Company registration number 08926587 (England and Wales)
I3VISION LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
PAGES FOR FILING WITH REGISTRAR
I3VISION LIMITED
COMPANY INFORMATION
Director
Mr J A Dunlop
Company number
08926587
Registered office
Innovation Campus
33 Greenhill
Blackwell
Bromsgrove
Worcestershire
B60 1BL
Accountants
Ormerod Rutter Limited
The Oakley
Kidderminster Road
Droitwich
Worcestershire
WR9 9AY
Bankers
National Westminister Bank Plc
Waterside Court
Western Avenue
Chatham Maritime
Chatham
ME4 4RT
I3VISION LIMITED
CONTENTS
Page
Accountants' report
1
Balance sheet
2
Notes to the financial statements
3 - 6
I3VISION LIMITED
ACCOUNTANTS' REPORT TO THE DIRECTOR ON THE PREPARATION OF THE UNAUDITED STATUTORY FINANCIAL STATEMENTS OF I3VISION LIMITED FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of I3vision Limited for the year ended 31 December 2025 which comprise, the balance sheet and the related notes from the company’s accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at https://www.icaew.com/regulation.

This report is made solely to the b oard of d irectors of I3vision Limited, as a body, in accordance with our terms of engagement. Our work has been undertaken solely to prepare for your approval the financial statements of I3vision Limited and state those matters that we have agreed to state to the b oard of d irectors of I3vision Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than I3vision Limited and its b oard of d irectors as a body, for our work or for this report.

It is your duty to ensure that I3vision Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of I3vision Limited. You consider that I3vision Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the financial statements of I3vision Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory f inancial statements.

Ormerod Rutter Limited
8 July 2026
Chartered Accountants
The Oakley
Kidderminster Road
Droitwich
Worcestershire
WR9 9AY
I3VISION LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 2 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
23,673
29,591
Investments
4
216,043
216,043
239,716
245,634
Current assets
Debtors
5
433,316
417,369
Cash at bank and in hand
129,647
88,458
562,963
505,827
Creditors: amounts falling due within one year
6
(1,596)
(1,310)
Net current assets
561,367
504,517
Net assets
801,083
750,151
Capital and reserves
Called up share capital
7
400
400
Profit and loss reserves
800,683
749,751
Total equity
801,083
750,151

The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 December 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

T he members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved and signed by the director and authorised for issue on 8 July 2026
Mr J A Dunlop
Director
Company registration number 08926587 (England and Wales)
I3VISION LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
1
Accounting policies
Company information

I3vision Limited is a private company limited by shares incorporated in England and Wales. The registered office is Innovation Campus, 33 Greenhill, Blackwell, Bromsgrove, Worcestershire, United Kingdom, B60 1BL.

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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business.

Revenue from the provision of services is recognised by reference to the stage of completion, when the costs incurred and costs to complete can be estimated reliably.

1.3
Tangible fixed assets

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

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

Motor vehicles
20% on reducing balance
1.4
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

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

I3VISION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 4 -
1.5
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.

1.6
Employee benefits

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

1.7
Retirement benefits

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

2
Employees

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

2025
2024
Number
Number
Total
2
2
I3VISION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 5 -
3
Tangible fixed assets
Motor vehicles
£
Cost
At 1 January 2025 and 31 December 2025
33,499
Depreciation and impairment
At 1 January 2025
3,908
Depreciation charged in the year
5,918
At 31 December 2025
9,826
Carrying amount
At 31 December 2025
23,673
At 31 December 2024
29,591
4
Fixed asset investments
2025
2024
£
£
Shares in group undertakings and participating interests
216,043
216,043
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
273,774
346,774
Other debtors
159,542
70,595
433,316
417,369
6
Creditors: amounts falling due within one year
2025
2024
£
£
Taxation and social security
287
207
Other creditors
1,309
1,103
1,596
1,310
I3VISION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 6 -
7
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A of £1 each
360
360
360
360
Ordinary B of £1 each
40
40
40
40
400
400
400
400
8
Directors' transactions

Advances or credits have been granted by the company to its directors as follows:

Description
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
Loan account
3.75
69,845
151,914
3,158
(70,000)
154,917
69,845
151,914
3,158
(70,000)
154,917

The loan was repaid within nine months of the year end.

9
Ultimate controlling party

The ultimate controlling party is Mr J A Dunlop.

2025-12-31 2025-01-01 false false false 08 July 2026 CCH Software CCH Accounts Production 2026.200 No description of principal activity Mr J A Dunlop 08926587 2025-01-01 2025-12-31 08926587 bus:Director1 2025-01-01 2025-12-31 08926587 bus:RegisteredOffice 2025-01-01 2025-12-31 08926587 bus:Agent1 2025-01-01 2025-12-31 08926587 2025-12-31 08926587 2024-12-31 08926587 core:MotorVehicles 2025-12-31 08926587 core:MotorVehicles 2024-12-31 08926587 core:WithinOneYear 2025-12-31 08926587 core:WithinOneYear 2024-12-31 08926587 core:CurrentFinancialInstruments core:WithinOneYear 2025-12-31 08926587 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 08926587 core:ShareCapital 2025-12-31 08926587 core:ShareCapital 2024-12-31 08926587 core:RetainedEarningsAccumulatedLosses 2025-12-31 08926587 core:RetainedEarningsAccumulatedLosses 2024-12-31 08926587 core:ShareCapitalOrdinaryShareClass2 2025-12-31 08926587 core:ShareCapitalOrdinaryShareClass2 2024-12-31 08926587 core:ShareCapitalOrdinaryShareClass3 2025-12-31 08926587 core:ShareCapitalOrdinaryShareClass3 2024-12-31 08926587 core:ShareCapitalOrdinaryShares 2025-12-31 08926587 core:ShareCapitalOrdinaryShares 2024-12-31 08926587 core:MotorVehicles 2025-01-01 2025-12-31 08926587 2024-01-01 2024-12-31 08926587 core:MotorVehicles 2024-12-31 08926587 core:CurrentFinancialInstruments 2024-12-31 08926587 bus:OrdinaryShareClass2 2025-01-01 2025-12-31 08926587 bus:OrdinaryShareClass3 2025-01-01 2025-12-31 08926587 bus:OrdinaryShareClass2 2025-12-31 08926587 bus:OrdinaryShareClass2 2024-12-31 08926587 bus:OrdinaryShareClass3 2025-12-31 08926587 bus:OrdinaryShareClass3 2024-12-31 08926587 bus:AllOrdinaryShares 2025-12-31 08926587 bus:AllOrdinaryShares 2024-12-31 08926587 bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 08926587 bus:FRS102 2025-01-01 2025-12-31 08926587 bus:AuditExemptWithAccountantsReport 2025-01-01 2025-12-31 08926587 bus:SmallCompaniesRegimeForAccounts 2025-01-01 2025-12-31 08926587 bus:FullAccounts 2025-01-01 2025-12-31 xbrli:pure xbrli:shares iso4217:GBP