Company registration number 04031730 (England and Wales)
SMART CELLS INTERNATIONAL LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
SMART CELLS INTERNATIONAL LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
SMART CELLS INTERNATIONAL LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
4
3,402
10,207
Tangible assets
5
640,899
651,231
Investments
6
48,926
48,926
693,227
710,364
Current assets
Stocks
52,921
39,386
Debtors
7
1,453,086
1,428,004
Cash at bank and in hand
250,224
272,552
1,756,231
1,739,942
Creditors: amounts falling due within one year
8
(1,293,836)
(994,079)
Net current assets
462,395
745,863
Total assets less current liabilities
1,155,622
1,456,227
Creditors: amounts falling due after more than one year
9
(285,000)
(208,598)
Provisions for liabilities
10
(1,798,023)
(1,889,220)
Net liabilities
(927,401)
(641,591)
Capital and reserves
Called up share capital
5,500
5,500
Share premium account
198,927
198,927
Profit and loss reserves
(1,131,828)
(846,018)
Total equity
(927,401)
(641,591)

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

For the financial year ended 31 December 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The member has not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

SMART CELLS INTERNATIONAL LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -
The financial statements were approved and signed by the director and authorised for issue on 26 June 2025
S Ahmed
Director
Company registration number 04031730 (England and Wales)
SMART CELLS INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Smart Cells International Limited is a private company limited by shares incorporated in England and Wales. The registered office is 5th Floor, 37 High Holborn, London, WC1V 6AA.

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
Going concern

The company is reliant on support from fellow group companies. The director does not consider this support to be withdrawn in the foreseeable future and accordingly the company continues to adopt the going concern basis in preparing its financial statements.

 

1.3
Turnover

Turnover represents net amounts receivable for the year in respect of sales of kits distributed, processing and for successful storage, net of provisions for future storage costs together with management fees receivable from fellow group companies, all excluding value added tax.

1.4
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

Amortisation 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:

Website costs
Straight line over 4 years
1.5
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:

Leasehold land & buildings
straight line over 25 years
Laboratory & equipment
between 4% and 20% straight line
Office equipment
25% reducing balance
Fixtures & fittings
25% reducing balance

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.

SMART CELLS INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.6
Fixed asset investments

Interests in subsidiaries are recognised at cost less provision for impairment.

1.7
Stocks

Stocks are stated at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

1.8
Cash and cash equivalents

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.

1.9
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.

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.

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

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

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

1.10
Taxation

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

SMART CELLS INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
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.

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.

1.11
Provisions

The provision relates to future liabilities for storage costs in relation to stem cell preservation, based on expected cash outflows over the next 24 years.

1.12
Retirement benefits

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

1.13
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 leases asset are consumed.

SMART CELLS INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
2
Judgements and key sources of estimation uncertainty

In preparing the financial statements, estimates and judgements are made that could affect the reported amounts of assets and liabilities within the next reporting period. Estimates and judgements are continually evaluated and are based on factors such as historical experience and current best estimates of uncertain future events that are believed to be reasonable under the circumstances. Actual results may differ from these estimates.

The critical judgements and estimates made by management that have a significant effect on the amounts recognised in the financial statements are described below:

 

a) Useful lives of fixed assets

Depreciation is provided so as to write down the assets to their residual values over their estimated useful lives as set out in the relevant accounting policy. Determining the useful life of an asset requires management judgement which is periodically reviewed to ensure that depreciation charges and carrying values of fixed assets are reasonably stated.

 

b) Provisions for future storage costs

Future storage costs are estimated by management based on expected costs in the future. Actual costs may differ given the period of time over which the samples are stored. The estimated costs are regularly reviewed by management to ensure that the provisions are reasonably stated.

3
Employees

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

2024
2023
Number
Number
Total
20
21
4
Intangible fixed assets
Other
£
Cost
At 1 January 2024 and 31 December 2024
27,219
Amortisation and impairment
At 1 January 2024
17,012
Amortisation charged for the year
6,805
At 31 December 2024
23,817
Carrying amount
At 31 December 2024
3,402
At 31 December 2023
10,207
SMART CELLS INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
5
Tangible fixed assets
Leasehold land & buildings
Laboratory & equipment
Office equipment
Fixtures & fittings
Total
£
£
£
£
£
Cost
At 1 January 2024
197,364
1,097,117
187,079
87,725
1,569,285
Additions
-
0
46,738
360
-
0
47,098
At 31 December 2024
197,364
1,143,855
187,439
87,725
1,616,383
Depreciation and impairment
At 1 January 2024
110,179
545,060
178,804
84,011
918,054
Depreciation charged in the year
9,868
44,475
2,159
928
57,430
At 31 December 2024
120,047
589,535
180,963
84,939
975,484
Carrying amount
At 31 December 2024
77,317
554,320
6,476
2,786
640,899
At 31 December 2023
87,185
552,057
8,275
3,714
651,231
6
Fixed asset investments
2024
2023
£
£
Shares in group undertakings and participating interests
48,926
48,926
7
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
425,351
318,479
Amounts owed by group undertakings
971,480
1,054,439
Other debtors
56,255
55,086
1,453,086
1,428,004
SMART CELLS INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
8
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
10,000
10,000
Trade creditors
280,952
228,964
Amounts owed to group undertakings
40,147
8,883
Corporation tax
-
0
150
Other taxation and social security
55,546
44,658
Other creditors
907,191
701,424
1,293,836
994,079
9
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
5,000
15,833
Other borrowings
280,000
192,765
285,000
208,598
10
Provisions for liabilities
2024
2023
£
£
Provision for storage liability < 1 year
158,877
144,695
Provision for storage liability > 1 year
1,635,146
1,661,525
1,794,023
1,806,220
Deferred tax liabilities
4,000
83,000
1,798,023
1,889,220
11
Operating lease commitments
Lessee

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

2024
2023
£
£
299,945
284,959
SMART CELLS INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
12
Related party transactions
Transactions with related parties

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.

13
Parent company

The company is is a wholly owned subsidiary of Smart Cells Holdings Limited, a company registered in England and Wales. Smart Cells Holdings Limited is a subsidiary of Polski Bank Komorek Macierzystych Sp. z.o.o., a company incorporated in Poland, which is under the ultimate control of Klaus Rohrig and Florain Schuhbauer.

2024-12-312024-01-01falsefalsefalse26 June 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityS Ahmed040317302024-01-012024-12-31040317302024-12-31040317302023-12-3104031730core:IntangibleAssetsOtherThanGoodwill2024-12-3104031730core:IntangibleAssetsOtherThanGoodwill2023-12-3104031730core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3104031730core:LeaseholdImprovements2024-12-3104031730core:PlantMachinery2024-12-3104031730core:FurnitureFittings2024-12-3104031730core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3104031730core:LeaseholdImprovements2023-12-3104031730core:PlantMachinery2023-12-3104031730core:FurnitureFittings2023-12-3104031730core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3104031730core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3104031730core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3104031730core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3104031730core:CurrentFinancialInstruments2024-12-3104031730core:CurrentFinancialInstruments2023-12-3104031730core:Non-currentFinancialInstruments2024-12-3104031730core:Non-currentFinancialInstruments2023-12-3104031730core:ShareCapital2024-12-3104031730core:ShareCapital2023-12-3104031730core:SharePremium2024-12-3104031730core:SharePremium2023-12-3104031730core:RetainedEarningsAccumulatedLosses2024-12-3104031730core:RetainedEarningsAccumulatedLosses2023-12-3104031730bus:Director12024-01-012024-12-3104031730core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3104031730core:ComputerSoftware2024-01-012024-12-3104031730core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3104031730core:LeaseholdImprovements2024-01-012024-12-3104031730core:PlantMachinery2024-01-012024-12-3104031730core:FurnitureFittings2024-01-012024-12-31040317302023-01-012023-12-3104031730core:IntangibleAssetsOtherThanGoodwill2023-12-3104031730core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3104031730core:LeaseholdImprovements2023-12-3104031730core:PlantMachinery2023-12-3104031730core:FurnitureFittings2023-12-31040317302023-12-3104031730core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3104031730core:WithinOneYear2024-12-3104031730core:WithinOneYear2023-12-3104031730bus:PrivateLimitedCompanyLtd2024-01-012024-12-3104031730bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3104031730bus:FRS1022024-01-012024-12-3104031730bus:AuditExemptWithAccountantsReport2024-01-012024-12-3104031730bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP