Company registration number SC183018 (Scotland)
STATS (UK) LTD.
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
STATS (UK) LTD.
COMPANY INFORMATION
Directors
Leigh Howarth
Toshiyuki Tezuka
Stephen Rawlinson
Naota Komaki
Kitaro Saito
Secretary
Aberdein Considine Secretarial Services Limited
Company number
SC183018
Registered office
1st Floor, Blenheim House
Fountainhall Road
Aberdeen
Scotland
AB15 4DT
Auditor
Deloitte LLP
2 New Street Square
London
EC4A 3BZ
Bankers
Santander UK PLC
301 St. Vincent Street
Glasgow
G2 5HN
STATS (UK) LTD.
CONTENTS
Page
Strategic report
1 - 5
Directors' report
6 - 9
Directors' responsibilities statement
10
Independent auditor's report
11 - 13
Consolidated income statement
14
Consolidated statement of comprehensive income
15
Consolidated statement of financial position
16 - 17
Company statement of financial position
18 - 19
Consolidated statement of changes in equity
20
Company statement of changes in equity
21
Consolidated statement of cash flows
22 - 23
Notes to the consolidated financial statements
24 - 54
STATS (UK) LTD.
STRATEGIC REPORT
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 1 -
The directors present the strategic report for the 15-month period ended 31 March 2025.
Principal activities
The Group’s principal activity is the provision of pressurised pipeline isolation, hot tapping and plugging services to the international energy industry.
Review of the business
The Group achieved significant financial growth for the 15 months ended 31 March 2025 compared to the previous reporting period ended 31 December 2023, driven by strong demand, particularly in the Middle East and North America, and an extended reporting period.
Key financial highlights include:
Turnover: increased to £106.3m (2023: £74.7m).
EBITDA: increased to £14.2m (2023: £9.9m).
Profit after tax: increased to £3.7m (2023: £1.8m).
Net cash inflow from operating activities: increased to £7.6m (2023: £4.1m).
Capital expenditure: increased to £13.3m (2023: £6m), reflecting strategic investments.
Gross margin: increased from £24.1m to £35.0m due to improved project mix, volume, and operational efficiencies, despite input cost pressures.
EBITDA comprises the operating profit of £8.6m (2023: £5.4m), adding back depreciation of £5.5m (2023: £4.4m) and amortisation of £0.1m (2023: £0.1m). EBITDA is defined as Earnings before interest, tax and amortisation.
Operational costs increased; however, the pace of growth aligns with trading performance:
Cost of operations (materials): increased to £38.6m (2023: £28.8m) at a growth rate lower than revenue growth, improving overall cost efficiency. Cost of operations comprises of the total direct materials costs included in cost of sales excluding depreciation.
Labour costs (included in cost of sales): Increased to £27.7m (2023: £17.6m), driven by increased headcount to support growth and market wage inflation. Labour costs represented 26% of revenue (up from 23.6%).
Revenue per head strengthened during the year £0.242m (2023: £0.205m), reflecting technical staff utilisation and broader efficiency enhancements.
The Group's order backlog position remains robust, increasing to £42m in secured contracts at 31 March 2025 (from £37m at 31 December 2023).
Governance
The Board recognises the importance of, and remains committed to, the principle of good corporate governance.
Board of Directors
The Board comprises 1 Executive Director and 4 Non-Executive Directors.
The Board is responsible for setting overall Group strategy, policy, monitoring Group risks, performance and authorising significant transactions. To enable the Board to operate effectively, information packs are prepared and distributed ahead of scheduled quarterly meetings. The Board has approved and maintains a schedule of delegated authorities which clearly identifies decisions reserved for Board approval.
In 2024/25, Board meetings were held on a quarterly basis (2023 - quarterly).
In support of maintaining effective corporate governance within the Group, the Board continued with two standing committees:
Remuneration Committee
The Remuneration Committee comprises 1 Executive Director and 1 Non-Executive Director. The Committee, which meets at least once a year, is responsible for specifying the remuneration packages for the executive directors and other senior employees within the Group.
STATS (UK) LTD.
STRATEGIC REPORT (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 2 -
Business Ethics Committee
The Business Ethics Committee comprises 1 Executive Director and 4 members of the Group’s senior leadership team. The Committee, which meets at least 4 times a year, has specific terms of reference in relation to its general responsibility for the Group’s compliance and ethics programs, policies and procedures. During 2025 the Committee coordinated the following actions:
Gathered annual self-declarations confirming compliance with the Group’s code of business conduct, for directors, managers and business development employees.
Monitored mandatory business ethics awareness training for new employees
Continued to conduct appropriate diligence checks on international agents, partners, and associates.
Principal Risks and Uncertainties
The directors review the principal risks and uncertainties impacting the business on an ongoing basis and at each quarterly board meeting. The principal risks and uncertainties currently facing the Group are:
Demand for services:
Risk
Mitigation
The Group provides services to clients with infrastructure carrying oil, gas and other liquids, with work on gas lines representing the highest proportion of the revenue mix. The Group continues to explore opportunities outside conventional oil and gas activities, focussed on supporting transitional activities in Hydrogen, Co2, and Carbon Capture and Storage.
The Group has continued to build global footprint and international capability, through investment in regional operational asset fleet and associated infrastructure. The Group has a strong network of business development staff and partners to meet the demands of emerging markets.
Political Environment:
Risk
The political landscape, specifically the application of financial sanctions against Russia, may impact the Group’s ability to execute client contracts and receive timely payment. Ongoing tensions in the Middle East region may affect the delivery of regional contracts.
Mitigation
The Group has a wide international footprint to mitigate geopolitical concentration risks.
The Group monitors potential and emerging political issues closely and seeks guidance from legal advisors as appropriate.
The Group has no financial exposures or carrying value in respect to any work with Russian clients.
The Group coordinates closely with clients in the Middle East region to plan and schedule contract work.
Project execution:
Risk
Mitigation
The Group has developed a highly competent workforce for design engineering, project management and field execution with a commitment to ongoing competence assessment and development.
The Group deploys technical support from all of its operating regions, and has established a Major Projects Centre to support delivery of high value and/or technically complex workscopes.
The Group has a policy of undertaking Factory Acceptance Tests (FAT) for its customers using simulated test fixtures, particularly for large and complex projects. The Group’s tools are only deployed to site when both the Group and the Group’s customers are fully satisfied with the performance of the tools.
The Group continues to set business objectives that monitor operational efficiencies, including standardisation of operating procedures.
STATS (UK) LTD.
STRATEGIC REPORT (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 3 -
Project delay:
Risk
Mitigation
The Group monitors closely the potential for changes in delivery dates for key projects, and where possible, redirects operational assets to other customer opportunities, or calls upon standby provisions within its contracts with customers.
The Group invests in each of its operating regions to ensure a geographical balance of activities.
Talent Acquisition:
Risk
Delays or challenges in talent acquisition, such as a limited candidate pool, high market competition or extended hiring timelines, may result in insufficient staffing capacity
Mitigation
Financial risk management
The Group’s activities expose it to several financial risks including liquidity risk, cash flow risk and credit risk.
Liquidity risk:
Risk
Mitigation
In order to maintain liquidity and ensure sufficient funds are available for ongoing operations and future developments, the Group uses a mixture of long-term and short-term sources of finance.
The Group has arranged a financing facility with an affiliate of the parent company, renewed on an annual basis, to meet working capital requirements.
The Group may consider the use of trade finance for specific, larger projects to support short-term cash flow needs.
The Group prepares 13 week cashflow forecasts on a monthly basis in order to identify risks and mitigate against them.
Cash flow:
Risk
Mitigation
A number of the Group’s contracts are with customers in overseas locations and are denominated in currencies other than sterling. In order to manage this risk, the Group will, when deemed appropriate, enter into forward foreign currency contracts.
The Group continuously monitors its exposure by non-functional currency.
Credit:
Risk
Mitigation
The majority of the Group’s business is conducted with large companies with strong credit ratings.
The Group continuously monitors the status of its trade receivable and follows up directly with customers as required.
Requests for upfront payments and letters of credit are made from customers when and where appropriate.
Credit checks are performed for new customers utilising Dun and Bradstreet reports and trade references.
STATS (UK) LTD.
STRATEGIC REPORT (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 4 -
Key performance indicators
The Group utilises the following key performance indicators to assist in the management of its financial performance:
Profit After Tax:
Providing a measure of profitability after charges for taxation, to assess performance for individual entities and the consolidated Group.
Order Backlog:
Monitoring the monetary value of contract awards, by region and in aggregate.
Gross Margins:
Measuring the performance of individual contracts, against agreed budget margins.
EBITDA:
Providing a measure of individual entities and the consolidated Group’s cashflows from operations.
Cost of Operations:
Providing a measure of individual and consolidated Group direct material costs as a proportion of revenue generated.
Revenue per Head and Headcount Ratio:
Providing measures of evaluating efficiency relating headcount to revenue.
Political and charitable donations
During the period the Group made charitable donations of £17,332 (2023 - £10,110) and no political contributions (2023 - £nil)
Directors' statement of compliance with duty to promote the success of the Group
Section 172 (1) (a) to (f) of the Companies Act 2006 requires the Group directors to consider, both individually and collectively, that they have acted in the way that they consider, in good faith, would be most likely to promote the success of the Group for the benefit of its members as a whole in the decisions taken during the current year.
Decision making for the long term:
The Group operates primarily within the asset integrity market and has a strategic focus on developing and maintaining long-term client relationships. The Directors make strategic decisions with due regard to the sustainability of these relationships. Effective risk management is embedded within the Group’s operations, supported by a Risk Review Committee that oversees key risks, including those associated with long-term contracts. The Group maintains a rolling three-year business plan to support its long-term strategic objectives. During the period, long‑term decisions were aligned to this plan, including commitments to open two new manufacturing locations in the eastern and western hemispheres to underpin organic expansion, and accelerate the development of new technology-led products for market.
Employees:
The Directors consider the long-term stability of the Group to be of primary importance to its employees and are therefore focused on ensuring the Group’s ongoing viability through the delivery of its corporate vision. The Group’s remuneration and reward framework is carefully designed for all employees, with processes in place to ensure that clear, achievable objectives are set, aligned both to individual career development and to the strategic needs of the Group. Compensation and benefits are reviewed and benchmarked on an annual basis.
Business relationships with suppliers, customers and others:
The Directors recognise the importance of maintaining strong relationships with customers, suppliers, and other business partners as a key contributor to the Group’s long-term success. The Directors consider stakeholder interests when making decisions, with a focus on delivering high-quality services to customers, working collaboratively with suppliers, and promoting sustainable, long-term value creation.
STATS (UK) LTD.
STRATEGIC REPORT (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 5 -
Impact of operations on the community and environment:
The Directors believe the underlying principles of ESG are a business imperative for long-term risk management and value creation aligned with our shareholder. As part of our growth strategy, we continue to internationalise our business in energy hubs around the world, thereby increasing our regional diversity, increasing the growth of our local supply chain in the communities we serve with the goal of reducing our international shipping/ freight burden and building local manufacturing capacity and technology transfer.
The Group Directors believe that our responsibility extends far beyond our operational activities. As an active and committed member of the communities where we live and work, the Group strives to create meaningful, long-lasting value for society through our community engagement and charitable initiatives. The regional teams demonstrate this commitment by supporting a wide range of local charities, social causes, and volunteer efforts.
Culture and Value:
The Group’s culture promotes high standards of conduct, supported by established policies including a Code of Business Conduct and Ethics and Anti-Bribery and Corruption policies. Openness and honesty are encouraged in all dealings with stakeholders, supporting strong governance, positive stakeholder outcomes, and the Group’s long-term success.
Shareholders:
The Directors seek to act fairly between members of the Group. Decisions are made with due consideration to the interests of all shareholders, ensuring equitable treatment, transparent governance, and the promotion of long-term value for the benefit of the Group as a whole.
The majority of stakeholder engagement is carried out by the board of directors who meet on a regular basis. The board considers and discusses information from across the organisation to help it understand the impact of the Group's operations, and the interests and views of our key stakeholders. It also reviews strategy, financial and operational performance as well as information covering areas such as key risks, and legal and regulatory compliance.
As a result of these activities, the Board has an overview of engagement with stakeholders, and other relevant factors, which enables the directors to comply with their legal duty under section 172 of the Companies Act 2006.
Approved by the board and signed on its behalf by
S Rawlinson
Stephen Rawlinson
Director
1 May 2026
STATS (UK) LTD.
DIRECTORS' REPORT
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 6 -
The directors present their report and financial statements for the 15-month period ended 31 March 2025.
Disclosures made in the strategic report
The disclosures on UK Political donations and expenditure and financial instruments required to be made in the directors report by the Companies Act 2006 have been made in the strategic report.
Results and dividends
The profit for the period, after taxation, amounted to £3.7m (2023 - £1.8m).
No dividends were paid in the 15-month period ended 31 March 2025 (12-months ended 31 December 2023 - The Group paid an interim dividend of £241,595 on ordinary shares (Class A), wholly held by the Company's previous controlling shareholder, Business Growth Fund (BGF), at the point of exit from the business on 14 August 2023). No dividends have been declared or paid subsequent to the year end.
Events after the balance sheet date
Details of significant events since the balance sheet date are contained in note 29 to the financial statements.
Existence of branches outside the UK
The Company has branches, as defined in s1046(3) of the Companies Act 2006, outside the UK as follows: STATS (UK) Ltd - Oman and STATS (UK) Ltd - Abu Dhabi.
Going concern
The Directors, after making necessary enquiries, are of the opinion that the Company will have adequate working capital to execute its operations for a period of at least 12 months from approval of these financial statements. In reaching this conclusion, the Directors gave due consideration to the impact of significant inflationary factors in the supply chain and labour markets and the pressure this has had on profitability. The Directors are confident that pricing increases, focused supply chain management, and operational efficiencies will maintain the Group's profitable position. This conclusion is further supported by the availability of a working capital facility of £41.2m, of which £1.3m remains undrawn at the date of this report. As a result, the annual financial statements have been prepared on a going concern basis. The Directors' assessment is based on budgets for the next 3 years, including cash flow forecasts and consideration of the sales pipeline.
Directors
The directors who held office during the 15-month period and up to the date of signature of the financial statements were as follows:
Leigh Howarth
Toshiyuki Tezuka
Graeme Coutts
(Resigned
4 December 2024
2024-12-04
)
Kenichi Mizutani
Tomohisa Suzue
Yuji Yoshimura
(Appointed
and resigned
6 May 2025)
Stephen Rawlinson
(Appointed 10 April 2024)
Naota Komaki
(Appointed 6 May 2025)
Kitaro Saito
(Appointed 21 May 2025)
Directors' indemnities
The Company has made qualifying third party indemnity provisions for the benefit of its directors which were made during the year and remain in force at the date of this report.
STATS (UK) LTD.
DIRECTORS' REPORT (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 7 -
Employee involvement
The Group's policy is to consult and discuss with employees, staff councils and at meetings, matters likely to affect employees' interests.
Information of matters of concern to employees is given through information bulletins and reports which seek to achieve a common awareness on the part of all employees of the financial and economic factors affecting the Group's performance.
Future developments
The Group’s three-year growth plan is focussed on three pillars: organic regional expansion, improving operational efficiency, and product innovation. Revenue is anticipated to increase over the three-year period, driven by strong demand for products and services, and growth in the pipeline integrity market. Efficiency improvements, supported by the Research and Development plan, are expected to deliver margin and profitability benefits.
The Board remains committed to maintaining the Group’s excellent safety performance and, in support of an objective to maintain zero accidents, continues to use and communicate several leading-indicator safety targets.
A capital expenditure program of £11m has been approved by the directors for 2025, reflecting the need to continue to increase the size of the Group’s operational asset base and manufacturing capabilities in certain locations.
Research and development
The Group continues to invest in research and development activities as part of its commitment to innovation and long-term value creation. During the reporting period, research and development efforts were focused on:
Fleet and Product Innovation: Enhancing the current fleet and developing next-generation intervention and isolation tools.
Efficiency and Automation: Exploring opportunities to advance efficiency and automation in current technology suite.
Energy Transition: Qualifying tools for use in new energy mix, including Carbon Capture, Utilisation and Storage (CCUS) and hydrogen networks.
Where appropriate, the Group has claimed tax relief under the HMRC R&D tax credit scheme in accordance with applicable regulations.
Employment of disabled persons
The Group is committed to promoting equality, diversity, and inclusion in all aspects of employment, including the fair and equitable treatment of disabled persons. We recognise the value that individuals with disabilities bring to the organisation and are committed to ensuring that they have equal opportunities to participate fully in the workplace.
In accordance with our obligations under the Equality Act 2010, the company ensures that recruitment, selection, training, career development and promotion process are on merit and free from discrimination.
Statement of engagement with suppliers, customers and others
The Directors recognise that effective stakeholder engagement is essential to understanding the environment in which the Group operates and to ensuring that decision-making reflects the interests of those who are most affected by our activities. Stakeholders are identified based on the nature of their relationship with the Group and the degree to which they may influence or be influenced by our operations. Stakeholders that the Company routinely consult with include, employees, customers, suppliers, and the wider communities in which we operate.
Directors draw on multiple sources of insight, including management reports, risk assessments, customer feedback, employee surveys, supplier performance reviews, and direct correspondence or meetings with key partners. Emerging issues and sector developments are also monitored to ensure that the Board's understanding remains current.
STATS (UK) LTD.
DIRECTORS' REPORT (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 8 -
During the year, Directors interacted with stakeholders through a combination of formal and informal channels. These included presentations from management on stakeholder matters, customer meetings, trade events and site visits, employee engagement forums, and consultation with industry bodies. Through these interactions the Board gained a clear understanding of stakeholders' priorities, such as operational reliability, sustainable business practices, workforce wellbeing, and innovation.
Feedback gathered from stakeholders directly informed several key actions during the year. These included refining strategic priorities to better align with customer needs, implementing initiatives to strengthen employee development and wellbeing, enhancing supplier oversight and collaboration, and progressing improvements in governance and sustainability practices. The Board continues to monitor how these actions address stakeholder expectations and uses these insights to guide ongoing decision-making.
Engagement with employees
The Group places considerable value on the involvement of its employees and has continued to keep them informed on matters which affect their employment and on the various factors that affect the performance of the company. This is achieved by both formal and information meetings and other staff communications.
Sustainability
Global climate change and energy transition matters directly affect the Group's operations. In recognition of these factors, the Group developed a sustainability policy to align the Group's core values and strategy based on central pillars of people and society, economic, environment and innovation. The policy establishes priority areas of focus towards achieving the Group's principal sustainability goals, including its environmental performance. The directors publish an annual sustainability report to inform stakeholders of the assessment and measurement of the Group’s social and environmental impacts.
Greenhouse gas emissions, energy consumption and energy efficiency action
The Group has been required to report its greenhouse gas (‘GHG’) emissions in the Directors’ report in line with the Companies (Directors’ Report) and Limited Liability Partnerships (Energy and Carbon Report) Regulations 2018.
The following disclosures relate only to STATS (UK) Ltd as a standalone company, the parent company of a large Group in aggregate. GHG emissions are reported in tonnes of carbon dioxide equivalent (TCO2e), for the 15-month period ended 31 March 2025 and are based on the GHG Protocol Corporate Accounting and Reporting Standard. In line with the guidance on SECR, the energy and emissions from leased buildings where the company is responsible for energy consumption are included within the figures reported, together with emissions from vehicles that the company are obliged to report.
Statement of disclosure to auditor
Each of the persons who are Directors at the time when this Director's report is approved has confirmed that:
so far as the Director is aware, there is no relevant audit information of which the company and the Group's auditors are unaware, and
the Director has taken all the steps that ought to have been taken as a Director in order to be aware of any relevant audit information and to establish that the company and the Group's auditors are aware of that information.
STATS (UK) LTD.
DIRECTORS' REPORT (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 9 -
Auditors
The auditors, Deloitte LLP, will be proposed for reappointment in accordance with section 485 of the Companies Act 2006.
Approved by the board and signed on its behalf by
S Rawlinson
Stephen Rawlinson
Director
1 May 2026
STATS (UK) LTD.
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 10 -
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), including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland. 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 then apply them consistently;
Make judgements and accounting estimates that are reasonable and prudent;
State whether applicable UK Accounting Standards have been followed; 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.
The directors are responsible for the maintenance and integrity of the corporate and financial information included on the company’s website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
STATS (UK) LTD.
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF STATS (UK) LTD.
- 11 -
Opinion
In our opinion the financial statements of Stats (UK) Ltd (the ‘parent company’) and its subsidiaries (the ‘group’):
give a true and fair view of the state of the group’s and the parent company’s affairs as at 31 March 2025 and of the group’s profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We have audited the financial statements which comprise:
the consolidated income statement;
the consolidated statement of comprehensive income;
the consolidated and company statement of financial position;
the consolidated and parent company statements of changes in equity;
the consolidated statement of cash flows; and
the notes to the consolidated financial statements 1 to 33.
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).
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 group and the parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the Financial Reporting Council’s (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 group’s and parent 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.
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 contained within the annual report. 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.
STATS (UK) LTD.
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF STATS (UK) LTD.
- 12 -
Responsibilities of directors
As explained more fully in the directors’ responsibilities statement, 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 group’s and parent 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 group or the parent 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.
A further description of our responsibilities for the audit of the financial statements is located on the FRC’s website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.
Extent to which the audit was considered 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 group’s industry and its control environment and reviewed the group’s documentation of their policies and procedures relating to fraud and compliance with laws and regulations. We also enquired of management and the directors about their own identification and assessment of the risks of irregularities, including those that are specific to the group’s business sector.
We obtained an understanding of the legal and regulatory frameworks that the group 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. These included UK Companies Act, pensions legislation, tax legislation; and
did not have a direct effect on the financial statements but compliance with which may be fundamental to the group’s ability to operate or to avoid a material penalty. This included the UK Bribery Act.
We discussed among the audit engagement team, including component audit teams, regarding the opportunities and incentives that may exist within the organisation for fraud and how and where fraud might occur in the financial statements.
As a result of performing the above, we identified the greatest potential for fraud in Revenue Recognition for fixed price contracts ongoing at year end. Specifically, we focused on judgment made in determining the contract completion stage at year end. The completion stage determines the amount of revenue and profit recognised in the financial statements for the period. Our procedures included review of contract terms and budgeted costs to complete the respective fixed price contracts post year end. To address this elevated risk, we further performed detailed analytical procedures comparing current year-end completion percentages and recognised profit margins to historical trends, conducted inquiries with management regarding the basis for their estimates, and reviewed subsequent events to corroborate year-end balances. We also assessed the effectiveness of internal controls over the estimation process for contract completion.
STATS (UK) LTD.
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF STATS (UK) LTD.
- 13 -
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 judgements made in making 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 misstatement due to fraud;
enquiring of management and review of correspondence with external legal counsel 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.
Report on other legal and regulatory requirements
Opinions on other matters 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 the directors’ report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors’ report have been prepared in accordance with applicable legal requirements.
In the light of the knowledge and understanding of the group and of the parent company and their environment obtained in the course of the audit, we have not identified any material misstatements in the strategic report or the directors’ report.
Matters on which we are required to report by exception
Under the Companies Act 2006 we are required to report in respect of the following matters if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company 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.
We have nothing to report in respect of these matters.
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.
Ivan Boonzaaier, ACA (Senior statutory auditor)
For and on behalf of Deloitte LLP
Statutory Auditor
London, United Kingdom
1 May 2026
STATS (UK) LTD.
CONSOLIDATED INCOME STATEMENT
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 14 -
15-month
Year
period ended
ended
31 March
31 December
2025
2023
as restated
Notes
£
£
Turnover
3
106,334,961
74,686,941
Cost of sales
(71,382,206)
(50,597,335)
Gross profit
34,952,755
24,089,606
Administrative expenses
(26,390,201)
(18,644,910)
Operating profit
4
8,562,554
5,444,696
Interest payable and similar expenses
8
(2,933,871)
(2,246,054)
Profit before taxation
5,628,683
3,198,642
Tax on profit
9
(1,895,790)
(1,360,640)
Profit for the period/year
3,732,893
1,838,002
All of the profit for the period and other comprehensive income are attributable to the owners of the parent company.
The profit for the period is derived from continuing operations.
The notes on pages 24 to 54 form part of these Group financial statements.
STATS (UK) LTD.
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 15 -
15-month
Year
period ended
ended
31 March
31 December
2025
2023
£
£
Profit for the period/year
3,732,893
1,838,002
Other comprehensive income:
Currency translation differences
(1,686,215)
(882,178)
Total comprehensive income for the period/year
2,046,678
955,824
Total comprehensive income for the 15-month period is all attributable to the owners of the parent company.
The notes on pages 24 to 54 form part of these Group financial statements.
STATS (UK) LTD.
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT
31 MARCH 2025
31 March 2025
- 16 -
31 March
31 December
2025
2023
as restated
Notes
£
£
Non-current assets
Intangible assets
11
1,781,236
211,276
Property, plant and equipment
13
31,304,775
25,629,431
Deferred tax asset
26
1,765,094
1,861,354
34,851,105
27,702,061
Current assets
Inventory
17
3,222,420
5,143,006
Trade and other receivables
18
31,582,747
23,133,210
Current tax recoverable
734,867
465,982
Cash at bank and in hand
2,706,001
2,265,067
38,246,035
31,007,265
Current liabilities
Trade and other payables
20
16,057,066
13,269,692
Provision for liabilities
21
96,022
44,403
Current tax liabilities
672,772
710,036
Loans
23
27,012,155
10,999,988
43,838,015
25,024,119
Net current (liabilities)/assets
(5,591,980)
5,983,146
Total assets less current liabilities
29,259,125
33,685,207
Non-current liabilities
Provision for liabilities
21
1,245,054
967,895
Hire purchase liabilities and finance leases
24
255,297
147,899
Loans
23
26,857,318
Net assets
27,758,774
5,712,095
Equity
Called up share capital*
28
3,401
1,401
Share premium account
21,421,649
1,423,648
Other reserves
624,605
624,605
Capital redemption reserve
533
533
Retained earnings
5,708,586
3,661,908
Total equity
27,758,774
5,712,095
STATS (UK) LTD.
CONSOLIDATED STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT
31 MARCH 2025
31 March 2025
- 17 -
*The Group has a single class of ordinary shares. All ordinary shares have equal rights to dividends and repayment of capital. There are no restrictions on the distributions of dividends.
The notes on pages 24 to 54 form part of these Group financial statements.
The financial statements were approved by the board of directors and authorised for issue on 1 May 2026 and are signed on its behalf by:
S Rawlinson
Stephen Rawlinson
Director
Company registration number SC183018 (Scotland)
STATS (UK) LTD
COMPANY STATEMENT OF FINANCIAL POSITION
AS AT
31 MARCH 2025
31 March 2025
- 18 -
31 March
31 December
2025
2023
Notes
£
£
Non-current assets
Intangible assets
12
1,779,314
203,660
Property, plant and equipment
14
18,637,048
15,662,889
Investments
15
6,262,543
6,251,711
Deferred tax asset
26
2,143,207
2,093,291
28,822,112
24,211,551
Current assets
Inventory
17
1,861,475
3,303,266
Trade and other receivables
18
29,009,497
40,891,086
Cash at bank and in hand
779,451
862,796
31,650,423
45,057,148
Current liabilities
Trade and other payables
20
12,131,916
30,310,748
Provision for liabilities
21
58,993
7,155
Loans
23
27,012,155
10,999,988
Current tax liabilities
243,957
39,447,021
41,317,891
Net current (liabilities)/assets
(7,796,598)
3,739,257
Total assets less current liabilities
21,025,514
27,950,808
Non-current liabilities
Loans
23
-
26,857,318
Provision for liabilities
21
963,500
792,292
Net assets
20,062,014
301,198
Equity
Called up share capital
28
3,401
1,401
Share premium account
21,421,649
1,423,648
Other reserves
624,605
624,605
Capital redemption reserve
533
533
Retained earnings
Total equity
20,062,014
301,198
STATS (UK) LTD
COMPANY STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT
31 MARCH 2025
31 March 2025
- 19 -
The notes on pages 24 to 54 form part of these parent financial statements.
As permitted by s408 Companies Act 2006, the company has not presented its own income statement and relatedtrue notes. The company’s loss for the 15-month period was £915,132 (2023 - £1,562,325 profit).
The financial statements were approved by the board of directors and authorised for issue on 1 May 2026 and are signed on its behalf by:
S Rawlinson
Stephen Rawlinson
Director
Company registration number SC183018 (Scotland)
STATS (UK) LTD.
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 20 -
Share capital
Share premium account
Capital redemption reserve
Other reserves
Retained earnings
Total
£
£
£
£
£
£
Balance at 1 January 2023
1,081
858,202
533
802,033
2,706,084
4,367,933
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
-
-
1,838,002
1,838,002
Currency translation differences
-
-
-
-
(882,178)
(882,178)
Total comprehensive income
-
-
-
-
955,824
955,824
Issue of share capital
28
320
565,446
-
-
-
565,766
Dividends payable
-
-
-
(241,595)
-
(241,595)
Share based payment
-
-
-
64,167
-
64,167
Balance at 31 December 2023
1,401
1,423,648
533
624,605
3,661,908
5,712,095
Period ended 31 March 2025:
Profit and total comprehensive income
-
-
-
-
3,732,893
3,732,893
Currency translation differences
-
-
-
-
(1,686,215)
(1,686,215)
Transactions with owners:
Issue of share capital
28
2,000
19,998,001
-
-
-
20,000,001
Balance at 31 March 2025
3,401
21,421,649
533
624,605
5,708,586
27,758,774
The notes on pages 24 to 54 form part of these Group financial statements.
STATS (UK) LTD
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 21 -
Share capital
Share premium account
Capital redemption reserve
Other reserves
Retained earnings
Total
£
£
£
£
£
£
Balance at 1 January 2023
1,081
858,202
533
802,033
(2,989,482)
(1,327,633)
Year ended 31 December 2023:
Profit for the year
-
-
-
-
1,562,325
1,562,325
Other comprehensive income:
Currency translation differences
-
-
-
-
(321,832)
(321,832)
Total comprehensive income
-
-
-
-
1,240,493
1,240,493
Transactions with owners:
Issue of share capital
320
565,446
-
-
-
565,766
Dividend payable
-
-
-
(241,595)
-
(241,595)
Share based payment
-
-
-
64,167
-
64,167
Balance at 31 December 2023
1,401
1,423,648
533
624,605
301,198
Period ended 31 March 2025:
Loss for the period
-
-
-
-
(915,132)
(915,132)
Other comprehensive income:
Currency translation differences
-
-
-
-
675,947
675,947
Total comprehensive income
-
-
-
-
(239,185)
(239,185)
Transactions with owners:
Issue of share capital
2,000
19,998,001
-
-
-
20,000,001
Balance at 31 March 2025
3,401
21,421,649
533
624,605
20,062,014
The notes on pages 24 to 54 form part of these parent financial statements.
STATS (UK) LTD.
CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 22 -
2025
2023
Notes
£
£
£
£
Cash flows from operating activities
Profit for the financial period
3,732,893
1,838,002
Amortisation of intangible assets
121,677
144,865
Depreciation of tangible assets
5,537,914
4,338,886
Loss on disposal of tangible assets
45,165
4,531
Interest charge
2,933,871
2,246,054
Increase in provisions
328,778
-
Taxation charge
1,895,790
1,360,640
(Increase)/decrease in inventories
1,920,586
(702,199)
(Increase)/decrease in trade and other receivables
(8,449,537)
(1,774,398)
Increase/(decrease) in trade and other payables
2,753,449
(2,236,854)
Corporation tax (paid)
(2,095,790)
(1,242,126)
Share based payment
-
64,112
Foreign exchange movements
(1,152,479)
15,955
Net cash inflow from operating activities
7,572,317
4,057,468
Investing activities
Purchase of intangible assets
(1,692,526)
(20,150)
Purchase of property, plant and equipment
(11,590,338)
(6,007,377)
Proceeds from disposal of property, plant and equipment
-
30,835
Net cash used in investing activities
(13,282,864)
(5,996,692)
Financing activities
Movements on invoice discounting
-
(2,196,679)
Interest paid
(2,933,871)
(597,523)
Dividend paid
-
(867,976)
Issue of new shares on acquisition
-
565,766
Issue of new share capital and premium
20,000,001
-
HP capital repayment
(69,498)
(46,922)
Revolving credit facility
(26,857,318)
(4,852,282)
New assets under HP
-
173,028
Net cash used in financing activities
(9,860,686)
(7,822,588)
STATS (UK) LTD.
CONSOLIDATED STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
2025
2023
Notes
£
£
£
£
- 23 -
Net decrease in cash and cash equivalents
(15,571,233)
(9,761,812)
Cash and cash equivalents at beginning of year
(8,734,921)
1,026,891
Cash and cash equivalents at end of year
(24,306,154)
(8,734,921)
Comprising:
Cash and bank in hand
2,706,001
2,265,067
Borrowings
(27,012,155)
(10,999,988)
(24,306,154)
(8,734,921)
The following restatements has been made to cash flows previously presented for the year ended 31 December 2023:
Cash used in investing activities previously reported of £5,978,612 has been restated to £5,996,692 due to reallocation of interest paid.
Net cash generated from financing activities of £3,159,320 has been restated to cash used in financing activities of £7,822,588 to correct the classification of working capital facility.
STATS (UK) LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 24 -
1
Accounting policies
Company information
STATS (UK) Ltd is a private company limited by shares incorporated in Scotland. The registered office is 1st Floor, Blenheim House, Fountainhall Road, Aberdeen, Scotland, AB15 4DT. The company's principal activities and nature of its operations are disclosed in the directors' report.
The Group consists of STATS (UK) Ltd and all of its subsidiaries.
1.1
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" ("FRS 102") and the requirements of the Companies Act 2006.
Stats (UK) Limited meets the definition of a qualifying entity under FRS 102 and has therefore taken advantage of the disclosure exemptions available to it in respect of its separate financial statements, which are presented alongside the consolidated financial statements. Exemptions have been taken in relation to share-based payments, financial instruments, presentation of a cash flow statement, remuneration of key management personnel and the exposure to Pillar Two income tax.
The financial statements are prepared in sterling, which is the functional currency of the Group. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Reporting period
The current reporting period has been extended to a 15 month period to March 2025. Therefore comparative amounts presented in the financial statements are not entirely comparable.
1.3
Basis of consolidation
The consolidated Group financial statements consist of the financial statements of the parent company STATS (UK) Ltd together with all entities controlled by the parent company.
All financial statements are made up to 31 March 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the Group.
All intra-group transactions, balances and unrealised gains on transactions between Group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the Group’s financial statements from the date that control commences until the date that control ceases.
Entities in which the Group holds an interest and which are jointly controlled by the Group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the Group has a participating interest and over whose operating and financial policies the Group exercises a significant influence, are treated as associates.
STATS (UK) LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 25 -
1.4
Change in accounting policy: Balance sheet presentation
Effective from 31 March 2025, the Group and Company have changed the presentation format of their Statement of Financial Position (Balance Sheet) from the Companies Act Format 1 to an adapted International Accounting Standards (IAS) format. This change has been implemented following the acquisition by Mitsui & Co Limited and in order to align with the format used by fellow group companies, which is aligned with the requirements of IAS 1 Presentation of Financial Statements. This revised presentation aims to enhance the clarity and comparability of the group's and company's financial statements, providing a more relevant and informative view of their financial position within the group context.
As a result of this change in presentation, certain balances previously classified as current assets have been reclassified to non-current assets, where their nature and expected realisation period are more appropriately reflected. This reclassification primarily impacts deferred tax assets and amounts due from fellow group companies.
This change in accounting policy is a change in presentation only and has no impact on the reported net assets, profit or loss, or cash flows of the group and company for any period.
In accordance with IAS 8 Accounting Policies, Changes in Accounting Estimates and Errors, this change has been applied retrospectively. Consequently, the comparative figures for the year ended 31 December 2023 have been restated to conform to the new presentation format. A reconciliation of the reclassifications made to the comparative Statement of Financial Position is provided below.
Group
Line item (adapted IAS format)
Previously reported (Companies Act Format 1)
Reclassificat-ion adjustment
Restated Balance (Adapted IAS Format)
£
£
£
ASSETS
Fixed assets/non-current assets
Intangible assets
211,276
-
211,276
Tangible assets/property, plant and equipment
25,629,431
-
25,629,431
Deferred tax assets
-
1,861,354
1,861,354
Total fixed assets/non-current assets
25,840,707
1,861,354
27,702,061
Current assets
Stock/inventories
5,143,006
-
5,143,006
Debtors: amounts falling due within one year
25,460,546
(25,460,546)
-
Trade and other receivables
-
23,133,210
23,133,210
Current tax recoverable
-
465,982
465,982
Cash and cash equivalents
2,265,067
-
2,265,067
Total current assets
32,868,619
(1,861,354)
31,007,265
Total assets
58,709,326
-
58,709,326
STATS (UK) LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 26 -
1.4
Change in accounting policy: Balance sheet presentation (continued)
Group
Line item (adapted IAS format)
Previously reported (Companies Act Format 1)
Reclassificat-ion adjustment
Restated Balance (Adapted IAS Format)
£
£
£
Current liabilities
Creditors :amounts falling due within one year
25,992,014
(25,992,014)
-
Trade and other payables
-
13,269,692
13,269,692
Provision for liabilities
-
44,403
44,403
Current tax liabilities
-
710,036
710,036
Loans
-
10,999,988
10,999,988
Total current liabilities
25,992,014
(967,895)
25,024,119
Net current assets/(liabilities)
6,876,605
(893,459)
5,983,146
Total assets less current liabilities
32,717,312
967,895
33,685,207
Non current liabilities
Provision for liabilities
-
967,895
967,895
Hire purchase liabilities and finance leases
147,899
-
147,899
Loans
-
26,857,318
26,857,318
Total non current liabilities
147,899
27,825,213
27,973,112
Net assets
32,569,413
(26,857,318)
5,712,095
Financed by
Loans
26,857,318
(26,857,318)
-
Company
Line item (adapted IAS format)
Previously reported (Companies Act Format 1)
Reclassificat-ion adjustment
Restated Balance (Adapted IAS Format)
£
£
£
ASSETS
Fixed assets/non-current assets
Intangible assets
203,660
-
203,660
Tangible assets/Property, plant & equipment
15,662,889
-
15,662,889
Investments
6,251,711
-
6,251,711
Deferred tax assets
-
2,093,291
2,093,291
Total fixed assets/non-current assets
22,118,260
2,093,291
24,211,551
STATS (UK) LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 27 -
1.4
Change in accounting policy: Balance sheet presentation (continued)
Company
Line item (adapted IAS format)
Previously reported (Companies Act Format 1)
Reclassificat-ion adjustment
Restated Balance (Adapted IAS Format)
£
£
£
Current assets
Stock/inventories
3,303,266
-
3,303,266
Debtors: amounts falling due within one year
42,984,377
(42,984,377)
-
Trade and other receivables
-
40,891,086
40,891,086
Cash and cash equivalents
862,796
-
862,796
Total current assets
47,150,439
(2,093,291)
45,057,148
Total assets
69,268,699
-
69,268,699
Current liabilities
Creditors :amounts falling due within one year
42,110,183
(58,122,316)
(16,012,133)
Trade and other payables
-
30,310,714
30,310,714
Provision for liabilities
-
7,155
7,155
Loans
-
27,012,155
27,012,155
Total current liabilities
42,110,183
(792,292)
41,317,891
Net current assets/(liabilities)
5,040,256
(1,300,999)
3,739,257
Total assets less current liabilities
27,158,516
792,292
27,950,808
Non current liabilities
Provision for liabilities
-
792,292
792,292
Loans
-
26,857,318
26,857,318
Total non current liabilities
-
27,649,610
27,649,610
Net assets
27,158,516
(26,857,318)
301,198
Financed by
Loans
26,857,318
(26,857,318)
-
STATS (UK) LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 28 -
1.5
Going concern
The Directors, after making necessary enquiries, are of the opinion that the Company will have adequate working capital to execute its operations for a period of at least 12 months from approval of these financial statements. In reaching this conclusion, the Directors gave due consideration to the impact of significant inflationary factors in the supply chain and labour markets and the pressure this has had on profitability. The Directors are confident that pricing increases, focused supply chain management, and operational efficiencies will maintain the Group's profitable position. This conclusion is further supported by the availability of a working capital facility of £41.2m, of which £1.3m remains undrawn at the date of this report. As a result, the annual financial statements have been prepared on a going concern basis. The Directors' assessment is based on budgets for the next 3 years, including cash flow forecasts and consideration of the sales pipeline.true
1.6
Turnover
Turnover is stated net of VAT and trade discounts and is recognised when the significant risks and rewards are considered to have been transferred to the buyer. Turnover from the sale of goods is recognised when the goods are physically delivered to the customer. Turnover from the supply of services represents the value of services provided under contracts to the extent that there is a right to consideration and is recorded at the fair value of the consideration received or receivable. Where a contract has only been partially completed at the balance sheet date turnover represents the fair value of the service provided to date based on the stage of completion of the contract activity at the balance sheet date. Where payments are received from customers in advance of services provided, the amounts are recorded as deferred income and included as part of creditors due within one year.
Long term contracts
Where the outcome of a long term contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the balance sheet date. This is normally measured by the proportion that contract costs incurred for work performed to date bear to the estimated total contract costs, except where this would not be representative of the stage of completion. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.
Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred where it is probable they will be recoverable. Contract costs are recognised as expenses in the period in which they are incurred. When costs incurred in securing a contract are recognised as an expense in the period in which they are incurred, they are not included in contract costs if the contract is obtained in a subsequent period.
Included in revenue for the 15 months to 31 March 2025 is £17.7m which relates to ongoing projects for which the stage of completion was estimated on this basis.
STATS (UK) LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 29 -
1.7
Intangible assets
Patents
Patents represents the cost of registering new technology. Patents are recognised at cost and are amortised on a straight line basis to the Income Statement over their estimated useful economic life of ten years.
Capitalised development costs
Development costs are capitalised within intangible assets where they can be identified with a specific product or project anticipated to produce future benefits. The capitalised development costs are subsequently amortised on a straight line basis over their expected useful economic lives, which range from 3 to 6 years. The amortisation charge is recorded within 'administrative expenses'.
Capitalised development costs are reviewed annually, and where future benefits are deemed to have ceased or to be in doubt, the balance of any related development is written off to the Income statement.
Software costs
Software costs are recognised at cost and represent the cost of all internal computer software. Software costs are amortised on a straight line basis within 'administrative expenses' in the Income Statement over their estimated useful economic life of four years.
1.8
Tangible fixed assets
Property, plant and equipment are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is so as to write off the cost or valuation of assets less their residual values over their useful lives and recognised in 'administrative expenses' on the following bases:
Leasehold improvements
Primary term of the lease
Plant and equipment
12.5% - 25% straight line
Motor vehicles
25% straight line
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 recognised in 'administrative expenses' in the income statement.
1.9
Value of investment
Investments in subsidiaries are measured at cost less any provision for impairment.
1.10
Finance costs
Finance costs are charged to the Income Statement over the term of the debt on a straight line basis so that 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.
1.11
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
Net realisable value is the estimated selling price less all estimated costs of completion and costs to be incurred in marketing, selling and distribution.
STATS (UK) LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 30 -
1.12
Cash at bank and in hand
Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risks of change in value.
In the Statement of Cash Flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Group's cash management.
1.13
Financial assets
Financial assets are recognised in the Group's statement of financial position when the Group becomes party to the contractual provisions of the instrument. Financial assets are classified into specified categories, depending on the nature and purpose of the financial assets.
At initial recognition, financial assets classified as fair value through profit and loss are measured at fair value and any transaction costs are recognised in profit or loss. Financial assets not classified as fair value through profit and loss are initially measured at fair value plus transaction costs. The Groups financial assets comprise only financial assets held at amortised cost.
Financial assets held at amortised cost
Financial instruments are classified as financial assets measured at amortised cost where the objective is to hold these assets in order to collect contractual cash flows, and the contractual cash flows are solely payments of principal and interest. They arise principally from the provision of goods and services to customers (eg trade receivables). They are initially recognised at fair value plus transaction costs directly attributable to their acquisition or issue, and are subsequently carried at amortised cost using the effective interest rate method, less provision for impairment where necessary.
Financial assets at fair value through other comprehensive income
Debt instruments are classified as financial assets measured at fair value through other comprehensive income where the financial assets are held within the Group’s business model whose objective is achieved by both collecting contractual cash flows and selling financial assets, and the contractual terms of the financial asset give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding.
A debt instrument measured at fair value through other comprehensive income is recognised initially at fair value plus transaction costs directly attributable to the asset. After initial recognition, each asset is measured at fair value, with changes in fair value included in other comprehensive income. Accumulated gains or losses recognised through other comprehensive income are directly transferred to profit or loss when the debt instrument is derecognised.
Impairment of financial assets
Financial assets carried at amortised cost and FVOCI are assessed for indicators of impairment at each reporting end date.
The expected credit losses associated with these assets are estimated on a forward-looking basis. A broad range of information is considered when assessing credit risk and measuring expected credit losses, including past events, current conditions, and reasonable and supportable forecasts that affect the expected collectability of the future cash flows of the instrument.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire, or when it transfers the financial asset and substantially all the risks and rewards of ownership to another entity.
STATS (UK) LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 31 -
1.14
Creditors
Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.
1.15
Equity instruments
Equity instruments issued by the parent company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer payable at the discretion of the company.
1.16
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 Group’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 is the tax expected to be payable or recoverable on differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit, and is accounted for using the balance sheet liability method. Deferred tax liabilities are generally recognised for all taxable temporary differences and deferred tax assets are recognised to the extent that it is probable that taxable profits will be available against which deductible temporary differences can be utilised. Such assets and liabilities are not recognised if the temporary 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.
1.17
Provisions
Provisions are recognised when the Group has a legal or constructive present obligation as a result of a past event and it is probable that the Group 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 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 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.
1.18
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 inventories or non-current 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.
STATS (UK) LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 32 -
1.19
Pensions
Defined contribution pension plan
The Group contributes to defined contribution pension schemes and the pension charge represents the amounts payable by the Group in respect of the year. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group has no further payment obligations.
The contributions are recognised as an expense in the Income statement when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of financial position. The assets of the plan are held separately from the Group in independently administered funds.
1.20
Leases
Operating leases
Rentals paid under operating leases are charged to the Income statement on a straight line basis over the period of the lease.
Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight line basis over the lease term.
Leasing and hire purchase
Assets obtained under hire purchase contracts and finance leases are capitalised as tangible fixed assets. Assets acquired by finance lease are depreciated over the shorter of the lease term or their useful lives. Assets acquired by hire purchase are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the Group. Obligations under such agreements are included in creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the Income Statement so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.
STATS (UK) LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 33 -
1.21
Foreign exchange
Functional and presentation currency
The company's functional and presentational currency is Sterling.
Transactions and balances
Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.
At each period end foreign currency monetary items are translated using the closing rate. Nonmonetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.
Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss.
Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Consolidated income statement within 'administrative expenses'.
On consolidation, the results of overseas operations are translated into Sterling at rates approximating to those ruling when the transactions took place. All assets and liabilities of overseas operations are translated at the rate ruling at the reporting date. Exchange differences arising on translating the opening net assets at opening rate and the results of overseas operations at actual rate are recognised in other comprehensive income.
STATS (UK) LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 34 -
2
Critical accounting estimates and judgements
In the application of the Group’s accounting policies, which are described in note 1, the directors are required to make accounting judgements (other than those involving estimations) that have a significant impact on the amounts recognised and to make 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.
The following are the critical accounting judgements, apart from those involving estimations (of which there are none), that the directors have made in the process of applying the Group’s accounting policies and that have the most significant effect on the amounts recognised in the financial statements.
Critical judgements in applying the Groups accounting policies
Long term contracts
The Group assesses the likely outcome of long term fixed price contracts at reporting date in order to determine the amount of revenue to recognise. The assessment includes forming a judgment and estimate of the stage of completion of the contract activity. This is normally measured by the proportion that contract costs incurred for work performed to date bear to the estimated total contract costs, except where this would not be representative of the stage of completion. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable. Included in revenue for the 15 months to 31 March 2025 is £17.7m which relates to ongoing projects for which the stage of completion was estimated on this basis.
Receivables
The Group assesses overdue receivable balances on a monthly basis, determining whether any bad debt
provision may be required. As at 31 March 2025, trade receivables of £2.6 million were overdue by more than
120 days, against which a provision of £2 million has been recognised. There are various ongoing recovery
actions, including court judgments. The Directors, having considered the risk associated with converting
the recovery actions, recorded reasonable provisions and regard the remain amounts as being recoverable.
Litigation
In the ordinary course of business, the Group is subject to claims and legal proceedings brought by third parties. The Directors have assessed the Group's position in respect of ongoing matters and consider that a potential exposure existed as at 31 March 2025. In making this judgement, the Directors have considered advice from the Group's legal advisers, who have indicated that the Group has reasonable grounds to defend the claims. However, litigation is inherently uncertain and the ultimate outcome cannot be predicted with certainty. While a range of outcomes are possible, the Directors do not consider it practicable to estimate reliably the potential financial effect at the reporting date. Accordingly, no provision has been recognised in these financial statements.
Impairment of non-financial assets
The Group assesses whether there are any indicators of impairment for all non-financial assets (including investments in subsidiaries and associates held at cost) at each reporting date. Non-financial assets are tested for impairment when there are indicators that the carrying amounts may not be recoverable.
Deferred tax assets
The Group and Company have recognised a net deferred tax asset of £1.8million and £2.1 million respectively. This includes a gross deferred tax asset of £6.2million (Group) and £5.6 million (Company) in respect of unused tax losses, of which £4.5 million relates to historic losses dating to before the Company’s acquisition on 14 August 2023.
The recognition of deferred tax assets in respect of the historic tax losses constitutes a significant judgment. The recoverability of these balances is subject to specific tax legislation restrictions arising from the Company’s acquisition on 14 August 2023. Under the tax legislation, pre-acquisition losses may only be utilised from 14 August 2028, following the expiry of a five-year post-acquisition period.
STATS (UK) LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
2
Critical accounting estimates and judgements
(Continued)
- 35 -
In assessing the recoverability of these deferred tax assets, the Company has considered both its own forecast taxable profits and the anticipated availability of group relief. In particular, it is expected that any unutilised losses will be surrendered to other UK subsidiaries within the parent group from 14 August 2028 onwards, contingent on those entities generating sufficient taxable profits to absorb such losses.
This assessment involves significant estimation uncertainty and requires management to exercise judgment in forecasting the timing and quantum of future taxable profits, both within the Company and across the wider Group. These forecasts are based on detailed financial projections and approved business plans. Should actual taxable profits differ materially from those forecast, or should there be changes in applicable tax legislation or in the Group's ability to utilise losses through group relief, the carrying value of the deferred tax asset may require adjustment, including partial or full impairment.
STATS (UK) LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 36 -
3
Turnover
15-month
Year
period ended
ended
31 March
31 December
2025
2023
£
£
Revenue analysed by class of business
Product sales
7,154,140
3,034,466
Provision of services (long term contracts)
99,180,821
71,652,475
106,334,961
74,686,941
15-month
Year
period ended
ended
31 March
31 December
2025
2023
£
£
Revenue analysed by geographical market
United Kingdom
11,146,157
10,025,601
Canada
17,070,126
17,663,230
USA
23,420,363
9,591,519
Middle East
43,387,834
29,885,185
Malaysia
2,185,327
2,528,365
Rest of World
9,125,154
4,993,041
106,334,961
74,686,941
4
Operating profit
15-month
Year
period ended
ended
31 March
31 December
2025
2023
Operating profit for the period is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
195,800
36,250
Depreciation of tangible fixed assets - owned by Group
13
5,503,324
4,338,217
Loss on disposal of property, plant and equipment
45,165
4,531
Depreciation of tangible fixed assets - held under finance leases
34,590
34,328
Intangible fixed assets - amortisation
11
121,677
143,012
Operating lease rentals - other
64,127
7,953
Operating lease rentals - land and buildings
2,709,529
2,240,813
Foreign currency exchange differences
218,765
876,146
Defined contribution pension cost
19
1,713,647
1,224,815
STATS (UK) LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
4
Operating profit
(Continued)
- 37 -
Reclassification of prior year comparatives
During the period, the Group reviewed the presentation of certain expenses and determined that £5,110,527 (2023: £4,208,093) of depreciation previously included within administrative expenses are more appropriately classified within cost of sales. Comparative figures have been reclassified accordingly.
5
Auditor's remuneration
15-month
Year
period ended
ended
31 March
31 December
2025
2023
Fees payable to the Group's auditor and associates:
£
£
For audit services
Fees for audit of consolidated and parent company's financial statements
195,800
36,250
6
Employees
The average monthly number of persons (including directors) employed by the Group during the 15-month period was:
Group
Group
Company
Company
2025
2023
2025
2023
Number
Number
Number
Number
Directors
2
9
2
9
Administration
93
72
63
51
Engineering and operations
344
283
234
167
Total
439
364
299
227
Their aggregate remuneration comprised:
Group
Group
Company
Company
15-month
Year
15-month
Year
period ended
ended
period ended
ended
31 March
31 December
31 March
31 December
2025
2023
2025
2023
£
£
£
£
Wages and salaries
35,124,298
23,427,507
19,054,595
12,802,859
Social security costs
2,223,186
1,518,252
1,432,295
1,200,175
Share based payments
-
64,167
-
64,167
Pension costs
1,713,647
1,224,805
1,151,363
820,600
39,061,131
26,234,731
21,638,253
14,887,801
As at 31 March 2025 the number of employees employed by the Group was 465 (2023 - 385).
STATS (UK) LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
6
Employees
(Continued)
- 38 -
Key management personnel remuneration
Key management personnel are those persons having authority and responsibility for planning, directing and controlling the activities of the company.
Key management remuneration for the 15 month period amounted to £1,785,186 (2023 - £832,392)
7
Directors' remuneration
15-month
Year
period ended
ended
31 March
31 December
2025
2023
£
£
Remuneration for qualifying services
583,179
1,093,319
Company pension contributions to defined contribution schemes
22,515
31,156
605,694
1,124,475
During the 15-month period retirement benefits were accruing to 1 director (2023 - 5) in respect of defined contribution pension schemes.
The highest paid director received remuneration of £307,301 (2023 - £246,654).
The value of the Group's contribution paid to a defined contribution pension scheme in respect of the highest paid director amounted to £22,515 (2023 - £nil).
8
Interest payable and similar expenses
15-month
Year
period ended
ended
31 March
31 December
2025
2023
£
£
Bank interest payable
6,008
625,454
Other loan interest payable
2,872,607
1,624,728
Finance leases and hire purchase contracts
16,197
5,729
Other interest payable/(receivable)
39,059
(9,857)
Total interest expense
2,933,871
2,246,054
STATS (UK) LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 39 -
9
Income tax expense
15-month
Year
period ended
ended
31 March
31 December
2025
2023
£
£
Current tax
UK corporation tax on profits for the current period
51,875
(204,271)
Adjustments in respect of prior periods
(273,322)
76,254
Foreign tax on income for the year
2,011,088
2,163,625
Tax expense relating to prior year adjustments recognised in profit or loss
-
(4,227)
Total current tax
1,789,641
2,031,381
Deferred tax
Origination and reversal of temporary differences
(186,074)
(681,720)
Changes in tax rates
-
11,794
Adjustment in respect of prior periods
292,223
(815)
Total deferred tax
106,149
(670,741)
Total tax charge
1,895,790
1,360,640
STATS (UK) LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
9
Income tax expense
(Continued)
- 40 -
The charge for the 15-month period can be reconciled to the profit per the income statement as follows:
15-month
Year
period ended
ended
31 March
31 December
2025
2023
£
£
Profit before taxation
5,628,683
3,198,642
Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25.00% (2023 - 23.52%)
1,407,171
754,217
Effect of expenses not deductible in determining taxable profit
14,028
607,076
Adjustment in respect of prior years
(314,780)
76,484
Impact of change in tax rates on deferred tax assets
-
11,794
Research and development payment
-
(204,272)
Effect of permanent differences
(343,886)
(1,040,109)
Deferred tax adjustments in respect of prior years
292,223
(42,570)
Foreign exchange differences
(129,623)
(30,413)
Capital allowances for year in excess of depreciation
(33,541)
(101,620)
Foreign tax loss, net of relief
1,187,929
1,148,485
Changes in temporary differences
(31,984)
64,816
Differences in overseas tax and exchange rates
(175,850)
53,930
Additional deduction for R&D expenditure
24,103
62,822
Taxation charge for the period
1,895,790
1,360,640
STATS (UK) LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
9
Income tax expense
(Continued)
- 41 -
In the Spring Budget 2021, the UK Government announced that from 1 April 2023, the Corporation Tax rate would increase to 25% (rather than remaining at 19%, as previously enacted). There has been no change to Corporation Tax rates for the financial period ended 31 March 2025. For the financial period ended 31 March 2025, the weighted average tax rate is 25% (31 December 2023 weighted average tax rate was 23.52%). Deferred taxes at the balance sheet date have been measured using these enacted tax rates and reflected in these financial statements.
Pillar II
The Company prepares financial statements incorporating the results of its subsidiaries in the UK, Canada, the US, Malaysia, Qatar, Australia, Saudi Arabia and the UAE, as well as the results of its branches in Oman and the UAE.
UK – From the accounting period beginning 1 April 2024, STATS (UK) Ltd is subject to the Domestic Top-up Tax rule in the UK. Under this rule, additional taxes could arise in the UK and be payable to HMRC if the Effective Tax Rate ('ETR') in the UK is less than 15%.
Calculations undertaken by Mitsui & Co., Ltd as the Ultimate Parent Entity during the year indicate that the ETR for the UK is above the minimum 15% requirement and consequently no Domestic Top-up Tax is required for STATS (UK) LTD. Whilst further calculations are required to ascertain the position for future years the Company anticipates that the ETR in the UK would remain above the minimum rate.
Overseas branches
Both the UAE and Oman implemented a domestic minimum top-up tax as part of their Pillar II framework, effective from January 1, 2025. No Domestic Top-up Tax under Pillar II is therefore expected to arise for the current financial year.
Any top-up tax relating to these branches would be paid by Mitsui & Co., Ltd. in Japan under the Income Inclusion Rules (IIR) in Japan.
Overseas subsidiaries
Pillar II regulations, and in particular, a qualified domestic minimum top-up tax (QDMTT), have been enacted in Australia and Canada. Calculations undertaken by Mitsui & Co., Ltd as the Ultimate Parent Entity during the year indicate that the effective tax rate for each of these countries fall above the minimum 15% requirement and consequently no domestic top up tax is required.
The UAE, Malaysia and Qatar have implemented a domestic minimum top-up tax as part of their respective Pillar II frameworks, effective from January 1, 2025. No Domestic Top-up Tax under Pillar II is therefore expected to arise for the current financial year.
The US has not adopted Pillar II and is not expected to do so. Saudi Arabia has committed to adopting Pillar II but no effective date has been announced. Consequently, no Domestic Top-up Tax under Pillar II is required.
Any top-up tax relating to these subsidiaries would be paid by Mitsui & Co., Ltd. in Japan under the Income Inclusion Rules (IIR) in Japan.
10
Dividends
15-month
Year
period ended
ended
Amounts recognised as distributions:
31 March
31 December
2025
2023
£
£
Dividends paid - A ordinary shares
-
241,595
-
241,595
STATS (UK) LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
10
Dividends
(Continued)
- 42 -
The Group paid no dividends during the period (2023 - £241,595 on the A ordinary shares of the company, wholly held by BGF).
11
Intangible assets
Group
Goodwill
Software
Patents
Development costs
Total
£
£
£
£
£
Cost
At 1 January 2023
105,839
1,181,824
828,885
1,766,882
3,883,430
Additions
-
20,150
-
-
20,150
Foreign currency adjustments
-
(3,198)
-
(2,538)
(5,736)
At 31 December 2023
105,839
1,198,776
828,885
1,764,344
3,897,844
Additions
1,692,526
1,692,526
Foreign currency adjustments
(1,986)
(1,986)
At 31 March 2025
105,839
1,196,790
828,885
3,456,870
5,588,384
Amortisation and impairment
At 1 January 2023
103,808
1,173,150
689,076
1,580,348
3,546,382
Charge for the year
2,028
6,751
44,030
90,774
143,583
Foreign currency adjustments
(3,397)
(3,397)
At 31 December 2023
105,836
1,176,504
733,106
1,671,122
3,686,568
Charge for the 15-month period
10,729
45,349
65,599
121,677
Foreign currency adjustments
(1,777)
680
(1,097)
At 31 March 2025
105,836
1,185,456
778,455
1,737,401
3,807,148
Carrying amount
At 31 March 2025
3
11,334
50,430
1,719,469
1,781,236
At 31 December 2023
3
22,272
95,779
93,222
211,276
Development costs have been capitalised in accordance with the requirements of FRS 102 and are therefore not treated, for dividend purposes, as a realised loss.
Development expenditure relating to new technology and technological advancements has been capitalised as an intangible asset. This capitalisation is in accordance with FRS 102, as management has determined that the relevant projects have progressed beyond the research phase and satisfy the recognition criteria. These criteria include demonstrating technical feasibility, the Group's intention and ability to complete and use the asset, the availability of adequate resources for completion, the ability to reliably measure the expenditure, and the expectation that the asset will generate probable future economic benefits.
STATS (UK) LTD.
NOTES TO THE FINANCIAL STATEMENTS
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 43 -
12
Intangible assets
Company
Software
Patents & licences
Development costs
Total
£
£
£
£
Cost
At 1 January 2023
1,103,778
828,885
1,680,075
3,612,738
Additions
20,150
-
-
20,150
Foreign currency adjustments
(875)
-
-
(875)
At 31 December 2023
1,123,053
828,885
1,680,075
3,632,013
Additions
1,692,526
1,692,526
Foreign currency adjustments
(95)
(95)
At 31 March 2025
1,122,958
828,885
3,372,601
5,324,444
Amortisation and impairment
At 1 January 2023
1,094,542
689,076
1,522,872
3,306,490
Charge for the year
6,751
44,030
71,387
122,168
Foreign currency adjustments
(305)
(305)
At 31 December 2023
1,100,988
733,106
1,594,259
3,428,353
Charge for the 15-month period
10,729
45,349
60,792
116,870
Foreign currency adjustments
(93)
(93)
At 31 March 2025
1,111,624
778,455
1,655,051
3,545,130
Carrying amount
At 31 March 2025
11,334
50,430
1,717,550
1,779,314
At 31 December 2023
22,065
95,779
85,816
203,660
Development costs have been capitalised in accordance with the requirements of FRS 102 and are therefore not treated, for dividend purposes, as a realised loss.
Development expenditure relating to new technology and technological advancements has been capitalised as an intangible asset. This capitalisation is in accordance with FRS 102, as management has determined that the relevant projects have progressed beyond the research phase and satisfy the recognition criteria. These criteria include demonstrating technical feasibility, the Group's intention and ability to complete and use the asset, the availability of adequate resources for completion, the ability to reliably measure the expenditure, and the expectation that the asset will generate probable future economic benefits.
STATS (UK) LTD.
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 44 -
13
Property, plant and equipment
Group
Leasehold improvements
Plant and equipment
Motor vehicles
Assets under construction
Total
£
£
£
£
£
Cost
At 1 January 2023
1,029,790
44,742,724
288,070
2,391,311
48,451,895
Additions
11,995
4,847,781
173,938
973,519
6,007,233
Disposals
(68,734)
-
(68,734)
Foreign currency adjustments
(30,926)
(1,425,455)
(10,783)
(41,986)
(1,509,150)
At 31 December 2023
1,010,859
48,096,316
451,225
3,322,844
52,881,244
Additions
187,548
7,429,105
4,184,506
11,801,159
Disposals
(362,321)
-
(362,321)
Foreign currency adjustments
(28,152)
(913,907)
(29,003)
(189,226)
(1,160,288)
At 31 March 2025
1,170,255
54,249,193
422,222
7,318,124
63,159,794
Accumulated depreciation and impairment
At 1 January 2023
821,842
22,495,865
243,470
-
23,561,177
Charge for the year
45,429
4,241,364
51,424
-
4,338,217
Eliminated on disposal
-
(33,271)
-
-
(33,271)
Foreign currency adjustments
(28,633)
(577,570)
(8,107)
-
(614,310)
At 31 December 2023
838,638
26,126,388
286,787
-
27,251,813
Charge for the 15-month period
40,485
5,427,683
69,746
-
5,537,914
Eliminated on disposal
(317,156)
-
(317,156)
Foreign currency adjustments
(20,218)
(577,959)
(19,375)
-
(617,552)
At 31 March 2025
858,905
30,658,956
337,158
-
31,855,019
Carrying amount
At 31 March 2025
311,350
23,590,237
85,064
7,318,124
31,304,775
At 31 December 2023
172,221
21,969,928
164,438
3,322,844
25,629,431
Property, plant and equipment includes leased assets as follows:
Assets held under leases
2025
2023
£
£
Plant and equipment
234,409
40,711
Motor vehicles
78,583
158,435
312,992
199,146
STATS (UK) LTD.
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 45 -
14
Property, plant and equipment
Company
Leasehold improvements
Plant and equipment
Motor vehicles
Assets under construction
Total
£
£
£
£
£
Cost
At 1 January 2023
387,215
28,053,807
67,251
2,172,172
30,680,445
Additions
11,995
4,281,749
(928,992)
3,364,752
Disposals
(68,734)
-
(68,734)
Transfer to held for sale
(33,304)
-
(33,304)
Foreign currency adjustments
(1,557)
(635,373)
(1,439)
(11,768)
(650,137)
At 31 December 2023
397,653
31,598,145
65,812
1,231,412
33,293,022
Additions
15,281
4,939,792
1,800,995
6,756,068
Disposals
(362,321)
-
(362,321)
Intra group transfer
(48,342)
-
(48,342)
Foreign currency adjustments
(229,824)
(432)
(12,783)
(243,039)
At 31 March 2025
412,934
35,897,450
65,380
3,019,624
39,395,388
Accumulated depreciation and impairment
At 1 January 2023
210,103
15,134,314
67,250
-
15,411,667
Charge for the year
25,407
2,451,956
-
2,477,363
Eliminated on disposal
(33,271)
-
(33,271)
Foreign currency adjustments
(224,187)
(1,439)
-
(225,626)
At 31 December 2023
235,510
17,328,812
65,811
-
17,630,133
Charge for the 15-month period
26,035
3,574,607
-
-
3,600,642
Eliminated on disposal
-
(317,156)
-
-
(317,156)
Intra group transfer
-
(48,342)
-
-
(48,342)
Foreign currency adjustments
-
(106,505)
(432)
-
(106,937)
At 31 March 2025
261,545
20,431,416
65,379
-
20,758,340
Carrying amount
At 31 March 2025
151,389
15,466,034
1
3,019,624
18,637,048
At 31 December 2023
162,143
14,269,333
1
1,231,412
15,662,889
Property, plant and equipment includes leased assets, as follows:
Assets held under leases
2025
2023
£
£
Plant and equipment
36,665
40,711
Motor vehicles
-
17,850
36,665
58,561
STATS (UK) LTD.
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 46 -
15
Investments
Investments
in subsidiaries
£
Cost or valuation
At 1 January 2024
6,251,711
Additions
10,832
At 31 March 2025
6,262,543
Investment in subsidiary undertakings
Details of the company's principal operating subsidiaries are included in note 16.
16
Subsidiaries
Details of the company's subsidiaries at 31 March 2025 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
STATS Group International Inc
1700, 10175 -101 Street NW Edmonton, AB T5J 0H3, Canada
Ordinary
100.00
STATS Pipeline Services Inc*
1700, 10175 -101 Street NW Edmonton, AB T5J 0H3, Canada
Ordinary
100.00
STATS International Inc
1999 Bryan St, Suite 900, Dallas, TX 75201, USA
Ordinary
100.00
STATS Equipment Rental LLC*
1999 Bryan St, Suite 900, Dallas, TX 75201, USA
Ordinary
100.00
STATS Pipeline Servies Sdn Bhd (previously Advanced Isolation and Testing Services Sdn Bhd)
38-1 Jalan Mega Mendung, Taman United, 58200, Kuala Lumpur, Malaysia
Ordinary
30.00
STATS Pipeline Services LLC
Building 76, Street 840, Zone 18, Transworld Tower 2, Old Salata, Doha, PO Box 22079, Qatar
Ordinary
49.00
STATS International Limited
1st Floor, Blenheim House, Fountainhall Road, Aberdeen, UK, AB15 4DT
Ordinary
100.00
STATS Middle East Holdings Ltd
3701, 3712, 37, Addax Port Office Tower, Tamouh, Al Reem Island, Abu Dhabi, UAE
Ordinary
100.00
STATS Pipeline Services Pty Ltd
Level 15, 125 St Georges Terrace, Perth, WA 6000, Australia
Ordinary
100.00
STATS Ltd Oil Services*
Post Box 72047, Dammam 31518, AL Khobar, Kingdom of Saudi Arabia
Ordinary
100.00
*Indirectly held subsidiaries
The Group has consolidated 100% of the activities of STATS Pipeline Services Sdn Bhd and STATS Pipeline Services LLC under the terms of section 9 of Financial Reporting Standard 102 on the grounds that it exercises management control over these entities and although the Group does not hold 100% of equity it has the power to govern the financial and operating policies of these entities so as to obtain benefits from their activities.
STATS (UK) LTD.
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 47 -
17
Inventories
Group
Group
Company
Company
2025
2023
2025
2023
£
£
£
£
Raw materials
1,165,147
897,645
576,150
231,548
Work in progress
1,563,911
4,049,748
968,693
2,720,021
Finished goods
493,362
195,613
316,632
351,697
3,222,420
5,143,006
1,861,475
3,303,266
18
Trade and other receivables
Group
Group
Company
Company
2025
2023
2025
2023
£
£
£
£
Trade receivables
9,282,220
14,433,998
6,515,260
10,061,165
Amounts owed by fellow Group undertakings
9,325,118
23,587,370
Other receivables
647,900
437,379
482,766
742,645
Prepayments
1,665,738
1,010,657
932,545
659,016
Accrued income
19,986,889
7,251,176
11,753,808
5,840,890
31,582,747
23,133,210
29,009,497
40,891,086
Amounts owed by fellow group undertakings are unsecured, interest free and repayable on demand.
19
Retirement benefit schemes
2025
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
1,713,647
1,224,805
The Group operates a number of defined contribution pension schemes. The assets of the schemes are held separately from those of the Group in independently administered funds. The pension cost charge represents contributions payable by the Group to the funds and amounted to £1,713,647 in the period (2023 - £1,224,805).
STATS (UK) LTD.
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 48 -
20
Trade and other payables
Group
Group
Company
Company
2025
2023
2025
2023
£
£
£
£
Trade payables
9,094,278
6,951,449
4,514,937
4,520,133
Amounts owed to related parties
3,138,685
20,643,621
Accruals and deferred income
6,696,570
5,818,121
4,254,504
4,958,683
Social security and other taxation
191,879
442,677
223,608
188,311
Other payables
1,921
18,952
182
Obligations under hire purchase liabilities and finance leases
72,418
38,493
-
-
16,057,066
13,269,692
12,131,916
30,310,748
Included within Group accruals and deferred income is deferred income of £2,335,176 (2023 - £971,898) in relation to customer contracts.
21
Provision for liabilities
The Group operates in accordance with local employment laws in certain Middle East jurisdictions, which require the provision of end-of-service benefits (gratuity) to employees upon completion of their employment.
Provisions for gratuity are calculated based on employees’ length of service and salary.
Group
Company
£
£
Provision at 1 January 2024
1,012,298
799,447
Utilised in 15 months to 31 March 2025
(44,403)
(7,155)
Provided for in 15 months to 31 March 2025
388,385
242,904
FX movement
(15,204)
(12,703)
Provision at 31 March 2025
1,341,076
1,022,493
£
£
Amount due within one year
96,022
58,993
Amount due after one year
1,245,054
963,500
1,341,076
1,022,493
STATS (UK) LTD.
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 49 -
22
Contingent liability
At 31 March 2025, the Company had outstanding performance bonds and guarantees totaling £3,758,787 (2024: £2,484,681). These instruments are provided in the normal course of business. The bonds and guarantees are secured by a bond and floating charge over all the assets of the Company, STATS International Inc and STATS Group International Inc. The Directors do not consider it probable that a material liability will arise in respect of these bonds and guarantees and, accordingly, no provision has been recognised in these financial statements.
The Group is also subject to a legal claim brought by a US-based competitor alleging breach of an employee non-compete clause and alleged access to confidential information.
The Directors have obtained legal advice and consider the claim to be without merit, based on vague allegations unsupported by evidence. The Company believes that it has a strong basis for dismissal of the claim.
The quantum of the claim has not yet been established and the timing of any potential resolution remains uncertain.
23
Loans
Group
Group
Company
Company
2025
2023
2025
2023
£
£
£
£
Amounts falling due within one year
Loans from affiliated company (working capital facility)
27,012,155
10,999,988
27,012,155
10,999,988
Group
Group
Company
Company
2025
2023
2025
2023
£
£
£
£
Amounts falling due after one year
Other loans
-
26,857,318
-
26,857,318
Net obligations under finance leases and hire purchase contacts
255,297
147,899
-
-
255,297
27,005,217
-
26,857,318
Loans from affiliated company (working capital facility)
The loan from affiliated company (working capital facility) is due to Mitsui & Co Financial Services (Europe) Plc, a fellow subsidiary of Mitsui & Co Ltd. The loan is due for repayment on 31 March 2026, incurs interest at Sonia + 0.7% and has a limit of £28,731,000. The facility has subsequently been extended to 31 March 2027.
Other loans
In August 2023, the Company obtained a long term loan from affiliated company, Mitsui and Co. Financial Services (Europe) Plc, for £23,208,934 (2023 - £26,857,318). The loan accrued interest at SONIA + 1.2% and was repaid on 4 December 2024 from the proceeds of ordinary share capital issued to the parent company.
STATS (UK) LTD.
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 50 -
24
Hire purchase and finance leases
Group
Group
Company
Company
2025
2023
2025
2023
Maturity analysis
£
£
£
£
Within one year
72,418
38,493
-
-
In two to five years
255,297
147,899
-
-
327,715
186,392
-
-
The Group leases various items of plant and machinery under operating leases, including motor vehicles, an overhead crane, air compressors and a waterjet table. Lease charges are recognised as an expense on a monthly basis over the period of the lease.
25
Financial instruments
Group
Group
Company
Company
2025
2023
2025
2023
£
£
£
£
Financial assets
Financial assets measured at fair value through profit or loss
2,706,001
2,265,066
779,451
862,795
Financial assets that are debt instruments measured at amortised cost
30,159,690
21,974,921
25,180,947
19,109,273
32,865,691
24,239,987
25,960,398
19,972,068
Financial liabilities
Financial liabilities measured at amortised cost
41,812,351
50,653,888
35,899,906
47,342,862
Financial assets measured at fair value through profit or loss comprise cash at bank and in hand.
Financial liabilities measured at amortised cost comprise trade creditors, accruals, amounts owed to Group undertakings, bank overdrafts, bank loans and other loans.
The Groups income, expense, gains and losses in respect of financial instruments are summarised below:
Group
Group
Company
Company
2025
2023
2025
2023
£
£
£
£
Interest income and expense
Total interest expense for financial liabilities at amortised cost
2,933,871
2,246,054
2,718,431
2,171,394
Impairment losses on financial assets measured at amortised cost
683,319
-
683,319
-
STATS (UK) LTD.
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 51 -
26
Deferred taxation
Group
Group
Company
Company
2025
2023
2025
2023
£
£
£
£
At beginning of year
1,861,354
1,169,692
2,093,291
2,296,787
Credit/(charge) to income statement
(106,149)
670,741
49,916
(203,496)
Foreign exchange
9,889
20,921
-
-
1,765,094
1,861,354
2,143,207
2,093,291
The deferred tax asset comprises of:
Group
Group
Company
Company
2025
2023
2025
2023
£
£
£
£
(Accelerated)/deferred capital allowances
(4,485,906)
(3,975,906)
(3,566,529)
(2,765,401)
Tax losses
6,183,062
5,828,722
5,641,798
4,850,154
Other timing differences
67,938
8,538
67,938
8,538
1,765,094
1,861,354
2,143,207
2,093,291
The aggregate current and deferred tax relating to items recognised in other comprehensive income is £nil (2023 – £nil).
27
Analysis of changes in net debt
1 January 2024
Cash flows
New leases
31 March 2025
£
£
£
£
Cash at bank and in hand
2,265,067
440,934
-
2,706,001
Debt due within 1 year
(10,999,988)
(16,012,167)
-
(27,012,155)
Lease liabilities
(186,392)
69,498
(210,821)
(327,715)
(8,921,313)
(15,501,735)
(210,821)
(24,633,869)
1 January 2023
Cash flows
New leases
31 December 2023
Prior year:
£
£
£
£
Cash at bank and in hand
1,026,891
1,238,176
-
2,265,067
Debt due within 1 year
(30,061,129)
19,061,141
-
(10,999,988)
Lease liabilities
(59,580)
-
(126,812)
(186,392)
(29,093,818)
20,299,317
(126,812)
(8,921,313)
STATS (UK) LTD.
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 52 -
28
Share capital
2025
2023
2025
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A shares of 1p each
340,051
140,051
3,401
1,401
29
Events after the reporting date
The following events have occurred subsequent to the balance sheet date but prior to the approval of these financial statements:
Middle East Conflict
Since the balance sheet date, geopolitical tensions in the Middle East have escalated, with increased military activity across the region during early 2026. This has contributed to heightened political and economic uncertainty, including disruption to key trade routes.
This is considered a non-adjusting post balance sheet event in accordance with Section 32 of FRS 102, as the conditions arose after the balance sheet date. The Group has operations and exposures within the region and continues to monitor developments closely. At the date of approval of these financial statements, it is not possible to reliably estimate the financial impact of the conflict. Potential impacts may include disruption to operations and supply chains, changes in customer demand, and increased operating costs. The directors will continue to assess the situation and take appropriate mitigating actions where necessary.
Share Issue
Subsequent to the balance sheet date, the Company issued 99,006 ordinary shares for total consideration of £9,900,600.
This transaction is treated as a non-adjusting post balance sheet event under Section 32 of FRS 102, as it does not relate to conditions existing at the balance sheet date.
Acquisition
Subsequent to the balance sheet date, the Company completed the acquisition of 100% of the share capital of Pipelines2Data Ltd., with an effective date of 1 April 2026.
This acquisition is considered a non-adjusting post balance sheet event in accordance with Section 32 of FRS 102, as it does not provide evidence of conditions that existed at the balance sheet date. The initial accounting for the business combination is incomplete at the date of approval of these financial statements and, accordingly, it is not practicable to disclose full details of the financial effects of the acquisition, including the fair values of the identifiable assets and liabilities acquired.
The acquisition is expected to strengthen the Company’s market position and broaden its service offering; however, the financial impact cannot be reliably measured at this stage.
Working Capital Facility
Subsequent to balance sheet date the loan with affiliated company (working capital facility) was extended for a further 12 months to 31 March 2027 and facility limit increased to £41.2m.
STATS (UK) LTD.
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 53 -
30
Capital commitments
Group
Group
Company
Company
2025
2023
2025
2023
£
£
£
£
At period end the Group had capital commitments as follows:
Contracted for but not provided in the financial statements:
172,739
795,197
22,691
197,901
31
Commitments under operating leases
At period end the Group and company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:
Group
Group
Company
Company
2025
2023
2025
2023
£
£
£
£
No later than 1 year
2,425,309
1,767,047
793,047
694,933
Later than 1 year and not later than 5 years
6,755,539
4,904,286
2,707,757
2,515,130
Later than 5 years
2,511,980
2,278,307
2,511,980
2,278,307
11,692,828
8,949,640
6,012,784
5,488,370
32
Related party transactions
The company has taken advantage of the exemption given by section 33 of Financial Reporting Standard 102 which allows exemption from disclosure of related party transactions with other Group companies.
No disclosure is made of transactions between Group companies not owned 100% as the Group has effective control.
During the year, the Group and company entered into the following transactions with related parties:
Related party
Transaction
£
Balance at year end £
Director
Rent
9,540
-
Company with common control
Purchases
339,548
5,655
STATS (UK) LTD.
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE 15-MONTH PERIOD ENDED 31 MARCH 2025
- 54 -
33
Controlling party
The Company's ultimate parent and controlling party and parent of the largest and smallest group in which the Company's results are consolidated is Mitsui & Co., Ltd., a company incorporated in Japan.
Copies of the group financial statements are available from:
Mitsui & Co., Ltd.
Corporate Communications Div.
Mitsui & Co. Building
Otemachi One 2-1
Otemachi 1-chome
Chiyoda-ku
Tokyo 100-8631, Japan
2025-03-312024-01-01falseCCH SoftwareCCH Accounts Production 2026.100Leigh HowarthToshiyuki TezukaGraeme CouttsKenichi MizutaniTomohisa SuzueJohn RawlinsonYuji YoshimuraStephen RawlinsonNaota KomakiNaota KomakiKitaro SaitoJohn RawlinsonAberdein Considine Secretarial Services LimitedfalseSC1830182024-01-012025-03-31SC183018bus:Consolidated2024-01-012025-03-31SC183018bus:Director1bus:Consolidated2024-01-012025-03-31SC183018bus:Director2bus:Consolidated2024-01-012025-03-31SC183018bus:Director8bus:Consolidated2024-01-012025-03-31SC183018bus:Director9bus:Consolidated2024-01-012025-03-31SC183018bus:Director11bus:Consolidated2024-01-012025-03-31SC183018bus:Director12024-01-012025-03-31SC183018bus:Director22024-01-012025-03-31SC183018bus:Director32024-01-012025-03-31SC183018bus:Director42024-01-012025-03-31SC183018bus:Director52024-01-012025-03-31SC183018bus:Director72024-01-012025-03-31SC183018bus:Director82024-01-012025-03-31SC183018bus:Director92024-01-012025-03-31SC183018bus:Director112024-01-012025-03-31SC183018bus:Director62024-01-012025-03-31SC183018bus:Director102024-01-012025-03-31SC183018bus:Director122024-01-012025-03-31SC183018bus:CompanySecretary12024-01-012025-03-31SC183018bus:Director32025-03-31SC183018bus:Director42025-03-31SC183018bus:Director52025-03-31SC183018bus:Director72025-03-31SC183018bus:Director82025-03-31SC183018bus:Director92025-03-31SC183018bus:Director112025-03-31SC183018bus:Consolidated2025-03-31SC1830182025-03-31SC1830182023-01-012023-12-31SC183018bus:Consolidated2023-01-012023-12-31SC183018dpl:Item1bus:Consolidated2024-01-012025-03-31SC183018dpl:Item1bus:Consolidated2023-01-012023-12-31SC183018core:ContinuingOperationsbus:Consolidated2024-01-012025-03-31SC183018core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-01-012025-03-31SC183018core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-01-012023-12-31SC183018dpl:Item2bus:Consolidated2023-01-012023-12-31SC183018core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31SC183018dpl:Item12023-01-012023-12-31SC183018core:RetainedEarningsAccumulatedLosses2024-01-012025-03-31SC183018dpl:Item32024-01-012025-03-31SC183018bus:Consolidated12024-01-012025-03-31SC183018bus:Consolidated22023-01-012023-12-31SC183018bus:Consolidated32023-01-012023-12-31SC183018bus:Consolidated42023-01-012023-12-31SC183018bus:Consolidated52024-01-012025-03-31SC183018bus:Consolidated62024-01-012025-03-31SC183018core:RetainedEarningsAccumulatedLosses72023-01-012023-12-31SC18301882023-01-012023-12-31SC183018core:RetainedEarningsAccumulatedLosses92024-01-012025-03-31SC183018102024-01-012025-03-31SC183018bus:Consolidated2023-12-31SC183018core:IntangibleAssetsOtherThanGoodwill2025-03-31SC183018core:IntangibleAssetsOtherThanGoodwill2023-12-31SC183018core:Goodwillbus:Consolidated2025-03-31SC183018core:ComputerSoftware2025-03-31SC183018core:CopyrightsPatentsTrademarksServiceOperatingRightsbus:Consolidated2025-03-31SC183018core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2025-03-31SC183018core:Goodwillbus:Consolidated2023-12-31SC183018core:ComputerSoftwarebus:Consolidated2023-12-31SC183018core:CopyrightsPatentsTrademarksServiceOperatingRightsbus:Consolidated2023-12-31SC183018core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2023-12-31SC183018core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-03-31SC183018core:CopyrightsPatentsTrademarksServiceOperatingRights2025-03-31SC183018core:ComputerSoftware2023-12-31SC183018core:CopyrightsPatentsTrademarksServiceOperatingRights2023-12-31SC183018core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-12-31SC1830182023-12-31SC183018core:PlantMachinery2023-12-31SC183018bus:Consolidated2023-12-31SC183018bus:Consolidated2022-12-31SC1830182023-12-31SC1830182022-12-31SC183018core:CurrentFinancialInstrumentsbus:Consolidated2025-03-31SC183018core:CurrentFinancialInstrumentsbus:Consolidated2023-12-31SC183018core:CurrentFinancialInstruments2023-12-31SC183018core:Non-currentFinancialInstrumentsbus:Consolidated2025-03-31SC183018core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-31SC183018core:CurrentFinancialInstruments2025-03-31SC183018core:Non-currentFinancialInstruments2023-12-31SC183018core:ShareCapitalbus:Consolidated2025-03-31SC183018core:ShareCapitalbus:Consolidated2023-12-31SC183018core:SharePremiumbus:Consolidated2025-03-31SC183018core:SharePremiumbus:Consolidated2023-12-31SC183018core:OtherReservesSubtotalbus:Consolidated2025-03-31SC183018core:OtherReservesSubtotalbus:Consolidated2023-12-31SC183018core:CapitalRedemptionReservebus:Consolidated2025-03-31SC183018core:CapitalRedemptionReservebus:Consolidated2023-12-31SC183018core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-03-31SC183018core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-31SC183018core:ShareCapital2025-03-31SC183018core:ShareCapital2023-12-31SC183018core:SharePremium2025-03-31SC183018core:SharePremium2023-12-31SC183018core:OtherReservesSubtotal2025-03-31SC183018core:OtherReservesSubtotal2023-12-31SC183018core:CapitalRedemptionReserve2025-03-31SC183018core:CapitalRedemptionReserve2023-12-31SC183018core:RetainedEarningsAccumulatedLosses2025-03-31SC183018core:RetainedEarningsAccumulatedLosses2023-12-31SC183018core:ShareCapitalbus:Consolidated2022-12-31SC183018core:SharePremiumbus:Consolidated2022-12-31SC183018core:CapitalRedemptionReservebus:Consolidated2022-12-31SC183018core:OtherReservesSubtotalbus:Consolidated2022-12-31SC183018core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-12-31SC183018core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterestsbus:Consolidated2023-12-31SC183018core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterestsbus:Consolidated2025-03-31SC183018core:ShareCapital2022-12-31SC183018core:SharePremium2022-12-31SC183018core:CapitalRedemptionReserve2022-12-31SC183018core:OtherReservesSubtotal2022-12-31SC183018core:RetainedEarningsAccumulatedLosses2022-12-31SC183018core:Non-currentFinancialInstruments2025-03-31SC183018core:ShareCapitalbus:Consolidated2023-01-012023-12-31SC183018core:SharePremiumbus:Consolidated2023-01-012023-12-31SC183018core:ShareCapitalbus:Consolidated2024-01-012025-03-31SC183018core:SharePremiumbus:Consolidated2024-01-012025-03-31SC183018core:ShareCapital2023-01-012023-12-31SC183018core:SharePremium2023-01-012023-12-31SC183018core:ShareCapital2024-01-012025-03-31SC183018core:SharePremium2024-01-012025-03-31SC183018core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2024-01-012025-03-31SC183018dpl:Item2bus:Consolidated2024-01-012025-03-31SC183018dpl:Item3bus:Consolidated2023-01-012023-12-31SC183018dpl:Item12024-01-012025-03-31SC183018bus:Consolidated12023-01-012023-12-31SC183018core:Goodwillbus:Consolidated2022-12-31SC183018core:ComputerSoftwarebus:Consolidated2022-12-31SC183018core:CopyrightsPatentsTrademarksServiceOperatingRightsbus:Consolidated2022-12-31SC183018core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2022-12-31SC183018core:ComputerSoftwarebus:Consolidated2025-03-31SC183018core:ComputerSoftware2022-12-31SC183018core:CopyrightsPatentsTrademarksServiceOperatingRights2022-12-31SC183018core:DevelopmentCostsCapitalisedDevelopmentExpenditure2022-12-31SC183018core:ComputerSoftwarebus:Consolidated2023-01-012023-12-31SC183018core:ComputerSoftware2023-01-012023-12-31SC183018core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2023-01-012023-12-31SC183018core:Goodwillbus:Consolidated2024-01-012025-03-31SC183018core:ComputerSoftwarebus:Consolidated2024-01-012025-03-31SC183018core:CopyrightsPatentsTrademarksServiceOperatingRightsbus:Consolidated2024-01-012025-03-31SC183018core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-01-012025-03-31SC183018core:ComputerSoftware2024-01-012025-03-31SC183018core:CopyrightsPatentsTrademarksServiceOperatingRights2024-01-012025-03-31SC183018core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-01-012025-03-31SC183018core:ComputerSoftware2023-12-31SC183018core:CopyrightsPatentsTrademarksServiceOperatingRights2023-12-31SC183018core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-12-31SC183018core:Goodwillbus:Consolidated2023-01-012023-12-31SC183018core:CopyrightsPatentsTrademarksServiceOperatingRightsbus:Consolidated2023-01-012023-12-31SC183018core:CopyrightsPatentsTrademarksServiceOperatingRights2023-01-012023-12-31SC183018core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-01-012023-12-31SC183018core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2022-12-31SC183018core:PlantMachinery2022-12-31SC183018core:MotorVehiclesbus:Consolidated2022-12-31SC183018core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-31SC183018core:MotorVehiclesbus:Consolidated2023-12-31SC183018core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-03-31SC183018core:PlantMachinery2025-03-31SC183018core:MotorVehiclesbus:Consolidated2025-03-31SC183018core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-12-31SC183018core:MotorVehicles2022-12-31SC183018core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-31SC183018core:MotorVehicles2023-12-31SC183018core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-03-31SC183018core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-01-012023-12-31SC183018core:PlantMachinery2023-01-012023-12-31SC183018core:MotorVehiclesbus:Consolidated2023-01-012023-12-31SC183018core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-01-012025-03-31SC183018core:PlantMachinery2024-01-012025-03-31SC183018core:MotorVehiclesbus:Consolidated2024-01-012025-03-31SC183018core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-01-012023-12-31SC183018core:MotorVehicles2023-01-012023-12-31SC183018core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012025-03-31SC183018core:MotorVehicles2024-01-012025-03-31SC183018core:PlantMachinerybus:Consolidated2023-01-012023-12-31SC183018core:PlantMachinerybus:Consolidated2024-01-012025-03-31SC183018core:PlantMachinerybus:Consolidated2022-12-31SC183018core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-31SC183018core:PlantMachinerybus:Consolidated2023-12-31SC183018core:MotorVehiclesbus:Consolidated2023-12-31SC183018core:PlantMachinerybus:Consolidated2025-03-31SC183018core:PlantMachinery2023-12-31SC183018core:MotorVehicles2025-03-31SC183018core:LandBuildings2023-12-31SC183018core:MotorVehicles2023-12-31SC183018core:LandBuildings2025-03-31SC183018core:Subsidiary1bus:Consolidated2024-01-012025-03-31SC183018core:Subsidiary2bus:Consolidated2024-01-012025-03-31SC183018core:Subsidiary3bus:Consolidated2024-01-012025-03-31SC183018core:Subsidiary4bus:Consolidated2024-01-012025-03-31SC183018core:Subsidiary5bus:Consolidated2024-01-012025-03-31SC183018core:Subsidiary6bus:Consolidated2024-01-012025-03-31SC183018core:Subsidiary7bus:Consolidated2024-01-012025-03-31SC183018core:Subsidiary8bus:Consolidated2024-01-012025-03-31SC183018core:Subsidiary9bus:Consolidated2024-01-012025-03-31SC183018core:Subsidiary10bus:Consolidated2024-01-012025-03-31SC183018core:Subsidiary1bus:Consolidated12024-01-012025-03-31SC183018core:Subsidiary2bus:Consolidated22024-01-012025-03-31SC183018core:Subsidiary3bus:Consolidated32024-01-012025-03-31SC183018core:Subsidiary4bus:Consolidated42024-01-012025-03-31SC183018core:Subsidiary5bus:Consolidated52024-01-012025-03-31SC183018core:Subsidiary6bus:Consolidated62024-01-012025-03-31SC183018core:Subsidiary7bus:Consolidated72024-01-012025-03-31SC183018core:Subsidiary8bus:Consolidated82024-01-012025-03-31SC183018core:Subsidiary9bus:Consolidated92024-01-012025-03-31SC183018core:Subsidiary10bus:Consolidated102024-01-012025-03-31SC18301812024-01-012025-03-31SC183018bus:CompanyLimitedByGuarantee2024-01-012025-03-31SC183018bus:Audited2024-01-012025-03-31SC183018bus:FullIFRS2024-01-012025-03-31SC183018bus:FullAccounts2024-01-012025-03-31SC183018bus:ConsolidatedGroupCompanyAccounts2024-01-012025-03-31xbrli:purexbrli:sharesiso4217:GBP