Company registration number 3500179 (England and Wales)
ISCA UK LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
ISCA UK LIMITED
COMPANY INFORMATION
Directors
Mr K J Harris
Mr R J Boyle
Mr H C Haeffner
Mr A J Hudson
Secretary
Mr R J Boyle
Company number
3500179
Registered office
Unit 29
Nine Mile Point Industrial Estate
Newport
Gwent
UK
NP11 7HZ
Auditor
Xeinadin Audit Limited
Court House
Court Road
Bridgend
CF31 1BE
ISCA UK LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 7
Profit and loss account
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 17
ISCA UK LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -
The directors present the strategic report for the year ended 31 December 2025.
Overview of Trading Performance
ISCA UK Limited has continued to grow across all aspects of the business during this accounting period, reflecting the strength of the Company's strategy and the continued demand for its products across both domestic and international markets. This sustained growth has been broad-based, with positive contributions from core trading operations, international expansion, and the Company's distribution activities.
Cashflow and Financial Position
The increase in trading activity has had a direct and beneficial impact on the Company's cashflow position. Consistent sales volumes have translated into improved working capital cycles, providing the Company with agile financial flexibility to invest in growth opportunities, manage supplier relationships, and support ongoing operational requirements. Our continued cash position underpins the directors' confidence in the Company's ability to fund and prioritise our continued expansion without a reliance on external financing
Product and International Expansion
The Company being committed to innovation and excellence has made significant progress with its expansion into a diverse array of high-quality cosmetic ingredients that complements and adds to our personal care brand.
The international expansion has been identified by the directors as offering substantial long-term growth potential. Operations in these territories are increasingly reflecting the strong regional demand from end-users and allowing the Company to add to its offering from our standard personal care products.
This focus is enabling ISCA UK Limited to build stronger relationships with suppliers, customers and distributors and allowed us to diversify our customer base geographically and reduce reliance on any single market or product group. The directors view this product and international expansion as a key focus of the Company's current and medium-term growth strategy.
The distribution side of the business has emerged as a standout performer during the period, significantly exceeding the directors' expectations. This segment's rapid growth reflects both the strength of the Company's distribution network and increasing market demand for efficient, reliable supply chain solutions. Given its performance, the directors now regard the distribution business as an increasingly important contributor to overall Company revenue and a core area for continued investment and development going forward.
Outlook
Looking ahead, the directors remain confident in the Company's prospects. Building on the momentum generated by core trading growth, international expansion, and the strong performance of the distribution business, the directors anticipate a continuation of growth for the coming financial years. The Company is well positioned to capitalise on emerging opportunities in both existing and new markets, and the directors are optimistic about ISCA UK Limited's continued development and performance across all areas of the business.
Mr R J Boyle
Director
14 July 2026
ISCA UK 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.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr K J Harris
Mr R J Boyle
Mr H C Haeffner
Mr A J Hudson
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.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
Mr R J Boyle
Director
14 July 2026
ISCA UK LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
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; 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.
ISCA UK LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ISCA UK LIMITED
- 4 -
Opinion
We have audited the financial statements of ISCA UK Limited (the 'company') for the year ended 31 December 2025 which comprise the profit and loss account, 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 31 December 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.
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.
ISCA UK LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ISCA UK 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 and 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; or
the directors were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemption in preparing the directors' report.
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.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
ISCA UK LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ISCA UK LIMITED (CONTINUED)
- 6 -
In identifying and assessing risks of material misstatement in respect of irregularities including fraud and non-compliance with laws and regulations we have considered the following:
The nature of the industry and sector, control environment and business performance including the company’s performance targets and tenders for new contracts.
Results of the enquiries of management about their own identification and assessment of the risks of irregularities.
Any matters we have identified having obtained and reviewed the company’s documentation of their policies and procedures relating to:
identifying, evaluating and complying with laws and regulations and whether they were aware of any instances of non-compliance;
detecting and responding to the risks of fraud and whether they have knowledge of any actual, suspected or alleged fraud;
the internal controls established to mitigate risks of fraud or non-compliance with laws and regulations;
the matters discussed among the audit engagement team regarding how and where fraud might occur in the financial statements and any potential indicators of fraud.
As a result of these procedures, we consider the opportunities and incentives that may exist within the organisation for fraud and identified the greatest potential for fraud in the following areas: timing of recognition of income. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override.
We also obtained an understanding of the legal and regulatory frameworks that the company operates in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements. The key laws and regulations we considered in this context included UK Companies Act, health and safety and tax legislation.
In addition, we considered the provisions for other laws and regulations that do not have a direct effect on the financial statements but compliance with which may be fundamental to the company’s ability to operate or to avoid material penalty.
Our procedures to respond to risks identified include the following:
reviewing the financial statement disclosures and testing to supporting documentation to assess compliance with provision of relevant laws and regulations described as having a direct effect on the financial statements;
enquiring of management concerning actual and potential litigation and claims;
performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatement due to fraud;
reviewing correspondence with HMRC; and
in addressing the risk of fraud through management override of controls, testing the appropriateness of journal entries and other adjustments; assessing whether the judgements whether the judgements made in making accounting estimates are indicative of a potential bias; and evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business.
