Company registration number 13668801 (England and Wales)
BADGER METER UK LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
PAGES FOR FILING WITH REGISTRAR
BADGER METER UK LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 11
BADGER METER UK LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
4
1,423,523
1,626,884
Tangible assets
5
273,894
61,306
Investments
6
1
1,697,418
1,688,190
Current assets
Stocks
1,885,524
1,159,709
Debtors
7
2,019,762
1,554,417
Cash at bank and in hand
3,066,796
1,203,144
6,972,082
3,917,270
Creditors: amounts falling due within one year
8
(2,915,211)
(1,604,739)
Net current assets
4,056,871
2,312,531
Total assets less current liabilities
5,754,289
4,000,721
Creditors: amounts falling due after more than one year
9
(1,078,025)
Provisions for liabilities
(43,130)
Net assets
4,633,134
4,000,721
Capital and reserves
Called up share capital
10
3
2
Share premium account
4,025,840
4,025,840
Profit and loss reserves
607,291
(25,121)
Total equity
4,633,134
4,000,721
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 30 June 2026 and are signed on its behalf by:
Mr M Stuyvenberg
Director
Company registration number 13668801 (England and Wales)
BADGER METER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
1
Accounting policies
Company information
Badger Meter UK Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 1&2 Gatehead Business Park, Delph New Road, Delph, Oldham, Greater Manchester, OL3 5DE.
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. The principal accounting policies adopted are set out below.
1.2
Business combinations
The cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill.
The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date.
Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
1.3
Going concern
Atruet 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.
BADGER METER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 3 -
1.4
Turnover
Turnover is recognised to the extent that it is probable that the economic benefits will flow to the Company and the turnover can be reliably measured. Turnover is in form of distributing and providing solutions to mainly water utilities. Turnover is recognised once the goods have been dispatched. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.
The following criteria must also be met :
• the Company has transferred the significant risks and rewards of ownership to the buyer;
• the Company retains neither continuing managerial involvement to the degree usually associated with
ownership nor effective control over the goods sold;
• the amount of turnover can be measured reliably;
• it is probable that the Company will receive the consideration due under the transaction; and
• the costs incurred or to be incurred in respect of the transaction can be measured reliably.
Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.
1.5
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation 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:
Patents & licences
Straight line basis over a period of 12 years
1.6
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.
BADGER METER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 4 -
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:
Leasehold improvements
Straight line basis over the life of the lease
Plant and equipment
Straight line basis over useful life of the asset class which is 84 months
Fixtures and fittings
Straight line basis over useful life of the asset class which is 96 months
Computers
Straight line basis over useful life of the asset class which is 36 months
Motor vehicles
Straight line basis over useful life of the asset class which is 48 months
The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date. Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the Profit and Loss Account.
1.7
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.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.8
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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.
BADGER METER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 5 -
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.9
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
Cost is calculated using the FIFO method. Provisions are made for obsolete, slow-moving or defective items where appropriate.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.10
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.
1.11
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.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
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.
BADGER METER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 6 -
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 creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
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.
Amounts due to related parties are obligations to pay for goods or services that have been acquired in the ordinary course of business from other group companies.
BADGER METER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 7 -
Interest payable and similar costs including bank interest and loan interest payable.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.12
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.
1.13
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 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.
1.14
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.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.15
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.
BADGER METER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 8 -
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.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
48
47
4
Intangible fixed assets
Other
£
Cost
At 1 January 2025 and 31 December 2025
2,236,966
Amortisation and impairment
At 1 January 2025
610,082
Amortisation charged for the year
203,361
At 31 December 2025
813,443
Carrying amount
At 31 December 2025
1,423,523
At 31 December 2024
1,626,884
BADGER METER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
5
Tangible fixed assets
Leasehold improvements
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2025
17,372
46,256
10,345
60,971
8,604
143,548
Additions
78,886
44,016
17,526
77,517
23,649
241,594
Disposals
(8,604)
(8,604)
At 31 December 2025
96,258
90,272
27,871
138,488
23,649
376,538
Depreciation and impairment
At 1 January 2025
8,685
4,414
10,344
50,195
8,604
82,242
Depreciation charged in the year
2,895
9,731
2,308
12,097
1,975
29,006
Eliminated in respect of disposals
(8,604)
(8,604)
At 31 December 2025
11,580
14,145
12,652
62,292
1,975
102,644
Carrying amount
At 31 December 2025
84,678
76,127
15,219
76,196
21,674
273,894
At 31 December 2024
8,687
41,842
1
10,776
61,306
6
Fixed asset investments
2025
2024
£
£
Shares in group undertakings and participating interests
1
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 1 January 2025
-
Additions
1
At 31 December 2025
1
Carrying amount
At 31 December 2025
1
At 31 December 2024
-
BADGER METER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
7
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
1,728,343
1,441,020
Amounts owed by group undertakings
96,876
68,280
Other debtors
194,543
45,117
2,019,762
1,554,417
8
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
291,258
258,796
Amounts owed to group undertakings
689,560
475,925
Corporation tax
1,222
Other taxation and social security
5,980
Other creditors
1,934,393
862,816
2,915,211
1,604,739
9
Creditors: amounts falling due after more than one year
2025
2024
£
£
Other creditors
1,078,025
10
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
3
2
3
2
11
Related party transactions
Transactions with related parties
During the year the company entered into the following transactions with related parties:
2025
2024
Amounts due to related parties
£
£
Entities with control, joint control or significant influence over the company
543,022
409,673
Entities over which the entity has control, joint control or significant influence
24,203
-
Other related parties
122,335
66,252
BADGER METER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
11
Related party transactions
(Continued)
- 11 -
The following amounts were outstanding at the reporting end date:
2025
2024
Amounts due from related parties
£
£
Entities with control, joint control or significant influence over the company
37,772
-
Other related parties
59,104
68,280
12
Parent company
The Company's parent undertaking and controlling party is Badger Meter Inc. a company incorporated in America.
Badger Meter Inc. is the parent company of the smallest and largest group of undertakings for which group financial statements are drawn up and of which Badger Meter UK Limited is a member. The group financial statements are publicly available on the groups website www.badgermeter.com
13
Hive Up
On 31st December 2025 Badger Meter UK Limited acquired all of the trade, assets, and liabilities of Syrinix. The combination has been accounted for as an acquisition. The net assets hived up were £44,307
14
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.
The auditor's report is unqualified and includes the following:
Opinion
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.
Senior Statutory Auditor:
Philip Jones BA(Hons) ACCA
Statutory Auditor:
Xeinadin Audit Limited
Date of audit report:
30 June 2026
2025-12-312025-01-01falsefalsefalse30 June 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr M StuyvenbergMr K C BockhorstMr N J GemmellMr M SteinerMr N J Gemmell136688012025-01-012025-12-31136688012025-12-31136688012024-12-3113668801core:IntangibleAssetsOtherThanGoodwill2025-12-3113668801core:IntangibleAssetsOtherThanGoodwill2024-12-3113668801core:LeaseholdImprovements2025-12-3113668801core:PlantMachinery2025-12-3113668801core:FurnitureFittings2025-12-3113668801core:ComputerEquipment2025-12-3113668801core:MotorVehicles2025-12-3113668801core:LeaseholdImprovements2024-12-3113668801core:PlantMachinery2024-12-3113668801core:FurnitureFittings2024-12-3113668801core:ComputerEquipment2024-12-3113668801core:MotorVehicles2024-12-3113668801core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3113668801core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3113668801core:WithinOneYear2025-12-3113668801core:WithinOneYear2024-12-3113668801core:AfterOneYear2025-12-3113668801core:AfterOneYear2024-12-3113668801core:CurrentFinancialInstruments2025-12-3113668801core:CurrentFinancialInstruments2024-12-3113668801core:ShareCapital2025-12-3113668801core:ShareCapital2024-12-3113668801core:SharePremium2025-12-3113668801core:SharePremium2024-12-3113668801core:RetainedEarningsAccumulatedLosses2025-12-3113668801core:RetainedEarningsAccumulatedLosses2024-12-3113668801core:ShareCapitalOrdinaryShareClass12025-12-3113668801core:ShareCapitalOrdinaryShareClass12024-12-3113668801bus:Director12025-01-012025-12-3113668801core:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-3113668801core:PatentsTrademarksLicencesConcessionsSimilar2025-01-012025-12-3113668801core:LeaseholdImprovements2025-01-012025-12-3113668801core:PlantMachinery2025-01-012025-12-3113668801core:FurnitureFittings2025-01-012025-12-3113668801core:ComputerEquipment2025-01-012025-12-3113668801core:MotorVehicles2025-01-012025-12-31136688012024-01-012024-12-3113668801core:IntangibleAssetsOtherThanGoodwill2024-12-3113668801core:LeaseholdImprovements2024-12-3113668801core:PlantMachinery2024-12-3113668801core:FurnitureFittings2024-12-3113668801core:ComputerEquipment2024-12-3113668801core:MotorVehicles2024-12-31136688012024-12-3113668801core:Non-currentFinancialInstruments2025-12-3113668801core:Non-currentFinancialInstruments2024-12-3113668801bus:OrdinaryShareClass12025-01-012025-12-3113668801bus:OrdinaryShareClass12025-12-3113668801bus:OrdinaryShareClass12024-12-3113668801core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity2025-12-3113668801bus:PrivateLimitedCompanyLtd2025-01-012025-12-3113668801bus:SmallCompaniesRegimeForAccounts2025-01-012025-12-3113668801bus:FRS1022025-01-012025-12-3113668801bus:Audited2025-01-012025-12-3113668801bus:Director22025-01-012025-12-3113668801bus:Director32025-01-012025-12-3113668801bus:Director42025-01-012025-12-3113668801bus:CompanySecretary12025-01-012025-12-3113668801bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP