Company registration number 02766783 (England and Wales)
ISOLER LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
ISOLER LTD
COMPANY INFORMATION
Directors
Mr J Gilstin
Mr S M Roberts
Mr J G Watson
Mr J P Davies
Mr P P Watkins
Mr J N Davis
(Appointed 9 May 2025)
Secretary
Ms W A Edgell
Company number
02766783
Registered office
Unit 1 Belmont Industrial Estate
Durham
DH1 1TN
Auditor
Saffery LLP
10 Wellington Place
Leeds
LS1 4AP
ISOLER LTD
CONTENTS
Page
Directors' report
1 - 2
Directors' responsibilities statement
3
Independent auditor's report
4 - 6
Statement of comprehensive income
7
Statement of financial position
8
Statement of changes in equity
9
Notes to the financial statements
10 - 23
ISOLER LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -

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

Principal activities

The principal activity of the company continued to be that of passive fire protection.

Results and dividends

The results for the year are set out on page 7.

Ordinary interim dividends were paid amounting to £nil (2024 - £1,500,000). The directors do not recommend payment of a final dividend.

Directors

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

Mr J Gilstin
Mr S M Roberts
Mr J G Watson
Mr J P Davies
Mr P P Watkins
Mr T E Hayes
(Resigned 1 January 2025)
Mr J N Davis
(Appointed 9 May 2025)
Qualifying third party indemnity provisions

Qualifying third party indemnity provisions are in place for each of the directors.

Auditor

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

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.

Small companies note

In preparing this report, the directors have taken advantage of the small companies exemptions provided by section 415A of the Companies Act 2006.

ISOLER LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
Going concern

The company participates in the Group's centralised treasury arrangements and so shares banking arrangements with its parent and fellow subsidiaries.

During the financial year the Group met its day to day working capital requirements through bank facilities with Virgin Money plc. These facilities were refinanced in October 2023 and at that point comprised a £3.5 million term loan, a £1.0 million revolving credit facility, and a £1.0 million bank overdraft. At 31 March 2025 the Group had cash and cash equivalents of £4.0 million, with nothing drawn on the overdraft or revolving credit facility, and £1.5 million outstanding on the term loan.

The overdraft facility is renewable annually and the current facility expires on 30 June 2026. The revolving credit facility was most recently renewed on 20 October 2023 and is committed to 20 October 2026. The term loan was drawn down on 23 October 2023 and is repayable in full in equal quarterly instalments by 30 September 2028.

 

The company's forecasts and projections, taking account of reasonably possible changes in trading performance, show that the company should have sufficient cash resources to meet its requirements for at least the next 12 months from the date of signing the financial statements. Accordingly, the adoption of the going concern basis in preparing the financial statements remains appropriate.

On behalf of the board
Mr J N Davis
Director
21 July 2025
ISOLER LTD
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -

The directors are responsible for preparing the annual 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:

 

 

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.

ISOLER LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ISOLER LTD
- 4 -
Opinion

We have audited the financial statements of Isoler Ltd (the ‘company’) for the year ended 31 March 2025 which comprise the Statement of Comprehensive income, the Statement of financial position, 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. 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 the audit:

ISOLER LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ISOLER LTD
- 5 -
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 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 set out on page 3, 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 specific procedures for this engagement and the extent to which these are capable of detecting irregularities, including fraud are detailed below.

 

Identifying and assessing risks related to irregularities:

We assessed the susceptibility of the company’s financial statements to material misstatement and how fraud might occur, including through discussions with the directors, discussions within our audit team planning meeting, updating our record of internal controls and ensuring these controls operated as intended. We evaluated possible incentives and opportunities for fraudulent manipulation of the financial statements. We identified laws and regulations that are of significance in the context of the company by discussions with directors and updating our understanding of the sector in which the company operates.

ISOLER LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ISOLER LTD
- 6 -

Laws and regulations of direct significance in the context of the company include The Companies Act 2006, and UK Tax legislation.

 

Audit response to risks identified:

We considered the extent of compliance with these laws and regulations as part of our audit procedures on the related financial statement items including a review of financial statement disclosures. We reviewed the company’s records of breaches of laws and regulations, minutes of meetings and correspondence with relevant authorities to identify potential material misstatements arising. We discussed the company’s policies and procedures for compliance with laws and regulations with members of management responsible for compliance.

