Company registration number 00316229 (England and Wales)
INDUCTOTHERM EUROPE LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
INDUCTOTHERM EUROPE LIMITED
COMPANY INFORMATION
Directors
Mr D Fairest
Mr B M Raffner
Mr P Iwanciw
Mr S D O'Leary
S N Prabhu
Mr A H Kay
(Appointed 16 January 2026)
Mr M H Nutt Jr
(Appointed 16 January 2026)
Company number
00316229
Registered office
The Furlong
Berry Hill Industrial Estate
Droitwich
Worcestershire
WR9 9AH
Auditor
Ormerod Rutter Limited
The Oakley
Kidderminster Road
Droitwich
Worcestershire
WR9 9AY
INDUCTOTHERM EUROPE LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Profit and loss account
7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Notes to the financial statements
14 - 32
INDUCTOTHERM EUROPE LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

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

Principal activities

The principal activity of the company and group continued to be the manufacture of induction melting furnaces.

Review of the business
Principal risks and uncertainties

The principal risks and uncertainties facing the business are:

 

Key performance indicators

Key performance indicators are those which communicate the financial performance and strength of the company being turnover, gross margin, and profitability.

 

Turnover for the year was lower than the previous year at £17,217,054 (2024: £19,001,411). Despite this, the company's profit after taxation was £1,812,035 (2024: £1,599,075) through tight cost control and synergies achieved through interaction with the wider Inductotherm Group.

Future outlook

The directors are satisfied with the performance of the company during the year and are positive about the outlook for the business.

On behalf of the board

Mr D Fairest
Director
11 June 2026
INDUCTOTHERM EUROPE LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -

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

Results and dividends

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

Ordinary dividends were paid amounting to £2,960,274 (2024: £1,203,949). The directors do not recommend payment of a further dividend.

Directors

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

Mr D Fairest
Mr B M Raffner
Mr P Iwanciw
Mr S D O'Leary
S N Prabhu
Mr J D Stear
(Resigned 6 April 2026)
Mr A H Kay
(Appointed 16 January 2026)
Mr M H Nutt Jr
(Appointed 16 January 2026)
Research and development

The company, in conjunction with its parent company and fellow subsidiaries, continue to develop new, improved products with the emphasis on improved energy efficiency. Research and development expenditure is expensed in the profit and loss account. Details of the amounts incurred are shown in the notes to the financial statements.

Statement of directors' responsibilities

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

United Kingdom company law requires the directors to prepare financial statements for each financial year. Under that law, the directors have elected to prepare the group and parent company 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 group and parent company, and of the profit or loss of the group for that period.

In preparing these financial statements, the directors are required to:

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and parent company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and parent 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 group and parent company, and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

INDUCTOTHERM EUROPE LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
Strategic report

The truegroup has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group'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 principal risks and uncertainties, and future developments.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.

On behalf of the board
Mr D Fairest
Director
11 June 2026
INDUCTOTHERM EUROPE LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF INDUCTOTHERM EUROPE LIMITED
- 4 -
Opinion

We have audited the financial statements of Inductotherm Europe Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2025 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group 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 group and parent 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 group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

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 directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

INDUCTOTHERM EUROPE LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF INDUCTOTHERM EUROPE LIMITED
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the group's and parent 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 group or parent company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

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

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

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:

 

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

 

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

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

 

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

 

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.

Use of our report

This report is made solely to the parent 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 parent 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 parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

William Jonathan Roberts FCCA (Senior Statutory Auditor)
For and on behalf of Ormerod Rutter Limited, Statutory Auditor
Chartered Accountants
The Oakley
Kidderminster Road
Droitwich
Worcestershire
WR9 9AY
12 June 2026
INDUCTOTHERM EUROPE LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 7 -
2025
2024
Notes
£
£
Turnover
3
17,217,054
19,001,411
Cost of sales
(10,962,264)
(12,527,989)
Gross profit
6,254,790
6,473,422
Administrative expenses
(4,058,123)
(4,000,734)
Other operating income
148,315
172,261
Operating profit
4
2,344,982
2,644,949
Interest receivable and similar income
7
74,350
-
0
Interest payable and similar expenses
8
(76,000)
(165,000)
Profit before taxation
2,343,332
2,479,949
Tax on profit
9
(531,297)
(880,874)
Profit for the financial year
1,812,035
1,599,075
Profit for the financial year is all attributable to the owners of the parent company.
INDUCTOTHERM EUROPE LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 8 -
2025
2024
£
£
Profit for the year
1,812,035
1,599,075
Other comprehensive income
Actuarial gain on defined benefit pension schemes
76,000
165,000
Currency translation gain/(loss) taken to retained earnings
121,403
(79,338)
Cash flow hedges gain arising in the year
-
0
-
0
Other comprehensive income for the year
197,403
85,662
Total comprehensive income for the year
2,009,438
1,684,737
Total comprehensive income for the year is all attributable to the owners of the parent company.
INDUCTOTHERM EUROPE LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 9 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
11
4,996,305
5,312,761
4,996,305
5,312,761
Current assets
Stocks
14
5,434,726
4,103,537
Debtors
15
7,110,318
7,675,303
Cash at bank and in hand
6,819,189
6,074,945
19,364,233
17,853,785
Creditors: amounts falling due within one year
16
(7,611,308)
(5,462,547)
Net current assets
11,752,925
12,391,238
Total assets less current liabilities
16,749,230
17,703,999
Provisions for liabilities
Provisions
17
719,930
668,271
Deferred tax liability
18
168,377
223,969
(888,307)
(892,240)
Net assets
15,860,923
16,811,759
Capital and reserves
Called up share capital
20
750,000
750,000
Profit and loss reserves
15,110,923
16,061,759
Total equity
15,860,923
16,811,759

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

The financial statements were approved by the board of directors and authorised for issue on 11 June 2026 and are signed on its behalf by:
11 June 2026
Mr D  Fairest
Director
Company registration number 00316229 (England and Wales)
INDUCTOTHERM EUROPE LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
11
4,378,265
4,679,642
Investments
12
107,379
107,379
4,485,644
4,787,021
Current assets
Stocks
14
5,087,781
3,597,167
Debtors
15
4,413,245
6,462,309
Cash at bank and in hand
5,934,443
4,874,382
15,435,469
14,933,858
Creditors: amounts falling due within one year
16
(5,044,915)
(3,638,764)
Net current assets
10,390,554
11,295,094
Total assets less current liabilities
14,876,198
16,082,115
Provisions for liabilities
Provisions
17
662,062
651,694
Deferred tax liability
18
168,377
223,969
(830,439)
(875,663)
Net assets
14,045,759
15,206,452
Capital and reserves
Called up share capital
20
750,000
750,000
Profit and loss reserves
13,295,759
14,456,452
Total equity
14,045,759
15,206,452

As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £1,723,581 (2024 - £1,709,987 profit).

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

The financial statements were approved by the board of directors and authorised for issue on 11 June 2026 and are signed on its behalf by:
11 June 2026
Mr D  Fairest
Director
Company registration number 00316229 (England and Wales)
INDUCTOTHERM EUROPE LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 11 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2024
750,000
15,580,971
16,330,971
Year ended 31 December 2024:
Profit for the year
-
1,599,075
1,599,075
Other comprehensive income:
Actuarial gains on defined benefit plans
-
165,000
165,000
Currency translation differences
-
(79,338)
(79,338)
Total comprehensive income
-
1,684,737
1,684,737
Dividends
10
-
(1,203,949)
(1,203,949)
Balance at 31 December 2024
750,000
16,061,759
16,811,759
Year ended 31 December 2025:
Profit for the year
-
1,812,035
1,812,035
Other comprehensive income:
Actuarial gains on defined benefit plans
-
76,000
76,000
Currency translation differences
-
121,403
121,403
Total comprehensive income
-
2,009,438
2,009,438
Dividends
10
-
(2,960,274)
(2,960,274)
Balance at 31 December 2025
750,000
15,110,923
15,860,923
INDUCTOTHERM EUROPE LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2024
750,000
13,785,414
14,535,414
Year ended 31 December 2024:
Profit for the year
-
1,709,987
1,709,987
Other comprehensive income:
Actuarial gains on defined benefit plans
-
165,000
165,000
Total comprehensive income
-
1,874,987
1,874,987
Dividends
10
-
(1,203,949)
(1,203,949)
Balance at 31 December 2024
750,000
14,456,452
15,206,452
Year ended 31 December 2025:
Profit for the year
-
1,723,581
1,723,581
Other comprehensive income:
Actuarial gains on defined benefit plans
-
76,000
76,000
Total comprehensive income
-
1,799,581
1,799,581
Dividends
10
-
(2,960,274)
(2,960,274)
Balance at 31 December 2025
750,000
13,295,759
14,045,759
INDUCTOTHERM EUROPE LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 13 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
22
3,863,575
2,284,709
Income taxes paid
(287,171)
(421,374)
Net cash inflow from operating activities
3,576,404
1,863,335
Investing activities
Purchase of tangible fixed assets
(67,639)
(367,075)
Interest received
74,350
-
0
Net cash generated from/(used in) investing activities
6,711
(367,075)
Financing activities
Dividends paid to equity shareholders
(2,960,274)
(1,203,949)
Net cash used in financing activities
(2,960,274)
(1,203,949)
Net increase in cash and cash equivalents
622,841
292,311
Cash and cash equivalents at beginning of year
6,074,945
5,861,972
Effect of foreign exchange rates
121,403
(79,338)
Cash and cash equivalents at end of year
6,819,189
6,074,945
INDUCTOTHERM EUROPE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 14 -
1
Accounting policies
Company information

Inductotherm Europe Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is The Furlong, Berry Hill Industrial Estate, Droitwich, Worcestershire, WR9 9AH.

 

The group consists of Inductotherm Europe Limited and all of its subsidiaries.

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.

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

The financial statements have been prepared under the historical cost convention, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.

The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:

 

1.2
Business combinations

In the parent company financial statements, 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. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

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.

INDUCTOTHERM EUROPE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 15 -
1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Inductotherm Europe Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

All financial statements are made up to 31 December 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.

Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.

 

If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.

 

Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.

1.4
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group and parent company have 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.

1.5
Revenue

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

 

When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

INDUCTOTHERM EUROPE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 16 -
1.6
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.7
Tangible fixed assets

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

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

Freehold land and buildings
2.5% - 4% on cost
Plant and equipment
10% - 33% on cost
Fixtures and fittings
10% - 33% on cost
Motor vehicles
25% on cost

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 recognised in the profit and loss account.

1.8
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. 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 group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

 

Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.

 

Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.

 

In the parent company financial statements, investments in associates are accounted for at cost less impairment.

Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

INDUCTOTHERM EUROPE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 17 -
1.9
Impairment of fixed assets

At each reporting period end date, the group 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.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

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.

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.

1.10
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.

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.

1.11
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.

INDUCTOTHERM EUROPE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 18 -
1.12
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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.

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 group 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 group after deducting all of its liabilities.

INDUCTOTHERM EUROPE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 19 -
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.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.13
Equity instruments

Equity instruments issued by the group 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 group.

1.14
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 group’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.

INDUCTOTHERM EUROPE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 20 -

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 if, and only if, there is 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.

1.15
Provisions

Provisions are recognised when the group has a legal or constructive present obligation as a result of a past event, it is probable that the group will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

1.16
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.

1.17
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.18
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 leased asset are consumed.

2
Judgements and key sources of estimation uncertainty

In the application of the group’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
Turnover and other revenue
INDUCTOTHERM EUROPE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
3
Turnover and other revenue
(Continued)
- 21 -
2025
2024
£
£
Other revenue
Interest income
74,350
-
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange gains
(94,784)
-
Research and development costs
557
2,396
Fees payable to the group's auditor for the audit of the group's financial statements
32,780
31,205
Depreciation of tangible fixed assets
416,344
419,552
(Profit)/loss on disposal of tangible fixed assets
-
559
Operating lease charges
49,022
45,996
5
Employees

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

Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
104
109
94
102

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
4,633,119
4,566,523
3,902,680
3,893,931
Social security costs
82,063
-
82,063
-
Pension costs
383,334
487,008
362,102
487,008
5,098,516
5,053,531
4,346,845
4,380,939
INDUCTOTHERM EUROPE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 22 -
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
663,796
391,192
Company pension contributions to defined contribution schemes
20,562
74,985
684,358
466,177

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 4 (2024 - 5).

Remuneration disclosed above includes the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
269,817
231,747
Company pension contributions to defined contribution schemes
5,740
18,424
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
74,350
-
0
8
Interest payable and similar expenses
2025
2024
£
£
Net interest on the net defined benefit liability
76,000
165,000
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
633,421
744,404
Adjustments in respect of prior periods
(65,176)
-
0
Total current tax
568,245
744,404
Deferred tax
Origination and reversal of timing differences
(36,948)
136,470
Total tax charge
531,297
880,874
INDUCTOTHERM EUROPE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
9
Taxation
(Continued)
- 23 -

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
2,343,332
2,479,949
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
585,833
619,987
Adjustments in respect of prior years
(65,177)
92,274
Depreciation on assets not qualifying for tax allowances
54,500
-
0
Other non-reversing timing differences
(18,644)
-
0
Deferred tax movement
(36,948)
171,364
Foreign tax differences
11,733
(2,751)
Taxation charge
531,297
880,874
10
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Interim paid
2,960,274
1,203,949
INDUCTOTHERM EUROPE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 24 -
11
Tangible fixed assets
Group
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2025
6,702,752
1,782,321
826,054
211,890
9,523,017
Additions
-
0
5,312
61,829
498
67,639
Transfers
-
0
(447,304)
91,939
355,365
-
0
Exchange adjustments
27,652
4,406
5,858
9,518
47,434
At 31 December 2025
6,730,404
1,344,735
985,680
577,271
9,638,090
Depreciation and impairment
At 1 January 2025
2,174,462
1,253,711
637,689
144,394
4,210,256
Depreciation charged in the year
152,998
110,163
63,638
89,545
416,344
Transfers
-
0
(295,014)
95,695
199,319
-
0
Exchange adjustments
2,443
2,189
5,038
5,515
15,185
At 31 December 2025
2,329,903
1,071,049
802,060
438,773
4,641,785
Carrying amount
At 31 December 2025
4,400,501
273,686
183,620
138,498
4,996,305
At 31 December 2024
4,528,290
528,610
188,365
67,496
5,312,761
Company
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2025
6,180,570
1,251,810
817,502
227,091
8,476,973
Additions
-
0
5,312
32,780
498
38,590
At 31 December 2025
6,180,570
1,257,122
850,282
227,589
8,515,563
Depreciation and impairment
At 1 January 2025
2,128,336
921,626
639,598
107,771
3,797,331
Depreciation charged in the year
139,501
97,934
59,786
42,746
339,967
At 31 December 2025
2,267,837
1,019,560
699,384
150,517
4,137,298
Carrying amount
At 31 December 2025
3,912,733
237,562
150,898
77,072
4,378,265
At 31 December 2024
4,052,234
330,184
177,904
119,320
4,679,642
INDUCTOTHERM EUROPE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 25 -
12
Fixed asset investments
Group
Company
2025
2024
2025
2024
£
£
£
£
Unlisted investments
-
0
-
0
107,379
107,379
Movements in fixed asset investments
Company
Investments
£
Cost or valuation
At 1 January 2025 and 31 December 2025
107,379
Carrying amount
At 31 December 2025
107,379
At 31 December 2024
107,379
13
Subsidiaries

Details of the company's subsidiaries at 31 December 2025 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Inductotherm Deutschland GmbH
Am Parir 5, 52379 Langerwehe, Germany
Ordinary
100.00
14
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Raw materials and consumables
3,380,767
3,490,928
3,033,822
2,984,558
Work in progress
2,053,959
612,609
2,053,959
612,609
5,434,726
4,103,537
5,087,781
3,597,167
INDUCTOTHERM EUROPE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 26 -
15
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
4,918,752
2,849,990
1,542,029
1,129,360
Amounts owed by group undertakings
-
0
-
0
484,436
804,100
Other debtors
954,024
2,228,704
699,038
2,250,274
Prepayments and accrued income
989,948
2,330,371
1,440,148
2,012,337
6,862,724
7,409,065
4,165,651
6,196,071
Amounts falling due after more than one year:
Deferred tax asset (note 18)
247,594
266,238
247,594
266,238
Total debtors
7,110,318
7,675,303
4,413,245
6,462,309
16
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
£
£
£
£
Payments received on account
3,774,887
2,338,288
1,871,312
594,171
Trade creditors
356,564
344,904
340,616
303,415
Amounts owed to group undertakings
-
0
-
0
11,601
-
0
Corporation tax payable
755,513
474,439
733,062
789,754
Other taxation and social security
281,350
117,892
121,294
96,807
Other creditors
724,562
1,103,504
662,975
801,459
Accruals and deferred income
1,718,432
1,083,520
1,304,055
1,053,158
7,611,308
5,462,547
5,044,915
3,638,764
17
Provisions for liabilities
Group
Company
2025
2024
2025
2024
£
£
£
£
Warranty provision
719,930
668,271
662,062
651,694
INDUCTOTHERM EUROPE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
17
Provisions for liabilities
(Continued)
- 27 -
Movements on provisions:
Warranty provision
Group
£
At 1 January 2025
709,562
Additional provisions in the year
10,368
At 31 December 2025
719,930
Warranty provision
Company
£
At 1 January 2025
651,694
Additional provisions in the year
10,368
At 31 December 2025
662,062
18
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Liabilities
Liabilities
Assets
Assets
2025
2024
2025
2024
Group
£
£
£
£
Accelerated capital allowances
168,377
223,969
-
-
Short term timing differences
-
-
247,594
266,238
168,377
223,969
247,594
266,238
Liabilities
Liabilities
Assets
Assets
2025
2024
2025
2024
Company
£
£
£
£
Accelerated capital allowances
168,377
223,969
-
-
Short term timing differences
-
-
247,594
266,238
168,377
223,969
247,594
266,238
INDUCTOTHERM EUROPE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
18
Deferred taxation
(Continued)
- 28 -
Group
Company
2025
2025
Movements in the year:
£
£
Asset at 1 January 2025
(42,269)
(42,269)
Credit to profit or loss
(36,948)
(36,948)
Asset at 31 December 2025
(79,217)
(79,217)

The deferred tax asset set out above is expected to reverse after more than 12 months and relates to provisions that are currently disallowable for tax purposes but may become deductible when utilised.

 

The deferred tax liability set out above is expected to reverse after more than 12 months and arises from accelerated capital allowances.

19
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
383,334
487,008

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

Defined benefit scheme - group and company

The company also operates a hybrid pension scheme which has defined contribution and defined benefit elements.

 

The amounts in the financial statements for the year ended 31 December 2025, relating to defined benefit pensions, are based on an actuarial report dated 19 January 2026 , for the year ended 31 December 2025. The most recent full actuarial valuation was carried out at 31 March 2023. The next full valuation is due as at 31 March 2026.

 

The defined benefit element of the scheme is closed to new entrants and to future service cost accrual. There is no current service cost for the year.

 

The scheme's assets are held in separate trustee-administered funds to meet the long term pension liabilities to past and present employees. The trustees of the scheme are required to act in the best interest of the scheme's beneficiaries. The appointment of members of the trustee boards is determined by the relevant trust documentation.

 

The liabilities of the defined benefit scheme are measured by discounting the best estimate of future cash flows to be paid out of the scheme using the defined accrued benefit method. This amount is reflected in the balance sheet. The defined accrued benefit method is an accrued benefits valuation method in which the scheme's liabilities make allowance for statutory revaluation to retirement.

INDUCTOTHERM EUROPE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
19
Retirement benefit schemes
(Continued)
- 29 -
2025
2024
Key assumptions
%
%
Discount rate
5.5
5.4
Expected rate of increase of pensions in payment
3
2.8
Expected rate of salary increases
2.6
5.4
Inflation (RPI)
3.0
3.5
Mortality assumptions
2025
2024

Assumed life expectations on retirement at age 65:

Years
Years
Retiring today
- Males
22.0
21.6
- Females
24.1
24.0
Retiring in 20 years
- Males
23.3
22.9
- Females
25.2
25.1

The amounts included in the balance sheet arising from the company's obligations in respect of defined benefit plans are as follows:

Group and company
2025
2024
£
£
Present value of defined benefit obligations
9,738,000
10,266,000
Fair value of plan assets
(10,177,000)
(10,781,000)
Surplus in scheme
(439,000)
(515,000)
Restriction on scheme assets
439,000
515,000
Total liability recognised
-
-
Group and company
2025
2024
Amounts recognised in the profit and loss account
£
£
Costs/(income):
Net interest on net defined benefit liability/(asset)
(25,000)
(152,000)
Other costs and income
101,000
317,000
Total costs
76,000
165,000
INDUCTOTHERM EUROPE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
19
Retirement benefit schemes
(Continued)
- 30 -
Group and company
2025
2024
Amounts recognised in other comprehensive income
£
£
Costs/(income):
Actual return on scheme assets
(544,000)
2,926,000
Less: calculated interest element
551,000
653,000
Return on scheme assets excluding interest income
7,000
3,579,000
Actuarial changes related to obligations
(7,000)
(716,000)
Effect of changes in the amount of surplus that is not recoverable
(76,000)
(3,028,000)
Total costs/(income)
(76,000)
(165,000)
Group and company
2025
Movements in the present value of defined benefit obligations
Liabilities at 1 January 2025
10,266,000
Benefits paid
(1,047,000)
Actuarial gains and losses
(7,000)
Interest cost
526,000
At 31 December 2025
9,738,000
Group and company
2025
The defined benefit obligations arise from plans funded as follows:
£
Wholly unfunded obligations
9,738,000
Wholly or partly funded obligations
-
9,738,000
Group and company
2025
Movements in the fair value of plan assets
£
Fair value of assets at 1 January 2025
10,781,000
Interest income
551,000
Return on plan assets (excluding amounts included in net interest)
(7,000)
Benefits paid
(1,047,000)
Other
(101,000)
At 31 December 2025
10,177,000

The actual return on plan assets was £551,000 (2024 - £653,000).

INDUCTOTHERM EUROPE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
19
Retirement benefit schemes
(Continued)
- 31 -
Group and company
2025
2024
Fair value of plan assets
£
£
Bonds
385,000
431,000
Cash
51,000
216,000
Insurance policy
9,741,000
10,134,000
10,177,000
10,781,000
20
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
750,000
750,000
750,000
750,000
21
Controlling party

The immediate parent company is Inductotherm Group LLC, a company incorporated in Rancocas, New Jersey, the United States of America.

 

The ultimate parent company is Rockbridge Technologies LLC, a company incorporated in Rancocas, New Jersey, the United States of America.

22
Cash generated from group operations
2025
2024
£
£
Profit after taxation
1,812,035
1,599,075
Adjustments for:
Taxation charged
531,297
880,874
Finance costs
76,000
165,000
Investment income
(74,350)
-
0
(Gain)/loss on disposal of tangible fixed assets
-
559
Depreciation and impairment of tangible fixed assets
416,344
419,552
Increase/(decrease) in provisions
51,659
(253,002)
Movements in working capital:
(Increase)/decrease in stocks
(1,331,189)
29,434
Decrease/(increase) in debtors
514,092
(221,451)
Increase/(decrease) in creditors
1,867,687
(335,332)
Cash generated from operations
3,863,575
2,284,709
INDUCTOTHERM EUROPE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 32 -
23
Analysis of changes in net funds - group
1 January 2025
Cash flows
Exchange rate movements
31 December 2025
£
£
£
£
Cash at bank and in hand
6,074,945
622,841
121,403
6,819,189
2025-12-312025-01-01falsefalseCCH SoftwareCCH Accounts Production 2026.200Mr D FairestMr B M RaffnerMr P IwanciwMr S D O'LearyS N PrabhuMr J D StearMr A H KayMr M H Nutt Jrfalse00316229bus:Consolidated2025-01-012025-12-31003162292025-01-012025-12-3100316229bus:Director12025-01-012025-12-3100316229bus:Director22025-01-012025-12-3100316229bus:Director32025-01-012025-12-3100316229bus:Director42025-01-012025-12-3100316229bus:Director52025-01-012025-12-3100316229bus:Director72025-01-012025-12-3100316229bus:Director82025-01-012025-12-3100316229bus:Director62025-01-012025-12-3100316229bus:RegisteredOffice2025-01-012025-12-31003162292025-12-3100316229bus:Consolidated2025-12-3100316229bus:Consolidated2024-01-012024-12-31003162292024-01-012024-12-3100316229core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3100316229core:RetainedEarningsAccumulatedLosses2025-01-012025-12-3100316229core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-01-012025-12-3100316229core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-01-012024-12-3100316229bus:Consolidated2024-12-31003162292024-12-3100316229core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-12-3100316229core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3100316229core:ShareCapitalbus:Consolidated2025-12-3100316229core:ShareCapitalbus:Consolidated2024-12-3100316229core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-12-3100316229core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3100316229core:ShareCapital2025-12-3100316229core:ShareCapital2024-12-3100316229core:RetainedEarningsAccumulatedLosses2025-12-3100316229core:RetainedEarningsAccumulatedLosses2024-12-3100316229core:ShareCapitalbus:Consolidated2023-12-31003162292023-12-3100316229core:ShareCapital2023-12-3100316229core:RetainedEarningsAccumulatedLosses2023-12-3100316229core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3100316229core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3100316229core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3100316229bus:Consolidated2023-12-3100316229core:LandBuildingscore:OwnedOrFreeholdAssets2025-01-012025-12-3100316229core:PlantMachinery2025-01-012025-12-3100316229core:FurnitureFittings2025-01-012025-12-3100316229core:MotorVehicles2025-01-012025-12-3100316229core:UKTaxbus:Consolidated2025-01-012025-12-3100316229core:UKTaxbus:Consolidated2024-01-012024-12-3100316229bus:Consolidated12025-01-012025-12-3100316229bus:Consolidated12024-01-012024-12-3100316229bus:Consolidated22025-01-012025-12-3100316229bus:Consolidated22024-01-012024-12-3100316229core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3100316229core:PlantMachinerybus:Consolidated2024-12-3100316229core:FurnitureFittingsbus:Consolidated2024-12-3100316229core:MotorVehiclesbus:Consolidated2024-12-3100316229bus:Consolidated2024-12-3100316229core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-12-3100316229core:PlantMachinerybus:Consolidated2025-12-3100316229core:FurnitureFittingsbus:Consolidated2025-12-3100316229core:MotorVehiclesbus:Consolidated2025-12-3100316229core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3100316229core:PlantMachinery2024-12-3100316229core:FurnitureFittings2024-12-3100316229core:MotorVehicles2024-12-31003162292024-12-3100316229core:LandBuildingscore:OwnedOrFreeholdAssets2025-12-3100316229core:PlantMachinery2025-12-3100316229core:FurnitureFittings2025-12-3100316229core:MotorVehicles2025-12-3100316229core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-01-012025-12-3100316229core:PlantMachinerybus:Consolidated2025-01-012025-12-3100316229core:FurnitureFittingsbus:Consolidated2025-01-012025-12-3100316229core:MotorVehiclesbus:Consolidated2025-01-012025-12-3100316229core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3100316229core:PlantMachinerybus:Consolidated2024-12-3100316229core:FurnitureFittingsbus:Consolidated2024-12-3100316229core:MotorVehiclesbus:Consolidated2024-12-3100316229core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3100316229core:PlantMachinery2024-12-3100316229core:FurnitureFittings2024-12-3100316229core:MotorVehicles2024-12-3100316229core:UnlistedNon-exchangeTradedbus:Consolidated2025-12-3100316229core:UnlistedNon-exchangeTradedbus:Consolidated2024-12-3100316229core:UnlistedNon-exchangeTraded2025-12-3100316229core:UnlistedNon-exchangeTraded2024-12-3100316229core:Subsidiary12025-01-012025-12-3100316229core:Subsidiary112025-01-012025-12-3100316229core:CurrentFinancialInstrumentsbus:Consolidated2025-12-3100316229core:CurrentFinancialInstruments2025-12-3100316229core:CurrentFinancialInstruments2024-12-3100316229core:CurrentFinancialInstrumentsbus:Consolidated12025-12-3100316229core:CurrentFinancialInstrumentsbus:Consolidated12024-12-3100316229core:CurrentFinancialInstruments22025-12-3100316229core:CurrentFinancialInstruments22024-12-3100316229core:Non-currentFinancialInstrumentsbus:Consolidated2025-12-3100316229core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3100316229core:Non-currentFinancialInstruments2025-12-3100316229core:Non-currentFinancialInstruments2024-12-3100316229bus:PrivateLimitedCompanyLtd2025-01-012025-12-3100316229bus:FRS1022025-01-012025-12-3100316229bus:Audited2025-01-012025-12-3100316229bus:ConsolidatedGroupCompanyAccounts2025-01-012025-12-3100316229bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP