Company registration number 01156251 (England and Wales)
AIRDRI LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
AIRDRI LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
3 - 9
AIRDRI LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
6
139,368
130,933
Investments
7
621
621
139,989
131,554
Current assets
Stocks
925,479
1,506,909
Debtors
9
5,941,065
5,797,061
Cash at bank and in hand
1,148,096
622,921
8,014,640
7,926,891
Creditors: amounts falling due within one year
10
(720,003)
(555,460)
Net current assets
7,294,637
7,371,431
Total assets less current liabilities
7,434,626
7,502,985
Provisions for liabilities
11
(59,000)
(112,263)
Net assets
7,375,626
7,390,722
Capital and reserves
Called up share capital
13
420,000
420,000
Share premium account
180,000
180,000
Profit and loss reserves
6,775,626
6,790,722
Total equity
7,375,626
7,390,722

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 26 September 2025 and are signed on its behalf by:
B J J Philipps
Director
Company Registration No. 01156251
AIRDRI LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Share capital
Share premium account
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2023
420,000
180,000
6,865,380
7,465,380
Year ended 31 December 2023:
Loss and total comprehensive income for the year
-
-
(74,658)
(74,658)
Balance at 31 December 2023
420,000
180,000
6,790,722
7,390,722
Year ended 31 December 2024:
Loss and total comprehensive income for the year
-
-
(15,096)
(15,096)
Balance at 31 December 2024
420,000
180,000
6,775,626
7,375,626
AIRDRI LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Airdri Limited is a private company limited by shares incorporated in England and Wales. The registered office is Technology House, Oakfield Estate, Eynsham, Oxfordshire, United Kingdom, OX29 4AQ.

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
Turnover

Revenue from the sales of goods is recognised when the company has transferred the significant risks and rewards of ownership to the buyer and it is probable that the company will receive the previously agreed upon payment. These criteria are considered to be met when the goods are delivered to the buyer. Revenue is measured at the fair value of the consideration received excluding discount, rebates, VAT and other sales and tax duties.

1.3
Research and development expenditure

Expenditure on research and development is written off in the year in which it is incurred.

1.4
Tangible fixed assets

Tangible assets are stated in the balance sheet at cost, less any subsequent depreciation and subsequent accumulated impairment losses.

 

The cost of tangible assets included directly attributable incremental costs incurred in their acquisition and installation.

Depreciation is charged so as to write off the costs of assets, other than land and properties under construction over their estimated lives, as follows:

Plant and equipment
2-10 years
Fixtures and fittings
2-10 years
Computers
2-10 years
Motor vehicles
2-4 years

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
Fixed asset investments

Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.

AIRDRI LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.6
Stocks

Stocks and work in progress are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items. Costs include materials, direct labour and production overheads appropriate to the relevant stage production. Net realisable value is based on estimated selling price less further costs to completion and relevant selling and distribution costs.

1.7
Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

1.8
Taxation

The tax expense for the period comprises current tax and deferred tax. Tax is recognised in profit or loss, except that a charge is attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

 

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred tax

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

 

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

 

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of timing differences.

1.9
Provisions

The directors measure a provision at the best estimate of the amount required to settle the obligation at the reporting date. They will recognise a provision only when:

 

a) the entity has an obligation at the reporting date as a result of a past event,

b) it is probable (i.e. more likely than not) that the entity will be required to transfer economic benefits in settlement, and

c) the amount of the obligation can be estimated reliably.

1.10
Retirement benefits

A defined contribution plan is a pension plan under which fixed contributions are paid to a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

 

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

1.11
Foreign exchange

Foreign currency transactions are translated into the group entity's functional currency using the exchange rates prevailing at the dates of the transactions. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at year-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the profit or loss account.

AIRDRI LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
1.12

Trade debtors

Trade debtors are amounts due from customer activities performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price less any impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

1.13

Trade creditors

Trade creditors are recognised initially at the transaction price. Other financial liabilities are measured at fair value, net of transaction costs, and are measured subsequently amortised cost using the effective interest method.

1.14

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

2
Judgements and key sources of estimation uncertainty

The significant judgements and sources of key accounting accounting estimates that have been applied in the preparation of these financial statements are set out below. These have been deemed appropriate and consistently applied to all the year's presented.

 

Judgements

Provisions - in regard to a potential shortening of the functional life of certain products in the company's portfolio, an assessment has been made for the future costs that could be attributable to the issue.

3
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
26,250
24,500
4
Employees

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

2024
2023
Number
Number
Total
31
32
AIRDRI LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
5
Intangible fixed assets
Goodwill
Other
Total
£
£
£
Cost
At 1 January 2024 and 31 December 2024
15,501
229,639
245,140
Amortisation and impairment
At 1 January 2024 and 31 December 2024
15,501
229,639
245,140
Carrying amount
At 31 December 2024
-
0
-
0
-
0
At 31 December 2023
-
0
-
0
-
0
6
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
1,034,718
789,801
524,016
34,125
2,382,660
Additions
11,946
4,863
71,749
-
0
88,558
Disposals
(2,800)
-
0
(7,789)
-
0
(10,589)
At 31 December 2024
1,043,864
794,664
587,976
34,125
2,460,629
Depreciation and impairment
At 1 January 2024
1,003,512
728,451
485,733
34,031
2,251,727
Depreciation charged in the year
17,794
25,465
36,864
-
0
80,123
Eliminated in respect of disposals
(2,800)
-
0
(7,789)
-
0
(10,589)
At 31 December 2024
1,018,506
753,916
514,808
34,031
2,321,261
Carrying amount
At 31 December 2024
25,358
40,748
73,168
94
139,368
At 31 December 2023
31,206
61,350
38,283
94
130,933
7
Fixed asset investments
2024
2023
£
£
Shares in group undertakings and participating interests
621
621
AIRDRI LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
8
Significant undertakings

Subsidiary undertakings

 

Formula Systems Limited

 

The principal activity of Formula Systems Limited is being dormant.

 

Formula Systems North America Inc

 

The principal activity of Formula Systems Limited North America Inc is the sale of electrical and electronic products.

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Formula Systems Limited
England and Wales
Ordinary
100.00
Formula Systems North America Inc
United States of america
Ordinary
100.00
9
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
2,936,530
3,067,254
Corporation tax recoverable
46,616
120,081
Other debtors
2,634,717
2,302,128
Prepayments and accrued income
323,202
307,598
5,941,065
5,797,061
10
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
414,703
296,471
Taxation and social security
167,279
121,831
Other creditors
38,296
11,915
Accruals and deferred income
99,725
125,243
720,003
555,460
11
Provisions for liabilities
2024
2023
£
£
Warranties
59,000
66,000
Deferred tax liabilities
12
-
0
46,263
59,000
112,263
AIRDRI LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
11
Provisions for liabilities
(Continued)
- 8 -
Movements on provisions apart from deferred tax liabilities:
Warranties
£
At 1 January 2024
89,750
Reversal of provision
23,750
At 31 December 2024
59,000
12
Deferred taxation

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

Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
-
46,263
2024
Movements in the year:
£
Liability at 1 January 2024
46,263
Credit to profit or loss
(46,263)
Liability at 31 December 2024
-

 

13
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
'A' Ordinary shares of £1 each
420,000
420,000
420,000
420,000
14
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 was unqualified.

AIRDRI LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
14
Audit report information
(Continued)
- 9 -
Senior Statutory Auditor:
David Lawrence BSc (Hons) FCA
Statutory Auditor:
Azets Audit Services
15
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
£
£
2,888,766
46,417
At the reporting date £435,025 (2023: £402,120) operating lease charges were expensed to the P&L.
16
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Sales
Sales
Purchases
Purchases
2024
2023
2024
2023
£
£
£
£
Entities over which the entity has control, joint control or significant influence
121,920
302,734
2,603,236
2,156,758
Management charges
2024
2023
£
£
Entities over which the entity has control, joint control or significant influence
293,680
290,747
17
Parent company

The company's immediate parent is APP Holdco Limited, incorporated in England and Wales. The registered office is Technology House, Oakfields Estate, Eynsham, Oxfordshire, OX29 4AQ.

The ultimate controlling party are the shareholders of APP Holdco Limited, who are also the Directors, T C C Philipps, B J J Philipps and D E Philipps.

2024-12-312024-01-01falsefalsefalse30 September 2025CCH SoftwareCCH Accounts Production 2025.100No description of principal activityB J J PhilippsD E PhilippsT C C PhilippsA J WallD G MillardMrs D E PhilippsD G Millard011562512024-01-012024-12-31011562512024-12-31011562512023-12-3101156251core:PlantMachinery2024-12-3101156251core:FurnitureFittings2024-12-3101156251core:ComputerEquipment2024-12-3101156251core:MotorVehicles2024-12-3101156251core:PlantMachinery2023-12-3101156251core:FurnitureFittings2023-12-3101156251core:ComputerEquipment2023-12-3101156251core:MotorVehicles2023-12-3101156251core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3101156251core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3101156251core:CurrentFinancialInstruments2024-12-3101156251core:CurrentFinancialInstruments2023-12-3101156251core:ShareCapital2024-12-3101156251core:ShareCapital2023-12-3101156251core:SharePremium2024-12-3101156251core:SharePremium2023-12-3101156251core:RetainedEarningsAccumulatedLosses2024-12-3101156251core:RetainedEarningsAccumulatedLosses2023-12-3101156251core:ShareCapital2022-12-3101156251core:SharePremium2022-12-3101156251core:RetainedEarningsAccumulatedLosses2022-12-3101156251core:ShareCapitalOrdinaryShareClass12024-12-3101156251core:ShareCapitalOrdinaryShareClass12023-12-3101156251bus:Director12024-01-012024-12-3101156251core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31011562512023-01-012023-12-3101156251core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3101156251core:PlantMachinery2024-01-012024-12-3101156251core:FurnitureFittings2024-01-012024-12-3101156251core:ComputerEquipment2024-01-012024-12-3101156251core:MotorVehicles2024-01-012024-12-3101156251core:NetGoodwill2023-12-3101156251core:IntangibleAssetsOtherThanGoodwill2023-12-31011562512023-12-3101156251core:NetGoodwill2024-12-3101156251core:IntangibleAssetsOtherThanGoodwill2024-12-3101156251core:NetGoodwill2023-12-3101156251core:IntangibleAssetsOtherThanGoodwill2023-12-3101156251core:PlantMachinery2023-12-3101156251core:FurnitureFittings2023-12-3101156251core:ComputerEquipment2023-12-3101156251core:MotorVehicles2023-12-3101156251bus:OrdinaryShareClass12024-01-012024-12-3101156251bus:OrdinaryShareClass12024-12-3101156251bus:OrdinaryShareClass12023-12-3101156251core:AllSubsidiariescore:SaleOrPurchaseGoods2024-01-012024-12-3101156251core:AllSubsidiariescore:SaleOrPurchasePropertyOrOtherAssets2023-01-012023-12-3101156251bus:PrivateLimitedCompanyLtd2024-01-012024-12-3101156251bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3101156251bus:FRS1022024-01-012024-12-3101156251bus:Audited2024-01-012024-12-3101156251bus:Director22024-01-012024-12-3101156251bus:Director32024-01-012024-12-3101156251bus:Director42024-01-012024-12-3101156251bus:Director52024-01-012024-12-3101156251bus:Director62024-01-012024-12-3101156251bus:CompanySecretary12024-01-012024-12-3101156251bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP