Company registration number 05133096 (England and Wales)
INTERNATIONAL ROAD FERRY LTD
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
INTERNATIONAL ROAD FERRY LTD
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 10
INTERNATIONAL ROAD FERRY LTD
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
4
46,742
53,711
Investments
5
205,660
205,660
252,402
259,371
Current assets
Debtors
6
1,019,802
1,803,547
Cash at bank and in hand
1,862,432
869,456
2,882,234
2,673,003
Creditors: amounts falling due within one year
7
(1,300,526)
(1,410,374)
Net current assets
1,581,708
1,262,629
Total assets less current liabilities
1,834,110
1,522,000
Provisions for liabilities
9 &10
(157,241)
(159,306)
Net assets
1,676,869
1,362,694
Capital and reserves
Called up share capital
10
1,000
1,000
Other reserves
160,000
160,000
Profit and loss reserves
1,515,869
1,201,694
Total equity
1,676,869
1,362,694

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

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

The financial statements were approved by the board of directors and authorised for issue on 24 September 2025 and are signed on its behalf by:
C. Pearce
Director
Company Registration No. 05133096
INTERNATIONAL ROAD FERRY LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
1
Accounting policies
Company information

International Road Ferry Ltd is a private company limited by shares incorporated in England and Wales. The company number is 05133096. The registered office is Stellar House, Barbour Square, Field Lane, Tattenhall, Cheshire, CH3 9RF.

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, 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.

The company has taken advantage of the exemption under section 401 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.

1.2
Going concern

At 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.

1.3
Turnover

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

 

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

 

Income is recognised in full when the cargo arrives at it's destination.

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:

Plant and equipment
33% straight line
Fixtures and fittings
15% - 20% straight line
Computers
20% straight line
Motor vehicles
20% 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.

INTERNATIONAL ROAD FERRY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 3 -
1.5
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.6
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.

1.7
Cash at bank and in hand

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.

1.8
Financial instruments
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.

INTERNATIONAL ROAD FERRY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
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.

1.9
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.

1.10
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.

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.

INTERNATIONAL ROAD FERRY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
1.11
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company 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.

1.12
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.

1.13
Retirement benefits

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

1.14
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.

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.

1.15
Foreign exchange

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

INTERNATIONAL ROAD FERRY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
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.

 

These include judgements relating to the amount of the dilapidation provision which is established over the life of leases to cover remedial work necessary under the terms of those leases. In assessing the potential liability under the terms of each lease the Company consulted a third party qualified surveyor who has extensive industry knowledge. Such an estimate is in its nature subjective due to the future use of the buildings and overall level of dilapidations required at the end of the lease which could have a material impact on the provision. The provision held at 31 December 2024 is £150,000. Management will continue to assess its estimate in line with experience.

 

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.

3
Employees

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

2024
2023
Number
Number
12
34
12
34
INTERNATIONAL ROAD FERRY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
4
Tangible fixed assets
Plant and machinery etc
£
Cost or valuation
At 1 January 2024
133,469
Additions
9,429
Disposals
(23,000)
At 31 December 2024
119,898
Depreciation and impairment
At 1 January 2024
79,758
Depreciation charged in the year
16,398
Eliminated in respect of disposals
(23,000)
At 31 December 2024
73,156
Carrying amount
At 31 December 2024
46,742
At 31 December 2023
53,711
5
Fixed asset investments
2024
2023
£
£
Investments
205,660
205,660
The investment is in respect of an unlisted subsidiary and is stated at cost less impairment.
6
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
67,214
546,549
Amounts owed by group undertakings
739,174
667,353
Other debtors
173,598
552,098
979,986
1,766,000
INTERNATIONAL ROAD FERRY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
6
Debtors
(Continued)
- 8 -
2024
2023
Amounts falling due after more than one year:
£
£
Deferred tax asset
39,816
37,547
Total debtors
1,019,802
1,803,547
7
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
572,016
823,174
Amounts owed to group undertakings
620,373
367,583
Taxation and social security
10,564
-
0
Other creditors
97,573
219,617
1,300,526
1,410,374
8
Provisions for liabilities
2024
2023
£
£
Dilapidation provision
150,000
150,000
Deferred tax liabilities
9
7,241
9,306
157,241
159,306
9
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
Assets
Assets
2024
2023
2024
2023
Balances:
£
£
£
£
Accelerated capital allowances
7,241
9,306
-
-
Other timing differences
-
-
39,816
37,547
7,241
9,306
39,816
37,547
INTERNATIONAL ROAD FERRY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Deferred taxation
(Continued)
- 9 -
2024
Movements in the year:
£
Asset at 1 January 2024
(28,241)
Credit to profit or loss
(4,334)
Asset at 31 December 2024
(32,575)

The deferred tax asset set out above is expected to reverse within more than 12 months and relates to other timing differences. The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.

10
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A shares of £1 each
375
375
375
375
Ordinary B shares of £1 each
375
375
375
375
Ordinary C shares of £1 each
125
125
125
125
Ordinary D shares of £1 each
125
125
125
125
1,000
1,000
1,000
1,000
11
Audit report information

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

The auditor's report is unqualified and includes the following:

The senior statutory auditor was Jonathan Oakley F.C.A..
The auditor was BG Audit LLP.
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.
INTERNATIONAL ROAD FERRY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
12
Operating lease commitments

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

2024
2023
£
£
Within one year
123,500
146,756
Between two and five years
494,000
494,000
In over five years
123,500
247,000
741,000
887,756
13
Related party transactions

The company has taken advantage of the exemption in FRS102 from the requirement to disclose transactions with group companies where any party is 100% owned within the group.

14
Ultimate parent and controlling party

International Road Ferry Ltd is a wholly owned subsidiary of I.R.F. Holding B.V.

 

The ultimate parent undertaking, and the smallest and largest group to consolidate these financial statements is Unternehmensgruppe Theo Muller S.e.c.s., a partnership registered in Luxembourg. This entity prepares group financial statements which are publicly available and can be obtained from Unternehmensgruppe Theo Muller S.e.c.s., 2b rue Albert Borschette, L-1246 Luxembourg. The ultimate controlling party is Herr Theo Muller.

2024-12-312024-01-01falsefalsefalse24 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityI.R.F. Holding B.V.C. PearceC. PriceT. Van MourikI. SmithL. McelroyR. HustinxF. KoehlerT. Held051330962024-01-012024-12-31051330962024-12-31051330962023-12-3105133096core:OtherPropertyPlantEquipment2024-12-3105133096core:OtherPropertyPlantEquipment2023-12-3105133096core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3105133096core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3105133096core:CurrentFinancialInstruments2024-12-3105133096core:CurrentFinancialInstruments2023-12-3105133096core:ShareCapital2024-12-3105133096core:ShareCapital2023-12-3105133096core:OtherMiscellaneousReserve2024-12-3105133096core:OtherMiscellaneousReserve2023-12-3105133096core:RetainedEarningsAccumulatedLosses2024-12-3105133096core:RetainedEarningsAccumulatedLosses2023-12-3105133096core:ShareCapitalOrdinaryShareClass12024-12-3105133096core:ShareCapitalOrdinaryShareClass12023-12-3105133096core:ShareCapitalOrdinaryShareClass22024-12-3105133096core:ShareCapitalOrdinaryShareClass22023-12-3105133096core:ShareCapitalOrdinaryShareClass32024-12-3105133096core:ShareCapitalOrdinaryShareClass32023-12-3105133096core:ShareCapitalOrdinaryShareClass42024-12-3105133096core:ShareCapitalOrdinaryShareClass42023-12-3105133096core:ShareCapitalOrdinaryShares2024-12-3105133096core:ShareCapitalOrdinaryShares2023-12-3105133096bus:Director22024-01-012024-12-3105133096core:PlantMachinery2024-01-012024-12-3105133096core:FurnitureFittings2024-01-012024-12-3105133096core:ComputerEquipment2024-01-012024-12-3105133096core:MotorVehicles2024-01-012024-12-31051330962023-01-012023-12-3105133096core:OtherPropertyPlantEquipment2023-12-3105133096core:OtherPropertyPlantEquipment2024-01-012024-12-3105133096core:WithinOneYear2024-12-3105133096core:WithinOneYear2023-12-3105133096core:AfterOneYear2024-12-3105133096core:AfterOneYear2023-12-3105133096bus:OrdinaryShareClass12024-01-012024-12-3105133096bus:OrdinaryShareClass22024-01-012024-12-3105133096bus:OrdinaryShareClass32024-01-012024-12-3105133096bus:OrdinaryShareClass42024-01-012024-12-3105133096bus:OrdinaryShareClass12024-12-3105133096bus:OrdinaryShareClass12023-12-3105133096bus:OrdinaryShareClass22024-12-3105133096bus:OrdinaryShareClass22023-12-3105133096bus:OrdinaryShareClass32024-12-3105133096bus:OrdinaryShareClass32023-12-3105133096bus:OrdinaryShareClass42024-12-3105133096bus:OrdinaryShareClass42023-12-3105133096bus:AllOrdinaryShares2024-12-3105133096bus:AllOrdinaryShares2023-12-3105133096core:BetweenTwoFiveYears2024-12-3105133096core:MoreThanFiveYears2024-12-3105133096bus:PrivateLimitedCompanyLtd2024-01-012024-12-3105133096bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3105133096bus:FRS1022024-01-012024-12-3105133096bus:Audited2024-01-012024-12-3105133096bus:Director12024-01-012024-12-3105133096bus:Director32024-01-012024-12-3105133096bus:Director42024-01-012024-12-3105133096bus:Director52024-01-012024-12-3105133096bus:Director62024-01-012024-12-3105133096bus:Director72024-01-012024-12-3105133096bus:Director82024-01-012024-12-3105133096bus:Director92024-01-012024-12-3105133096bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP