Company registration number 04080903 (England and Wales)
SWIIS (UK) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024
Tavistock House South
Tavistock Square
Rayner Essex LLP
London
Chartered Accountants
WC1H 9LG
SWIIS (UK) LIMITED
COMPANY INFORMATION
Directors
Mr G S Dadral
Mrs K Dadral
Mr T Notchell
Secretary
Mr O F K Webber
Company number
04080903
Registered office
4th Floor
Prince House
43-51 Prince Street
Bristol
BS1 4PS
Auditor
Rayner Essex LLP
Tavistock House South
Tavistock Square
London
WC1H 9LG
SWIIS (UK) LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Profit and loss account
8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Notes to the financial statements
12 - 24
SWIIS (UK) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 1 -

The directors present the strategic report for the year ended 30 September 2024.

Fair review of the business

The directors can report that the financial year of 2023-2024 saw the continuance of nursing supply to the NHS (Swiis Healthcare) as the main contributor to Swiis UK.

 

The September 2024 year end reporting term continued to demonstrate a period of ongoing fluctuation for our healthcare service subject to the ever-changing needs and varying requirements of the NHS. This was represented by an increased number of last-minute shift cancellations and downgrading of ITU shifts.

 

As a result of this the directors report a reduction in turnover of 24%.

 

Whilst we continued to experience a fluctuation in performance for a few NHS Trusts due to the continued and ever-changing pressures on temporary staffing, we are, both through word-of-mouth recommendations (from our NHS clients) and targeted business development strategies, able to continue to supply highly trained nurses to assist the NHS with its resourcing issues.

Swiis Healthcare remains a contracted ‘framework’ supplier to the NHS and throughout the business year we have continued to support our NHS clients in their endeavors to reduce ‘off framework’ supply spend.

 

The directors can report that during the 2023-2024 financial year reporting term, Swiis Healthcare has successfully been awarded Health Trust Europe Locum Doctors Tender, Health Trust Europe International Recruitment Tender.

 

Despite the downturn in financial performance, the directors are confident that these additional opportunities will enhance the success of Swiis Healthcare in the coming financial year.

 

In terms of quality assessments of the service, the directors report that Swiis Healthcare achieved positive audit outcomes from both Health Trust Europe and NHS Workforce Alliance.

Whilst the directors recognise the current and potential market pressures, it is perceived that these do not pertain risks or uncertainties other than the standard supply requirements associated with managing the provision of high-scale qualified nursing staff to a wide cohort of NHS partners.

 

The directors mitigate industry risk factors as far as possible by continuing to provide the highest standards of service available within the industry at highly competitive prices and through working with our clients in an approach which is based upon service excellence and operational partnering.

Principal risks and uncertainties

The directors recognises the principal risks as being:

 

Liquidity Risk; The directors manages liquidity risk by a combination of controls such as monitoring gearing levels and ensuring facilities are readily available for future use as required.

 

Competition Risk; The directors recognises that the marketplace is, by its nature, a highly competitive industry. Our operational model accounts for, and is respectful of, the competition within the marketplace. Our strategy for ensuring that our product has a secure market position is primarily established upon the principles of providing the most qualitative services available in a cost effective and efficient manner.

 

The UK economy; The directors recognises that the industry of agency staffing supply has a degree of volatility ingrained within the product type due to the fluctuating policies and practices implemented across the sector by our primary client groups. We have factored economic oscillations into the design of the core Swiis UK product (Swiis Healthcare) to alleviate the impacts of NHS trending.

SWIIS (UK) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 2 -
Development and performance

The directors of Swiis UK Ltd are confident that Swiis UK and its core product, Swiis Healthcare, is positioned positively for the future with an expanding client base, strong contractual securements, a dedicated and talented internal workforce, and a robust temporary worker supply line. Whilst recognising the lasting impact that the Covid-19 pandemic has on the business, the directors remain confident in the long-term future of this product.

Key performance indicators

The financial year ending 2024 is indicative of the financial pressures within our core client group of the NHS and the margin restrictions such pressures have demonstrated.

 

The company's financial performance for the year is monitored using the following KPI's:

 

Turnover for the year - £10,573,210 (2023: £13,935,027)

 

Gross profit % - 6.20% (2023: 8.56%)

 

Operating profit % - 6.18% (2023: 8.81%)

 

Net profit % - 5.76% (2023: 6.84%)

On behalf of the board

Mr T Notchell
Director
25 September 2025
SWIIS (UK) LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 3 -

The directors present their annual report and financial statements for the year ended 30 September 2024.

Principal activities

The principal activity of the company continued to be that of the provision of supplying qualified and non-qualified staffing (recruitment) into the Social Care and Healthcare sectors across England and Scotland.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr G S Dadral
Mrs K Dadral
Mr T Notchell
Results and dividends

The results for the year are set out on page 8.

Ordinary dividends were paid amounting to £942,000. The directors do not recommend payment of a final dividend.

Auditor

The auditor, Rayner Essex LLP, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of directors' responsibilities

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

SWIIS (UK) LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 4 -
Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

On behalf of the board
Mr T Notchell
Director
25 September 2025
SWIIS (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SWIIS (UK) LIMITED
- 5 -
Opinion

We have audited the financial statements of Swiis (UK) Limited (the 'company') for the year ended 30 September 2024 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity and notes to the financial statements, including 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:

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 Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

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 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 other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. 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. 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 course of 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 our audit:

SWIIS (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SWIIS (UK) LIMITED (CONTINUED)
- 6 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, 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 is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's 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 an auditor's report 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.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

Extent to which the audit was considered capable of detecting irregularities, including fraud

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

 

SWIIS (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SWIIS (UK) LIMITED (CONTINUED)
- 7 -

We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

 

 

To address the risk of fraud through management bias and override of controls, we:

 

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

 

 

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

 

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

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 an auditor's report 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.

Antony Federer FCA FCCA CF (Senior Statutory Auditor)
For and on behalf of Rayner Essex LLP, Statutory Auditor
Chartered Accountants
Tavistock House South
Tavistock Square
London
WC1H 9LG
26 September 2025
SWIIS (UK) LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
5
10,573,210
13,935,027
Cost of sales
(9,917,879)
(12,741,514)
Gross profit
655,331
1,193,513
Administrative expenses
(287,983)
(252,115)
Other operating income
286,368
286,368
Operating profit
3
653,716
1,227,766
Interest receivable and similar income
6
1,579
6,809
Interest payable and similar expenses
7
(45,561)
(281,058)
Profit before taxation
609,734
953,517
Tax on profit
9
(159,788)
(212,475)
Profit for the financial year
449,946
741,042

The profit and loss account has been prepared on the basis that all operations are continuing operations.

SWIIS (UK) LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 9 -
2024
2023
£
£
Profit for the year
449,946
741,042
Other comprehensive income
-
-
Total comprehensive income for the year
449,946
741,042
SWIIS (UK) LIMITED
BALANCE SHEET
AS AT
30 SEPTEMBER 2024
30 September 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
11
1,033,346
1,042,632
Current assets
Debtors
13
3,492,602
3,859,396
Cash at bank and in hand
66,319
471,671
3,558,921
4,331,067
Creditors: amounts falling due within one year
14
(3,457,362)
(3,538,332)
Net current assets
101,559
792,735
Total assets less current liabilities
1,134,905
1,835,367
Creditors: amounts falling due after more than one year
15
(527,738)
(736,146)
Net assets
607,167
1,099,221
Capital and reserves
Called up share capital
19
2
2
Profit and loss reserves
607,165
1,099,219
Total equity
607,167
1,099,221

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 25 September 2025 and are signed on its behalf by:
Mr T Notchell
Director
Company registration number 04080903 (England and Wales)
SWIIS (UK) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 11 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 October 2022
2
859,177
859,179
Year ended 30 September 2023:
Profit and total comprehensive income for the year
-
741,042
741,042
Dividends
10
-
(501,000)
(501,000)
Balance at 30 September 2023
2
1,099,219
1,099,221
Year ended 30 September 2024:
Profit and total comprehensive income for the year
-
449,946
449,946
Dividends
10
-
(942,000)
(942,000)
Balance at 30 September 2024
2
607,165
607,167
SWIIS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 12 -
1
Accounting policies
Company information

Swiis (UK) Limited is a private company limited by shares incorporated in England and Wales. The registered office is 4th Floor, Prince House, 43-51 Prince Street, Bristol, BS1 4PS.

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.

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, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

 

The financial statements of the company are consolidated in the financial statements of SWIIS International Limited. These consolidated financial statements are available from its registered office, 4th Floor, Prince House, 43-51 Prince Street, Bristol, BS1 4PS.

 

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

 

In adopting the going concern basis for preparing the financial statements, the directors have considered the business activities and the company's principle risks and uncertainties.The company meets its day-to-day working capital requirements through use of its cash and banking facilities which includes invoice discounting facilities.

 

In assessing the appropriateness of the going concern assumption, the directors have prepared detailed cash flow forecasts for the company. In the modelled forecast scenarios the directors are satisfied that the company can continue to operate within its current cash and banking facilities.

SWIIS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 13 -
1.3
Turnover
Turnover represents amounts receivable for services provided during the year, net of VAT.

Revenue is measured at fair value of the consideration received or receivable net of sales tax, trade discounts and customer returns.

 

Revenue in respect of recruitment services provided is recognised in full when the customer has authorised timesheets for a period of service provided.

1.4
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:

Land and buildings Freehold
2% straight line
Land and buildings long leasehold
2% straight line
Fixtures, fittings & equipment
10% - 25% straight line
Computer equipment
33.3% straight line

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 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.

SWIIS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 14 -
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.

 

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

Basic financial assets

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

Other financial assets

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

Impairment of financial assets

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

 

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

 

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

Derecognition of financial assets

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

Classification of financial liabilities

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

SWIIS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 15 -
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.

Other financial liabilities

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

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value 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 company’s contractual obligations expire or are discharged or cancelled.

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.

SWIIS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 16 -
Deferred tax

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay more, or a right to pay less or to receive more tax, with the following exceptions:

Provision is made for tax on gains arising from the revaluation (and similar fair value adjustments) of fixed assets, and gains on disposal of fixed assets that have been rolled over into replacement assets, only to the extent that, at the balance sheet date, there is a binding agreement to dispose of the assets concerned. However, no provision is made where, on the basis of all available evidence at the balance sheet date, it is more likely than not that the taxable gain will be rolled over into replacement assets and charged to tax only where the replacement assets are sold.

Deferred tax assets are recognised only to the extent that the directors consider that it is more likely than not that there will be suitable taxable profits from which the future reversal of the underlying timing differences can be deducted.

Deferred tax is measured on an undiscounted basis at the tax rates that are expected to apply in the periods in which timing differences reverse, based on tax rates and laws enacted or substantively enacted at the balance sheet date.

1.10
Employee benefits

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

 

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

 

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

1.11
Retirement benefits
The company operates a defined contribution scheme for the benefit of its employees. Contributions payable are charged to the profit and loss account in the year they are payable.
1.12
Leases

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

 

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

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

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

SWIIS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 17 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’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.

 

There are not considered to be any estimates or assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities of the company.

3
Operating profit
2024
2023
Operating profit for the year is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
25,000
23,500
Depreciation of owned tangible fixed assets
39,448
36,599
Operating lease charges
138,972
122,810

Included in administrative costs is £4,060,294 (2023: £3,701,521) relating to head office costs recharged to fellow subsidiary companies Swiis Foster Care Limited and Swiis Foster Care Scotland Limited.

4
Employees

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

2024
2023
Number
Number
Administration
36
36
Management
14
14
Total
50
50

Their aggregate remuneration comprised:

2024
2023
£
£
Wages and salaries
2,766,691
2,636,691
Social security costs
296,681
280,991
Pension costs
224,187
207,214
3,287,559
3,124,896
SWIIS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 18 -
5
Turnover and other revenue

An analysis of the company's turnover is as follows:

2024
2023
£
£
Turnover
Recruitment
10,573,210
13,935,027
Other significant revenue
Interest income
1,579
6,809
Turnover analysed by geographical market
2024
2023
£
£
United Kingdom
10,573,210
13,935,027
6
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
1,579
6,809
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
1,579
6,809
7
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
9,246
299
Interest on invoice finance arrangements
7,654
40,412
16,900
40,711
Other finance costs:
Other interest
28,661
240,347
45,561
281,058
SWIIS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 19 -
8
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
327,663
326,823
Company pension contributions to defined contribution schemes
4,000
4,182
331,663
331,005

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2023 - 1).

Remuneration disclosed above include the following amounts paid to the highest paid director:
Remuneration for qualifying services
323,084
323,050
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
159,788
212,475

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2024
2023
£
£
Profit before taxation
609,734
953,517
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 22.00%)
152,434
209,774
Tax effect of expenses that are not deductible in determining taxable profit
8,050
564
Effect of change in corporation tax rate
-
0
(95)
Permanent capital allowances in excess of depreciation
(696)
2,232
Taxation charge for the year
159,788
212,475
10
Dividends
2024
2023
£
£
Interim paid
942,000
501,000
SWIIS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 20 -
11
Tangible fixed assets
Land and buildings Freehold
Land and buildings long leasehold
Fixtures, fittings & equipment
Computer equipment
Total
£
£
£
£
£
Cost
At 1 October 2023
814,015
641,766
10,823
70,302
1,536,906
Additions
-
0
-
0
13,203
16,959
30,162
Disposals
-
0
-
0
-
0
(4,751)
(4,751)
At 30 September 2024
814,015
641,766
24,026
82,510
1,562,317
Depreciation and impairment
At 1 October 2023
244,738
182,403
5,988
61,145
494,274
Depreciation charged in the year
16,281
12,835
3,033
7,299
39,448
Eliminated in respect of disposals
-
0
-
0
-
0
(4,751)
(4,751)
At 30 September 2024
261,019
195,238
9,021
63,693
528,971
Carrying amount
At 30 September 2024
552,996
446,528
15,005
18,817
1,033,346
At 30 September 2023
569,277
459,363
4,835
9,157
1,042,632
12
Financial instruments
2024
2023
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
3,044,076
3,632,820
Carrying amount of financial liabilities
Measured at fair value through profit or loss
Measured at amortised cost
3,560,092
3,603,535
13
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
623,716
1,725,850
Corporation tax recoverable
80,757
103,559
Amounts owed by group undertakings
529,562
855,353
Other debtors
1,890,798
1,051,617
Prepayments and accrued income
351,241
123,017
3,476,074
3,859,396
SWIIS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
13
Debtors
(Continued)
- 21 -
2024
2023
Amounts falling due after more than one year:
£
£
Prepayments and accrued income
16,528
-
0
Total debtors
3,492,602
3,859,396

Included within other debtors is £54,852 (2023: £64,239) representing amounts held on deposit in relation to the company's invoice discounting facility. The invoice discounting facility is secured by charges registered 25.07.16 and 04.03.2024 with HSBC Invoice Financing (UK) Limited. These advances are secured by a fixed and floating charge over all assets of the company and a fixed charge over the debtors of the company.

14
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans and overdrafts
16
27,235
26,960
Obligations under finance leases
17
13,607
32,620
Trade creditors
162,801
128,519
Amounts due to group undertakings
1,808,994
1,582,012
Corporation tax
159,788
212,475
Other taxation and social security
265,220
458,468
Other creditors
741,874
952,297
Accruals and deferred income
277,843
144,981
3,457,362
3,538,332

A charge is registered with HSBC Bank Plc that contains a fixed and floating charge over the assets of the company. The charge cross guarantees the liabilities of each company across the group.

 

A further charge was registered in favour of HSBC in the form of a legal mortgage held over the the leasehold property acquired during that year.

 

 

15
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Bank loans and overdrafts
16
65,373
85,791
Obligations under finance leases
17
22,679
28,280
Other creditors
439,686
622,075
527,738
736,146
SWIIS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 22 -
16
Loans and overdrafts
2024
2023
£
£
Bank loans
92,333
112,751
Bank overdrafts
275
-
0
92,608
112,751
Payable within one year
27,235
26,960
Payable after one year
65,373
85,791

The long-term loans are secured by a mortgage over the freehold property of Swiis (UK) Limited.

The HSBC mortgage is repayable over five years by equal monthly instalments, and is secured over the Leeds leasehold property. Interest on this loan is charged at 2.25% above the Bank of England Base Rate.

 

 

17
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
18,382
37,395
In two to five years
30,637
41,013
49,019
78,408
Less: future finance charges
(12,733)
(17,508)
36,286
60,900

Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 5 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

18
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
224,187
207,214

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

SWIIS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 23 -
19
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
2
2
2
2

The shares have attached to them full voting, dividend and capital distribution rights.

20
Operating lease commitments
Lessee

The operating lease payments represent rentals payable by the company for plant and equipment. The leases are negotiated for an average term of 5 years.

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

2024
2023
£
£
Within one year
110,217
18,647
Between two and five years
195,947
5,340
306,164
23,987
21
Related party transactions

The company has taken advantage of the exemption available in accordance with FRS 102 section 33 1A 'Related party disclosures' not to disclose transactions entered into between two or more members of a group, as the company and the parties to those transactions are wholly owned subsidiary undertakings of the group.

 

During the year a loan facility was provided to a company registered in India called Swiis Consultants Private Limited, a company related by common control. The loan at the balance sheet date amounted to £1,492,000. The loan is provided interest free and repayable on demand.

22
Directors' transactions

Advances or credits have been granted by the company to its directors as follows:

The balance of the outstanding loan was fully repaid following the year end by way of dividend declared.

Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Mr G S Dadral -
-
941,953
317,667
(942,000)
317,620
941,953
317,667
(942,000)
317,620
SWIIS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 24 -
23
Ultimate controlling party

The parent and controlling company is SWIIS International Limited, a company incorporated in England and Wales, which prepares consolidated financial statements and these are available from the Registrar of Companies.

The ultimate controlling parties were G S Dadral and K Dadral throughout the current and previous year.

2024-09-302023-10-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200Mr G S DadralMrs K DadralMr T NotchellMr O F K Webber040809032023-10-012024-09-3004080903bus:Director12023-10-012024-09-3004080903bus:Director22023-10-012024-09-3004080903bus:Director32023-10-012024-09-3004080903bus:CompanySecretary12023-10-012024-09-3004080903bus:RegisteredOffice2023-10-012024-09-30040809032024-09-30040809032022-10-012023-09-3004080903core:RetainedEarningsAccumulatedLosses2022-10-012023-09-3004080903core:RetainedEarningsAccumulatedLosses2023-10-012024-09-30040809032023-09-3004080903core:LandBuildingscore:OwnedOrFreeholdAssets2024-09-3004080903core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-09-3004080903core:FurnitureFittings2024-09-3004080903core:ComputerEquipment2024-09-3004080903core:LandBuildingscore:OwnedOrFreeholdAssets2023-09-3004080903core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-09-3004080903core:FurnitureFittings2023-09-3004080903core:ComputerEquipment2023-09-3004080903core:CurrentFinancialInstrumentscore:WithinOneYear2024-09-3004080903core:CurrentFinancialInstrumentscore:WithinOneYear2023-09-3004080903core:Non-currentFinancialInstrumentscore:AfterOneYear2024-09-3004080903core:Non-currentFinancialInstrumentscore:AfterOneYear2023-09-3004080903core:CurrentFinancialInstruments2024-09-3004080903core:CurrentFinancialInstruments2023-09-3004080903core:Non-currentFinancialInstruments2024-09-3004080903core:Non-currentFinancialInstruments2023-09-3004080903core:ShareCapital2024-09-3004080903core:ShareCapital2023-09-3004080903core:RetainedEarningsAccumulatedLosses2024-09-3004080903core:RetainedEarningsAccumulatedLosses2023-09-3004080903core:ShareCapital2022-09-30040809032022-09-3004080903core:ShareCapitalOrdinaryShareClass12024-09-3004080903core:ShareCapitalOrdinaryShareClass12023-09-3004080903core:LandBuildingscore:OwnedOrFreeholdAssets2023-10-012024-09-3004080903core:LandBuildingscore:LongLeaseholdAssets2023-10-012024-09-3004080903core:FurnitureFittings2023-10-012024-09-3004080903core:ComputerEquipment2023-10-012024-09-300408090312023-10-012024-09-300408090312022-10-012023-09-3004080903core:UKTax2023-10-012024-09-3004080903core:UKTax2022-10-012023-09-3004080903core:LandBuildingscore:OwnedOrFreeholdAssets2023-09-3004080903core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-09-3004080903core:FurnitureFittings2023-09-3004080903core:ComputerEquipment2023-09-30040809032023-09-3004080903core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-10-012024-09-3004080903core:Non-currentFinancialInstruments12024-09-3004080903core:Non-currentFinancialInstruments12023-09-3004080903core:WithinOneYear2024-09-3004080903core:WithinOneYear2023-09-3004080903core:BetweenTwoFiveYears2024-09-3004080903core:BetweenTwoFiveYears2023-09-3004080903bus:OrdinaryShareClass12023-10-012024-09-3004080903bus:OrdinaryShareClass12024-09-3004080903bus:OrdinaryShareClass12023-09-3004080903bus:PrivateLimitedCompanyLtd2023-10-012024-09-3004080903bus:FRS1022023-10-012024-09-3004080903bus:Audited2023-10-012024-09-3004080903bus:FullAccounts2023-10-012024-09-30xbrli:purexbrli:sharesiso4217:GBP