We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members including internal specialists and, remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.
No instances of material non-compliance were identified. However, the likelihood of detecting irregularities, including fraud, is limited by the inherent difficulty in detecting irregularities, the effectiveness of the entity’s controls, and the nature, timing and extent of the audit procedures performed. Irregularities that result from fraud might be inherently more difficult to detect that irregularities that result from error.
As explained above, there is an unavoidable risk that material misstatements may not be detected, even though the audit has been planned and performed in accordance with ISAs (UK).
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.
ISCA UK LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ISCA UK LIMITED (CONTINUED)
- 7 -
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.
Nigel Williams BCom FCA (Senior Statutory Auditor)
For and on behalf of Xeinadin Audit Limited, Statutory Auditor
Chartered Accountants
Court House
Court Road
Bridgend
CF31 1BE
14 July 2026
ISCA UK LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 8 -
2025
2024
£
£
Turnover
10,408,952
10,527,224
Cost of sales
(6,955,943)
(7,039,991)
Gross profit
3,453,009
3,487,233
Administrative expenses
(2,158,452)
(1,967,833)
Profit before taxation
1,294,557
1,519,400
Tax on profit
(287,003)
(360,250)
Profit for the financial year
1,007,554
1,159,150
The profit and loss account has been prepared on the basis that all operations are continuing operations.
ISCA UK LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 9 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
542,949
601,080
Current assets
Stocks
1,795,363
1,384,961
Debtors
4
2,189,955
2,349,726
Cash at bank and in hand
1,981,038
2,072,388
5,966,356
5,807,075
Creditors: amounts falling due within one year
5
(1,538,399)
(1,781,521)
Net current assets
4,427,957
4,025,554
Total assets less current liabilities
4,970,906
4,626,634
Provisions for liabilities
(45,407)
(56,144)
Net assets
4,925,499
4,570,490
Capital and reserves
Called up share capital
16,510
16,510
Share premium account
5,067
5,067
Revaluation reserve
6
298,219
301,446
Capital redemption reserve
13,500
13,500
Profit and loss reserves
7
4,592,203
4,233,967
Total equity
4,925,499
4,570,490
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 14 July 2026 and are signed on its behalf by:
Mr K J Harris
Mr R J Boyle
Director
Director
Company registration number 3500179 (England and Wales)
ISCA UK LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
Share capital
Share premium account
Revaluation reserve
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
£
Balance at 1 January 2024
16,510
5,067
78,392
13,500
4,267,212
4,380,681
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
-
-
1,159,150
1,159,150
Dividends
-
-
-
-
(1,192,395)
(1,192,395)
Other movements
-
-
223,054
-
-
223,054
Balance at 31 December 2024
16,510
5,067
301,446
13,500
4,233,967
4,570,490
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
-
-
1,007,554
1,007,554
Dividends
-
-
-
-
(652,545)
(652,545)
Other movements
-
-
(3,227)
-
3,227
-
Balance at 31 December 2025
16,510
5,067
298,219
13,500
4,592,203
4,925,499
ISCA UK LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 11 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
10
898,031
916,323
Income taxes paid
(320,359)
(162,972)
Net cash inflow from operating activities
577,672
753,351
Investing activities
Purchase of tangible fixed assets
(16,477)
(68,547)
Proceeds from disposal of tangible fixed assets
4,250
Repayment of loans
99,045
Net cash (used in)/generated from investing activities
(16,477)
34,748
Financing activities
Dividends paid
(652,545)
(1,192,395)
Net cash used in financing activities
(652,545)
(1,192,395)
Net decrease in cash and cash equivalents
(91,350)
(404,296)
Cash and cash equivalents at beginning of year
2,072,388
2,476,684
Cash and cash equivalents at end of year
1,981,038
2,072,388
ISCA UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
1
Accounting policies
Company information
ISCA UK Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 29, Nine Mile Point Industrial Estate, Newport, Gwent, UK, NP11 7HZ.
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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
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 £.
The financial statements have been prepared under the historical cost convention modified to include the revaluation of freehold properties at fair value. The principal accounting policies adopted are set out below.
1.2
Turnover
Turnover represents the value, net of value added tax and discounts, of goods provided to customers and work carried out in respect of services provided to customers. Sales are recognised at the point at which the company has fulfilled its contractual obligations and the risks and rewards attaching to the product, such as obsolescence, have been transferred to the customer.
1.3
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 bases:
Freehold land and buildings
2.5% on cost
Fixtures and fittings
20% on cost
1.4
Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.
1.5
Financial instruments
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
ISCA UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 13 -
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.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.6
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.
ISCA UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 14 -
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing 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.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.7
Retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.
1.8
Leases
As lessee
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.
1.9
Foreign exchange
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
22
20
ISCA UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 15 -
3
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost or valuation
At 1 January 2025
475,000
760,472
1,235,472
Additions
16,477
16,477
Disposals
(3,370)
(3,370)
At 31 December 2025
475,000
773,579
1,248,579
Depreciation and impairment
At 1 January 2025
7,125
627,267
634,392
Depreciation charged in the year
11,938
62,670
74,608
Eliminated in respect of disposals
(3,370)
(3,370)
At 31 December 2025
19,063
686,567
705,630
Carrying amount
At 31 December 2025
455,937
87,012
542,949
At 31 December 2024
467,875
133,205
601,080
Land and buildings with a carrying amount of £251,946 were revalued at 3 May 2024 by Linnells Property Consultants, independent valuers not connected with the company on the basis of market value. The valuation conforms to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties.
The revaluation surplus is disclosed in note 6.
The following assets are carried at valuation. If the assets were measured using the cost model, the carrying amounts would be as follows:
2025
2024
£
£
Cost
346,660
346,660
Accumulated depreciation
(103,425)
(94,714)
Carrying value
243,235
251,946
ISCA UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 16 -
4
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
2,107,472
2,142,467
Other debtors
82,483
207,259
2,189,955
2,349,726
5
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
1,033,494
1,275,759
Taxation and social security
358,993
423,994
Other creditors
145,912
81,768
1,538,399
1,781,521
6
Revaluation reserve
2025
2024
£
£
At the beginning of the year
301,446
78,392
Other movements
(3,227)
223,054
At the end of the year
298,219
301,446
7
Profit and loss reserves
2025
2024
£
£
At the beginning of the year
4,233,967
4,267,212
Adjusted balance
4,233,967
4,267,212
Profit for the year
1,007,554
1,159,150
Dividends declared and paid in the year
(652,545)
(1,192,395)
Other
3,227
-
At the end of the year
4,592,203
4,233,967
8
Related party transactions
Included in creditors due within one year are amounts owed to the directors of £1,346 (2024: £640).
ISCA UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 17 -
9
Directors' transactions
Dividends totalling £507,525 (2024 - £927,406) were paid in the year in respect of shares held by the company's directors.
10
Cash generated from operations
2025
2024
£
£
Profit after taxation
1,007,554
1,159,150
Adjustments for:
Taxation charged
287,003
360,250
Gain on disposal of tangible fixed assets
-
(4,250)
Depreciation and impairment of tangible fixed assets
74,608
73,224
Movements in working capital:
Increase in stocks
(410,402)
(497,112)
Decrease/(increase) in debtors
159,771
(666,382)
(Decrease)/increase in creditors
(287,436)
510,154
Increase/(decrease) in deferred income
66,933
(18,711)
Cash generated from operations
898,031
916,323
11
Analysis of changes in net funds
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
2,072,388
(91,350)
1,981,038
2025-12-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr K J HarrisMr H C HaeffnerMr A J HudsonMr Antony John HudsonMr R J Boyle35001792025-01-012025-12-313500179bus:Director12025-01-012025-12-313500179bus:CompanySecretaryDirector12025-01-012025-12-313500179bus:Director22025-01-012025-12-313500179bus:Director32025-01-012025-12-313500179bus:CompanySecretary12025-01-012025-12-313500179bus:Director42025-01-012025-12-313500179bus:RegisteredOffice2025-01-012025-12-3135001792025-12-3135001792024-01-012024-12-313500179core:RetainedEarningsAccumulatedLosses2024-01-012024-12-313500179core:RetainedEarningsAccumulatedLosses2025-01-012025-12-3135001792024-12-313500179core:LandBuildings2025-12-313500179core:OtherPropertyPlantEquipment2025-12-313500179core:LandBuildings2024-12-313500179core:OtherPropertyPlantEquipment2024-12-313500179core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-313500179core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-313500179core:WithinOneYear2025-12-313500179core:WithinOneYear2024-12-313500179core:CurrentFinancialInstruments2025-12-313500179core:CurrentFinancialInstruments2024-12-313500179core:ShareCapital2025-12-313500179core:ShareCapital2024-12-313500179core:SharePremium2025-12-313500179core:SharePremium2024-12-313500179core:RevaluationReserve2025-12-313500179core:RevaluationReserve2024-12-313500179core:CapitalRedemptionReserve2025-12-313500179core:CapitalRedemptionReserve2024-12-313500179core:RetainedEarningsAccumulatedLosses2025-12-313500179core:RetainedEarningsAccumulatedLosses2024-12-313500179core:ShareCapital2023-12-313500179core:SharePremium2023-12-313500179core:RevaluationReserve2023-12-313500179core:CapitalRedemptionReserve2023-12-313500179core:RetainedEarningsAccumulatedLosses2023-12-313500179core:RevaluationReserve2024-12-313500179core:RetainedEarningsAccumulatedLosses2024-12-3135001792024-12-3135001792023-12-313500179core:LandBuildingscore:OwnedOrFreeholdAssets2025-01-012025-12-313500179core:FurnitureFittings2025-01-012025-12-313500179core:LandBuildings2024-12-313500179core:OtherPropertyPlantEquipment2024-12-313500179core:LandBuildings2025-01-012025-12-313500179core:OtherPropertyPlantEquipment2025-01-012025-12-313500179bus:PrivateLimitedCompanyLtd2025-01-012025-12-313500179bus:FRS1022025-01-012025-12-313500179bus:Audited2025-01-012025-12-313500179bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP