Company registration number SC231664 (Scotland)
PATRIOT INTERNATIONAL LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
PAGES FOR FILING WITH REGISTRAR
PATRIOT INTERNATIONAL LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
PATRIOT INTERNATIONAL LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
292,093
241,424
Investments
4
14,640
14,640
306,733
256,064
Current assets
Stocks
5
21,462
24,783
Debtors
6
574,924
889,876
Cash at bank and in hand
45,853
66,337
642,239
980,996
Creditors: amounts falling due within one year
7
(363,592)
(323,406)
Net current assets
278,647
657,590
Total assets less current liabilities
585,380
913,654
Creditors: amounts falling due after more than one year
8
(833)
(42,041)
Provisions for liabilities
(53,797)
(37,566)
Net assets
530,750
834,047
Capital and reserves
Called up share capital
9
100
100
Profit and loss reserves
530,650
833,947
Total equity
530,750
834,047
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 members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.
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.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true
PATRIOT INTERNATIONAL LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2025
31 December 2025
- 2 -
The financial statements were approved and signed by the director and authorised for issue on 11 August 2026
M M CAMPBELL
M M Campbell
Director
Company registration number SC231664 (Scotland)
PATRIOT INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
1
Accounting policies
Company information
Patriot International Limited is a private company limited by shares incorporated in Scotland. The registered office is 37 Albyn Place, Aberdeen, AB10 1YN.
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 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.
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. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Turnover
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 contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.
1.4
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:
Plant and equipment
7 years straight line
Fixtures and fittings
1-3 years straight line
Office equipment
2-3 years 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.
PATRIOT INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 4 -
1.5
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.6
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.
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.
1.7
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.
PATRIOT INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 5 -
1.8
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.9
Financial instruments
The company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade debtors and creditors. These are measured at amortised cost and are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of comprehensive income.
1.10
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.11
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 in the countries where the company operates and generates income.
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.
1.12
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.
1.13
Retirement benefits
The company operates a defined contribution plan for it's employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company has no further payment obligations. The contributions are recognised as an expense in the Statement of comprehensive income when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the company in independently administered funds.
PATRIOT INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 6 -
1.14
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.
1.15
The company is the parent undertaking of a small group and as such is not required by the Companies Act 2006 to prepare group accounts. These financial statements therefore present information about the company as an individual undertaking and not about its group.
1.16
Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
19
15
3
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Office equipment
Total
£
£
£
£
Cost
At 1 January 2025
2,346,521
67,276
62,600
2,476,397
Additions
114,011
4,311
1,784
120,106
At 31 December 2025
2,460,532
71,587
64,384
2,596,503
Depreciation and impairment
At 1 January 2025
2,116,236
56,137
62,600
2,234,973
Depreciation charged in the year
55,251
13,294
892
69,437
At 31 December 2025
2,171,487
69,431
63,492
2,304,410
Carrying amount
At 31 December 2025
289,045
2,156
892
292,093
At 31 December 2024
230,285
11,139
241,424
PATRIOT INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 7 -
4
Fixed asset investments
2025
2024
£
£
Shares in group undertakings and participating interests
14,640
14,640
Subsidiary undertaking
The following was a subsidiary undertaking of the company:
| | | |
| Pascalstraat 80, 3316 G.R, Dordrecht, Netherlands | | |
Patriot International West Africa (PIWA) | Ouest Foire, Yoff Lot 18, Dakar, Senegal | | |
5
Stocks
2025
2024
£
£
Stocks
21,462
24,783
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
233,029
665,472
Amounts owed by group undertakings
35,559
42,664
Other debtors
203,443
76,112
Prepayments and accrued income
102,893
105,628
574,924
889,876
PATRIOT INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 8 -
7
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
10,000
10,000
Obligations under finance leases
31,207
31,207
Trade creditors
92,792
179,649
Amounts owed to group undertakings
18,626
14,158
Corporation tax
74,967
23,302
Other taxation and social security
30,628
22,207
Accruals and deferred income
105,372
42,883
363,592
323,406
The bank holds a security over the company's trade debtor receivables in respect of the amounts due under the invoice discounting facility.
8
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Bank loans and overdrafts
833
10,833
Obligations under finance leases
31,208
833
42,041
9
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
100 Ordinary shares of £1.00 each
100
100
100
100
10
Operating lease commitments
At 31 December 2025 the company had future minimum lease payments under non-cancellable operating leases of £254,719 (2024 - £333,094).
PATRIOT INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
11
Related party transactions
The company has taken advantage of the exemption contained in Section 1AC.35 of FRS 102, not totrue disclose transactions or balances with entities which form part of the same group.
12
Ultimate Parent Undertaking and Controlling Party
The ultimate parent company and controlling party is Spartan Holdings BV, a company registered in the Netherlands.
2025-12-312025-01-01falsefalsefalse11 August 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityM M CampbellSC2316642025-01-012025-12-31SC2316642025-12-31SC2316642024-12-31SC231664core:PlantMachinery2025-12-31SC231664core:FurnitureFittings2025-12-31SC231664core:ComputerEquipment2025-12-31SC231664core:PlantMachinery2024-12-31SC231664core:FurnitureFittings2024-12-31SC231664core:ComputerEquipment2024-12-31SC231664core:CurrentInventories2025-12-31SC231664core:CurrentInventories2024-12-31SC231664core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-31SC231664core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-31SC231664core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-31SC231664core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-31SC231664core:Non-currentFinancialInstruments2025-12-31SC231664core:Non-currentFinancialInstruments2024-12-31SC231664core:ShareCapital2025-12-31SC231664core:ShareCapital2024-12-31SC231664core:RetainedEarningsAccumulatedLosses2025-12-31SC231664core:RetainedEarningsAccumulatedLosses2024-12-31SC231664core:ShareCapitalOrdinaryShareClass12025-12-31SC231664core:ShareCapitalOrdinaryShareClass12024-12-31SC231664bus:Director12025-01-012025-12-31SC231664core:PlantMachinery2025-01-012025-12-31SC231664core:FurnitureFittings2025-01-012025-12-31SC231664core:ComputerEquipment2025-01-012025-12-31SC2316642024-01-012024-12-31SC231664core:PlantMachinery2024-12-31SC231664core:FurnitureFittings2024-12-31SC231664core:ComputerEquipment2024-12-31SC2316642024-12-31SC231664core:Subsidiary12025-01-012025-12-31SC231664core:Subsidiary22025-01-012025-12-31SC231664core:Subsidiary112025-01-012025-12-31SC231664core:Subsidiary212025-01-012025-12-31SC231664core:CurrentFinancialInstruments2025-12-31SC231664core:CurrentFinancialInstruments2024-12-31SC231664bus:OrdinaryShareClass12025-12-31SC231664bus:OrdinaryShareClass12024-12-31SC231664bus:PrivateLimitedCompanyLtd2025-01-012025-12-31SC231664bus:SmallCompaniesRegimeForAccounts2025-01-012025-12-31SC231664bus:FRS1022025-01-012025-12-31SC231664bus:AuditExemptWithAccountantsReport2025-01-012025-12-31SC231664bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP