Company registration number 07033979 (England and Wales)
STEALTHWAVE LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025
STEALTHWAVE LIMITED
COMPANY INFORMATION
Director
C Economou
Company number
07033979
Registered office
Acre House
11-15 William Road
London
NW1 3ER
United Kingdom
Auditor
HW Fisher Audit
Acre House
11-15 William Road
London
NW1 3ER
United Kingdom
Business address
50A Berkeley Street
London
W1J 8HA
STEALTHWAVE LIMITED
CONTENTS
Page
Strategic report
1
Director's report
2
Director's responsibilities statement
3
Independent auditor's report
4 - 6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 21
STEALTHWAVE LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 OCTOBER 2025
- 1 -

The director presents the strategic report for the year ended 31 October 2025.

Fair review of the business

The company made a pre-tax profit of £2,865,746 (2024: £4,282,128) for the year on a turnover of £26,835,891 (2024: £28,752,811).

 

As at 31 October 2025, the company had net assets of £1,573,688 (2024: £2,081,542).

Principal risks and uncertainties

The principal risks and uncertainties facing the company are:

 

1) Competition from other restaurants. The company's management seek to mitigate this by an ongoing assessment of competition restaurants and consideration of any changes needed to its own dining experience to compete.

 

2) Potential reputation damage resulting from suppliers. The company applies rigorous controls in selecting its suppliers to ensure that all food and drink purchased is of the highest quality.

 

3) Potential reputational damage resulting from clientele. Management applies careful review of all complaints and online postings due to the growing use of web booking and reviewing sites such as Tripadvisor and OpenTable.

Key performance indicators

In the opinion of the director, there are several key performance indicators whose disclosure is necessary for an understanding of the development, performance or position of the business.

 

These are viewed before any exceptional costs are incurred.

 

The key performance indicators that are taken into consideration when managing the restaurants are:

 

1) Turnover

This amounted to £26,835,891 for the year ended 31 October 2025 (2024: £28,752,811)

 

2) Gross profit margin

This amounted to 32% for the year ended 31 October 2025 (2024: 35%)

Future developments

Management are expecting the business to continue at the current level for the foreseeable future.

On behalf of the board

C Economou
Director
31 July 2026
STEALTHWAVE LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 OCTOBER 2025
- 2 -
The director presents his report and financial statements for the year ended 31 October 2025.
Principal activities

The principal activity of the company continued to be the operation of two restaurants and a lounge bar at 50A Berkeley Street, London, W1J 8HA.

Results and dividends

The results for the year are set out on page 7.

Ordinary dividends were paid amounting to £2,630,614. The director does not recommend payment of a final dividend.

Director

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

C Economou
Disabled persons

Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employment within the company continues and that the appropriate training is arranged. It is the policy of the company that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.

Employee involvement

The company's policy is to consult and discuss with employees, through staff councils and at meetings, matters likely to affect employees' interests.

Future developments

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

Statement of disclosure to auditor

The director has confirmed that there is no information of which he is aware which is relevant to the audit, but of which the auditors are unaware. He has further confirmed that he has taken appropriate steps to identify such relevant information and to establish that the auditors are aware of such information.

On behalf of the board
C Economou
Director
31 July 2026
STEALTHWAVE LIMITED
DIRECTOR'S RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 OCTOBER 2025
- 3 -

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

Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 director must not approve the financial statements unless he is 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 director is required to:

The director is 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. He is 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.

STEALTHWAVE LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF STEALTHWAVE LIMITED
- 4 -
Opinion

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

In our opinion the financial statements:

Basis for opinion

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

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the director's 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 director with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The director is 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:

STEALTHWAVE LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF STEALTHWAVE 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 director's report.

 

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:

Responsibilities of director

As explained more fully in the director's responsibilities statement, the director is 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 director determines 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 director is 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 director either intends to liquidate the company or to cease operations, or has 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.

As part of our planning process:

The key procedures we undertook to detect irregularities including fraud during the course of the audit included:

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements even though we have properly planned and performed our audit in accordance with auditing standards. The primary responsibility for the prevention and detection of irregularities and fraud rests with the director.

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.

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

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.

Russell Nathan (Senior Statutory Auditor)
For and on behalf of HW Fisher Audit, Statutory Auditor
Chartered Accountants
Acre House
11-15 William Road
London
NW1 3ER
United Kingdom
31 July 2026
STEALTHWAVE LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 OCTOBER 2025
- 7 -
2025
2024
Notes
£
£
Turnover
3
26,835,891
28,752,811
Cost of sales
(18,146,969)
(18,783,205)
Gross profit
8,688,922
9,969,606
Administrative expenses
(5,824,390)
(5,687,313)
Operating profit
4
2,864,532
4,282,293
Interest receivable and similar income
8
1,214
-
0
Interest payable and similar expenses
9
-
0
(165)
Profit before taxation
2,865,746
4,282,128
Tax on profit
10
(742,986)
(935,837)
Profit for the financial year
2,122,760
3,346,291

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

STEALTHWAVE LIMITED
BALANCE SHEET
AS AT
31 OCTOBER 2025
31 October 2025
- 8 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
12
2,829,896
3,122,678
Current assets
Stocks
13
853,125
763,149
Debtors
14
670,664
514,526
Cash at bank and in hand
2,775,207
1,923,320
4,298,996
3,200,995
Creditors: amounts falling due within one year
15
(5,420,375)
(4,071,780)
Net current liabilities
(1,121,379)
(870,785)
Total assets less current liabilities
1,708,517
2,251,893
Provisions for liabilities
Deferred tax liability
16
134,829
170,351
(134,829)
(170,351)
Net assets
1,573,688
2,081,542
Capital and reserves
Called up share capital
18
100
100
Profit and loss reserves
1,573,588
2,081,442
Total equity
1,573,688
2,081,542

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

The financial statements were approved and signed by the director and authorised for issue on 31 July 2026
C Economou
Director
Company registration number 07033979 (England and Wales)
STEALTHWAVE LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 OCTOBER 2025
- 9 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 November 2023
100
571,593
571,693
Year ended 31 October 2024:
Profit and total comprehensive income
-
3,346,291
3,346,291
Dividends
11
-
(1,836,442)
(1,836,442)
Balance at 31 October 2024
100
2,081,442
2,081,542
Year ended 31 October 2025:
Profit and total comprehensive income
-
2,122,760
2,122,760
Dividends
11
-
(2,630,614)
(2,630,614)
Balance at 31 October 2025
100
1,573,588
1,573,688
STEALTHWAVE LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 OCTOBER 2025
- 10 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
23
3,868,828
4,222,261
Interest paid
-
0
(165)
Income taxes paid
(487,029)
(1,578,897)
Net cash inflow from operating activities
3,381,799
2,643,199
Investing activities
Purchase of tangible fixed assets
(210,412)
(430,736)
Interest received
1,214
-
0
Net cash used in investing activities
(209,198)
(430,736)
Financing activities
Impairment of bank balance
(1,005,517)
-
0
Dividends paid
(1,315,197)
(1,836,442)
Net cash used in financing activities
(2,320,714)
(1,836,442)
Net increase in cash and cash equivalents
851,887
376,021
Cash and cash equivalents at beginning of year
1,923,320
1,547,299
Cash and cash equivalents at end of year
2,775,207
1,923,320
STEALTHWAVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025
- 11 -
1
Accounting policies
Company information

Stealthwave Limited is a private company limited by shares incorporated in England and Wales. The registered office is Acre House, 11-15 William Road, London, United Kingdom, NW1 3ER.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

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

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

1.2
Going concern

Atruet the time of approving the financial statements, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. This is based on the continuing profitability of the business, which is supported by forecasts and the ongoing support of the shareholders in ensuring cash flows are managed effectively to meet obligations as they fall due.

1.3
Turnover

Turnover represents the sale of food and drinks in the restaurants, net of VAT. Turnover is recognised at the point of sale.

1.4
Tangible fixed assets

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

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

Short leasehold land and buildings
Over length of lease
Plant and machinery
25% - 33% Straight Line
Fixtures, fittings and equipment
20% - 25% Straight Line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price. Cost comprises direct costs incurred in bringing stock to their present location and condition.

 

STEALTHWAVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
1
Accounting policies
(Continued)
- 12 -

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.

1.7
Cash and cash equivalents

Cash at bank and in hand are basic financial assets and include cash in hand and deposits held at call with banks.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ 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.

Impairment of financial assets

Financial assets 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.

STEALTHWAVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
1
Accounting policies
(Continued)
- 13 -
Basic financial liabilities

Basic financial liabilities, including creditors 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.

 

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.

Derecognition of financial liabilities

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

1.9
Equity instruments

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

1.10
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.

1.11
Employee benefits

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.

1.12
Retirement benefits
The company operates a defined contribution scheme for the benefit of its employees. Contributions payable are charged to the profit and loss account in the year they are payable.
STEALTHWAVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
1
Accounting policies
(Continued)
- 14 -
1.13
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

 

Rent concessions received from the landlord are recognised in the period that they relate to.

1.14
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 director is 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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Impairment of cash at bank

The director has considered the recoverability of the cash at bank balance due to one of the company's banks going into special measures with the Financial Conduct Authority during the year ended 31 October 2025. Post year end, it was confirmed that the bank is to enter compulsory liquidation.

 

In performing this assessment of recoverability, the director engaged with lawyers to determine the probability of the bank balance being recovered. The company's lawyers believe that the company will rank above other unsecured creditors in the priority of payments upon wind up, however a reliable estimate of the recoverable amount has not been reached.

 

As a result of this assessment, the director has concluded that the cash at bank balance must be impaired due to the unlikely probability of recovering the balance in full. The recoverable amount has therefore been estimated at £nil. An impairment loss of £1,005,517 (2024: £nil) has been recognised in administration expenses.

STEALTHWAVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
2
Judgements and key sources of estimation uncertainty
(Continued)
- 15 -
Key sources of estimation uncertainty

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

Electricity accrual

The company has recognised an accrual for electricity costs incurred but not yet invoiced as at the 31 October 2025 which is material to the financial statements.

 

The amount accrued at 31 October 2025 relates to a period of 31 months of unbilled electricity costs. The estimate is based on the director's assumption that electricity usage and prices are materially in line with the last invoice received. There are no meter readings available since the last invoice.

 

The accrual at 31 October 2025 has been estimated at £1,135,489 (2024: £639,383). The final invoiced amount is likely to differ from the accrual due to the assumptions that have been used, and the inability to determine actual usage over the 31 month period.

3
Turnover and other revenue

The total turnover of the company for the year has been derived from its principal activity wholly undertaken in the UK.

2025
2024
£
£
Other significant revenue
Interest income
1,214
-
4
Operating profit
2025
2024
Operating profit for the year is stated after charging:
£
£
Exchange losses
4,885
4,474
Fees payable to the company's auditor for the audit of the company's financial statements
35,000
38,950
Depreciation of owned tangible fixed assets
501,343
441,955
Loss on disposal of tangible fixed assets
1,851
-
Operating lease charges
743,233
772,743
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
35,000
38,950
STEALTHWAVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
- 16 -
6
Director's remuneration
2025
2024
£
£
Remuneration for qualifying services
120,000
120,000
7
Employees

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

2025
2024
Number
Number
Directors
1
1
Administration and restaurant
334
363
Total
335
364

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
8,145,726
8,374,510
Social security costs
937,435
788,568
Pension costs
158,034
160,205
9,241,195
9,323,283
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
1,214
-
0
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
1,214
-
0
9
Interest payable and similar expenses
2025
2024
£
£
Other finance costs:
Other interest
-
0
165
STEALTHWAVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
- 17 -
10
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
778,508
1,062,366
Deferred tax
Origination and reversal of timing differences
(35,522)
(126,529)
Total tax charge
742,986
935,837

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

2025
2024
£
£
Profit before taxation
2,865,746
4,282,128
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
716,437
1,070,532
Tax effect of expenses that are not deductible in determining taxable profit
1,723
49
Change in unrecognised deferred tax assets
-
0
(157,665)
Permanent capital allowances in excess of depreciation
24,826
23,351
Effect of change in deferred tax rate
-
0
(430)
Taxation charge for the year
742,986
935,837
11
Dividends
2025
2024
£
£
Interim paid
2,630,614
1,836,442
STEALTHWAVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
- 18 -
12
Tangible fixed assets
Short leasehold land and buildings
Plant and machinery
Fixtures, fittings and equipment
Total
£
£
£
£
Cost
At 1 November 2024
6,608,857
1,328,344
2,350,029
10,287,230
Additions
-
0
66,640
143,772
210,412
Disposals
-
0
-
0
(4,791)
(4,791)
At 31 October 2025
6,608,857
1,394,984
2,489,010
10,492,851
Depreciation and impairment
At 1 November 2024
4,058,634
1,026,009
2,079,909
7,164,552
Depreciation charged in the year
301,834
116,088
83,421
501,343
Eliminated in respect of disposals
-
0
-
0
(2,940)
(2,940)
At 31 October 2025
4,360,468
1,142,097
2,160,390
7,662,955
Carrying amount
At 31 October 2025
2,248,389
252,887
328,620
2,829,896
At 31 October 2024
2,550,223
302,335
270,120
3,122,678
13
Stocks
2025
2024
£
£
Raw materials and consumables
853,125
763,149
14
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
13,972
12,819
Corporation tax recoverable
-
0
81,821
Other debtors
21,948
26,122
Prepayments and accrued income
634,744
393,764
670,664
514,526
STEALTHWAVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
- 19 -
15
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
1,063,987
966,599
Corporation tax
209,658
-
0
Other taxation and social security
995,250
967,176
Dividends payable
1,315,417
-
0
Other creditors
99,557
114,658
Accruals
1,736,506
2,023,347
5,420,375
4,071,780
16
Deferred taxation

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

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
134,829
170,351
2025
Movements in the year:
£
Liability at 1 November 2024
170,351
Credit to profit or loss
(35,522)
Liability at 31 October 2025
134,829

 

17
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
158,034
160,205

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

18
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
100
100
100
100
STEALTHWAVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
18
Share capital
(Continued)
- 20 -

Ordinary shares have full voting, dividend and capital distribution rights.

19
Operating lease commitments
Lessee

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

2025
2024
£
£
Within one year
1,409,587
1,349,307
Between two and five years
5,638,350
5,397,288
In over five years
3,406,503
4,610,132
10,454,440
11,356,727
20
Events after the reporting date

After the balance sheet date, one of the company's banks entered compulsory liquidation. The company held cash deposits of £1,005,517 with the institution at the year end.

 

The directors consider the liquidation to be an adjusting post balance sheet event as it provides evidence of conditions that existed at the reporting date affecting the recoverability of the deposit. Accordingly, an impairment of £1,005,517 has been recognised in these financial statements to reflect the recoverability of the balance.

21
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2025
2024
£
£
Aggregate compensation
120,000
120,000
Transactions with related parties

During the year, the company was charged royalties of £985,059 (2024: £1,042,642) by one of its significant shareholders.

22
Ultimate controlling party

The company's shares are held equally by two independent parties, and the director considers that there is no single ultimate controlling party.

STEALTHWAVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
- 21 -
23
Cash generated from operations
2025
2024
£
£
Profit for the year after tax
2,122,760
3,346,291
Adjustments for:
Taxation charged
742,986
935,837
Finance costs
-
0
165
Investment income
(1,214)
-
0
Gain on disposal of tangible fixed assets
1,851
-
Depreciation and impairment of tangible fixed assets
501,343
441,955
Impairment of bank balance
1,005,517
-
Movements in working capital:
(Increase) in stocks
(89,976)
(9,758)
(Increase)/decrease in debtors
(237,959)
48,786
(Decrease) in creditors
(176,480)
(541,015)
Cash generated from operations
3,868,828
4,222,261
24
Analysis of changes in net funds
1 November 2024
Cash flows
31 October 2025
£
£
£
Cash at bank and in hand
1,923,320
851,887
2,775,207
2025-10-312024-11-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100C Economou070339792024-11-012025-10-3107033979bus:Director12024-11-012025-10-3107033979bus:RegisteredOffice2024-11-012025-10-31070339792025-10-31070339792023-11-012024-10-3107033979core:RetainedEarningsAccumulatedLosses2023-11-012024-10-3107033979core:RetainedEarningsAccumulatedLosses2024-11-012025-10-31070339792024-10-3107033979core:LandBuildingscore:OwnedOrFreeholdAssets2025-10-3107033979core:PlantMachinery2025-10-3107033979core:FurnitureFittings2025-10-3107033979core:LandBuildingscore:OwnedOrFreeholdAssets2024-10-3107033979core:PlantMachinery2024-10-3107033979core:FurnitureFittings2024-10-3107033979core:CurrentFinancialInstrumentscore:WithinOneYear2025-10-3107033979core:CurrentFinancialInstrumentscore:WithinOneYear2024-10-3107033979core:ShareCapital2025-10-3107033979core:ShareCapital2024-10-3107033979core:RetainedEarningsAccumulatedLosses2025-10-3107033979core:RetainedEarningsAccumulatedLosses2024-10-3107033979core:ShareCapital2023-10-3107033979core:RetainedEarningsAccumulatedLosses2023-10-3107033979core:ShareCapitalOrdinaryShareClass12025-10-3107033979core:ShareCapitalOrdinaryShareClass12024-10-31070339792024-10-31070339792023-10-3107033979core:LandBuildingscore:OwnedOrFreeholdAssets2024-11-012025-10-3107033979core:PlantMachinery2024-11-012025-10-3107033979core:FurnitureFittings2024-11-012025-10-3107033979core:OwnedAssets2024-11-012025-10-3107033979core:OwnedAssets2023-11-012024-10-310703397912024-11-012025-10-310703397912023-11-012024-10-3107033979core:UKTax2024-11-012025-10-3107033979core:UKTax2023-11-012024-10-3107033979core:LandBuildingscore:OwnedOrFreeholdAssets2024-10-3107033979core:PlantMachinery2024-10-3107033979core:FurnitureFittings2024-10-3107033979core:CurrentFinancialInstruments2025-10-3107033979core:CurrentFinancialInstruments2024-10-3107033979bus:OrdinaryShareClass12024-11-012025-10-3107033979bus:OrdinaryShareClass12025-10-3107033979bus:OrdinaryShareClass12024-10-3107033979core:WithinOneYear2025-10-3107033979core:WithinOneYear2024-10-3107033979core:BetweenTwoFiveYears2025-10-3107033979core:BetweenTwoFiveYears2024-10-3107033979core:MoreThanFiveYears2025-10-3107033979core:MoreThanFiveYears2024-10-3107033979bus:PrivateLimitedCompanyLtd2024-11-012025-10-3107033979bus:FRS1022024-11-012025-10-3107033979bus:Audited2024-11-012025-10-3107033979bus:FullAccounts2024-11-012025-10-31xbrli:purexbrli:sharesiso4217:GBP