IRIS Accounts Production v25.2.0.378 NI044495 Board of Directors Board of Directors 1.5.24 30.4.25 30.4.25 false true false false false true false Ordinary 1.00000 iso4217:GBP iso4217:USD iso4217:EUR xbrli:shares xbrli:pure utr:tonnes utr:kWh NI044495 2024-04-30 NI044495 2025-04-30 NI044495 2024-05-01 2025-04-30 NI044495 2023-04-30 NI044495 2023-05-01 2024-04-30 NI044495 2024-04-30 NI044495 ns15:NorthernIreland 2024-05-01 2025-04-30 NI044495 ns14:PoundSterling 2024-05-01 2025-04-30 NI044495 ns10:Director1 2024-05-01 2025-04-30 NI044495 ns10:Director2 2024-05-01 2025-04-30 NI044495 ns10:PrivateLimitedCompanyLtd 2024-05-01 2025-04-30 NI044495 ns10:SmallEntities 2024-05-01 2025-04-30 NI044495 ns10:AuditExempt-NoAccountantsReport 2024-05-01 2025-04-30 NI044495 ns10:SmallCompaniesRegimeForDirectorsReport 2024-05-01 2025-04-30 NI044495 ns10:SmallCompaniesRegimeForAccounts 2024-05-01 2025-04-30 NI044495 ns10:FullAccounts 2024-05-01 2025-04-30 NI044495 1 2024-05-01 2025-04-30 NI044495 ns10:OrdinaryShareClass1 2024-05-01 2025-04-30 NI044495 ns10:RegisteredOffice 2024-05-01 2025-04-30 NI044495 ns5:CurrentFinancialInstruments 2025-04-30 NI044495 ns5:CurrentFinancialInstruments 2024-04-30 NI044495 ns5:Non-currentFinancialInstruments 2025-04-30 NI044495 ns5:Non-currentFinancialInstruments 2024-04-30 NI044495 ns5:ShareCapital 2025-04-30 NI044495 ns5:ShareCapital 2024-04-30 NI044495 ns5:RetainedEarningsAccumulatedLosses 2025-04-30 NI044495 ns5:RetainedEarningsAccumulatedLosses 2024-04-30 NI044495 ns5:NetGoodwill 2024-05-01 2025-04-30 NI044495 ns5:IntangibleAssetsOtherThanGoodwill 2024-05-01 2025-04-30 NI044495 ns5:NetGoodwill 2024-04-30 NI044495 ns5:NetGoodwill 2025-04-30 NI044495 ns5:NetGoodwill 2024-04-30 NI044495 ns5:ShortLeaseholdAssets ns5:LandBuildings 2024-04-30 NI044495 ns5:PlantMachinery 2024-04-30 NI044495 ns5:FurnitureFittings 2024-04-30 NI044495 ns5:MotorVehicles 2024-04-30 NI044495 ns5:ShortLeaseholdAssets ns5:LandBuildings 2024-05-01 2025-04-30 NI044495 ns5:PlantMachinery 2024-05-01 2025-04-30 NI044495 ns5:FurnitureFittings 2024-05-01 2025-04-30 NI044495 ns5:MotorVehicles 2024-05-01 2025-04-30 NI044495 ns5:ShortLeaseholdAssets ns5:LandBuildings 2025-04-30 NI044495 ns5:PlantMachinery 2025-04-30 NI044495 ns5:FurnitureFittings 2025-04-30 NI044495 ns5:MotorVehicles 2025-04-30 NI044495 ns5:ShortLeaseholdAssets ns5:LandBuildings 2024-04-30 NI044495 ns5:PlantMachinery 2024-04-30 NI044495 ns5:FurnitureFittings 2024-04-30 NI044495 ns5:MotorVehicles 2024-04-30 NI044495 ns5:WithinOneYear ns5:CurrentFinancialInstruments 2025-04-30 NI044495 ns5:WithinOneYear ns5:CurrentFinancialInstruments 2024-04-30 NI044495 ns10:OrdinaryShareClass1 2025-04-30

REGISTERED NUMBER: NI044495 (Northern Ireland)

SETANTA LTD

Unaudited Financial Statements for the Year Ended 30 April 2025

SETANTA LTD (REGISTERED NUMBER: NI044495)

Contents of the Financial Statements

FOR THE YEAR ENDED 30 APRIL 2025

Page |

| Company Information | 1 |

| Statement of Financial Position | 2 |

| Notes to the Financial Statements | 4 |

SETANTA LTD

Company Information

FOR THE YEAR ENDED 30 APRIL 2025

| DIRECTORS: | Mark Gribbin

| Niall Gribbin

| REGISTERED OFFICE: | Ronan Valley Business Park

| 58-60 Ballyronan Road

| Magherafelt

| Co. Derry

| BT45 6EW

| REGISTERED NUMBER: | NI044495 (Northern Ireland)

| ACCOUNTANTS: | Cooper Parry Advisory Limited

| 36-38 Northland Row

| Dungannon

| Co. Tyrone

| BT71 6AP

SETANTA LTD (REGISTERED NUMBER: NI044495)

Statement of Financial Position

30 APRIL 2025

2025 | 2024 |

| Notes | £ | £

NON-CURRENT ASSETS

Intangible assets | 5 | - |  | - |  |

Property, plant and equipment | 6 | 71,204 |  | 33,020 |  |

71,204 |  | 33,020 |  |

CURRENT ASSETS

Inventories | 686,850 |  | 818,894 |  |

Receivables | 7 | 231,681 |  | 89,354 |  |

Cash at bank | 191,179 |  | 70,527 |  |

1,109,710 |  | 978,775 |  |

PAYABLES

Amounts falling due within one year | 8 | (446,799 | ) | (307,678 | ) |

NET CURRENT ASSETS | 662,911 |  | 671,097 |  |

TOTAL ASSETS LESS CURRENT LIABILITIES | 734,115 |  | 704,117 |  |

PAYABLES

Amounts falling due after more than one year | 9 | (61,335 | ) | - |  |

PROVISIONS FOR LIABILITIES | (7,869 | ) | (7,869 | ) |

NET ASSETS | 664,911 |  | 696,248 |  |

CAPITAL AND RESERVES

Called up share capital | 10 | 10,000 |  | 10,000 |  |

Retained earnings | 654,911 |  | 686,248 |  |

SHAREHOLDERS' FUNDS | 664,911 |  | 696,248 |  |

The Company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 30 April 2025.

The members have not required the Company to obtain an audit of its financial statements for the year ended 30 April 2025 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:

(a) | ensuring that the Company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and

(b) | preparing financial statements which give a true and fair view of the state of affairs of the Company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the Company.

SETANTA LTD (REGISTERED NUMBER: NI044495)

Statement of Financial Position - continued

30 APRIL 2025

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

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 23 September 2025 and were signed on its behalf by:

Mark Gribbin - Director

Niall Gribbin - Director

SETANTA LTD (REGISTERED NUMBER: NI044495)

Notes to the Financial Statements

FOR THE YEAR ENDED 30 APRIL 2025

1. | STATUTORY INFORMATION

| Setanta Ltd is a private company, limited by shares , registered in Northern Ireland. The company's registered number and registered office address can be found on the Company Information page.

2. | STATEMENT OF COMPLIANCE

| These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006.

3. | ACCOUNTING POLICIES

| Basis of preparing the financial statements

| The Financial Statements are prepared under the historical cost convention modified when necessary to include the revaluation of certain fixed assets.

| The accounting policies detailed below have been applied consistently throughout the year.

| Revenue

| Revenue is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

| Goodwill

| Goodwill, being the amount paid in connection with the acquisition of a business in 0, is being amortised evenly over its estimated useful life of nil years.

| Intangible assets

| Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

| Property, plant and equipment

| Property, plant and equipment are stated at cost or at valuation, less accumulated depreciation. Cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

| The charge to depreciation is calculated to write off the original cost or valuation of property, plant and equipment, less their estimated residual value, over their expected useful lives as follows:

| Plant & machinery |  | - 20% straight line |  |

| Fixtures & fittings |  | - 20% straight line |  |

| Motor vehicles |  | - 25% straight line |  |

| The carrying values of property, plant and equipment are reviewed annually for impairment in periods if events or changes in circumstances indicate the carrying value may not be recoverable.

| Inventories

| Inventories and Work in Progress are valued at the lower of cost and net realisable value. Cost in respect of finished goods represents direct materials, direct labour and a proportion of appropriate overheads. Net realisable value is the price at which inventory can be realised in the normal course of business. Provision is made where necessary for obsolete, slow moving and defective inventory.

| Work in Progress is valued on the basis of direct costs plus attributable overheads based on normal activity. Provisions are made for any foreseeable losses where appropriate. No element of profit is included in the valuation of Work in Progress.

| Taxation

| Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

| Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date.

SETANTA LTD (REGISTERED NUMBER: NI044495)

Notes to the Financial Statements - continued

FOR THE YEAR ENDED 30 APRIL 2025

3. | ACCOUNTING POLICIES - continued

| Deferred tax

| Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position date.

| Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

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

| Hire purchase and leasing commitments

| Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

| 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 profit or loss in the period to which they relate.

| Cash flow statement

| The company has availed of the exemption in FRS 102 Section 1A from the requirement to prepare a Statement of Cash Flows because it is classified as a small company.

| Cash and cash equivalents

| Cash and cash equivalents includes cash in hand and deposits held at call with banks and bank overdrafts. Bank overdrafts are shown within current liabilities.

| Finance costs

| Finance costs are charged to the Income Statement over the term of the debt.

| Share capital

| Ordinary Shares are classified as equity. Incremental costs directly attributable to the issue of new ordinary shares are shown in equity as a deduction, net of tax, from the proceeds.

4. | EMPLOYEES AND DIRECTORS

| The average number of employees during the year was 16 (2024 - 16 ) .

5. | INTANGIBLE FIXED ASSETS

Goodwill |

| £

| COST

| At 1 May 2024

| and 30 April 2025 | 14,922 |  |

| AMORTISATION

| At 1 May 2024

| and 30 April 2025 | 14,922 |  |

| NET BOOK VALUE

| At 30 April 2025 | - |  |

| At 30 April 2024 | - |  |

SETANTA LTD (REGISTERED NUMBER: NI044495)

Notes to the Financial Statements - continued

FOR THE YEAR ENDED 30 APRIL 2025

6. | PROPERTY, PLANT AND EQUIPMENT

Fixtures |  |

Short | Plant and | and | Motor |  |

leasehold | machinery | fittings | vehicles | Totals |

| £ | £ | £ | £ | £

| COST OR VALUATION

| At 1 May 2024 | - |  | 357,603 |  | 28,573 |  | 113,333 |  | 499,509 |  |

| Additions | 1,068 |  | 17,698 |  | 1,164 |  | 87,000 |  | 106,930 |  |

| Revaluations | - |  | (22,065 | ) | - |  | - |  | (22,065 | ) |

| At 30 April 2025 | 1,068 |  | 353,236 |  | 29,737 |  | 200,333 |  | 584,374 |  |

| DEPRECIATION

| At 1 May 2024 | - |  | 336,427 |  | 21,109 |  | 108,953 |  | 466,489 |  |

| Charge for year | - |  | 9,453 |  | 5,856 |  | 31,372 |  | 46,681 |  |

| At 30 April 2025 | - |  | 345,880 |  | 26,965 |  | 140,325 |  | 513,170 |  |

| NET BOOK VALUE

| At 30 April 2025 | 1,068 |  | 7,356 |  | 2,772 |  | 60,008 |  | 71,204 |  |

| At 30 April 2024 | - |  | 21,176 |  | 7,464 |  | 4,380 |  | 33,020 |  |

| Cost or valuation at 30 April 2025 is represented by:

Fixtures |  |

Short | Plant and | and | Motor |  |

leasehold | machinery | fittings | vehicles | Totals |

| £ | £ | £ | £ | £

| Valuation in 2025 | 1,068 |  | 353,236 |  | 29,737 |  | 200,333 |  | 584,374 |  |

7. | RECEIVABLES

2025 | 2024 |

| £ | £

| Trade receivables | 58,149 |  | 40,178 |  |

| Amounts owed by group undertakings | 169,873 |  | - |  |

| Other receivables | 3,659 |  | 49,176 |  |

231,681 |  | 89,354 |  |

8. | PAYABLES: AMOUNTS FALLING DUE WITHIN ONE YEAR |

2025 | 2024 |

| £ | £

| Hire purchase contracts | 15,660 |  | 2,507 |  |

| Trade payables | 176,637 |  | 223,079 |  |

| Amounts owed to group undertakings | 222,442 |  | 58,278 |  |

| Taxation and social security | 10,236 |  | 1,544 |  |

| Other payables | 21,824 |  | 22,270 |  |

446,799 |  | 307,678 |  |

9. | PAYABLES: AMOUNTS FALLING DUE AFTER ONE YEAR |

2025 | 2024 |

| £ | £

| Hire purchase contracts | 61,335 |  | - |  |

SETANTA LTD (REGISTERED NUMBER: NI044495)

Notes to the Financial Statements - continued

FOR THE YEAR ENDED 30 APRIL 2025

10. | CALLED UP SHARE CAPITAL

| Allotted, issued and fully paid:

| Number: | Class: | Nominal | 2025 | 2024 |

value: |  | £ | £

| 10,000 | Ordinary | 1 | 10,000 |  | 10,000 |  |

11. | RELATED PARTY DISCLOSURES

| The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.