Silverfin false false 31/07/2025 01/08/2024 31/07/2025 P Ash 18/02/1999 T Smeaton 18/02/1999 09 January 2026 no description of principal activity 03594872 2025-07-31 03594872 bus:Director1 2025-07-31 03594872 bus:Director2 2025-07-31 03594872 2024-07-31 03594872 core:CurrentFinancialInstruments 2025-07-31 03594872 core:CurrentFinancialInstruments 2024-07-31 03594872 core:ShareCapital 2025-07-31 03594872 core:ShareCapital 2024-07-31 03594872 core:RetainedEarningsAccumulatedLosses 2025-07-31 03594872 core:RetainedEarningsAccumulatedLosses 2024-07-31 03594872 core:Vehicles 2024-07-31 03594872 core:FurnitureFittings 2024-07-31 03594872 core:ComputerEquipment 2024-07-31 03594872 core:Vehicles 2025-07-31 03594872 core:FurnitureFittings 2025-07-31 03594872 core:ComputerEquipment 2025-07-31 03594872 bus:OrdinaryShareClass1 2025-07-31 03594872 bus:OrdinaryShareClass2 2025-07-31 03594872 bus:OrdinaryShareClass3 2025-07-31 03594872 bus:OrdinaryShareClass4 2025-07-31 03594872 2024-08-01 2025-07-31 03594872 bus:FilletedAccounts 2024-08-01 2025-07-31 03594872 bus:SmallEntities 2024-08-01 2025-07-31 03594872 bus:AuditExemptWithAccountantsReport 2024-08-01 2025-07-31 03594872 bus:PrivateLimitedCompanyLtd 2024-08-01 2025-07-31 03594872 bus:Director1 2024-08-01 2025-07-31 03594872 bus:Director2 2024-08-01 2025-07-31 03594872 core:Vehicles core:TopRangeValue 2024-08-01 2025-07-31 03594872 core:FurnitureFittings core:TopRangeValue 2024-08-01 2025-07-31 03594872 core:ComputerEquipment core:TopRangeValue 2024-08-01 2025-07-31 03594872 2023-08-01 2024-07-31 03594872 core:Vehicles 2024-08-01 2025-07-31 03594872 core:FurnitureFittings 2024-08-01 2025-07-31 03594872 core:ComputerEquipment 2024-08-01 2025-07-31 03594872 core:CurrentFinancialInstruments 2024-08-01 2025-07-31 03594872 bus:OrdinaryShareClass1 2024-08-01 2025-07-31 03594872 bus:OrdinaryShareClass1 2023-08-01 2024-07-31 03594872 bus:OrdinaryShareClass2 2024-08-01 2025-07-31 03594872 bus:OrdinaryShareClass2 2023-08-01 2024-07-31 03594872 bus:OrdinaryShareClass3 2024-08-01 2025-07-31 03594872 bus:OrdinaryShareClass3 2023-08-01 2024-07-31 03594872 bus:OrdinaryShareClass4 2024-08-01 2025-07-31 03594872 bus:OrdinaryShareClass4 2023-08-01 2024-07-31 iso4217:GBP xbrli:pure xbrli:shares

Company No: 03594872 (England and Wales)

# ISIS INTEGRATION LIMITED

### Unaudited Financial Statements
For the financial year ended 31 July 2025
Pages for filing with the registrar

ISIS INTEGRATION LIMITED

## Unaudited Financial Statements

For the financial year ended 31 July 2025

Contents

ISIS INTEGRATION LIMITED

## COMPANY INFORMATION

For the financial year ended 31 July 2025
ISIS INTEGRATION LIMITED

## COMPANY INFORMATION (continued)

For the financial year ended 31 July 2025

Directors | P Ash
| T Smeaton

Secretary | T Smeaton

Registered office | 9 Donnington Park
| 85 Birdham Road
| Chichester
| PO20 7AJ
| United Kingdom

Company number | 03594872 (England and Wales)

Accountant | Kreston Reeves LLP
| 9 Donnington Park
| 85 Birdham Road
| Chichester
| West Sussex
| PO20 7AJ

## ACCOUNTANTS' REPORT TO THE BOARD OF DIRECTORS ON THE PREPARATION OF
THE UNAUDITED STATUTORY FINANCIAL STATEMENTS OF ISIS INTEGRATION LIMITED

For the financial year ended 31 July 2025

## ACCOUNTANTS' REPORT TO THE BOARD OF DIRECTORS ON THE PREPARATION OF
THE UNAUDITED STATUTORY FINANCIAL STATEMENTS OF ISIS INTEGRATION LIMITED (continued)

For the financial year ended 31 July 2025

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Isis Integration Limited for the financial year ended 31 July 2025 which comprise the Profit and Loss Account, the Balance Sheet and the related notes from the Company’s accounting records and from information and explanations you have given us.
As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at www.icaew.com/regulation.
It is your duty to ensure that Isis Integration Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of Isis Integration Limited. You consider that Isis Integration Limited is exempt from the statutory audit requirement for the financial year.
We have not been instructed to carry out an audit or a review of the financial statements of Isis Integration Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.

This report is made solely to the Board of Directors of Isis Integration Limited, as a body, in accordance with the terms of our engagement letter dated 20 November 2024. Our work has been undertaken solely to prepare for your approval the financial statements of Isis Integration Limited and state those matters that we have agreed to state to the Board of Directors of Isis Integration Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Isis Integration Limited and its Board of Directors as a body for our work or for this report.

Kreston Reeves LLP

9 Donnington Park
85 Birdham Road
Chichester
West Sussex
PO20 7AJ

13 January 2026

ISIS INTEGRATION LIMITED

## BALANCE SHEET

As at 31 July 2025
ISIS INTEGRATION LIMITED

## BALANCE SHEET (continued)

As at 31 July 2025

| Note | 2025 |  | 2024
|  | £ |  | £
Fixed assets |  |  |  |
Tangible assets | 3 | 85,836 |  | 101,027
|  | 85,836 |  | 101,027
Current assets |  |  |  |
Stocks | 4 | 6,664 |  | 8,392
Debtors | 5 | 249,036 |  | 186,274
Cash at bank and in hand |  | 66,480 |  | 171,054
|  | 322,180 |  | 365,720
Creditors: amounts falling due within one year | 6 | ( 275,286) |  | ( 321,820)
Net current assets |  | 46,894 |  | 43,900
Total assets less current liabilities |  | 132,730 |  | 144,927
Provision for liabilities |  | ( 21,411) |  | ( 25,209)
Net assets |  | 111,319 |  | 119,718
Capital and reserves |  |  |  |
Called-up share capital | 7 | 200 |  | 200
Profit and loss account |  | 111,119 |  | 119,518
Total shareholders' funds |  | 111,319 |  | 119,718

For the financial year ending 31 July 2025 the Company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

- The members have not required the Company to obtain an audit of its financial statements for the financial year in accordance with section 476;
- The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements; and
- These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime and a copy of the Statement of Income and Retained Earnings has not been delivered.

The financial statements of Isis Integration Limited (registered number: 03594872) were approved and authorised for issue by the Board of Directors on 09 January 2026. They were signed on its behalf by:

T Smeaton Director |

ISIS INTEGRATION LIMITED

## NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 July 2025
ISIS INTEGRATION LIMITED

## NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 July 2025

##### 1. Accounting policies

The principal accounting policies are summarised below. They have all been applied consistently throughout the financial year and to the preceding financial year, unless otherwise stated.

##### General information and basis of accounting

Isis Integration Limited (the Company) is a private company, limited by shares, incorporated in the United Kingdom under the Companies Act 2006 and is registered in England and Wales. The address of the Company's registered office is 9 Donnington Park, 85 Birdham Road, Chichester, PO20 7AJ, United Kingdom.
The financial statements have been prepared under the historical cost convention, modified to include certain items at fair value, and in accordance with Section 1A of Financial Reporting Standard 102 (FRS 102) ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’ issued by the Financial Reporting Council and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime.
The financial statements are presented in pounds sterling which is the functional currency of the Company and rounded to the nearest £.

##### Foreign currency

Transactions in foreign currencies are recorded at the rate of exchange at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies at the Balance Sheet date are reported at the rates of exchange prevailing at that date.
Exchange differences are recognised in the Statement of Income and Retained Earnings in the period in which they arise except for exchange differences arising on gains or losses on non-monetary items which are recognised in the Statement of Comprehensive Income.

##### Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
Turnover is recognised when the significant risks and rewards are considered to have been transferred to the customer.

##### Interest income

Interest income is recognised when it is probable that the economic benefits will flow to the Company and the amount of revenue can be measured reliably. Interest income is accrued on a time basis, by reference to the principal outstanding at the effective interest rate applicable, which is the rate that exactly discounts estimated future cash receipts through the expected life of the financial asset to that asset's net carrying amount on initial recognition.

##### Employee benefits

Defined contribution schemes
The Company operates a defined contribution scheme. The amount charged to the Statement of Income and Retained Earnings in respect of pension costs and other post-retirement benefits is the contributions payable in the financial year. Differences between contributions payable in the financial year and contributions actually paid are included as either accruals or prepayments in the Balance Sheet.

##### Finance costs

Finance costs are charged to the Statement of Income and Retained Earnings over the term of the debt using the effective interest method so the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

##### Taxation

Current tax
Current tax is provided at amounts expected to be paid (or recoverable) using the tax rates and laws that have been enacted or substantively enacted at the Balance Sheet date.
Deferred tax
Deferred tax arises as a result of including items of income and expenditure in taxation computations in periods different from those in which they are included in the Company's financial statements. Deferred tax is provided in full on timing differences which result in an obligation to pay more or less tax at a future date, at the average tax rates that are expected to apply when the timing differences reverse, based on current tax rates and laws. Deferred tax assets and liabilities are not discounted.
The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

##### Tangible fixed assets

Tangible fixed assets are stated at cost or valuation, net of depreciation and any provision for impairment. Depreciation is provided on all tangible fixed assets, other than investment property and freehold land, at rates calculated to write off the cost or valuation, less estimated residual value, of each asset on a straight-line or reducing balance basis over its expected useful life, as follows:

Vehicles | 5 years straight line
Fixtures and fittings | 4 years straight line
Computer equipment | 3 years straight line

Residual value represents the estimated amount which would currently be obtained from disposal of an asset, after deducting estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life.
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.

##### Leases

The Company as lessee
Assets held under finance leases, hire purchase contracts and other similar arrangements, which confer rights and obligations similar to those attached to owned assets, are capitalised as tangible fixed assets at the fair value of the leased asset (or, if lower, the present value of the minimum lease payments as determined at the inception of the lease) and are depreciated over the shorter of the lease terms and their useful lives. The capital elements of future lease obligations are recorded as liabilities, while the interest elements are charged to the Statement of Income and Retained Earnings over the period of the leases to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals under operating leases are charged on a straight-line basis over the lease term, even if the payments are not made on such a basis. Benefits received and receivable as an incentive to sign an operating lease are similarly spread on a straight-line basis over the lease term.

##### Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to sell, which is equivalent to the net realisable value. Cost includes materials, direct labour and an attributable proportion of manufacturing overheads based on normal levels of activity. Cost is calculated using the FIFO (first-in, first-out) method. Provision is made for obsolete, slow-moving or defective items where appropriate.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

##### Trade and other debtors

Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method less impairment losses for bad and doubtful debts, except where the effect of discounting would be immaterial. In such cases the receivables are stated at cost less impairment losses for bad and doubtful debts.

##### 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 creditors: amounts falling due within one year.

##### Trade and other creditors

Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest rate method, unless the effect of discounting would be immaterial, in which case they are stated at cost.

##### Financial instruments

Financial assets and financial liabilities are recognised when the Company becomes a party to the contractual provisions of the instrument.
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.
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.

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.

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.

##### Provisions

Provisions are recognised when the Company has a present obligation (legal or constructive) 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 Balance Sheet date, taking into account the risks and uncertainties surrounding the obligation. Where a provision is measured using the cash flows estimated to settle the present obligation, its carrying amount is the present value of those cash flows (when the effect of the time value of money is material).
When some or all of the economic benefits required to settle a provision are expected to be recovered from a third party, a receivable is recognised as an asset if it is virtually certain that reimbursement will be received and the amount of the receivable can be measured reliably.

##### Dividends

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

#### 2. Employees

| 2025 |  | 2024
| Number |  | Number
Monthly average number of persons employed by the Company during the year, including directors | 3 |  | 3

#### 3. Tangible assets

| Vehicles |  | Fixtures and fittings |  | Computer equipment |  | Total
| £ |  | £ |  | £ |  | £
Cost |  |  |  |  |  |  |
At 01 August 2024 | 140,402 |  | 11,051 |  | 36,520 |  | 187,973
Additions | 0 |  | 0 |  | 1,499 |  | 1,499
Disposals | 0 |  | 0 |  | ( 11,908) |  | ( 11,908)
At 31 July 2025 | 140,402 |  | 11,051 |  | 26,111 |  | 177,564
Accumulated depreciation |  |  |  |  |  |  |
At 01 August 2024 | 43,278 |  | 10,864 |  | 32,804 |  | 86,946
Charge for the financial year | 13,680 |  | 149 |  | 2,861 |  | 16,690
Disposals | 0 |  | 0 |  | ( 11,908) |  | ( 11,908)
At 31 July 2025 | 56,958 |  | 11,013 |  | 23,757 |  | 91,728
Net book value |  |  |  |  |  |  |
At 31 July 2025 | 83,444 |  | 38 |  | 2,354 |  | 85,836
At 31 July 2024 | 97,124 |  | 187 |  | 3,716 |  | 101,027

#### 4. Stocks

| 2025 |  | 2024
| £ |  | £
Stocks | 6,664 |  | 8,392

#### 5. Debtors

| 2025 |  | 2024
| £ |  | £
Trade debtors | 246,918 |  | 184,841
Other debtors | 2,118 |  | 1,433
| 249,036 |  | 186,274

#### 6. Creditors: amounts falling due within one year

| 2025 |  | 2024
| £ |  | £
Trade creditors | 81,670 |  | 127,731
Taxation and social security | 50,991 |  | 21,451
Obligations under finance leases and hire purchase contracts | 0 |  | 26,792
Other creditors | 142,625 |  | 145,846
| 275,286 |  | 321,820

Details of security provided:
The finance leases and hire purchase contracts above are secured over the respective assets and are denominated in £ at various interest rates.

#### 7. Called-up share capital

| 2025 |  | 2024
| £ |  | £
Allotted, called-up and fully-paid |  |  |
51 A ordinary shares of £ 1.00 each | 51 |  | 51
51 B ordinary shares of £ 1.00 each | 51 |  | 51
49 C ordinary shares of £ 1.00 each | 49 |  | 49
49 D ordinary shares of £ 1.00 each | 49 |  | 49
| 200 |  | 200