Company Registration No. 05300889 (England and Wales)
LTI METALTECH LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
LTI METALTECH LIMITED
COMPANY INFORMATION
Directors
M Kaiser
E Rayner
A Clark
Company number
05300889
Registered office
163 Brook Drive
Milton Park
Abingdon
Oxfordshire
OX14 4SD
Auditor
Shaw Gibbs (Audit) Limited
264 Banbury Road
Oxford
OX2 7DY
LTI METALTECH LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 23
LTI METALTECH LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

The directors present the annual Strategic report and audited financial statements for the year ended 31 December 2025.

Review of the business and future developments

The principal activity of the company is the fabrication and high-integrity coded welding of safety critical pressure vessels, structures and storage containers. LTi Metaltech Ltd is a leading independent manufacturer of cryogenic and pressure vessels as used in highly regulated environments. The principal customer remains Siemens Healthineers, but it is hoped recent enhanced investment in business development will lead to serial manufacturing opportunities in sectors such as renewables and nuclear decontamination.

Our vision and strategies for the future remain clearly focused on the expansion of our technical capabilities to enable development and manufacture of an increasingly diverse and complex range of products for new markets and an expanding customer base. We continue to harness inter-company collaboration opportunities, both with our subsidiary company LTI Vessco Ltd in Bridgend and with our parent company LTI Metalltechnik GmbH in Germany.

Financial performance in 2025 saw turnover fall 10% to £25.8 million, but careful control of overhead expenditure helped to maintain operating profits at £0.6 million. The company carefully monitors commodity prices and currency exchange rates and adopts appropriate hedging strategies mitigating against significant fluctuations in both.

LTi Metaltech is very aware of its environmental responsibilities and has made a number of significant improvements to its carbon footprint this year. All company cars are now fully electric and we are now fully signed-up to green energy.

Principal risks, uncertainties and risk management

The outlook for manufacturing SMEs remains full of uncertainty; supply-chain shocks, logistics complexities, lengthening material lead times, and energy cost increases in particular. The company will continue to actively manage these risks through the adoption of appropriate strategies and targeted investment in technology to improve productivity.

Development and performance

Innovative deployment of our manufacturing technologies has enabled continued involvement in collaborative development of new products with key customers.

We have maintained accreditations for quality, environment and health and safety, and we are proud to deliver high quality products on time, whilst maintaining a safe place to work and safeguarding our environment.

Financial key performance indicators

The Company considers that its key financial performance indicators are those that communicate the financial performance and strength of the company as a whole, primarily turnover and gross margin.

In the year to 31st December 2025, turnover decreased to £25.8 million, compared to £28.6 million in the year ended 2024. Despite this, gross profit increased slightly to £4.9 million, largely due to improved labour efficiencies.

 

On behalf of the board

E Rayner
Director
15 May 2026
LTI METALTECH LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -

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

Results and dividends

The results for the year are set out on page 8.

An interim dividend was not paid during the year (2024: £nil). The directors do not recommend payment of a final dividend.

Directors

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

M Kaiser
E Rayner
A Clark
Auditor

The auditor, Shaw Gibbs (Audit) Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of directors' responsibilities

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

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

In preparing these financial statements, the directors are required to:

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

Strategic report

The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's Strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the Directors' report. It has done so in respect of future developments and financial risk management.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

LTI METALTECH LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
Going concern

The company derives the vast majority of its turnover from one customer. Both companies remain dependent upon one another in the short to medium term and the directors are therefore confident that the companies will continue to trade with each other, at similar levels of activity, for the foreseeable future. This is demonstrated by a contractual supply agreement entered into by the parties involved. The current agreement was renewed in the year for a further 3 years to 30th September 2028.

 

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

On behalf of the board
E Rayner
Director
15 May 2026
LTI METALTECH LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF LTI METALTECH LIMITED
- 4 -
Opinion

We have audited the financial statements of LTI Metaltech Limited (the 'company') for the year ended 31 December 2025 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

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

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information 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.

Opinions on other matters prescribed by the Companies Act 2006

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

LTI METALTECH LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF LTI METALTECH LIMITED (CONTINUED)
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

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

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

 

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

  1. At the planning stage of the audit we gain an understanding of the laws and regulations which apply to the company and how the management seek to comply with those laws and regulations. This helps us to plan appropriate risk assessments.

     

  2. During the audit we focus on relevant risk areas and review the compliance with the laws and regulations by making relevant enquiries and undertaking corroboration, for example by reviewing Board Minutes and other documentation.

     

  3. We assess the risk of material misstatement in the financial statements including as a result of fraud and undertook procedures including:

  1. Reviewing the controls set in place by management;

  2. Making enquiries of management as to whether they consider fraud or other irregularity may have taken place, or where such opportunity might exist;

  3. Challenging management assumptions with regard to accounting estimates, such as dilapidations;

  4. Identifying and testing journal entries, particularly those which appear to be unusual by size or nature; and

  5. Reviewing the health and safety measures in place and obtaining the reports of the health and safety inspections to ensure adherence.

LTI METALTECH LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF LTI METALTECH LIMITED (CONTINUED)
- 6 -

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

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

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Stephen Howard Neal (Senior Statutory Auditor)
For and on behalf of Shaw Gibbs (Audit) Limited, Statutory Auditor
Chartered Certified Accountants
264 Banbury Road
Oxford
OX2 7DY
18 May 2026
LTI METALTECH LIMITED
STATEMENT OF TOTAL COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 7 -
2025
2024
Notes
£
£
Turnover
3
25,791,331
28,589,781
Cost of sales
(20,864,362)
(23,742,320)
Gross profit
4,926,969
4,847,461
Administrative expenses
(4,365,874)
(4,217,514)
Operating profit
4
561,095
629,947
Interest receivable and similar income
7
160,582
152,282
Interest payable and similar expenses
8
(19,042)
(10,770)
Profit before taxation
702,635
771,459
Tax on profit
9
(63,524)
60,441
Profit for the financial year
639,111
831,900
Total comprehensive income for the year
639,111
831,900

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

 

There are no recognised gains or losses other than those passing through the statement of total comprehensive income.

The notes on pages 11 to 23 form an integral part of these financial statements.

LTI METALTECH LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 8 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
10
657,181
741,977
Investments
11
1,829,248
1,829,248
2,486,429
2,571,225
Current assets
Stocks
13
2,486,949
2,335,004
Debtors falling due after more than one year
14
3,084,377
2,641,025
Debtors falling due within one year
14
9,195,328
10,700,067
Cash at bank and in hand
379,466
397,866
15,146,120
16,073,962
Creditors: amounts falling due within one year
15
(3,460,132)
(4,784,713)
Net current assets
11,685,988
11,289,249
Total assets less current liabilities
14,172,417
13,860,474
Provisions for liabilities
Provisions
16
440,483
748,735
Deferred tax liability
17
84,229
103,145
(524,712)
(851,880)
Net assets
13,647,705
13,008,594
Capital and reserves
Called up share capital
19
25,000
25,000
Profit and loss reserves
13,622,705
12,983,594
Total equity
13,647,705
13,008,594

The notes on pages 11 to 23 form an integral part of these financial statements.

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 15 May 2026 and are signed on its behalf by:
E Rayner
Director
Company registration number 05300889 (England and Wales)
LTI METALTECH LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
Called up share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2024
25,000
12,151,694
12,176,694
Year ended 31 December 2024:
Profit and total comprehensive income
-
831,900
831,900
Balance at 31 December 2024
25,000
12,983,594
13,008,594
Year ended 31 December 2025:
Profit and total comprehensive income
-
639,111
639,111
Balance at 31 December 2025
25,000
13,622,705
13,647,705

The notes on pages 11 to 23 form an integral part of these financial statements.

LTI METALTECH LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
20
486,823
91,805
Interest paid
(19,042)
(1,226)
Income tax refunds
-
0
50,087
Income taxes paid
(327,572)
(175,000)
Net cash inflow/(outflow) from operating activities
140,209
(34,334)
Investing activities
Purchase of tangible fixed assets
(184,115)
(144,194)
Interest received
25,506
35,653
Net cash used in investing activities
(158,609)
(108,541)
Net decrease in cash and cash equivalents
(18,400)
(142,875)
Cash and cash equivalents at beginning of year
397,866
540,741
Cash and cash equivalents at end of year
379,466
397,866

The notes on pages 11 to 23 form an integral part of these financial statements.

LTI METALTECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 11 -
1
Accounting policies
Company information

LTI Metaltech Limited (the "company") is a private company limited by shares and incorporated in England and Wales. The registered office is 163 Brook Drive, Milton Park, Abingdon, Oxfordshire, OX14 4SD.

 

The company's principal activities and nature of operations are included within the Strategic report.

1.1
Basis of preparation

These financial statements have been prepared in accordance with FRS102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" ("FRS102") and the requirements of the Companies Act 2006, including the provisions of the Large and Medium sized Companies and Group (Accounts and

Reports) Regulations 2008.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £1.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

 

In accordance with FRS102 paragraph 33.1A, the exemption has been taken from disclosing transactions and balances with group companies on the basis that every subsidiary that is party to such transactions is wholly owned by Isaak Holding GmbH or LTi Metaltech Limited.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

- Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’: Interest income/expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;

- Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.

The company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.

 

LTI Metaltech Limited is a wholly owned subsidiary of Isaak Holding GmbH and the results of LTI Metaltech Limited are included in the consolidated financial statements of Isaak Holding GmbH which are available from Rudolf-Diesel- Str.7, 97944, Boxberg/Baden, Germany.

1.2
Going concern

The company derives the vast majority of its turnover from one customer. Both companies remain dependent upon one another in the short to medium term and the directors are therefore confident that the companies will continue to trade with each other, at similar levels of activity, for the foreseeable future. This is demonstrated by a contractual supply agreement entered into by the parties involved. trueThe current agreement was renewed in the year for a further 3 years to 30th September 2028.

 

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

LTI METALTECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 12 -
1.3
Turnover

The turnover shown in the profit and loss account represents amounts invoiced during the year, exclusive of Value Added Tax. Invoices to the primary customer are raised weekly to recognise the goods appropriated by the customer.

Other income

Interest income is recognised using the effective interest rate method.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Leasehold improvements
3 to 7 years straight line
Plant and machinery
3 to 7 years straight line
Fixtures, fittings & equipment
3 to 5 years 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 the statement of total comprehensive income.

1.5
Fixed asset investments

Interests in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its fixed asset investments and tangible fixed assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

1.7
Stocks

Stocks are valued at the lower of cost and estimated selling price less costs to complete and sell after making due allowance for obsolete and slow moving items. Work in progress is valued on the basis of direct costs plus attributable overheads based on the level of activity. Provision is made for any foreseeable losses where appropriate. No element of profit is included in the valuation.

LTI METALTECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 13 -
1.8
Cash and cash equivalents

Cash and cash equivalents include cash in hand and deposits held at call with banks.

1.9
Financial instruments

Financial instruments are classified and accounted for, according to the substance of the contractual arrangement, as either financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial assets

Basic financial assets, which include trade and other debtors, amounts owed from group undertakings, and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including trade and other creditors, and amounts owed to group undertakings, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

LTI METALTECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 14 -
Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.10
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.11
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 profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax arises as a result of including items of income and expenditure in taxation computations in periods different from those in which they are included in the company's accounts. Deferred tax is provided in full on material timing differences which result in an obligation to pay more (or less) tax at a future date, at the average tax rates that are expected to apply when the timing differences reverse, based on current tax rates and laws.

1.12
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation.

 

Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

1.13
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

1.14
Retirement benefits

The company operates a defined contribution pension scheme for employees. The assets of the scheme are held separately from those of the company. The annual contributions payable are charged to the profit and loss account. Differences between contributions payable during the year and contributions actually paid are held within accruals or other creditors.

LTI METALTECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 15 -
1.15
Leases
As lessee

Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease.

1.16
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

 

The directors consider there to be no critical judgements that are material to the company.

Key sources of estimation uncertainty

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

Stock valuation and obsolescence

Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete stock and slow moving items. Work in progress is valued on the basis of direct costs plus attributable overheads, based on the level of activity. Provision is made for any foreseeable losses, where appropriate. No element of profit is included in the valuation. At the reporting date, the directors have included a provision of £20,427 (2024: £13,686).

 

The calculation of the above provisions requires judgements to be made, which include a number of variables, such as, the forecast customer demand, the economic environment, the ageing of stock and the discontinuation of certain product lines by the company's key customer. These variables are monitored by the directors and a provision is in place to mitigate the relevant risks.

 

Standard cost is also considered a significant estimate. The directors monitor and review the cost annually and update accordingly.

Useful economic lives of tangible fixed assets

The useful economic lives of non-current assets have been derived from the judgement of the directors, using their best estimate of the write-down period. At the reporting date, the company holds tangible fixed assets with a net book value of £657,181 (2024: £741,977).

LTI METALTECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
2
Judgements and key sources of estimation uncertainty
(Continued)
- 16 -
Dilapidations provision

The dilapidations provision with respect to the premises rented by the company is based on a professional dilapidations assessment that was carried out in 2025 by a firm of Chartered Surveyors. The adequacy of the dilapidations provision and the necessity for an additional professional assessment is monitored by the directors on an annual basis. Adjustments are made as and when necessary to ensure the adequacy of the relevant provision. At the reporting date, the directors have included a provision of £440,483 (2024: £748,735) in respect to dilapidations. Based on the 2025 updated report, the dilapidations provision has been reduced accordingly.

Material provision

The company enters into supplier contracts to purchase materials over certain periods of time in order to fulfil the demand from its principal customer. From time to time the principal customer may discontinue certain product lines and as a result, the company may be in a position where it is contracted to purchase additional materials with respect to discontinued product lines. The directors monitor continuously the demand from its principal customer and they also enter into proactive negotiations to ensure that the discontinuance of certain product lines is managed proactively and does not result in the company being committed to purchase excess stock that cannot be used in other product lines. Despite that and the fact that there is an understanding that the principal supplier will meet such commitments in case of sudden product discontinuations, from time to time a materials provision may be necessary. The provision is estimated by the directors to be the cost of the stock that the company is committed to purchase with respect to discontinued product lines and cannot be used in the manufacturing of others and will not be met by its principal supplier.

Contingent consideration

The cost of investment regarding the acquisition of Vessco Engineering Limited includes £150,000 with respect to the contingent consideration that will become due if Vessco Engineering Limited achieve profits agreed in the share purchase agreement in the 36 months following the acquisition date. On 16 June 2024, 36 months following the acquisition, the directors of LTi were of the opinion that the relevant performance objectives had been met and therefore the contingent consideration became payable. A corresponding amount of £56,447 was recognised within other creditors in 2024 (2025: £nil) in relation to this consideration.

 

In their assessment, the directors have taken into consideration the post acquisition performance of Vessco Engineering Limited as well as the forecasted figures for the contingent consideration period which incorporate all available information to the date of their assessment.

3
Turnover and other revenue

The company's turnover for the current and prior year related solely to income from manufacturing fabricated metal products.

 

Turnover is attributable to trade within the United Kingdom.

2025
2024
£
£
Other revenue
Interest income
160,582
152,282
LTI METALTECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 17 -
4
Operating profit
2025
2024
Operating profit for the year is stated after charging:
£
£
Exchange losses
11,119
35,479
Fees payable to the company's auditor for the audit of the company's financial statements
32,750
30,500
Depreciation of tangible fixed assets
268,911
447,256
Operating lease charges
614,570
603,982
5
Employees

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

2025
2024
Number
Number
Number of direct production staff
69
70
Number of administrative staff
16
21
Number of indirect productive staff
22
24
Total
107
115

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
4,851,894
5,310,848
Social security costs
550,187
523,007
Pension costs
260,080
266,701
5,662,161
6,100,556
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
538,621
634,908
Company pension contributions to defined contribution schemes
64,608
45,571
603,229
680,479

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2024: 2).

LTI METALTECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
6
Directors' remuneration
(Continued)
- 18 -
Remuneration disclosed above include the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
256,174
309,021
Company pension contributions to defined contribution schemes
26,292
3,300
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
25,506
35,653
Interest receivable from group companies
130,893
116,629
Other interest income
4,183
-
0
Total income
160,582
152,282
8
Interest payable and similar expenses
2025
2024
£
£
Interest on bank overdrafts and loans
19,042
1,226
Other interest
-
0
9,544
19,042
10,770
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
82,446
109,595
Adjustments in respect of prior periods
(6)
(114,806)
Total current tax
82,440
(5,211)
Deferred tax
Origination and reversal of timing differences
(18,916)
(55,230)
Total tax charge/(credit)
63,524
(60,441)
LTI METALTECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
9
Taxation
(Continued)
- 19 -

The actual charge/(credit) for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2025
2024
£
£
Profit before taxation
702,635
771,459
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
175,659
192,865
Tax effect of expenses that are not deductible in determining taxable profit
1,410
2,164
Adjustments in respect of prior years
(6)
(114,806)
Group relief
(99,456)
(144,697)
Deferred tax movement
(14,083)
(53,214)
Depreciation in excess of capital allowances
-
0
57,247
Taxation charge/(credit) for the year
63,524
(60,441)
10
Tangible fixed assets
Leasehold improvements
Plant and machinery
Fixtures, fittings & equipment
Total
£
£
£
£
Cost
At 1 January 2025
238,607
5,625,085
1,062,880
6,926,572
Additions
6,320
156,439
21,356
184,115
At 31 December 2025
244,927
5,781,524
1,084,236
7,110,687
Depreciation and impairment
At 1 January 2025
231,152
4,939,079
1,014,364
6,184,595
Depreciation charged in the year
9,254
223,816
35,841
268,911
At 31 December 2025
240,406
5,162,895
1,050,205
6,453,506
Carrying amount
At 31 December 2025
4,521
618,629
34,031
657,181
At 31 December 2024
7,455
686,006
48,516
741,977

Depreciation of plant and machinery is included within cost of sales in the Statement of comprehensive income. The remainder of depreciation is included within administrative expenses.

LTI METALTECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 20 -
11
Fixed asset investments
2025
2024
Notes
£
£
Investments in subsidiaries
12
1,829,248
1,829,248
12
Subsidiaries

Details of the company's subsidiary at 31 December 2025 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Vessco Engineering Limited
163 Brook Drive, Milton Park, Abingdon, Oxfordshire, OX14 4SD
Ordinary
0
100.00
13
Stocks
2025
2024
£
£
Raw materials and consumables
1,769,433
1,496,444
Work in progress
296,239
361,422
Finished goods and goods for resale
421,277
477,138
2,486,949
2,335,004
14
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
6,386,847
8,215,403
Corporation tax recoverable
117,095
-
0
Amounts due from subsidiary undertakings
825,780
578,118
Other debtors
681,630
1,186,295
Prepayments and accrued income
1,183,976
720,251
9,195,328
10,700,067
Amounts falling due after one year:
Amounts due from fellow group undertakings
3,084,377
2,641,025
Total debtors
12,279,705
13,341,092

Amounts due from fellow group undertakings are unsecured, do not bear interest and are repayable in full on 31 January 2027. Amounts due from subsidiary undertakings are also unsecured, do not bear interest and are repayable on demand.

LTI METALTECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 21 -
15
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
2,512,723
3,214,305
Amounts owed to group undertakings
330,989
425,772
Corporation tax
-
0
132,220
Other taxation and social security
453,816
680,673
Other creditors
39,384
105,910
Accruals and deferred income
123,220
225,833
3,460,132
4,784,713
16
Provisions for liabilities
2025
2024
Note
£
£
Provisions
440,483
748,735
Deferred tax liabilities
17
84,229
103,145

The balance of provisions relate to property dilapidations of £440,483 (2024: £748,735) based on the cost estimated by an independent surveyor.

17
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
93,572
101,129
Other timing differences
(9,343)
2,016
84,229
103,145
2025
Movements in the year:
£
Liability at 1 January 2025
103,145
Credit to profit or loss
(18,916)
Liability at 31 December 2025
84,229
LTI METALTECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 22 -
18
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
260,080
266,701

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

 

At the year end date amounts payable to the pension scheme totalled £39,384 (2024: £51,022).

19
Share capital
2025
2024
£
£
Ordinary share capital
Allotted, called up and fully paid
25,000 Ordinary A shares of £1 each
25,000
25,000

The company's ordinary A shares, which are non redeemable and carry no right to fixed income, each carry the right to one vote at general meetings of the company and rank equally for any dividends declared.

20
Cash generated from operations
2025
2024
£
£
Profit for the year after tax
639,111
831,900
Adjustments for:
Taxation charged/(credited)
63,524
(60,441)
Finance costs
19,042
10,770
Investment income
(160,582)
(152,282)
Depreciation and impairment of tangible fixed assets
268,911
447,256
Decrease in provisions
(308,252)
(58,369)
Movements in working capital:
(Increase)/decrease in stocks
(151,945)
132,861
Decrease in debtors
1,309,375
216,192
Decrease in creditors
(1,192,361)
(1,276,082)
Cash generated from operations
486,823
91,805
21
Analysis of changes in net funds
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
397,866
(18,400)
379,466
LTI METALTECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 23 -
22
Operating lease commitments
As lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2025
2024
£
£
Within 1 year
786,758
583,960
Years 2-5
2,462,538
1,943,067
After 5 years
-
0
316,723
3,249,296
2,843,750
23
Capital commitments

Amounts contracted for but not provided in the financial statements:

2025
2024
£
£
Acquisition of tangible fixed assets
85,000
607,351

During the year, the company entered into a supplier agreement to purchase stainless steel, approx. 1,084 tonnes, starting in October 2025 and expected to finish in September 2026 at a total cost of c£3.19m. The relevant stock will be delivered directly to the company’s premises.

During the year, the company entered into a supplier agreement to purchase aluminium, approx. 283 tonnes, starting in October 2025 and expected to finish in September 2026 at a total cost of c£0.990m. The relevant stock will be delivered directly to the company’s premises.

 

At the reporting date, the company had capital expenditure commitments of approximately £85,000 in respect of proposed solar panel installations. These commitments are subject to approval from the landlord, local authorities, insurers and other relevant parties. No solar panels had been installed as at the balance sheet date.

24
Related party transactions and controlling party

LTi Metaltech Limited is a wholly owned subsidiary of Isaak Holding GmbH, a company based in Rudolf - Diesel- Str.7, 97944, Boxberg/ Baden, Germany. Isaak Holding GmbH is the smallest and largest group to include the results of the company. The ultimate controlling parties are K Isaak and his family.

 

In accordance with FRS102 paragraph 33.1A, the exemption has been taken from disclosing transactions and balances with group companies on the basis that every subsidiary that is party to such transactions is wholly owned by Isaak Holding GmbH.

 

There were no other related party transactions and balances that require disclosure.

No guarantees have been given or received.

2025-12-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100No description of principal activityM KaiserE RaynerA Clark053008892025-01-012025-12-3105300889bus:Director12025-01-012025-12-3105300889bus:Director22025-01-012025-12-3105300889bus:Director32025-01-012025-12-3105300889bus:RegisteredOffice2025-01-012025-12-31053008892025-12-31053008892024-01-012024-12-3105300889core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3105300889core:RetainedEarningsAccumulatedLosses2025-01-012025-12-31053008892024-12-3105300889core:LandBuildings2025-12-3105300889core:PlantMachinery2025-12-3105300889core:FurnitureFittings2025-12-3105300889core:LandBuildings2024-12-3105300889core:PlantMachinery2024-12-3105300889core:FurnitureFittings2024-12-3105300889core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3105300889core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3105300889core:WithinOneYear2025-12-3105300889core:WithinOneYear2024-12-3105300889core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3105300889core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3105300889core:ShareCapital2025-12-3105300889core:ShareCapital2024-12-3105300889core:RetainedEarningsAccumulatedLosses2025-12-3105300889core:RetainedEarningsAccumulatedLosses2024-12-3105300889core:ShareCapital2023-12-3105300889core:RetainedEarningsAccumulatedLosses2023-12-3105300889core:ShareCapitalOrdinaryShareClass12025-12-3105300889core:ShareCapitalOrdinaryShareClass12024-12-31053008892024-12-31053008892023-12-3105300889core:LandBuildingscore:LongLeaseholdAssets2025-01-012025-12-3105300889core:PlantMachinery2025-01-012025-12-3105300889core:FurnitureFittings2025-01-012025-12-310530088912025-01-012025-12-310530088912024-01-012024-12-3105300889core:UKTax2025-01-012025-12-3105300889core:UKTax2024-01-012024-12-310530088922025-01-012025-12-310530088922024-01-012024-12-3105300889core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3105300889core:PlantMachinery2024-12-3105300889core:FurnitureFittings2024-12-3105300889core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-12-3105300889core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-01-012025-12-3105300889core:Non-currentFinancialInstruments2025-12-3105300889core:Non-currentFinancialInstruments2024-12-3105300889core:Subsidiary12025-01-012025-12-3105300889core:Subsidiary112025-01-012025-12-3105300889core:CurrentFinancialInstruments2025-12-3105300889core:CurrentFinancialInstruments2024-12-3105300889core:BetweenTwoFiveYears2025-12-3105300889core:BetweenTwoFiveYears2024-12-3105300889core:MoreThanFiveYears2025-12-3105300889core:MoreThanFiveYears2024-12-3105300889bus:PrivateLimitedCompanyLtd2025-01-012025-12-3105300889bus:FRS1022025-01-012025-12-3105300889bus:Audited2025-01-012025-12-3105300889bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP