Intamarque Limited 05775185 false 2024-06-01 2025-05-31 2025-05-31 The principal activity of the company is that of supply of wholesale good. Digita Accounts Production Advanced 6.30.9574.0 true true true true 05775185 2024-06-01 2025-05-31 05775185 2025-05-31 05775185 bus:OrdinaryShareClass1 2025-05-31 05775185 bus:OrdinaryShareClass2 2025-05-31 05775185 bus:Consolidated 2025-05-31 05775185 core:AcceleratedTaxDepreciationDeferredTax 2025-05-31 05775185 core:CapitalRedemptionReserve 2025-05-31 05775185 core:RetainedEarningsAccumulatedLosses 2025-05-31 05775185 core:ShareCapital 2025-05-31 05775185 core:CurrentFinancialInstruments 2025-05-31 05775185 core:CurrentFinancialInstruments core:WithinOneYear 2025-05-31 05775185 core:FinancialLiabilitiesFairValueThroughProfitOrLoss 2025-05-31 05775185 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2025-05-31 05775185 core:BetweenTwoFiveYears 2025-05-31 05775185 core:WithinOneYear 2025-05-31 05775185 core:FurnitureFittingsToolsEquipment 2025-05-31 05775185 core:MotorVehicles 2025-05-31 05775185 bus:FRS102 2024-06-01 2025-05-31 05775185 bus:Audited 2024-06-01 2025-05-31 05775185 bus:FullAccounts 2024-06-01 2025-05-31 05775185 bus:RegisteredOffice 2024-06-01 2025-05-31 05775185 bus:CompanySecretary1 2024-06-01 2025-05-31 05775185 bus:Director1 2024-06-01 2025-05-31 05775185 bus:Director3 2024-06-01 2025-05-31 05775185 bus:OrdinaryShareClass1 2024-06-01 2025-05-31 05775185 bus:OrdinaryShareClass2 2024-06-01 2025-05-31 05775185 bus:Consolidated 2024-06-01 2025-05-31 05775185 bus:PrivateLimitedCompanyLtd 2024-06-01 2025-05-31 05775185 bus:Agent1 2024-06-01 2025-05-31 05775185 core:CapitalRedemptionReserve 2024-06-01 2025-05-31 05775185 core:RetainedEarningsAccumulatedLosses 2024-06-01 2025-05-31 05775185 core:ShareCapital 2024-06-01 2025-05-31 05775185 countries:Europe 2024-06-01 2025-05-31 05775185 countries:RestWorldOutsideEurope 2024-06-01 2025-05-31 05775185 countries:UnitedKingdom 2024-06-01 2025-05-31 05775185 core:ComputerSoftware 2024-06-01 2025-05-31 05775185 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-06-01 2025-05-31 05775185 core:ComputerEquipment 2024-06-01 2025-05-31 05775185 core:FurnitureFittings 2024-06-01 2025-05-31 05775185 core:FurnitureFittingsToolsEquipment 2024-06-01 2025-05-31 05775185 core:MotorVehicles 2024-06-01 2025-05-31 05775185 core:PlantMachinery 2024-06-01 2025-05-31 05775185 core:UKTax 2024-06-01 2025-05-31 05775185 countries:EnglandWales 2024-06-01 2025-05-31 05775185 2024-05-31 05775185 core:CapitalRedemptionReserve 2024-05-31 05775185 core:RetainedEarningsAccumulatedLosses 2024-05-31 05775185 core:ShareCapital 2024-05-31 05775185 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-05-31 05775185 core:FurnitureFittingsToolsEquipment 2024-05-31 05775185 core:MotorVehicles 2024-05-31 05775185 2023-06-01 2024-05-31 05775185 2024-05-31 05775185 bus:OrdinaryShareClass1 2024-05-31 05775185 bus:OrdinaryShareClass2 2024-05-31 05775185 core:AcceleratedTaxDepreciationDeferredTax 2024-05-31 05775185 core:CurrentFinancialInstruments 2024-05-31 05775185 core:CurrentFinancialInstruments core:WithinOneYear 2024-05-31 05775185 core:FinancialLiabilitiesFairValueThroughProfitOrLoss 2024-05-31 05775185 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-05-31 05775185 core:BetweenTwoFiveYears 2024-05-31 05775185 core:WithinOneYear 2024-05-31 05775185 core:FurnitureFittingsToolsEquipment 2024-05-31 05775185 core:MotorVehicles 2024-05-31 05775185 core:CapitalRedemptionReserve 2023-06-01 2024-05-31 05775185 core:RetainedEarningsAccumulatedLosses 2023-06-01 2024-05-31 05775185 core:ShareCapital 2023-06-01 2024-05-31 05775185 countries:Europe 2023-06-01 2024-05-31 05775185 countries:RestWorldOutsideEurope 2023-06-01 2024-05-31 05775185 countries:UnitedKingdom 2023-06-01 2024-05-31 05775185 core:UKTax 2023-06-01 2024-05-31 05775185 2023-05-31 05775185 core:CapitalRedemptionReserve 2023-05-31 05775185 core:RetainedEarningsAccumulatedLosses 2023-05-31 05775185 core:ShareCapital 2023-05-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 05775185

Intamarque Limited
Annual Report and Financial Statements
for the Year Ended 31 May 2025

Intamarque Limited

Contents

Company Information | 1
Strategic Report | 2
Directors' Report | 3
Statement of Directors' Responsibilities | 4
Independent Auditor's Report | 5 to 7
Profit and Loss Account | 8
Balance Sheet | 9
Statement of Changes in Equity | 10
Notes to the Financial Statements | 11 to 20

Intamarque Limited

Company Information

Directors | R M Shortt C J Eden

Company secretary | S E Shortt

Registered office | Intamarque Distribution Centre Alexandra Way Ashchurch Tewkesbury GL20 8NB

Bankers | Barclays Bank PLC PO Box 299 Birmingham B1 3PF

Auditors | Hazlewoods LLP Staverton Court Staverton Cheltenham GL51 0UX

Intamarque Limited

Strategic Report for the Year Ended 31 May 2025

The directors present their strategic report for the year ended 31 May 2025.

Fair review of the business

Intamarque's strategy is to become a leading UK distributor of health, beauty, household and grocery products to our core channel markets.
We have focused on developing and broadening close partnerships with leading brand manufacturers to provide a full sales, marketing and distribution solution. Our recent track record has been positive, and our results reflect this. We are anticipating further success as a result of building on existing relationships and creating new ones.
In a market with ever challenging conditions, we continue to work hard to strike the right balance between profit and cash generation and investing in the longer term sustainable development of our business.
We look forward to the remainder of 2025 and the future with optimism and expect to make further progress.

The company's key financial and other performance indicators during the year were as follows:

| Unit | 2025 | 2024
Revenue | £'000 | 39,551 | 38,283
Gross profit | £'000 | 4,133 | 3,597
Gross profit margin | % | 10 | 9
Operating profit | £'000 | 1,895 | 1,435
Profit before tax | £'000 | 1,895 | 1,435
Net assets | £'000 | 5,250 | 5,250

Principal risks and uncertainties

The company is exposed to potential foreign currency losses and gains, given the current economic climate and the questionable strength of the pound in the months to come. The directors monitor business risk vigilantly and are conscious of the need to make decisions in order to mitigate business risk.

Future developments

The company has a clear strategic plan which the directors continue to review and monitor. The company's product range continues to grow giving customers a broad range of branded products.

Going concern

The directors have prepared forecasts for the next 12 months that indicate that the company has sufficient financial resources available and continues to generate cash from operating activities. It is believed that this trend will continue.
On that basis, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future and have continued to adopt the going concern basis in preparing the financial statements.

Approved by the Board on 1 October 2025 and signed on its behalf by:

R M Shortt
Director

Intamarque Limited

Directors' Report for the Year Ended 31 May 2025

The directors present their report and the financial statements for the year ended 31 May 2025.

Directors of the company

The directors who held office during the year were as follows:

R M Shortt

C J Eden

Disclosure of information to the auditors

Each director has taken steps that they ought to have taken as a director in order to make themselves aware of any relevant audit information and to establish that the company's auditors are aware of that information. The directors confirm that there is no relevant information that they know of and of which they know the auditors are unaware.

Approved by the Board on 1 October 2025 and signed on its behalf by:

R M Shortt
Director

Intamarque Limited

Statement of Directors' Responsibilities

The directors are responsible for preparing the Directors Report, Strategic Report and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

• | select suitable accounting policies and apply them consistently;
• | make judgements and accounting estimates that are reasonable and prudent;
• | state whether applicable UK Accounting Standards has been followed, subject to any material departures disclosed and explained in the financial statements; and
• | prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Intamarque Limited

Independent Auditor's Report to the Members of Intamarque Limited

Opinion

We have audited the financial statements of Intamarque Limited (the 'company') for the year ended 31 May 2025, which comprise the Profit and Loss Account, Balance Sheet, Statement of Changes in Equity, and Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

• | give a true and fair view of the state of the company's affairs as at 31 May 2025 and of its profit for the year then ended;
• | have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
• | have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the auditor 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 original financial statements were authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The directors are responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. 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.

Opinion on other matter prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of the audit:

• | the information given in the Strategic Report and Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

• | the Strategic Report and Directors' Report have been prepared in accordance with applicable legal requirements.

Intamarque Limited

Independent Auditor's Report to the Members of Intamarque Limited

Matters on which we are required to report by exception

In the light of our 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 and the Directors' Report.

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

• | adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
• | the financial statements are not in agreement with the accounting records and returns; or
• | certain disclosures of directors' remuneration specified by law are not made; or
• | we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the Statement of Directors' Responsibilities set out on page 4, 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.

Extent to which the audit was capable of detecting irregularities, including fraud
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:
We considered the nature of the company’s industry and its control environment and reviewed the company’s documentation of their policies and procedures relating to fraud and compliance with laws and regulations. We also enquired of management about their own identification and assessment of the risks of irregularities.
We obtained an understanding of the legal and regulatory framework that the company operates in and identified the key laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements, including the UK Companies Act and tax legislation, and, those that do not have a direct effect on the financial statements but compliance with which may be fundamental to the company’s ability to operate or to avoid a material penalty.
We discussed among the audit engagement team regarding the opportunities and incentives that may exist within the organisation for fraud and how and where fraud might occur in the financial statements.

In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override. In addressing the risk of fraud through management override of controls, we tested the appropriateness of journal entries and other adjustments; assessed whether the judgments made in accounting estimates are indicative of a potential bias; and evaluated the business rationale of any significant transactions that are unusual or outside the normal course of business.
In addition to the above, our procedures to respond to the risks identified included the following:

• | reviewing financial statement disclosures by testing to supporting documentation to assess compliance with provisions of relevant laws and regulations described as having a direct effect on the financial statements;

• | performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatements due to fraud;

Intamarque Limited

Independent Auditor's Report to the Members of Intamarque Limited

• | enquiring of management concerning actual and potential litigation and claims and instances of non-compliance with laws and regulations; and

• | reading minutes of meetings of those charged with governance.

Our audit procedures were designed to respond to risks of material misstatement in the financial statements, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery, misrepresentations or through collusion. There are inherent limitations in the audit procedures performed and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we are to become aware of it.

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

Use of this 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.

Felicity Sang (Senior Statutory Auditor)
For and on behalf of Hazlewoods LLP, Statutory Auditor
Staverton Court
Staverton
Cheltenham
GL51 0UX

1 October 2025

Intamarque Limited

Profit and Loss Account for the Year Ended 31 May 2025

| Note | 2025 £ | 2024 £
Turnover | 3 | 39,551,005 | 38,283,214
Cost of sales |  | (35,417,608) | (34,686,425)
Gross profit |  | 4,133,397 | 3,596,789
Administrative expenses |  | (2,238,005) | (2,169,391)
Fair value gain on financial instruments | 19 | - | 7,217
Operating profit | 4 | 1,895,392 | 1,434,615
Interest payable and similar expenses |  | (206) | (40)
Profit before tax |  | 1,895,186 | 1,434,575
Tax on profit | 7 | (482,223) | (429,548)
Profit for the financial year |  | 1,412,963 | 1,005,027

The above results were derived from continuing operations.

The company has no recognised gains or losses for the year other than the results above.

Intamarque Limited

(Registration number: 05775185)
Balance Sheet as at 31 May 2025

| Note | 2025 £ | 2024 £
Fixed assets |  |  |
Intangible assets | 8 | 85,065 | 141,570
Tangible assets | 9 | 611,145 | 727,308
|  | 696,210 | 868,878
Current assets |  |  |
Stocks | 10 | 4,066,656 | 4,477,886
Debtors | 11 | 3,266,013 | 4,014,742
Cash at bank and in hand |  | 1,034,753 | 394,350
|  | 8,367,422 | 8,886,978
Creditors: Amounts falling due within one year | 12 | (3,656,352) | (4,315,101)
Net current assets |  | 4,711,070 | 4,571,877
Total assets less current liabilities |  | 5,407,280 | 5,440,755
Provisions for liabilities | 7 | (157,180) | (190,655)
Net assets |  | 5,250,100 | 5,250,100
Capital and reserves |  |  |
Called up share capital | 13 | 60 | 60
Capital redemption reserve | 14 | 40 | 40
Retained earnings | 14 | 5,250,000 | 5,250,000
Shareholders' funds |  | 5,250,100 | 5,250,100

Approved and authorised by the Board on 1 October 2025 and signed on its behalf by:

R M Shortt Director

Intamarque Limited

Statement of Changes in Equity for the 31 May 2025

| Share capital £ | Capital redemption reserve £ | Retained earnings £ | Total £
At 1 June 2023 | 60 | 40 | 5,250,000 | 5,250,100
Profit for the year | - | - | 1,005,027 | 1,005,027
Dividends | - | - | (1,005,027) | (1,005,027)
At 31 May 2024 | 60 | 40 | 5,250,000 | 5,250,100

| Share capital £ | Capital redemption reserve £ | Retained earnings £ | Total £
At 1 June 2024 | 60 | 40 | 5,250,000 | 5,250,100
Profit for the year | - | - | 1,412,963 | 1,412,963
Dividends | - | - | (1,412,963) | (1,412,963)
At 31 May 2025 | 60 | 40 | 5,250,000 | 5,250,100

Intamarque Limited

Notes to the Financial Statements for the Year Ended 31 May 2025

| 1 | General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Intamarque Distribution Centre
Alexandra Way
Ashchurch
Tewkesbury
GL20 8NB

| 2 | Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements were prepared in accordance with Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland and the Companies Act 2006'.

Basis of preparation

These financial statements have been prepared using the historical cost convention except for, where disclosed in these accounting policies, certain items that are shown at fair value.

Name of parent of group

These financial statements are consolidated in the financial statements of Intamarque Group Limited.

The financial statements of Intamarque Group Limited may be obtained from the company's registered office.

Going concern

After reviewing the company's forecasts and projections, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The company therefore continues to adopt the going concern basis in preparing its financial statements.

Critical accounting 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 amounts 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 if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

Judgements

No significant judgements have been made by management in preparing these financial statements.

Key sources of estimation uncertainty

No key sources of estimation uncertainty have been identified by management in preparing these financial statements other than those detailed in these accounting policies.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods in the ordinary course of the company’s activities. Turnover is shown net of value added tax, returns, rebates and discounts.

Foreign currency transactions and balances

Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Intamarque Limited

Notes to the Financial Statements for the Year Ended 31 May 2025

Tax

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

The current corporation 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 is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

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

Asset class | Depreciation method and rate
Plant and machinery | 10% on cost
Fixtures and fittings | 20% on cost
Motor vehicles | 20% on cost
Computer equipment | 33% on cost

Intangible assets

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date.
Negative goodwill arising on an acquisition is recognised on the face of the balance sheet on the acquisition date and subsequently the excess up to the fair value of non-monetary assets acquired is recognised in profit or loss in the periods in which the non-monetary assets are recovered.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class | Amortisation method and rate
Computer software | 3 years straight line

Stocks

Stocks are valued at the lower of cost and net realisable value, after making due allowances for obsolete and slow moving stock.
Cost represents the average cost of stock items.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold in the ordinary course of business.
Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for 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.

Intamarque Limited

Notes to the Financial Statements for the Year Ended 31 May 2025

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.
Trade creditors are recognised initially at the transaction price and all are repayable within one year and hence are included at the undiscounted amount of cash expected to be paid.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Pension costs and other post-retirement benefits

The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to the profit and loss account in the period to which they relate.

Financial Instruments
Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the balance sheet. The corresponding dividends relating to the liability component are charged as interest expenses in the profit and loss account.

Recognition and measurement
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.
Financial assets and liabilities are only offset in the balance sheet when, and only when, there exists a legally enforceable right to set off the recognised amounts and the company intends either to settle on a net basis, or to realise the asset and settle the liability simultaneously.

Intamarque Limited

Notes to the Financial Statements for the Year Ended 31 May 2025

Impairment
Assets, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss as described below.
Non-financial assets:
An asset is impaired where there is objective evidence that, as a result of one or more events that occurred after initial recognition, the estimated recoverable value of the asset has been reduced. The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use.
Financial assets:
For financial assets carried at amortised cost, the amount of an impairment is the difference between the asset’s carrying amount and the present value of estimated future cash flows, discounted at the financial asset’s original effective interest rate.
For financial assets carried at cost less impairment, the impairment loss is the difference between the asset’s carrying amount and the best estimate of the amount that would be received for the asset if it were to be sold at the reporting date.
Where indicators exist for a decrease in impairment loss, and the decrease can be related objectively to an event occurring after the impairment was recognised, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired financial asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised.

| 3 | Revenue

The analysis of the company's revenue for the year from continuing operations is as follows:

| 2025 £ | 2024 £
Sale of goods | 39,551,005 | 38,283,214

The analysis of the company's Turnover for the year by market is as follows:

| 2025 £ | 2024 £
UK | 9,291,959 | 11,727,477
Europe | 7,759,075 | 5,241,710
Rest of world | 22,499,971 | 21,314,027
| 39,551,005 | 38,283,214

| 4 | Operating profit

Arrived at after charging/(crediting)

| 2025 £ | 2024 £
Depreciation expense | 176,977 | 155,337
Amortisation expense | 76,484 | 48,354
Foreign exchange losses | 75,038 | 26,440
(Profit)/loss on disposal of tangible fixed assets | (1,216) | 37,721
Auditor's remuneration | 12,800 | 11,500

Intamarque Limited

Notes to the Financial Statements for the Year Ended 31 May 2025

| 5 | Staff costs

The aggregate payroll costs (including directors' remuneration) were as follows:

| 2025 £ | 2024 £
Wages and salaries | 1,316,811 | 1,333,608
Social security costs | 129,793 | 135,948
Pension costs, defined contribution scheme | 25,090 | 25,867
| 1,471,694 | 1,495,423

The average number of persons employed by the company (including directors) during the year, analysed by category was as follows:

| 2025 No. | 2024 No.
Warehouse staff | 13 | 16
Office staff | 20 | 19
Directors | 2 | 2
| 35 | 37

| 6 | Directors' remuneration

The directors' remuneration for the year was as follows:

| 2025 £ | 2024 £
Remuneration | 98,787 | 94,739
Contributions paid to money purchase schemes | 1,321 | 1,321
| 100,108 | 96,060

Intamarque Limited

Notes to the Financial Statements for the Year Ended 31 May 2025

| 7 | Corporation tax

Tax charged/(credited) in the profit and loss account

| 2025 £ | 2024 £
Current taxation |  |
UK corporation tax | 515,631 | 289,726
UK corporation tax adjustment to prior periods | 67 | 70,821
| 515,698 | 360,547
Deferred taxation |  |
Arising from origination and reversal of timing differences | (33,475) | 69,001
Tax expense in the income statement | 482,223 | 429,548

The tax on profit before tax for the year is higher than the standard rate of corporation tax in the UK (2024 - higher than the standard rate of corporation tax in the UK) of 25% (2024 - 25%).
The differences are reconciled below:

| 2025 £ | 2024 £
Profit before tax | 1,895,186 | 1,434,575
Corporation tax at standard rate | 473,797 | 358,644
Increase in UK and foreign current tax from adjustment for prior periods | 67 | 70,821
Effect of expense not deductible in determining taxable profit (tax loss) | 8,359 | 83
Total tax charge | 482,223 | 429,548

Intamarque Limited

Notes to the Financial Statements for the Year Ended 31 May 2025

Deferred tax

Deferred tax assets and liabilities

2025 | Liability £
Accelerated tax depreciation | 157,888
Short term timing differences | (708)
| 157,180

2024 | Liability £
Accelerated tax depreciation | 191,152
Short term timing differences | (497)
| 190,655

| 8 | Intangible assets

| Software costs £
Cost or valuation
At 1 June 2024 | 218,176
Additions acquired separately | 19,979
At 31 May 2025 | 238,155
Amortisation
At 1 June 2024 | 76,606
Amortisation charge | 76,484
At 31 May 2025 | 153,090
Carrying amount
At 31 May 2025 | 85,065
At 31 May 2024 | 141,570

Intamarque Limited

Notes to the Financial Statements for the Year Ended 31 May 2025

| 9 | Tangible assets

| Furniture, fittings and equipment £ | Motor vehicles £ | Total £
Cost or valuation
At 1 June 2024 | 1,047,535 | 244,158 | 1,291,693
Additions | 56,817 | 28,198 | 85,015
Disposals | (1,066) | (66,017) | (67,083)
At 31 May 2025 | 1,103,286 | 206,339 | 1,309,625
Depreciation
At 1 June 2024 | 488,244 | 76,141 | 564,385
Charge for the year | 140,122 | 36,855 | 176,977
Eliminated on disposal | (338) | (42,544) | (42,882)
At 31 May 2025 | 628,028 | 70,452 | 698,480
Carrying amount
At 31 May 2025 | 475,258 | 135,887 | 611,145
At 31 May 2024 | 559,291 | 168,017 | 727,308

| 10 | Stocks

| 2025 £ | 2024 £
Stock for resale | 4,066,656 | 4,477,886

| 11 | Debtors

| Note | 2025 £ | 2024 £
Trade debtors |  | 2,555,477 | 2,758,742
Amounts owed by related parties |  | - | 100,060
Loans to related parties | 18 | - | 56,682
Other debtors |  | 463,044 | 793,406
Prepayments |  | 247,492 | 305,852
|  | 3,266,013 | 4,014,742

Intamarque Limited

Notes to the Financial Statements for the Year Ended 31 May 2025

| 12 | Creditors

| Note | 2025 £ | 2024 £
Due within one year |  |  |
Trade creditors |  | 2,930,393 | 4,031,654
Amounts due to related parties |  | 277,502 | -
Loans from related parties | 18 | 107,429 | -
Social security and other taxes |  | 32,213 | 27,440
Outstanding defined contribution pension costs |  | 8,589 | 8,545
Accruals |  | 27,969 | 51,716
Corporation tax liability | 7 | 250,507 | 173,996
Derivative financial instrument liabilities |  | 21,750 | 21,750
|  | 3,656,352 | 4,315,101

| 13 | Share capital

Allotted, called up and fully paid shares

| 2025 | 2024
| No. | £ | No. | £
Ordinary A of £1 each | 52 | 52 | 52 | 52
Ordinary B of £1 each | 8 | 8 | 8 | 8
| 60 | 60 | 60 | 60

The separate share classes rank pari passu in all respects other than dividends, which are discretionary.

| 14 | Reserves

Called up share capital

This represents the nominal value of the issued equity share capital of the company.

Capital redemption reserve

The capital redemption reserve was created following the redemption of the company’s own shares out of distributable profits.

Retained earnings

This represents the cumulative profits or losses, net of dividends paid and other adjustments.

| 15 | Obligations under leases

Operating leases

The total of future minimum lease payments is as follows:

| 2025 £ | 2024 £
Not later than one year | 24,004 | 16,152
Later than one year and not later than five years | 27,250 | 15,631
| 51,254 | 31,783

The amount of non-cancellable operating lease payments recognised as an expense during the year was £15,280 (2024 - £16,699).

Intamarque Limited

Notes to the Financial Statements for the Year Ended 31 May 2025

| 16 | Pension and other schemes

The company operates a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the company to the scheme and amounted to £25,090 (2024 - £25,867).
Contributions totalling £8,589 (2024 - £8,545) were payable to the scheme at the end of the year and are included in creditors.

| 17 | Dividends

| 2025 £ | 2024 £
Dividends paid | 1,412,963 | 1,005,027

| 18 | Related party transactions

Mr M Shortt
Mr M Shortt, a related party of Mr R Shortt, a director of the company. The amount due to Mr M Shortt at the balance sheet date was £7,800 (2024: due from £9,900).

R M Shortt, director
The amount due to R M Shortt at the balance sheet date was £82,839 (2024 - due from £53,532).

Mrs S Shortt
Mrs S Shortt, a related party of of Mr R Shortt, a director of the company. The amount due to Mrs S Shortt at the balance sheet date was £16,790 (2024 - £6,750).

| 19 | Financial instruments

| 2025 £ | 2024 £
Forward foreign currency contracts | 21,750 | 21,750

The company's forward foreign currency contracts have been valued on a match to market basis at the year end. There has been no movement through the profit and loss account between the position at 1 June 2024 and 31 May 2025 (2024 - £7,217 credited to the profit and loss account).

| 20 | Control

The company is controlled by R M Shortt.