporting standards; company law; tax legislation and distributable profits legislation and we assessed the extent of compliance with these laws and regulations as part of our procedures on the related financial statement items. |
| Secondly the group is subject to many other laws and regulations where the consequences of non-compliance could have a material effect on the amounts or disclosures in the financial statements, for instance through the imposition of fines and penalties, or through losses arising from litigation. We identified the following areas as those most likely to have such an affect: employment legislation; health and safety legislation; trade legislation; data protection legislation; anti-bribery and corruption legislation. |
| International Standards on Auditing (UK) limit the required procedures to identify non-compliance with these laws and regulations to the procedures, and no procedures over and above those already noted are required. These limited procedures did not identify any actual or suspected non-compliance with laws and regulations that could have a material impact on the financial statements. |
| In relation to fraud, we performed the following specific procedures in addition to those already noted: |
| -Challenging assumptions made by management in its significant accounting estimates. |
| -Identifying and testing journal entries during the period and post balance sheet date, in particular any entries posted with unusual nominal ledger account combinations, journal entries crediting cash or any revenue account, journal entries posted by senior management. |
| -Performing analytical procedures to identify unexpected movements in account balances which may be indicative of fraud; |
| -Ensuring that testing undertaken on both the performance statement and the Balance Sheet includes a number of items selected on a random basis. |
| These procedures did not identify any actual or suspected fraudulent irregularity that could have a material impact on the financial statements. |
| Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with International Auditing Standards (UK). For example, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely the procedures that we are required to undertake would identify it. In addition, as with any audit, there remains a high risk of non-detection of irregularities, as these might involve collusion, forgery, intentional omissions, misrepresentation, or the override of internal controls. We are not responsible for preventing non-compliance with laws and regulations or fraud, and cannot be expected to detect non-compliance with all laws and regulations or every incidence of fraud. |
| Report of the Independent Auditors to the Members of |
| IDEYL LTD |
| 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. |
| 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 |
| Statutory Auditors |
| First Floor, Winston House |
| 349 Regents Park Road |
| London |
| N3 1DH |
| IDEYL LTD (REGISTERED NUMBER: 13615335) |
| Consolidated |
| Statement of Comprehensive |
| Income |
| FOR THE YEAR ENDED 31 DECEMBER 2024 |
| 2024 | 2023 |
| Notes | £ | £ | £ | £ |
| TURNOVER | 3 | 50,644,374 | 38,841,242 |
| Cost of sales | 41,229,035 | 30,769,394 |
| GROSS PROFIT | 9,415,339 | 8,071,848 |
| Administrative expenses | 8,028,294 | 7,005,463 |
| OPERATING PROFIT | 1,387,045 | 1,066,385 |
| Income from other participating interests | 16,396 | - |
| Interest receivable and similar income | 59,917 | 3,999 |
| 76,313 | 3,999 |
| 1,463,358 | 1,070,384 |
| Interest payable and similar expenses | 5 | 152,234 | 164,697 |
| PROFIT BEFORE TAXATION | 6 | 1,311,124 | 905,687 |
| Tax on profit | 7 | 361,118 | 228,963 |
| PROFIT FOR THE FINANCIAL YEAR |
| OTHER COMPREHENSIVE INCOME | - | - |
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
950,006 |
676,724 |
| Profit attributable to: |
| Owners of the parent | 950,006 | 676,724 |
| Total comprehensive income attributable to: |
| Owners of the parent | 950,006 | 676,724 |
| IDEYL LTD (REGISTERED NUMBER: 13615335) |
| Consolidated Balance Sheet |
| 31 DECEMBER 2024 |
| 2024 | 2023 |
| Notes | £ | £ | £ | £ |
| FIXED ASSETS |
| Tangible assets | 10 | 633,679 | 738,287 |
| Investments | 11 |
| Interest in joint venture |
| Share of gross assets | 265,996 | - |
| Share of gross liabilities | (93,522 | ) | - |
| 806,153 | 738,287 |
| CURRENT ASSETS |
| Debtors | 12 | 7,740,456 | 5,847,307 |
| Cash at bank and in hand | 1,358,731 | 2,367,685 |
| 9,099,187 | 8,214,992 |
| CREDITORS |
| Amounts falling due within one year | 13 | 7,405,547 | 6,929,578 |
| NET CURRENT ASSETS | 1,693,640 | 1,285,414 |
| TOTAL ASSETS LESS CURRENT LIABILITIES |
2,499,793 |
2,023,701 |
| CREDITORS |
| Amounts falling due after more than one year | 14 | (33,352 | ) | (133,348 | ) |
| PROVISIONS FOR LIABILITIES | 17 | (226,087 | ) | (200,005 | ) |
| NET ASSETS | 2,240,354 | 1,690,348 |
| CAPITAL AND RESERVES |
| Called up share capital | 18 | 4 | 4 |
| Profit and loss account | 2,240,350 | 1,690,344 |
| SHAREHOLDERS' FUNDS | 2,240,354 | 1,690,348 |
| The financial statements were approved by the Board of Directors and authorised for issue on 22 September 2025 and were signed on its behalf by: |
| Y Izhari - Director |
| IDEYL LTD (REGISTERED NUMBER: 13615335) |
| Company Balance Sheet |
| 31 DECEMBER 2024 |
| 2024 | 2023 |
| Notes | £ | £ | £ | £ |
| FIXED ASSETS |
| Tangible assets | 10 |
| Investments | 11 |
| CURRENT ASSETS |
| Debtors | 12 |
| Cash at bank and in hand |
| CREDITORS |
| Amounts falling due within one year | 13 |
| NET CURRENT ASSETS |
| TOTAL ASSETS LESS CURRENT LIABILITIES |
| CAPITAL AND RESERVES |
| Called up share capital | 18 |
| Profit and loss account |
| SHAREHOLDERS' FUNDS |
| Company's profit for the financial year | 472,314 | 518,931 |
| The financial statements were approved by the Board of Directors and authorised for issue on |
| IDEYL LTD (REGISTERED NUMBER: 13615335) |
| Consolidated Statement of Changes in Equity |
| FOR THE YEAR ENDED 31 DECEMBER 2024 |
| Called up | Profit |
| share | and loss | Total |
| capital | account | equity |
| £ | £ | £ |
| Balance at 1 January 2023 | 4 | 1,143,620 | 1,143,624 |
| Changes in equity |
| Dividends | - | (130,000 | ) | (130,000 | ) |
| Total comprehensive income | - | 676,724 | 676,724 |
| Balance at 31 December 2023 | 4 | 1,690,344 | 1,690,348 |
| Changes in equity |
| Dividends | - | (400,000 | ) | (400,000 | ) |
| Total comprehensive income | - | 950,006 | 950,006 |
| Balance at 31 December 2024 | 4 | 2,240,350 | 2,240,354 |
| IDEYL LTD (REGISTERED NUMBER: 13615335) |
| Company Statement of Changes in Equity |
| FOR THE YEAR ENDED 31 DECEMBER 2024 |
| Called up | Profit |
| share | and loss | Total |
| capital | account | equity |
| £ | £ | £ |
| Balance at 1 January 2023 |
| Changes in equity |
| Dividends | - | ( |
) | ( |
) |
| Total comprehensive income | - |
| Balance at 31 December 2023 |
| Changes in equity |
| Dividends | - | ( |
) | ( |
) |
| Total comprehensive income | - |
| Balance at 31 December 2024 |
| IDEYL LTD (REGISTERED NUMBER: 13615335) |
| Consolidated Cash Flow Statement |
| FOR THE YEAR ENDED 31 DECEMBER 2024 |
| 2024 | 2023 |
| Notes | £ | £ |
| Cash flows from operating activities |
| Cash generated from operations | 1 | 1,443,027 | 3,117,333 |
| Interest paid | (15,759 | ) | (6,529 | ) |
| Finance costs paid | (136,475 | ) | (158,168 | ) |
| Tax paid | (204,750 | ) | (169,186 | ) |
| Net cash from operating activities | 1,086,043 | 2,783,450 |
| Cash flows from investing activities |
| Purchase of tangible fixed assets | (73,610 | ) | (202,667 | ) |
| Purchase of fixed asset investments | (156,078 | ) | - |
| Interest received | 59,917 | 3,999 |
| Net cash from investing activities | (169,771 | ) | (198,668 | ) |
| Cash flows from financing activities |
| Repayments of bank loan | (99,996 | ) | (99,996 | ) |
| Repayment other loans | (1,425,230 | ) | (1,271,153 | ) |
| Equity dividends paid | (400,000 | ) | (130,000 | ) |
| Net cash from financing activities | (1,925,226 | ) | (1,501,149 | ) |
| (Decrease)/increase in cash and cash equivalents | (1,008,954 | ) | 1,083,633 |
| Cash and cash equivalents at beginning of year |
2 |
2,367,685 |
1,284,052 |
| Cash and cash equivalents at end of year |
2 |
1,358,731 |
2,367,685 |
| IDEYL LTD (REGISTERED NUMBER: 13615335) |
| Notes to the Consolidated Cash Flow Statement |
| FOR THE YEAR ENDED 31 DECEMBER 2024 |
| 1. | RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS |
| 2024 | 2023 |
| £ | £ |
| Profit before taxation | 1,311,124 | 905,687 |
| Depreciation charges | 178,218 | 169,754 |
| Increase in provision | 36,000 | 57,000 |
| Finance costs | 152,234 | 164,697 |
| Finance income | (76,313 | ) | (3,999 | ) |
| 1,601,263 | 1,293,139 |
| Decrease in stocks | - | 2,340 |
| (Increase)/decrease in trade and other debtors | (1,893,149 | ) | 1,706,666 |
| Increase in trade and other creditors | 1,734,913 | 115,188 |
| Cash generated from operations | 1,443,027 | 3,117,333 |
| 2. | CASH AND CASH EQUIVALENTS |
| The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts: |
| Year ended 31 December 2024 |
| 31.12.24 | 1.1.24 |
| £ | £ |
| Cash and cash equivalents | 1,358,731 | 2,367,685 |
| Year ended 31 December 2023 |
| 31.12.23 | 1.1.23 |
| £ | £ |
| Cash and cash equivalents | 2,367,685 | 1,344,683 |
| Bank overdrafts | - | (60,631 | ) |
| 2,367,685 | 1,284,052 |
| 3. | ANALYSIS OF CHANGES IN NET FUNDS |
| At 1.1.24 | Cash flow | At 31.12.24 |
| £ | £ | £ |
| Net cash |
| Cash at bank and in hand | 2,367,685 | (1,008,954 | ) | 1,358,731 |
| 2,367,685 | (1,008,954 | ) | 1,358,731 |
| Debt |
| Debts falling due within 1 year | (1,525,226 | ) | 1,425,230 | (99,996 | ) |
| Debts falling due after 1 year | (133,348 | ) | 99,996 | (33,352 | ) |
| (1,658,574 | ) | 1,525,226 | (133,348 | ) |
| Total | 709,111 | 516,272 | 1,225,383 |
| IDEYL LTD (REGISTERED NUMBER: 13615335) |
| Notes to the Consolidated Financial Statements |
| FOR THE YEAR ENDED 31 DECEMBER 2024 |
| 1. | STATUTORY INFORMATION |
| IDEYL LTD is a |
| The principal place of business is Mondial House, 2nd Floor, 5 Mondial Way, Harlington, Hayes, UB3 5AR |
| 2. | ACCOUNTING POLICIES |
| Basis of preparing the financial statements |
| Going concern |
| The financial statements have been prepared on a going concern basis. The Group continues to maintain positive cash reserves subsequent to the year end and with the availability of the trade debtors factoring facilities, the Directors are satisfied that the Group will continue to operate as a going concern in the foreseeable future being a period of at least twelve months from the date of approval of the financial statements. Therefore it is appropriate to prepare the financial statements on a going concern basis. |
| Basis of consolidation |
| The consolidated financial statements present the results of IDEYL Ltd as a parent company and its wholly owned subsidiary undertaking ("the Group") as if they formed a singly entity. Intercompany transactions and balances between group companies are therefore eliminated in full. |
| These consolidated financial statements incorporate the results of the parent and its subsidiary under merger accounting and is treated as a group that existed for the whole year in accordance with UK GAAP for business combinations. |
| The names of the combining entities are disclosed in note 11. |
| The following exemptions available under FRS 102 in respect of certain disclosures for the Company financial statements have been applied: |
| - No separate Company cash flow statement with related notes is included. |
| Joint ventures |
| The Group accounted for investments in joint ventures under the equity method whereby an interest in joint venture is initially recorded at cost and adjusted for post acquisition changes in the Group share of net assets of the joint venture. The profit or loss reflects the Group share of the results of the joint venture. |
| IDEYL LTD (REGISTERED NUMBER: 13615335) |
| Notes to the Consolidated Financial Statements - continued |
| FOR THE YEAR ENDED 31 DECEMBER 2024 |
| 2. | ACCOUNTING POLICIES - continued |
| Critical accounting judgements and key sources of estimation uncertainty |
| In the application of the Group's accounting policies, the directors are 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. |
| Critical judgements |
| The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements. |
| Impairment of debtors |
| The Group makes an estimate of the recoverable value of trade and other debtors. When assessing impairment of trade and other debtors, management considers factors including the current credit rating of the debtors, the ageing profile of debtors and historical experience. See note 13 for the net carrying amount of the debtors. |
| Depreciation and residual values |
| The Directors have reviewed the asset lives and associated residual values of all fixed asset classes, and in particular, the useful economic life and residual values of fixtures and fittings, and plant and machinery and have concluded that asset lives and residual values are appropriate. |
| Dilapidation provisions. |
| The Directors makes an estimate of the future expected repair and removal costs required to restore the company's leased buildings to their fair and original condition at the end of the lease term. The estimate considers settlements made for similar leased buildings. |
| Provision for claims for damage to goods in transit. |
| The Group makes provision for customers claims for damage to goods in transit on the basis of claims received in excess of the value insured. |
| Turnover |
| Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. |
| Turnover is recognised at the fair value of the consideration received or receivable for 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. |
| The Group recognises revenue when: |
| -The amount of revenue can be reliably measured; |
| -it is probable that future economic benefits will flow to the entity, and; |
| - specific criteria have been met for each of the Group's activities. |
| The revenue recognition point is normally at the expected time of arrival of imports and the expected time of departure of exports. |
| Tangible fixed assets |
| Improvements to property | - |
| Plant and machinery | - |
| Fixtures and fittings | - |
| Tangible fixed assets are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management. |
| IDEYL LTD (REGISTERED NUMBER: 13615335) |
| Notes to the Consolidated Financial Statements - continued |
| FOR THE YEAR ENDED 31 DECEMBER 2024 |
| 2. | ACCOUNTING POLICIES - continued |
| Taxation |
| Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated 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 balance sheet date. |
| Deferred tax |
| Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date. |
| Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference. |
| Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. |
| Foreign currencies |
| Items included in the financial statements for the Group are measured using the currency of the primary economic environment in which the entity operates ("the functional currency").The financial statements are presented in 'sterling', which is the company's functional and presentation currency. |
| Monetary assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date, other assets are translated at historic rates. 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 group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate. |
| IDEYL LTD (REGISTERED NUMBER: 13615335) |
| Notes to the Consolidated Financial Statements - continued |
| FOR THE YEAR ENDED 31 DECEMBER 2024 |
| 2. | ACCOUNTING POLICIES - continued |
| Provisions |
| Provisions are recognised when the Group has a legal or constructive present obligation as a result of a past event, it is probable that the Group will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation. |
| The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. |
| Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises. |
| 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 Group is demonstrably committed to terminate the employment of an employee or to provide termination benefits. |
| Basic financial assets |
| The Group has elected to apply the provisions of Section 11 'Basic Financial Instruments' and Section 12 "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. |
| Financial instruments are recognised in the Group's balance sheet when the Group 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, which include trade debtors, other debtors and amounts owed by group undertaking 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. |
| 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. |
| Investments |
| Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment. |
| IDEYL LTD (REGISTERED NUMBER: 13615335) |
| Notes to the Consolidated Financial Statements - continued |
| FOR THE YEAR ENDED 31 DECEMBER 2024 |
| 2. | ACCOUNTING POLICIES - continued |
| Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable. |
| 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 Group 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. |
| Basic financial liabilities |
| Basic financial liabilities, including trade creditors, other creditors and bank and other loans, 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. |
| Other financial liabilities |
| Derivatives, including interest rate swaps and forward foreign exchange contracts, are non-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, as the company does not hedge accounts. |
| 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 through 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 group's contractual obligations expire or are discharged or cancelled. |
| Dividends |
| Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual meeting. |
| 3. | TURNOVER |
| The turnover and profit before taxation are attributable to the one principal activity of the group. |
| An analysis of turnover by geographical market is given below: |
| 2024 | 2023 |
| £ | £ |
| United Kingdom | 35,506,722 | 27,052,889 |
| Europe | 7,118,022 | 1,469,698 |
| Asia | 712,289 | 4,320,397 |
| Africa | 7,062,140 | 5,767,604 |
| Rest of the world | 245,201 | 230,654 |
| 50,644,374 | 38,841,242 |
| IDEYL LTD (REGISTERED NUMBER: 13615335) |
| Notes to the Consolidated Financial Statements - continued |
| FOR THE YEAR ENDED 31 DECEMBER 2024 |
| 4. | EMPLOYEES AND DIRECTORS |
| 2024 | 2023 |
| £ | £ |
| Wages and salaries | 4,668,382 | 3,861,278 |
| Social security costs | 489,258 | 435,732 |
| Other pension costs | 105,290 | 103,110 |
| 5,262,930 | 4,400,120 |
| The average number of employees during the year was as follows: |
| 2024 | 2023 |
| Administration and support | 83 | 77 |
| Sales | 10 | 7 |
| Key management personnel compensation. |
| Key management personnel are those persons having authority and responsibility for planning, directing and controlling the activities of the Group. The Group regards the directors as its key management personnel. |
| 2024 | 2023 |
| £ | £ |
| Directors' remuneration | 267,200 | 267,200 |
| Information regarding the highest paid director is as follows: |
| 2024 | 2023 |
| £ | £ |
| Emoluments etc | 137,200 | 156,367 |
| Included in Other pension costs is £10,400 (£2023:£20,200) of employer pension contribution for the directors. |
| During the year retirement benefits were accruing to 2 directors (2023:2) in respect of defined contribution pension schemes. |
| The value of the company's contribution paid to a defined contribution pension scheme in respect of the highest paid director amounted to £5,200 (2023:£14,083). |
| 5. | INTEREST PAYABLE AND SIMILAR EXPENSES |
| 2024 | 2023 |
| £ | £ |
| Bank loan interest | 15,759 | 6,529 |
| Discounting facility charges | 136,475 | 158,168 |
| 152,234 | 164,697 |
| IDEYL LTD (REGISTERED NUMBER: 13615335) |
| Notes to the Consolidated Financial Statements - continued |
| FOR THE YEAR ENDED 31 DECEMBER 2024 |
| 6. | PROFIT BEFORE TAXATION |
| The profit is stated after charging: |
| 2024 | 2023 |
| £ | £ |
| Other operating leases | 382,518 | 342,013 |
| Depreciation - owned assets | 178,218 | 169,754 |
| Foreign exchange differences | 28,512 | 83,718 |
| Auditors remuneration | 5,000 | 5,000 |
| 7. | TAXATION |
| Analysis of the tax charge |
| The tax charge on the profit for the year was as follows: |
| 2024 | 2023 |
| £ | £ |
| Current tax: |
| UK corporation tax | 371,036 | 204,750 |
| Deferred tax | (9,918 | ) | 24,213 |
| Tax on profit | 361,118 | 228,963 |
| Reconciliation of total tax charge included in profit and loss |
| The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below: |
| 2024 | 2023 |
| £ | £ |
| Profit before tax | 1,311,124 | 905,687 |
| Profit multiplied by the standard rate of corporation tax in the UK of 25 % (2023 - 23.520 %) |
327,781 |
213,018 |
| Effects of: |
| Expenses not deductible for tax purposes | 18,614 | 6,415 |
| Income not taxable for tax purposes | (4,099 | ) | - |
| Capital allowances in excess of depreciation | - | (14,330 | ) |
| Depreciation in excess of capital allowances | 21,819 | - |
| Utilisation of tax losses | 6,921 | - |
| Other difference leading to a decrease in the tax charge | - | (353 | ) |
| Deferred tax movement | (9,918 | ) | 24,213 |
| Total tax charge | 361,118 | 228,963 |
| 8. | INDIVIDUAL STATEMENT OF COMPREHENSIVE INCOME |
| As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements. |
| 9. | DIVIDENDS |
| 2024 | 2023 |
| £ | £ |
| Ordinary shares of £1 each |
| Final | 400,000 | 130,000 |
| IDEYL LTD (REGISTERED NUMBER: 13615335) |
| Notes to the Consolidated Financial Statements - continued |
| FOR THE YEAR ENDED 31 DECEMBER 2024 |
| 10. | TANGIBLE FIXED ASSETS |
| Group |
| Improvements | Fixtures |
| to | Plant and | and |
| property | machinery | fittings | Totals |
| £ | £ | £ | £ |
| COST |
| At 1 January 2024 | 398,685 | 1,051,091 | 248,916 | 1,698,692 |
| Additions | 17,374 | 56,236 | - | 73,610 |
| At 31 December 2024 | 416,059 | 1,107,327 | 248,916 | 1,772,302 |
| DEPRECIATION |
| At 1 January 2024 | 179,638 | 551,364 | 229,403 | 960,405 |
| Charge for year | 67,608 | 105,520 | 5,090 | 178,218 |
| At 31 December 2024 | 247,246 | 656,884 | 234,493 | 1,138,623 |
| NET BOOK VALUE |
| At 31 December 2024 | 168,813 | 450,443 | 14,423 | 633,679 |
| At 31 December 2023 | 219,047 | 499,727 | 19,513 | 738,287 |
| 11. | FIXED ASSET INVESTMENTS |
| Group |
| Interest |
| in joint |
| venture |
| £ |
| COST |
| Additions | 156,078 |
| Share of profit/(loss) | 16,396 |
| At 31 December 2024 | 172,474 |
| NET BOOK VALUE |
| At 31 December 2024 | 172,474 |
| Interest in joint venture |
| International Cargo Logistics Vietnam Company Limited. |
| In August 2024, the group acquired a 50% ownership interest in the joint venture, International Cargo Vietnam company Limited for the provision of supporting services related to transportation including customs clearance; freight brokerage; cargo handling and transportation documents. Under the joint venture agreement major operating and financial decisions are made by unanimous consent and so no single venturer is in a position to control the activity unilaterally. Consequently, the Group accounts for its interest in International Cargo Vietnam company Limited under the equity method. |
| ICL Netherlands B.V |
| In August 2024, the group acquired a 50% ownership interest in the joint venture, ICL Netherlands B.V. for the provision of supporting services related to transportation related to importing and exporting logistics service. Under the joint venture agreement major operating and financial decisions are made by unanimous consent and so no single venturer is in a position to control the activity unilaterally. Consequently, the Group accounts for its interest in ICL Netherlands B.V. under the equity method. |
| IDEYL LTD (REGISTERED NUMBER: 13615335) |
| Notes to the Consolidated Financial Statements - continued |
| FOR THE YEAR ENDED 31 DECEMBER 2024 |
| 11. | FIXED ASSET INVESTMENTS - continued |
| Company |
| Shares in | Interest |
| group | in joint |
| undertakings | venture | Totals |
| £ | £ | £ |
| COST |
| At 1 January 2024 | 200 |
| Additions | 156,078 |
| At 31 December 2024 | 156,278 |
| NET BOOK VALUE |
| At 31 December 2024 | 156,278 |
| At 31 December 2023 | 200 |
| The group or the company's investments at the Balance Sheet date in the share capital of companies include the following: |
| Subsidiary |
| Registered office: Mondial House, 2nd Floor, 5 Mondial Way, Harlington, Hayes, UB3 5AR |
| Nature of business: |
| % |
| Class of shares: | holding |
| Joint ventures |
| Registered office: 5th Floor, Satra Dong Khoi Building, 58 Dong Khoi Street, Ben Nghe Ward, District 1, Ho Chi Minh City, Vietnam. |
| Nature of business: |
| % |
| Class of shares: | holding |
| 2024 |
| £ |
| Aggregate capital and reserves |
| Loss for the year | ( |
) |
| Registered office: Opaal 100, 3316 LE Dordrecht Netherlands |
| Nature of business: |
| % |
| Class of shares: | holding |
| 2024 |
| £ |
| Aggregate capital and reserves |
| Profit for the year |
| IDEYL LTD (REGISTERED NUMBER: 13615335) |
| Notes to the Consolidated Financial Statements - continued |
| FOR THE YEAR ENDED 31 DECEMBER 2024 |
| 12. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| Group | Company |
| 2024 | 2023 | 2024 | 2023 |
| £ | £ | £ | £ |
| Trade debtors | 4,472,171 | 3,798,635 |
| Amounts owed by group undertakings | 117,646 | - |
| Other debtors | 777,522 | 614,725 |
| Prepayments and accrued income | 2,373,117 | 1,433,947 |
| 7,740,456 | 5,847,307 |
| The trade debtors as noted above are subject to factoring with a facility limit of £7,150,000 (2023: £7,150,000), the group usage of the facility has substantially reduced over the years. The receivable due from the factoring company in respect of the trade debtors is included within "other debtors: amounts falling due within one year" and amounted to £298,401 (2023 - £1,425,230 creditor). |
| 13. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| Group | Company |
| 2024 | 2023 | 2024 | 2023 |
| £ | £ | £ | £ |
| Bank loans and overdrafts (see note 15) | 99,996 | 99,996 |
| Other loans (see note 15) | - | 1,425,230 |
| Trade creditors | 2,861,679 | 2,567,255 |
| Tax | 241,036 | 74,750 |
| Social security and other taxes | 146,886 | 154,172 |
| Other creditors | 1,088,533 | 933,911 |
| Directors' current accounts | 100 | 100 | 100 | 100 |
| Accruals and deferred income | 2,967,317 | 1,674,164 |
| 7,405,547 | 6,929,578 |
| 14. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
| Group |
| 2024 | 2023 |
| £ | £ |
| Bank loans (see note 15) | 33,352 | 133,348 |
| 15. | LOANS |
| An analysis of the maturity of loans is given below: |
| Group |
| 2024 | 2023 |
| £ | £ |
| Amounts falling due within one year or on | demand: |
| Bank loans | 99,996 | 99,996 |
| Other loans | - | 1,425,230 |
| 99,996 | 1,525,226 |
| Amounts falling due between one and two | years: |
| Bank loans - 1-2 years | 33,352 | 133,348 |
| IDEYL LTD (REGISTERED NUMBER: 13615335) |
| Notes to the Consolidated Financial Statements - continued |
| FOR THE YEAR ENDED 31 DECEMBER 2024 |
| 15. | LOANS - continued |
| Bank borrowings |
| Bank loans represent loans under the UK Government CBILS loan scheme. It has a fixed annual interest rate of 2.95% over the base interest rate and both principal and interest accruing are repayable on a monthly basis with the final instalment due to be repaid by 29 April 2026. The loan is secured against cash held. |
| Other borrowings |
| Other loans represent liabilities due under the invoice factoring facility. The facility is denominated in a mixture of Pounds Sterling, US Dollars, and the Euro and has a discount rate of 1.95% (2023: 1.95%) on both UK and exports debt plus service charges. This factoring facility for the trade debtors is secured by fixed and floating charges over various assets of the group. The carrying amount as at year end is a debtor due to the group amounting to £298,401 (2023 - £1,425,230 creditor). |
| 16. | LEASING AGREEMENTS |
| Minimum lease payments fall due as follows: |
| Group |
| Non-cancellable |
| operating leases |
| 2024 | 2023 |
| £ | £ |
| Within one year | 365,492 | 359,642 |
| Between one and five years | 377,555 | 743,048 |
| 743,047 | 1,102,690 |
| 17. | PROVISIONS FOR LIABILITIES |
| Group |
| 2024 | 2023 |
| £ | £ |
| Deferred tax | 97,087 | 107,005 |
| Other provisions | 129,000 | 93,000 |
| Aggregate amounts | 226,087 | 200,005 |
| Group |
| Deferred | Other |
| tax | provisions |
| £ | £ |
| Balance at 1 January 2024 | 107,005 | 93,000 |
| (Credit)/charge to Statement of Comprehensive Income during year | (9,918 | ) | 36,000 |
| Balance at 31 December 2024 | 97,087 | 129,000 |
| Deferred tax balances relate to accelerated capital allowances. |
| Other provisions represent the dilapidations provision on the future expected repair and removal costs required to restore the group´s leased buildings to their fair and original condition at the end of the lease term, provision is made annually over the lease term and provision for claim for damages to goods in transit. |
| IDEYL LTD (REGISTERED NUMBER: 13615335) |
| Notes to the Consolidated Financial Statements - continued |
| FOR THE YEAR ENDED 31 DECEMBER 2024 |
| 18. | CALLED UP SHARE CAPITAL |
| Allotted, issued and fully paid: |
| Number: | Class: | Nominal | 2024 | 2023 |
| value: | £ | £ |
| Ordinary | £1 | 4 | 4 |
| 19. | PENSION COMMITMENTS |
| Defined contribution pension plan |
| The Group operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the Group in an independently administered fund. The pension cost charge represents contributions payable by the Group to the fund and amounted to £105,290 (2023: £103,110). Contributions totalling £26,773 (2023:£17,072) were payable to the fund at the reporting date and are included in creditors. |
| 20. | RELATED PARTY DISCLOSURES |
| The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group. |
| Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements. |
| Sales made by the Group during the accounting period include £1,281,170 (2023: £1,134,194) invoiced to a company controlled by the directors. Purchases include charges of £46,072 (2023:£89,634) invoiced by the same company to the Group.These transactions occurred on normal commercial terms. Amount owing as at 31 December 2024 by the company to the Group was £220,732 (2023:£285,439) and is disclosed within 'Trade debtors'. As at 31 December 2024 the Group owe £8,322 (2023:£3,290) to the company and is disclosed within 'Trade creditors'. |
| 21. | ULTIMATE CONTROLLING PARTY |
| The Directors reasonably believe that there is no ultimate controlling party. |