Francis & Lewis International Limited 02652113 false 2025-01-01 2025-12-31 2025-12-31 The principal activity of the company is designing, manufacturing, and installing steel structures for telecommunications, railways, highways, and nuclear power. The structures supplied include towers, masts, mast strengthening components, rail platforms, retaining walls, frames for embedment in concrete in nuclear power stations, rail signal footings, screw piles and other foundations and ancillary structures Digita Accounts Production Advanced 6.30.9574.0 true true true false 02652113 2025-01-01 2025-12-31 02652113 2025-12-31 02652113 core:AcceleratedTaxDepreciationDeferredTax 2025-12-31 02652113 core:RetainedEarningsAccumulatedLosses 2025-12-31 02652113 core:ShareCapital 2025-12-31 02652113 core:CurrentFinancialInstruments 2025-12-31 02652113 core:CurrentFinancialInstruments core:WithinOneYear 2025-12-31 02652113 core:CurrentFinancialInstruments core:WithinOneYear 2 2025-12-31 02652113 core:Goodwill 2025-12-31 02652113 core:BetweenTwoFiveYears 2025-12-31 02652113 core:WithinOneYear 2025-12-31 02652113 core:FurnitureFittingsToolsEquipment 2025-12-31 02652113 core:MotorVehicles 2025-12-31 02652113 core:PlantMachinery 2025-12-31 02652113 core:DeferredTaxation 2025-12-31 02652113 bus:FRS102 2025-01-01 2025-12-31 02652113 bus:Audited 2025-01-01 2025-12-31 02652113 bus:FullAccounts 2025-01-01 2025-12-31 02652113 bus:RegisteredOffice 2025-01-01 2025-12-31 02652113 bus:Director1 2025-01-01 2025-12-31 02652113 bus:Director2 2025-01-01 2025-12-31 02652113 bus:Director3 2025-01-01 2025-12-31 02652113 bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 02652113 bus:Agent1 2025-01-01 2025-12-31 02652113 1 2025-01-01 2025-12-31 02652113 core:RetainedEarningsAccumulatedLosses 2025-01-01 2025-12-31 02652113 core:ShareCapital 2025-01-01 2025-12-31 02652113 core:Goodwill 2025-01-01 2025-12-31 02652113 core:PlantEquipmentUnderOperatingLeases 2025-01-01 2025-12-31 02652113 core:FurnitureFittings 2025-01-01 2025-12-31 02652113 core:FurnitureFittingsToolsEquipment 2025-01-01 2025-12-31 02652113 core:MotorVehicles 2025-01-01 2025-12-31 02652113 core:PlantMachinery 2025-01-01 2025-12-31 02652113 core:DeferredTaxation 2025-01-01 2025-12-31 02652113 core:OtherRelatedParties 2025-01-01 2025-12-31 02652113 core:UKTax 2025-01-01 2025-12-31 02652113 1 2025-01-01 2025-12-31 02652113 countries:EnglandWales 2025-01-01 2025-12-31 02652113 2024-12-31 02652113 core:RetainedEarningsAccumulatedLosses 2024-12-31 02652113 core:ShareCapital 2024-12-31 02652113 core:Goodwill 2024-12-31 02652113 core:FurnitureFittingsToolsEquipment 2024-12-31 02652113 core:MotorVehicles 2024-12-31 02652113 core:PlantMachinery 2024-12-31 02652113 core:DeferredTaxation 2024-12-31 02652113 2024-01-01 2024-12-31 02652113 2024-12-31 02652113 core:AcceleratedTaxDepreciationDeferredTax 2024-12-31 02652113 core:RetainedEarningsAccumulatedLosses 2024-12-31 02652113 core:ShareCapital 2024-12-31 02652113 core:CurrentFinancialInstruments 2024-12-31 02652113 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 02652113 core:CurrentFinancialInstruments core:WithinOneYear 2 2024-12-31 02652113 core:BetweenTwoFiveYears 2024-12-31 02652113 core:WithinOneYear 2024-12-31 02652113 core:FurnitureFittingsToolsEquipment 2024-12-31 02652113 core:MotorVehicles 2024-12-31 02652113 core:PlantMachinery 2024-12-31 02652113 1 2024-01-01 2024-12-31 02652113 core:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 02652113 core:ShareCapital 2024-01-01 2024-12-31 02652113 core:PlantEquipmentUnderOperatingLeases 2024-01-01 2024-12-31 02652113 core:UKTax 2024-01-01 2024-12-31 02652113 2023-12-31 02652113 core:RetainedEarningsAccumulatedLosses 2023-12-31 02652113 core:ShareCapital 2023-12-31 iso4217:GBP xbrli:pure

Company Registration number: 02652113

Francis & Lewis International Limited

Annual Report and Financial Statements

for the Year Ended 31 December 2025

 

Francis & Lewis International Limited

Contents

Company Information

1

Strategic Report

2 to 3

Directors' Report

4

Statement of Directors' Responsibilities

5

Independent Auditor's Report

6 to 9

Profit and Loss Account

10

Balance Sheet

11

Statement of Changes in Equity

12

Notes to the Financial Statements

13 to 23

 

Francis & Lewis International Limited

Company Information

Directors

Mrs J Garbutt

Mr W J Haley

Mr Will Haley

Registered office

Bellcombe Works
East Brent
NR HIGHBRIDGE
Somerset
TA9 4DB

Auditors

Albert Goodman LLP Goodwood House
Blackbrook Park Avenue
Taunton
Somerset
TA1 2PX

 

Francis & Lewis International Limited

Strategic Report for the Year Ended 31 December 2025

The directors present their strategic report for the year ended 31 December 2025.

Principal activity

The principal activity of the company is designing, manufacturing, and installing steel structures for telecommunications, railways, highways, and nuclear power. The structures supplied include towers, masts, mast strengthening components, rail platforms, retaining walls, frames for embedment in concrete in nuclear power stations, rail signal footings, screw piles and other foundations and ancillary structures.

Fair review of the business

FLI had another good year. Sales were lower than 2024, but profits were still good. The Directors thank staff for their hard work, initiative, and cooperation in making 2025 another successful year.

In 2025, FLI developed new products for a strong Telecommunications market. This included alternating piles, a raked pile interface, a pile connection with redundancy, an internal thrust washer for increased pile tolerance and the FLextender range of pile frames, which are extendable and offer pile positioning flexibility. FLI also developed a new station platform product, FLIfall, including a top-down leveller for cross falls and FLIcc’r, which is FLI’s clean construction foundation and ground floor slab solution with minimal excavation and no wet trades. FLI also developed its own flooring system for a footbridge being deployed in 2026.

FLI invested strongly in its business in 2025, with a total spend of £920,146 in capital expenditure and an estimated spend of £578,000 in R&D.

The company's key financial and other performance indicators during the year were as follows:

 

Unit

2025

2024

Profit: Pre-tax margin

%

22.7

25.9

Sales

£m

11.0

13.7

Projects: FLI continued to supply tower remediation and strengthening solutions in Telecoms to extend the life of the networks, as well as providing new towers, monopoles and bases. A notable project involved supplying two 40m towers for the financial markets, supported on screw piles and with cabins founded on FLIrals, a patented solution. On the Rail, FLI worked on a station platform upgrade at South Bermondsey. In Construction, FLI was involved in providing foundations for a disabled ramp in a public park.

R&D: Expenditure is estimated at £578k approximately (2024: £500k). FLI’s development efforts focussed on piling solution, station platforms and flooring.

Health and Safety: 57 days were lost to RIDDOR reportable accidents (2024: 34 days).

Environment: Procedures are accredited to ISO14001.

Training: Expenditure on external training was £47k (2024: £42k). 281 days of safety training was provided (2024: 145).

 

Francis & Lewis International Limited

Strategic Report for the Year Ended 31 December 2025

Quality: The reliability of manufactured pieces was 99.9% (2024: 99.8%). There is an ongoing initiative to accelerate continuous improvement at FLI, including upgrades to the facilities, the plant, the products, the systems and the culture. FLI had trialled its pile design tool with its customers and is now integrating it with the eStore. Automation is ongoing, including on the structural analysis process. FLI installed new accounts software with automation and matching Sales software and plans to install linking operational software.

Capital Expenditure: This amounted to £920k (2024: £242k). The larges item was a new steel angle processing Line.

Staff: The average number of staff was 77 (2024: 74).

Bonus: A bonus of 12% was paid to staff (2024: 16.1%).

Principal risks and uncertainties

Credit risk from customers defaulting on payments is avoided by thorough credit assessments and restricting business to reputable companies. The price of steel has varied but less than in the previous year. On long term contracts prices are reviewable at intervals to cover increases in the cost of steel and maximum escalations are accepted, with higher increases passed on to the customer. On short term contracts, FLI is currently spot pricing.

Approved by the Board on 29 July 2026 and signed on its behalf by:


Mr Will Haley
Director

   
 

Francis & Lewis International Limited

Directors' Report for the Year Ended 31 December 2025

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

Directors of the company

The directors who held office during the year were as follows:

Mrs J Garbutt

Mr W J Haley

Mr Will Haley

Disclosure of information to the auditors

Each director has taken steps that they ought to have taken as a director in order to make themselves aware of any relevant audit information and to establish that the company's auditors are aware of that information. The directors confirm that there is no relevant information that they know of and of which they know the auditors are unaware.

Financial instruments

Price risk, credit risk, liquidity risk and cash flow risk

Credit risk from customers defaulting on payments is avoided by thorough credit assessments and restricting business to reputable companies. The price of steel has varied but less than in the previous year. On long term contracts prices are reviewable at intervals to cover increases in the cost of steel and maximum escalations are accepted, with higher increases passed on to the customer. On short term contracts, FLI is currently spot pricing.

Future Developments

The future developments of the business are included within the strategic report.

Approved by the Board on 29 July 2026 and signed on its behalf by:


Mr Will Haley
Director

   
 

Francis & Lewis International Limited

Statement of Directors' Responsibilities

The directors acknowledge their responsibilities 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 apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;

state whether applicable United Kingdom 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.

 

Francis & Lewis International Limited

Independent Auditor's Report to the Members of Francis & Lewis International Limited

Opinion

We have audited the financial statements of Francis & Lewis International Limited (the 'company') for the year ended 31 December 2025, which comprise the Profit and Loss Account, Balance Sheet, Statement of Changes in Equity, and Notes to the Financial Statements, including a summary of 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.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the auditor 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 original financial statements were 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.

 

Francis & Lewis International Limited

Independent Auditor's Report to the Members of Francis & Lewis International Limited

Other information

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

In connection with our audit of the financial statements, 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 audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. 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.

Opinion on other matter prescribed by the Companies Act 2006

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

the information given in the Strategic Report and Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

the Strategic Report and Directors' Report have been prepared in accordance with applicable legal requirements.

In the light of our 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.

Matters on which we are required to report by exception

We have nothing to report in respect of the following matters where 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 Statement of Directors' Responsibilities set out on page 5, 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.

 

Francis & Lewis International Limited

Independent Auditor's Report to the Members of Francis & Lewis International Limited

Auditor Responsibilities for the audit of the financial statements

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

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

The extent to which the audit was considered capable of detecting irregularities including fraud

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;

we identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the sector;

we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including the Companies Act 2006, taxation legislation, data protection, anti-bribery, employment and health and safety legislation;

we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and

identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.

We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and

considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.

To address the risk of fraud through management bias and override of controls, we:

performed analytical procedures to identify any unusual or unexpected relationships;

tested journal entries to identify unusual transactions;

assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias; and

investigated the rationale behind significant or unusual transactions.

 

Francis & Lewis International Limited

Independent Auditor's Report to the Members of Francis & Lewis International Limited

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

agreeing financial statement disclosures to underlying supporting documentation;

reading the minutes of meetings of those charged with governance;

enquiring of management as to actual and potential litigation and claims; and

reviewing correspondence with HMRC, relevant regulators, and the company’s legal advisors.

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

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





Joseph Doggrell BSc (Hons) FCA (Senior Statutory Auditor)
For and on behalf of Albert Goodman LLP, Statutory Auditor

Goodwood House
Blackbrook Park Avenue
Taunton
Somerset
TA1 2PX

29 July 2026

 

Francis & Lewis International Limited

Profit and Loss Account
for the Year Ended 31 December 2025

Note

2025
 £

2024
 £

Turnover

3

11,046,297

13,704,673

Cost of sales

 

(6,551,542)

(8,104,686)

Gross profit

 

4,494,755

5,599,987

Administrative expenses

 

(2,086,516)

(2,055,719)

Other operating income

4

115,816

-

Operating profit

5

2,524,055

3,544,268

Other interest receivable and similar income

-

1,461

Interest payable and similar charges

6

(9,720)

7,121

Profit before tax

 

2,514,335

3,552,850

Taxation

10

(96,456)

(539,366)

Profit for the financial year

 

2,417,879

3,013,484

The above results were derived from continuing operations.

 

Francis & Lewis International Limited

(Registration number: 02652113)
Balance Sheet as at 31 December 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

12

1,526,540

869,631

Current assets

 

Stocks

13

999,844

614,721

Debtors

14

2,582,621

2,878,284

Cash at bank and in hand

 

1,901,565

2,702,166

 

5,484,030

6,195,171

Creditors: Amounts falling due within one year

16

(1,077,002)

(1,695,686)

Net current assets

 

4,407,028

4,499,485

Total assets less current liabilities

 

5,933,568

5,369,116

Provisions for liabilities

17

(358,160)

(211,587)

Net assets

 

5,575,408

5,157,529

Capital and reserves

 

Called up share capital

20,000

20,000

Retained earnings

5,555,408

5,137,529

Shareholders' funds

 

5,575,408

5,157,529

Approved and authorised by the Board on 29 July 2026 and signed on its behalf by:
 


Mr Will Haley
Director

   
 

Francis & Lewis International Limited

Statement of Changes in Equity
for the Year Ended 31 December 2025

Share capital
£

Retained earnings
£

Total
£

At 1 January 2025

20,000

5,137,529

5,157,529

Profit for the year

-

2,417,879

2,417,879

Dividends

-

(2,000,000)

(2,000,000)

At 31 December 2025

20,000

5,555,408

5,575,408

Share capital
£

Retained earnings
£

Total
£

At 1 January 2024

20,000

5,224,045

5,244,045

Profit for the year

-

3,013,484

3,013,484

Dividends

-

(3,100,000)

(3,100,000)

At 31 December 2024

20,000

5,137,529

5,157,529

 

Francis & Lewis International Limited

Notes to the Financial Statements
for the Year Ended 31 December 2025

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Bellcombe Works
East Brent
NR HIGHBRIDGE
Somerset
TA9 4DB

The principal place of business is:
Waterwells Drive
Waterwells Business Park
Gloucester
Gloucestershire
GL2 2AA
England and Wales

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements were prepared in accordance with Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland and the Companies Act 2006'.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

These financial statements are presented in Sterling (£).

Summary of disclosure exemptions

The company is a member of a group where the holding company of that group prepares publicly available consolidated financial statements which are intended to give a true and fair view and that member is included in the consolidation. Therefore, the company has adopted the exemption from requirement to present a statement of cashflows and related notes.

The company has also taken advantage of the exemption in FRS102 1.12(c) from disclosing transactions with other members of the group.

 

Francis & Lewis International Limited

Notes to the Financial Statements
for the Year Ended 31 December 2025

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 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.

Turnover recognition

Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and value added tax.

When the outcome of a construction contract can be estimated reliably, the company recognises contract revenue and contract costs associated with the construction contract as revenue and expenses respectively by reference to the stage of completion of the contract activity at the end of the reporting period.

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rate on the date when the fair value is re-measured.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in the profit and loss account, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred tax is recognised on timing differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Deferred tax liabilities are presented within provisions for liabilities on the balance sheet.

 

Francis & Lewis International Limited

Notes to the Financial Statements
for the Year Ended 31 December 2025

Tangible assets

Tangible assets are stated at cost, less accumulated depreciation and accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Motor vehicles

25% Reducing balance

Plant and machinery

20% Reducing balance

Fixtures, fittings and equipment

15% to 40% Reducing balance

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

Straight line over 10 years

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

 

Francis & Lewis International Limited

Notes to the Financial Statements
for the Year Ended 31 December 2025

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Reserves

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Provisions

Provisions for loss making contracts are recognised immediately in full in the profit and loss statement. Any anticipated losses in respect of onerous contracts are expensed in the accounting period in which such losses become probable.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

The company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company has no further payments obligations.

The contributions are recognised as an expense in the profit and loss account when they fall due. Amounts not paid are shown in accruals as a liability in the balance sheet. The assets of the plan are held separately from the company in independently administered funds.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

 

Francis & Lewis International Limited

Notes to the Financial Statements
for the Year Ended 31 December 2025

3

Turnover

The analysis of the company's Turnover for the year from continuing operations is as follows:

2025
£

2024
£

Sale of goods

11,046,297

13,704,673

4

Other operating income

The analysis of the company's other operating income for the year is as follows:

2025
£

2024
£

Research and Development Expenditure Credit

115,816

-

5

Operating profit

Arrived at after charging/(crediting)

2025
£

2024
£

Depreciation expense

253,253

181,476

Hire of plant and machinery

183,626

166,307

Profit on disposal of property, plant and equipment

(23,675)

(23,309)

6

Interest payable and similar expenses

2025
£

2024
£

Foreign exchange gains/(losses)

9,720

(7,121)

 

Francis & Lewis International Limited

Notes to the Financial Statements
for the Year Ended 31 December 2025

7

Staff costs

The aggregate payroll costs (including directors' remuneration) were as follows:

2025
£

2024
£

Wages and salaries

3,463,522

3,547,997

Social security costs

438,159

373,044

Pension costs, defined contribution scheme

204,557

235,449

Other employee expense

166,126

171,097

4,272,364

4,327,587

The average number of persons employed by the company (including directors) during the year, analysed by category was as follows:

2025
No.

2024
No.

Production

66

65

Administration and support

11

9

77

74

8

Directors' remuneration

The directors' remuneration for the year was as follows:

2025
£

2024
£

Remuneration

135,000

125,004

Contributions paid to money purchase schemes

28,954

26,736

163,954

151,740

9

Auditors' remuneration

2025
£

2024
£

Audit of the financial statements

10,000

9,100


 

 

Francis & Lewis International Limited

Notes to the Financial Statements
for the Year Ended 31 December 2025

10

Taxation

Tax charged/(credited) in the profit and loss account

2025
£

2024
£

Current taxation

UK corporation tax

163,388

739,596

UK corporation tax adjustment to prior periods

(213,505)

(235,385)

(50,117)

504,211

Deferred taxation

Arising from origination and reversal of timing differences

146,573

35,155

Tax expense in the income statement

96,456

539,366

The tax on profit before tax for the year is lower than the standard rate of corporation tax in the UK (2024 - lower than the standard rate of corporation tax in the UK) of 25% (2024 - 25%).

The differences are reconciled below:

2025
£

2024
£

Profit before tax

2,514,335

3,552,850

Corporation tax at standard rate

628,584

888,213

Decrease in UK and foreign current tax from adjustment for prior periods

(213,505)

(54,900)

Tax decrease from effect of capital allowances and depreciation

(170,099)

(7,695)

Effect of expense not deductible in determining taxable profit (tax loss)

4,423

3,558

Effect of tax losses

(44,151)

(56,190)

Deferred tax expense relating to changes in tax rates or laws

146,573

35,155

Tax decrease from effect of adjustment in research and development tax credit

-

(107,407)

Tax decrease from other tax affects

(255,369)

(161,368)

Total tax charge

96,456

539,366

 

Francis & Lewis International Limited

Notes to the Financial Statements
for the Year Ended 31 December 2025

11

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 January 2025

5,000

5,000

At 31 December 2025

5,000

5,000

Amortisation

At 1 January 2025

5,000

5,000

At 31 December 2025

5,000

5,000

Carrying amount

At 31 December 2025

-

-

12

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Plant and machinery
 £

Total
£

Cost or valuation

At 1 January 2025

569,670

77,166

3,107,965

3,754,801

Additions

23,627

21,950

874,528

920,105

Disposals

-

-

(170,656)

(170,656)

At 31 December 2025

593,297

99,116

3,811,837

4,504,250

Depreciation

At 1 January 2025

304,086

28,640

2,552,444

2,885,170

Charge for the year

59,008

15,299

180,329

254,636

Eliminated on disposal

-

-

(162,096)

(162,096)

At 31 December 2025

363,094

43,939

2,570,677

2,977,710

Carrying amount

At 31 December 2025

230,203

55,177

1,241,160

1,526,540

At 31 December 2024

265,584

48,526

555,521

869,631

13

Stocks

2025
£

2024
£

Raw materials and consumables

336,112

371,414

Work in progress

663,732

243,307

999,844

614,721

 

Francis & Lewis International Limited

Notes to the Financial Statements
for the Year Ended 31 December 2025

14

Debtors

Current

Note

2025
£

2024
£

Trade debtors

 

1,754,760

2,247,420

Other debtors

 

19,637

27,056

Prepayments

 

111,301

372,415

Accrued income

 

110,902

36,305

Corporation tax

10

586,021

195,088

   

2,582,621

2,878,284

15

Cash and cash equivalents

2025
£

2024
£

Cash on hand

534

534

Cash at bank

1,901,031

2,701,632

1,901,565

2,702,166

16

Creditors

2025
 £

2024
 £

Due within one year

Trade creditors

435,195

411,908

Social security and other taxes

397,442

509,970

Other creditors

38,811

36,088

Accrued expenses

205,554

611,361

Deferred income

-

126,359

1,077,002

1,695,686

 

Francis & Lewis International Limited

Notes to the Financial Statements
for the Year Ended 31 December 2025

17

Provisions for liabilities

Deferred tax
£

Total
£

At 1 January 2025

211,587

211,587

Increase (decrease) in existing provisions

146,573

146,573

At 31 December 2025

358,160

358,160

Deferred tax

Deferred tax assets and liabilities:

2025

Asset
£

Liability
£

Accelerated capital allowances

-

358,160

-

358,160

2024

Asset
£

Liability
£

Accelerated capital allowances

-

211,587

-

211,587

18

Obligations under leases and hire purchase contracts

Operating leases

The total of future minimum lease payments is as follows:

2025
£

2024
£

Not later than one year

310,000

-

Later than one year and not later than five years

930,000

-

1,240,000

-

The amount of non-cancellable operating lease payments recognised as an expense during the year was £310,000 (2024 - £Nil).

19

Dividends

 

2025

2024

 

£

£

Interim dividend paid in year

2,000,000

3,100,000

 

Francis & Lewis International Limited

Notes to the Financial Statements
for the Year Ended 31 December 2025

20

Commitments

Capital commitments

As at the year end Francis and Lewis International have commited to buying a new machine.
The total amount contracted for but not provided in the financial statements was £Nil (2024 - £543,000).

21

Related party transactions

Summary of transactions with other related parties

Francis & Lewis International Limited is 100% owned by Haley Securities Limited and as such the company has taken advantage of the exemption stated in FRS 102 whereby disclosure need not be given of transactions entered into between two members of the same group, provided that both parties are wholly owned members of the group.

22

Ultimate holding company undertaking

The company's immediate holding company is Haley Securities Limited, incorporated in England and Wales.

  These financial statements are available upon request from Companies House, Crown Way, Cardiff, CF14 3UZ.

 

23

Pension and other schemes

Defined contribution pension scheme

The company operates a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the company to the scheme and amounted to £204,557 (2024 - £235,449).