 

During the planning meeting with the audit team, the engagement partner drew attention to the key areas which might involve non-compliance with laws and regulations or fraud. We enquired of management whether they were aware of any instances of non-compliance with laws and regulations or knowledge of any actual, suspected or alleged fraud. We addressed the risk of fraud through management override of controls by testing the appropriateness of journal entries and identifying any significant transactions that were unusual or outside the normal course of business. We assessed whether judgements made in making accounting estimates gave rise to a possible indication of management bias. At the completion stage of the audit, the engagement partner’s review included ensuring that the team had approached their work with appropriate professional scepticism and thus the capacity to identify non-compliance with laws and regulations and fraud.

 

There are inherent limitations in the audit procedures described above 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 would become aware of it. Also, 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 or intentional misrepresentations, or through collusion.

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 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.

 

Jonathan Davis
Senior Statutory Auditor
For and on behalf of Saffery LLP
21 July 2025
Chartered Accountants
Statutory Auditor
10 Wellington Place
Leeds
LS1 4AP
ISOLER LTD
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
2025
2024
Notes
£
£
Turnover
3
10,587,233
7,552,514
Cost of sales
(5,981,423)
(4,353,228)
Gross profit
4,605,810
3,199,286
Administrative expenses
(3,040,289)
(2,264,057)
Operating profit
4
1,565,521
935,229
Interest payable and similar expenses
7
(14,238)
(2,223)
Profit before taxation
1,551,283
933,006
Tax on profit
8
(183,906)
(39,164)
Profit for the financial year
1,367,377
893,842

The income statement has been prepared on the basis that all operations are continuing operations.

ISOLER LTD
STATEMENT OF FINANCIAL POSITION
AS AT
31 MARCH 2025
31 March 2025
- 8 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
10
238,549
95,520
Current assets
Stocks
11
207,460
170,923
Debtors
12
5,519,991
3,986,972
Cash at bank and in hand
1,164,931
452,489
6,892,382
4,610,384
Creditors: amounts falling due within one year
14
(1,859,262)
(975,525)
Net current assets
5,033,120
3,634,859
Total assets less current liabilities
5,271,669
3,730,379
Creditors: amounts falling due after more than one year
15
(68,460)
(11,399)
Provisions for liabilities
Provisions
16
100,000
-
0
Deferred tax liability
17
34,177
17,325
(134,177)
(17,325)
Net assets
5,069,032
3,701,655
Capital and reserves
Called up share capital
19
300
300
Other reserves
37,856
37,856
Profit and loss reserves
5,030,876
3,663,499
Total equity
5,069,032
3,701,655
The financial statements were approved by the board of directors and authorised for issue on 21 July 2025 and are signed on its behalf by:
Mr J N Davis
Director
Company Registration No. 02766783
ISOLER LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
Share capital
Other reserves
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 April 2023
300
37,856
4,269,657
4,307,813
Year ended 31 March 2024:
Profit and total comprehensive income for the year
-
-
893,842
893,842
Dividends
9
-
-
(1,500,000)
(1,500,000)
Balance at 31 March 2024
300
37,856
3,663,499
3,701,655
Year ended 31 March 2025:
Profit and total comprehensive income for the year
-
-
1,367,377
1,367,377
Balance at 31 March 2025
300
37,856
5,030,876
5,069,032
ISOLER LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 10 -
1
Accounting policies
Company information

Isoler Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Unit 1 Belmont Industrial Estate, Durham, DH1 1TN.

1.1
Accounting convention

These financial statements have been prepared in accordance with “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 £1.

The financial statements have been prepared under the historical cost convention, modified to include 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 company's immediate parent undertaking is Northern Bear Construction Limited and the company's ultimate parent undertaking is Northern Bear PLC.

 

The results of Isoler Ltd are included in the consolidated financial statements of Northern Bear PLC. The registered office of Northern Bear PLC is A1 Grainger, Prestwick Park, Prestwick, Newcastle Upon Tyne, NE20 9SJ.

ISOLER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 11 -
1.2
Going concern

The company participates in the Group's centralised treasury arrangements and so shares banking arrangements with its parent and fellow subsidiaries.true

During the financial year the Group met its day to day working capital requirements through bank facilities with Virgin Money plc. These facilities were refinanced in October 2023 and at that point comprised a £3.5 million term loan, a £1.0 million revolving credit facility, and a £1.0 million bank overdraft. At 31 March 2025 the Group had cash and cash equivalents of £4.0 million, with nothing drawn on the overdraft or revolving credit facility, and £1.5 million outstanding on the term loan.

The overdraft facility is renewable annually and the current facility expires on 30 June 2026. The revolving credit facility was most recently renewed on 20 October 2023 and is committed to 20 October 2026. The term loan was drawn down on 23 October 2023 and is repayable in full in equal quarterly instalments by 30 September 2028.

 

The company's forecasts and projections, taking account of reasonably possible changes in trading performance, show that the company should have sufficient cash resources to meet its requirements for at least the next 12 months from the date of signing the financial statements. Accordingly, the adoption of the going concern basis in preparing the financial statements remains appropriate.

1.3
Turnover

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

 

Rendering of services

 

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:

 

 

Revenue from construction contracts is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated based on valuations by surveyors. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

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:

Leasehold land and buildings
30% reducing balance
Plant and equipment
15% reducing balance
Fixtures and fittings
15% reducing balance
Motor vehicles
25% reducing balance
ISOLER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 12 -

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.

 

Depreciation is charged to administrative expenses in the statement of comprehensive income.

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
Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Finished goods included labour and attributable overheads.

 

At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
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 statement of financial position 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.

ISOLER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 13 -
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.

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.

ISOLER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 14 -
Other financial liabilities

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 though 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.

1.9
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 income statement 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 income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.10
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.

ISOLER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 15 -
1.11
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.

1.12
Retirement benefits

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

1.13
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 statement of financial position 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.

1.14
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.

1.15

Contract balances

Amounts recoverable on contracts which are included in debtors are stated as the net sales value of the work done less amounts received as progress payments on account. Excess progress payments are included in creditors as deferred income. Cumulative costs incurred net of amounts transferred to cost of sales less provision for anticipated future losses on contracts are included as contract balances in stock.

When it is probable that total contract costs will exceed total contract revenue, the expected loss is recognised as an expense immediately.

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.

ISOLER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
2
Judgements and key sources of estimation uncertainty
(Continued)
- 16 -
Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Contract accounting

The company recognises revenue and profit on contracts in accordance with FRS 102 based on the stage of completion of the contract. This requires forecasts to be made on the outcome of the contract which requires estimation and judgement to be made on income and cost recognition on each contract. Variations during the course of contracts are taken into account but invariably are only finalised at completion of the contracts. This can lead to previous estimates being amended which may have an impact on the final profit or loss to be recognised on the contract.

Contract accounting impacts a number of balances and transactions in the financial statements including revenue, cost of sales, debtors and accruals and deferred income.

Trade debtors

Trade debtors are included at amortised cost less impairment at the year-end. Debtors include retention balances, some of which are due after more than one year at the balance sheet date. An estimate is made of recoverability of debts at the year-end and a provision made for any doubtful debts.

3
Turnover
2025
2024
£
£
Turnover analysed by class of business
Passive fire protection
10,587,233
7,552,514
2025
2024
£
£
Turnover analysed by geographical market
UK
10,587,233
7,552,514
4
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Depreciation of owned tangible fixed assets
65,930
29,908
Loss/(profit) on disposal of tangible fixed assets
7,050
(1,092)
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
14,175
13,500

There were no non-audit services provided by the auditor in the year.

ISOLER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 17 -
6
Employees

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

2025
2024
Number
Number
Operations
54
57
Administrative
21
19
Directors
3
3
Total
78
79

 

2025
2024
£
£
Wages and salaries
3,989,556
3,489,456
Social security costs
446,563
368,672
Pension costs
78,971
53,531
4,515,090
3,911,659
7
Interest payable and similar expenses
2025
2024
£
£
Interest on finance leases and hire purchase contracts
14,238
2,223
8
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
192,308
30,809
Adjustments in respect of prior periods
(25,254)
1,932
Total current tax
167,054
32,741
Deferred tax
Origination and reversal of timing differences
16,852
4,872
Adjustment in respect of prior periods
-
0
1,551
Total deferred tax
16,852
6,423
Total tax charge
183,906
39,164
ISOLER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
8
Taxation
(Continued)
- 18 -

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:

2025
2024
£
£
Profit before taxation
1,551,283
933,006
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
387,821
233,252
Tax effect of expenses that are not deductible in determining taxable profit
21,133
8,742
Adjustments in respect of prior years
(25,254)
47,507
Group relief
(199,942)
(251,838)
Deferred tax adjustments in respect of prior years
-
0
1,551
Fixed asset differences
148
(50)
Taxation charge for the year
183,906
39,164
9
Dividends
2025
2024
£
£
Interim paid
-
0
1,500,000
10
Tangible fixed assets
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 April 2024
10,262
42,281
57,578
78,254
188,375
Additions
12,663
-
0
92,763
124,286
229,712
Disposals
(10,262)
-
0
(22,528)
(15,608)
(48,398)
At 31 March 2025
12,663
42,281
127,813
186,932
369,689
Depreciation and impairment
At 1 April 2024
5,506
23,939
18,781
44,629
92,855
Depreciation charged in the year
3,535
2,752
21,965
37,678
65,930
Eliminated in respect of disposals
(6,931)
-
0
(7,768)
(12,946)
(27,645)
At 31 March 2025
2,110
26,691
32,978
69,361
131,140
Carrying amount
At 31 March 2025
10,553
15,590
94,835
117,571
238,549
At 31 March 2024
4,756
18,342
38,797
33,625
95,520
ISOLER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
10
Tangible fixed assets
(Continued)
- 19 -

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

2025
2024
£
£
Motor vehicles
117,571
34,085
11
Stocks
2025
2024
£
£
Raw materials and consumables
207,460
170,923
12
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
1,995,998
1,265,928
Other debtors
2,420
871
Prepayments and accrued income
106,683
97,195
2,105,101
1,363,994
2025
2024
Amounts falling due after more than one year:
£
£
Trade debtors
97,080
25,921
Amounts owed by group undertakings
3,317,810
2,597,057
3,414,890
2,622,978
Total debtors
5,519,991
3,986,972

Amounts owed by group undertakings are unsecured and interest free.

13
Finance lease obligations
2025
2024
Future minimum lease payments due under finance leases:
£
£
Within one year
26,628
19,623
In two to five years
68,460
11,399
95,088
31,022
ISOLER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
13
Finance lease obligations
(Continued)
- 20 -

The finance leases relate to motor vehicles. There are no contingent, rental, renewal or purchase option clauses. Finance lease obligations are secured against the assets to which they relate.

14
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Obligations under finance leases
13
26,628
19,623
Trade creditors
555,272
468,499
Amounts owed to group undertakings
400
400
Corporation tax
192,308
30,779
Other taxation and social security
367,149
119,804
Other creditors
5,945
3,229
Accruals and deferred income
711,560
333,191
1,859,262
975,525

Amounts owed to group undertakings are unsecured, interest free and repayable on demand.

Obligations under finance leases are secured as detailed in note 13.

15
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Obligations under finance leases
13
68,460
11,399

Obligations under finance leases are secured as detailed in note 13.

16
Provisions for liabilities
2025
2024
£
£
Contract provision
100,000
-
Movements on provisions:
Contract provision
£
Additional provisions in the year
100,000
ISOLER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 21 -
17
Deferred taxation

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

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
34,192
17,517
Other timing differences
(15)
(192)
34,177
17,325
2025
Movements in the year:
£
Liability at 1 April 2024
17,325
Charge to profit or loss
16,852
Liability at 31 March 2025
34,177
18
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
78,971
53,531

Contributions totalling £5,765 (2024 - £3,078) were payable to the fund at the year end and are included within other creditors.

19
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
300
300
300
300

The company has one class of ordinary shares (2024 - 1); each share carries one voting right per share but no fixed right to fixed income.

20
Other reserves
2025
2024
£
£
At the beginning and end of the year
37,856
37,856
ISOLER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
20
Other reserves
(Continued)
- 22 -

Profit and loss reserves

 

This reserve represents the cumulative profits and losses of the company.

 

Other reserves

 

This reserve represents the capital contribution reserve. The holder of the debenture holds fixed and floating charges over Isoler Ltd and all property and present and future assets.

21
Financial commitments, guarantees and contingent liabilities

The company, together with fellow subsidiary companies and the ultimate parent undertaking, has entered into a composite banking arrangement to secure group interest and banking facilities. As part of this arrangement a cross guarantee was given to the bank by the company.

 

Group borrowings secured but unprovided in these financial statements amount to £1,450,000 (2024 - £3,150,000).

 

The company acts as a guarantor for its ultimate parent, Northern Bear PLC. Northern Bear Construction Limited hold fixed and floating charges over all land, intellectual property and undertakings owned by the company at any time.

22
Operating lease commitments

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:

2025
2024
£
£
Within one year
88,488
61,488
Between two and five years
50,459
64,842
138,947
126,330
23
Related party transactions

The company has taken advantage of the exemption available under FRS 102 section 33 'Related Party Disclosures' not to disclose related party transactions entered into with wholly owned members of the group headed by Northern Bear PLC.

 

Details of outstanding balances are included within notes 12 and 14.

24
Ultimate controlling party

The company's immediate parent undertaking is Northern Bear Construction Limited and the company's ultimate parent undertaking is Northern Bear PLC.

 

The results of Isoler Ltd are included in the consolidated financial statements of Northern Bear PLC. The registered office of Northern Bear PLC is A1 Grainger, Prestwick Park, Prestwick, Newcastle Upon Tyne, NE20 9SJ.

ISOLER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 23 -
25
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
436,754
350,681
Company pension contributions to defined contribution schemes
13,617
1,782
450,371
352,463
Remuneration disclosed above include the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
209,841
143,487

During the year retirement benefits were accruing to 2 directors (2024 - 2) in respect of defined contribution pension schemes.

2025-03-312024-04-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.100Mr J GilstinMr S M RobertsMr J G WatsonMr J P DaviesMr P P WatkinsMr T E HayesMr J N DavisMs W A Edgell027667832024-04-012025-03-3102766783bus:Director12024-04-012025-03-3102766783bus:Director22024-04-012025-03-3102766783bus:Director32024-04-012025-03-3102766783bus:Director42024-04-012025-03-3102766783bus:Director52024-04-012025-03-3102766783bus:Director72024-04-012025-03-3102766783bus:CompanySecretary12024-04-012025-03-3102766783bus:Director62024-04-012025-03-3102766783bus:RegisteredOffice2024-04-012025-03-31027667832025-03-31027667832023-04-012024-03-3102766783core:RetainedEarningsAccumulatedLosses2023-04-012024-03-3102766783core:RetainedEarningsAccumulatedLosses2024-04-012025-03-31027667832024-03-3102766783core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-03-3102766783core:PlantMachinery2025-03-3102766783core:FurnitureFittings2025-03-3102766783core:MotorVehicles2025-03-3102766783core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-03-3102766783core:PlantMachinery2024-03-3102766783core:FurnitureFittings2024-03-3102766783core:MotorVehicles2024-03-3102766783core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3102766783core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3102766783core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-3102766783core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-3102766783core:CurrentFinancialInstruments2025-03-3102766783core:CurrentFinancialInstruments2024-03-3102766783core:ShareCapital2025-03-3102766783core:ShareCapital2024-03-3102766783core:OtherMiscellaneousReserve2025-03-3102766783core:OtherMiscellaneousReserve2024-03-3102766783core:RetainedEarningsAccumulatedLosses2025-03-3102766783core:RetainedEarningsAccumulatedLosses2024-03-3102766783core:ShareCapital2023-03-3102766783core:RetainedEarningsAccumulatedLosses2023-03-3102766783core:ShareCapitalOrdinaryShareClass12025-03-3102766783core:ShareCapitalOrdinaryShareClass12024-03-3102766783core:LandBuildingscore:LongLeaseholdAssets2024-04-012025-03-3102766783core:PlantMachinery2024-04-012025-03-3102766783core:FurnitureFittings2024-04-012025-03-3102766783core:MotorVehicles2024-04-012025-03-3102766783core:UKTax2024-04-012025-03-3102766783core:UKTax2023-04-012024-03-310276678312024-04-012025-03-310276678312023-04-012024-03-3102766783core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-03-3102766783core:PlantMachinery2024-03-3102766783core:FurnitureFittings2024-03-3102766783core:MotorVehicles2024-03-31027667832024-03-3102766783core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-04-012025-03-3102766783core:Non-currentFinancialInstruments2025-03-3102766783core:Non-currentFinancialInstruments2024-03-3102766783core:AfterOneYear2025-03-3102766783core:AfterOneYear2024-03-3102766783core:WithinOneYear2025-03-3102766783core:WithinOneYear2024-03-3102766783core:BetweenTwoFiveYears2025-03-3102766783core:BetweenTwoFiveYears2024-03-3102766783bus:OrdinaryShareClass12024-04-012025-03-3102766783bus:OrdinaryShareClass12025-03-3102766783bus:OrdinaryShareClass12024-03-3102766783bus:PrivateLimitedCompanyLtd2024-04-012025-03-3102766783bus:FRS1022024-04-012025-03-3102766783bus:Audited2024-04-012025-03-3102766783bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP