OSG Europe Limited
Annual Report and Financial Statements
For the year ended 30 November 2025
Company Registration No. 03005890 (England and Wales)
OSG Europe Limited
Company Information
Directors
N Osawa (Japan)
M Kano (Japan)
H Osawa (Japan)
Secretary
N Osawa
Company number
03005890
Registered office
Shelton House
5 Bentalls
Pipps Hill Industrial Estate
Basildon
Essex
SS14 3BY
Auditor
Moore Kingston Smith LLP
Orbital House
20 Eastern Road
Romford
Essex
RM1 3PJ
OSG Europe Limited
Contents
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 20
OSG Europe Limited
Strategic Report
For the year ended 30 November 2025
Page 1
The directors present the strategic report for the year ended 30 November 2025.
Review of the business
The principal activity of the company continued to be that of an investment holding company. The company also provided marketing and distribution services to OSG UK Limited, but this ceased in the year after M Kano stepped down as director of OSG UK Limited.
The company supported its subsidiary OSG UK Limited during the year and was supported in turn by its intermediate parent company OSG Europe SA and its ultimate parent company OSG Corporation.
The profit and loss account for the period is set out on page 8 and discloses a turnover of £79,516 (2024: £449,684) and profit before tax of £1,454,821 (2024: 1,577,254).
The company still holds a property which it intends to sell. The investments in subsidiaries are intended to be transferred to the company's immediate parent company OSG Europe SA and then the directors intend to wind down the company. The company has sufficient cash and reserves to enable it to continue up to the point of closure, of which there is no fixed date.
M Kano (Japan)
Director
23 May 2026
OSG Europe Limited
Directors' Report
For the year ended 30 November 2025
Page 2
The directors present their annual report and financial statements for the year ended 30 November 2025.
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £1,500,000 (2024: £1,462,454). 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:
N Osawa (Japan)
M Kano (Japan)
H Osawa (Japan)
Auditor
In accordance with the company's articles, a resolution proposing that Moore Kingston Smith LLP be reappointed as auditor of the company will be put at a General Meeting.
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:
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, subject to any material departures disclosed and explained in the financial statements; 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.
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 risk management.
OSG Europe Limited
Directors' Report (Continued)
For the year ended 30 November 2025
Page 3
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.
On behalf of the board
M Kano (Japan)
Director
23 May 2026
OSG Europe Limited
Independent Auditor's Report
To the Member of OSG Europe Limited
Page 4
Opinion
We have audited the financial statements of OSG Europe Limited (the 'company') for the year ended 30 November 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:
give a true and fair view of the state of the company's affairs as at 30 November 2025 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
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.
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.
OSG Europe Limited
Independent Auditor's Report
To the Member of OSG Europe Limited (Continued)
Page 5
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our 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.
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:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the 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.
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.
OSG Europe Limited
Independent Auditor's Report
To the Member of OSG Europe Limited (Continued)
Page 6
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.
As part of an audit in accordance with ISAs (UK) we exercise professional judgement and maintain professional scepticism throughout the audit. We also:
Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purposes of expressing an opinion on the effectiveness of the company’s internal control.
Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.
Conclude on the appropriateness of the directors’ use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the company’s ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the company to cease to continue as a going concern.
Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
OSG Europe Limited
Independent Auditor's Report
To the Member of OSG Europe Limited (Continued)
Page 7
Explanation as to what extent 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.
The objectives of our audit in respect of fraud, are; to identify and assess the risks of material misstatement of the financial statements due to fraud; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, through designing and implementing appropriate responses to those assessed risks; and to respond appropriately to instances of fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both management and those charged with governance of the company.
Our approach was as follows:
We obtained an understanding of the legal and regulatory requirements applicable to the company and considered that the most significant are the Companies Act 2006, UK financial reporting standards as issued by the Financial Reporting Council, and UK taxation legislation.
We obtained an understanding of how the company complies with these requirements by discussions with management and those charged with governance.
We assessed the risk of material misstatement of the financial statements, including the risk of material misstatement due to fraud and how it might occur, by holding discussions with management and those charged with governance.
We inquired of management and those charged with governance as to any known instances of non-compliance or suspected non-compliance with laws and regulations.
Based on this understanding, we designed specific appropriate audit procedures to identify instances of non-compliance with laws and regulations. This included making enquiries of management and those charged with governance and obtaining additional corroborative evidence as required.
There are inherent limitations in the audit procedures described above. We are less likely to become aware of instances of non-compliance with laws and regulations that are not closely related to events and transactions reflected in the financial statements. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.
This report is made solely to the company's member 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 member those matters we are required to state to the member 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 member, for our audit work, for this report, or for the opinions we have formed.
Paul Springfield
Senior Statutory Auditor
for and on behalf of Moore Kingston Smith LLP
26 May 2026
Chartered Accountants
Statutory Auditor
Orbital House
20 Eastern Road
Romford
Essex
RM1 3PJ
OSG Europe Limited
Statement of Comprehensive Income
For the year ended 30 November 2025
Page 8
2025
2024
Notes
£
£
Turnover
3
79,516
449,684
Administrative expenses
(122,069)
(334,884)
Operating (loss)/profit
4
(42,553)
114,800
Interest receivable and similar income
8
1,500,000
1,462,454
Interest payable and similar expenses
(2,626)
Profit before taxation
1,454,821
1,577,254
Tax on profit
9
9,717
(29,977)
Profit for the financial year
1,464,538
1,547,277
The Profit and Loss Account has been prepared on the basis that all operations are continuing operations.
OSG Europe Limited
Balance Sheet
As at 30 November 2025
Page 9
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
11
81,773
86,727
Investments
12
3,611,001
3,611,001
3,692,774
3,697,728
Current assets
Debtors
14
10,761
46,762
Cash at bank and in hand
325,087
380,224
335,848
426,986
Creditors: amounts falling due within one year
15
(10,594)
(71,224)
Net current assets
325,254
355,762
Net assets
4,018,028
4,053,490
Capital and reserves
Called up share capital
16
3,366,000
3,366,000
Profit and loss reserves
652,028
687,490
Total equity
4,018,028
4,053,490
The financial statements were approved by the board of directors and authorised for issue on 23 May 2026 and are signed on its behalf by:
M Kano (Japan)
Director
Company Registration No. 03005890
OSG Europe Limited
Statement of Changes in Equity
For the year ended 30 November 2025
Page 10
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 December 2023
3,366,000
602,667
3,968,667
Year ended 30 November 2024:
Profit and total comprehensive income
-
1,547,277
1,547,277
Dividends
10
-
(1,462,454)
(1,462,454)
Balance at 30 November 2024
3,366,000
687,490
4,053,490
Year ended 30 November 2025:
Profit and total comprehensive income
-
1,464,538
1,464,538
Dividends
10
-
(1,500,000)
(1,500,000)
Balance at 30 November 2025
3,366,000
652,028
4,018,028
OSG Europe Limited
Statement of Cash Flows
For the year ended 30 November 2025
Page 11
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
19
(22,534)
160,378
Interest paid
(2,626)
Income taxes paid
(29,977)
Net cash (outflow)/inflow from operating activities
(55,137)
160,378
Investing activities
Dividends received
1,500,000
1,462,454
Net cash generated from investing activities
1,500,000
1,462,454
Financing activities
Dividends paid
(1,500,000)
(1,462,454)
Net cash used in financing activities
(1,500,000)
(1,462,454)
Net (decrease)/increase in cash and cash equivalents
(55,137)
160,378
Cash and cash equivalents at beginning of year
380,224
219,846
Cash and cash equivalents at end of year
325,087
380,224
OSG Europe Limited
Notes to the Financial Statements
For the year ended 30 November 2025
Page 12
1
Accounting policies
Company information
OSG Europe Limited is a private company limited by shares incorporated in England and Wales. The registered office is Shelton House, 5 Bentalls, Pipps Hill Industrial Estate, Basildon, Essex, SS14 3BY.
1.1
Accounting convention
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.
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 pound.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
The financial statements present information about the company as an individual undertaking and not about its group. The company has not prepared group accounts as it is exempt from the requirement to do so by section 401 of the Companies Act 2006 as it is a subsidiary undertaking of OSG Corporation, a company incorporated in Japan, and is included in the consolidated accounts of that company.
1.2
Going concern
The company continues to be cash positive and the company has significant net assets to enable it continue to meet its liabilities as they fall due. At the time of approving the financial statements, the directors therefore have a reasonable expectation that the company has adequate resources to continue in operational existence for a period of at least twelve months from the date of approval of the financial statements and the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.true
1.3
Turnover
Turnover represents amounts receivable from group companies for management services and sales commissions receivable.
1.4
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following basis:
Land and buildings freehold
2% straight line
Plant and machinery
25% straight line
Computer equipment
33% 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 credited or charged to profit or loss.
OSG Europe Limited
Notes to the Financial Statements (Continued)
For the year ended 30 November 2025
1
Accounting policies
(Continued)
Page 13
1.5
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities 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
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.7
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Basic financial assets
Basic financial assets, which include trade and other receivables 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.
Basic financial liabilities
Basic financial liabilities, including trade and other payables, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price and are subsequently carried at amortised cost.
1.8
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.
1.9
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the 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 taxation is provided in full in respect of taxation deferred by timing differences between the treatment of certain items for taxation and accounting purposes. The recognition of deferred tax assets is limited to the extent that the company anticipates making sufficient taxable profits in the future to absorb the reversal of the underlying timing differences. The deferred tax balance has not been discounted.
OSG Europe Limited
Notes to the Financial Statements (Continued)
For the year ended 30 November 2025
1
Accounting policies
(Continued)
Page 14
1.10
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense.
1.11
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
1.12
Foreign exchange
Monetary assets and liabilities denominated in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are recorded at the rate ruling at the date of the transaction. All differences are taken to profit and loss account.
1.13
Dividends
Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.
2
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.
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:
Useful economic lives of tangible fixed assets
The annual depreciation charge for property, plant and equipment is sensitive to changes in the estimated useful economic lives and residual values of the assets. The useful economic lives and residual values are re-assessed annually. They are amended when necessary to reflect current estimates, based on technological advancement, future investments, economic utilisation and the physical condition of the assets. See note 11 for the carrying amount of the property, plant and equipment and note 1.4 for the useful economic lives for each class of asset.
OSG Europe Limited
Notes to the Financial Statements (Continued)
For the year ended 30 November 2025
Page 15
3
Turnover and other revenue
An analysis of the company's turnover is as follows:
2025
2024
£
£
Turnover analysed by class of business
Management fees
79,516
449,684
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
79,516
449,684
2025
2024
£
£
Other significant revenue
Dividends received
1,500,000
1,462,454
4
Operating (loss)/profit
2025
2024
Operating (loss)/profit for the year is stated after charging:
£
£
(Profit)/loss on foreign exchange
21
144
Depreciation of owned tangible fixed assets
4,873
5,108
Loss on disposal of tangible fixed assets
81
-
Operating lease charges
155
372
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
7,542
5,222
For other services
Other taxation services
4,235
2,831
OSG Europe Limited
Notes to the Financial Statements (Continued)
For the year ended 30 November 2025
Page 16
6
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Administration
1
1
Their aggregate remuneration comprised:
2025
2024
£
£
Wages and salaries
37,902
177,669
Social security costs
16,665
37,251
54,567
214,920
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
73,357
262,165
Remuneration disclosed above include the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
73,357
262,165
8
Interest receivable and similar income
2025
2024
£
£
Income from fixed asset investments
Income from shares in group undertakings
1,500,000
1,462,454
OSG Europe Limited
Notes to the Financial Statements (Continued)
For the year ended 30 November 2025
Page 17
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
29,977
Adjustments in respect of prior periods
(9,717)
Total current tax
(9,717)
29,977
The actual (credit)/charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit before taxation
1,454,821
1,577,254
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
363,705
394,314
Permanent capital allowances in excess of depreciation
1,239
1,277
Dividend income
(375,000)
(365,614)
Losses carried forward
339
Taxation (credit)/charge for the year
(9,717)
29,977
10
Dividends
2025
2024
£
£
Interim paid
1,500,000
1,462,454
OSG Europe Limited
Notes to the Financial Statements (Continued)
For the year ended 30 November 2025
Page 18
11
Tangible fixed assets
Land and buildings freehold
Plant and machinery
Computer equipment
Total
£
£
£
£
Cost
At 1 December 2024
177,925
12,967
2,850
193,742
Disposals
(7,927)
(2,850)
(10,777)
At 30 November 2025
177,925
5,040
182,965
Depreciation
At 1 December 2024
94,903
9,262
2,850
107,015
Depreciation charged in the year
3,559
1,314
4,873
Eliminated in respect of disposals
(7,846)
(2,850)
(10,696)
At 30 November 2025
98,462
2,730
101,192
Carrying amount
At 30 November 2025
79,463
2,310
81,773
At 30 November 2024
83,022
3,705
86,727
At the balance sheet date, the property was being marketed for sale and is expected to sell for a profit.
12
Fixed asset investments
2025
2024
Notes
£
£
Investments in subsidiaries
13
3,611,001
3,611,001
13
Subsidiaries
Details of the company's subsidiaries at 30 November 2025 are as follows:
Name of undertaking
Registered office
Nature of business
Class of shares held
% Held
Direct
Indirect
Brunswick Tooling Limited
Unit 3 The Sidings Industrial Estate, Park Birds Royd Lane, Brighouse, West Yorkshire, HD6 1LQ
Manufacture of precision cutting tools
Ordinary
0
100
OSG UK Limited
Shelton House, 5 Bentalls, Pipps Hill Industrial Estate, Basildon, Essex, SS14 3BY
Manufacture and sale of taps and dies
Ordinary
100
-
OSG Europe Limited
Notes to the Financial Statements (Continued)
For the year ended 30 November 2025
13
Subsidiaries
(Continued)
Page 19
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Capital and Reserves
Profit/(Loss)
£
£
Brunswick Tooling Limited
1,452,789
136,716
OSG UK Limited
10,780,748
1,450,881
14
Debtors
2025
2024
Amounts falling due within one year:
£
£
Corporation tax recoverable
9,717
Amounts owed by group undertakings
39,960
Prepayments and accrued income
1,044
6,802
10,761
46,762
15
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
459
Amounts owed to group undertakings
95
17,631
Corporation tax
29,977
Other taxation and social security
3,840
11,921
Other creditors
6,200
11,695
10,594
71,224
16
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
3,366,000
3,366,000
3,366,000
3,366,000
There is a single class of ordinary shares, there are no restrictions on distribution or repayment of capital.
OSG Europe Limited
Notes to the Financial Statements (Continued)
For the year ended 30 November 2025
Page 20
17
Ultimate controlling party
The company is a subsidiary of OSG Corporation, which is the ultimate parent company incorporated in Japan. This is the parent of both the smallest and largest group of which the company is a member. The consolidated accounts of this company are publicly available from 3-22 Honnagahara, Toyokawa City, Aichi-pref, Japan 442-8543.
The company's immediate parent undertaking is OSG Europe SA, a company incorporated in Belgium.
18
Related party transactions
The company has taken advantage of the exemption available under FRS102 whereby it has not disclosed transactions with the ultimate company or any wholly owned subsidiary undertaking of the group.
19
Cash (absorbed by)/generated from operations
2025
2024
£
£
Profit for the year after tax
1,464,538
1,547,277
Adjustments for:
Taxation (credited)/charged
(9,717)
29,977
Finance costs
2,626
Investment income
(1,500,000)
(1,462,454)
Loss on disposal of tangible fixed assets
81
-
Depreciation and impairment of tangible fixed assets
4,873
5,108
Movements in working capital:
Decrease in debtors
45,718
38,282
(Decrease)/increase in creditors
(30,653)
2,188
Cash (absorbed by)/generated from operations
(22,534)
160,378
20
Analysis of changes in net funds
1 December 2024
Cash flows
30 November 2025
£
£
£
Cash at bank and in hand
380,224
(55,137)
325,087
2025-11-302024-12-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100No description of principal activityN Osawa (Japan)M Kano (Japan)H Osawa (Japan)N Osawa030058902024-12-012025-11-3003005890bus:Director12024-12-012025-11-3003005890bus:Director22024-12-012025-11-3003005890bus:Director32024-12-012025-11-3003005890bus:CompanySecretary12024-12-012025-11-3003005890bus:RegisteredOffice2024-12-012025-11-30030058902025-11-30030058902023-12-012024-11-3003005890core:RetainedEarningsAccumulatedLosses2023-12-012024-11-3003005890core:RetainedEarningsAccumulatedLosses2024-12-012025-11-30030058902024-11-3003005890core:LandBuildingscore:OwnedOrFreeholdAssets2025-11-3003005890core:PlantMachinery2025-11-3003005890core:ComputerEquipment2025-11-3003005890core:LandBuildingscore:OwnedOrFreeholdAssets2024-11-3003005890core:PlantMachinery2024-11-3003005890core:ComputerEquipment2024-11-3003005890core:CurrentFinancialInstrumentscore:WithinOneYear2025-11-3003005890core:CurrentFinancialInstrumentscore:WithinOneYear2024-11-3003005890core:ShareCapital2025-11-3003005890core:ShareCapital2024-11-3003005890core:RetainedEarningsAccumulatedLosses2025-11-3003005890core:RetainedEarningsAccumulatedLosses2024-11-3003005890core:ShareCapital2023-11-3003005890core:RetainedEarningsAccumulatedLosses2023-11-3003005890core:ShareCapitalOrdinaryShareClass12025-11-3003005890core:ShareCapitalOrdinaryShareClass12024-11-30030058902024-11-30030058902023-11-3003005890core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-012025-11-3003005890core:PlantMachinery2024-12-012025-11-3003005890core:ComputerEquipment2024-12-012025-11-3003005890core:UKTax2024-12-012025-11-3003005890core:UKTax2023-12-012024-11-300300589012024-12-012025-11-300300589012023-12-012024-11-3003005890core:LandBuildingscore:OwnedOrFreeholdAssets2024-11-3003005890core:PlantMachinery2024-11-3003005890core:ComputerEquipment2024-11-3003005890core:Non-currentFinancialInstruments2025-11-3003005890core:Non-currentFinancialInstruments2024-11-3003005890core:Subsidiary12024-12-012025-11-3003005890core:Subsidiary22024-12-012025-11-3003005890core:Subsidiary112024-12-012025-11-3003005890core:Subsidiary222024-12-012025-11-3003005890core:Subsidiary12025-11-3003005890core:Subsidiary22025-11-3003005890core:CurrentFinancialInstruments2025-11-3003005890core:CurrentFinancialInstruments2024-11-3003005890bus:OrdinaryShareClass12024-12-012025-11-3003005890bus:OrdinaryShareClass12025-11-3003005890bus:OrdinaryShareClass12024-11-3003005890bus:PrivateLimitedCompanyLtd2024-12-012025-11-3003005890bus:FRS1022024-12-012025-11-3003005890bus:Audited2024-12-012025-11-3003005890bus:FullAccounts2024-12-012025-11-30xbrli:purexbrli:sharesiso4217:GBP