Company Registration No. 02155966 (England and Wales)
AI PROCESS SYSTEMS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 DECEMBER 2025
31 December 2025
PM+M Solutions for Business LLP
Chartered Accountants
New Century House
Greenbank Technology Park
Challenge Way
Blackburn
Lancashire
BB1 5QB
AI PROCESS SYSTEMS LIMITED
COMPANY INFORMATION
Directors
Mr A M Parry
Mr L M Parry
Mrs B L Parry
Mr JA Arnott
Secretary
Mrs B L Parry
Company number
02155966
Registered office
The Corn Mill
Church Street
Barrowford
Lancashire
BB9 6EB
Auditor
PM+M Solutions for Business LLP
New Century House
Greenbank Technology Park
Challenge Way
Blackburn
Lancashire
BB1 5QB
AI PROCESS SYSTEMS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Statement of cash flows
12
Notes to the financial statements
13 - 22
AI PROCESS SYSTEMS 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 continued to be that of design and consultant engineering for the process industry.

Review of the business

Our strategy focuses on driving sustainable growth, while reinforcing our position as a leader in the process engineering design and project management consultancy industry.

 

Following previous year’s contractual commitments to increasing business workload and revenue, our objectives were primarily focused upon operational excellence, and streamlining our internal processes to enhance efficiency, to deliver our consultancy services and maintain our quality. Departmental, personnel and internal operational changes were developed and implemented as a result.

 

As a growing business within the Northeast Lancashire area, a core value remains to support the local economy and provide business opportunities within the local area. We actively seek to develop partnerships with local sub-contractor service providers, with wider intentions of developing a strong engineering skill-base and cash-flow in the local area.

 

Other objectives include;

 

Principal risks and uncertainties
AI PROCESS SYSTEMS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
Key performance indicators

The following are regarded as the key financial indicators of performance, all of which can be observed in the attached financial statements. The company uses a range of key performance indicators; however the directors consider these to be commercially sensitive and therefore shall not be specifically disclosed.

On behalf of the board

Mr A M Parry
Director
28 July 2026
AI PROCESS SYSTEMS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -

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 9.

Ordinary dividends were paid amounting to £300,000. The directors do not recommend payment of a final 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 A M Parry
Mr I D Craggs
(Resigned 16 January 2026)
Mr L M Parry
Mrs B L Parry
Mr JA Arnott
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 company’s auditor 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 company’s auditor is aware of that information.

On behalf of the board
Mr A M Parry
Director
28 July 2026
AI PROCESS SYSTEMS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -

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

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.

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

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

AI PROCESS SYSTEMS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF AI PROCESS SYSTEMS LIMITED
- 5 -
Opinion

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

In our opinion the financial statements:

Basis for opinion

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

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the 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:

AI PROCESS SYSTEMS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF AI PROCESS SYSTEMS LIMITED (CONTINUED)
- 6 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report 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 company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

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.

Extent to which the audit was considered capable of detecting irregularities, including fraud

 

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

 

We identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and then design and perform audit procedures responsive to those risks, including obtaining audit evidence that is sufficient and appropriate to provide a basis for our opinion.

AI PROCESS SYSTEMS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF AI PROCESS SYSTEMS LIMITED (CONTINUED)
- 7 -

Identifying and assessing potential risks related to irregularities

 

In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, we have considered the following:

 

 

As a result of these procedures, we considered the opportunities and incentives that may exist within the organisation for fraud and identified the greatest potential for fraud in the following areas: timing of recognition of commercial income, posting of unusual journals and complex transactions; and manipulating the Company's performance profit measures and other key performance indicators to meet remuneration targets and externally communicated targets. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override.

 

We also obtained an understanding of the legal and regulatory frameworks that the Company operates in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements. The key laws and regulations we considered in this context included UK Companies Act, employment law, health and safety regulations, pensions legislation and tax legislation.

Audit response to risks identified

Our procedures to respond to risks identified included the following:

 

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. In addition, as with any audit, there remained a higher risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.

AI PROCESS SYSTEMS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF AI PROCESS SYSTEMS LIMITED (CONTINUED)
- 8 -

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

Daniel Bowles BFP ACA FCCA (Senior Statutory Auditor)
For and on behalf of PM+M Solutions for Business LLP, Statutory Auditor
Chartered Accountants
New Century House
Greenbank Technology Park
Challenge Way
Blackburn
Lancashire
BB1 5QB
28 July 2026
AI PROCESS SYSTEMS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
2025
2024
Notes
£
£
Turnover
3
8,335,933
10,617,726
Cost of sales
(4,848,748)
(8,118,267)
Gross profit
3,487,185
2,499,459
Administrative expenses
(2,699,731)
(2,052,320)
Other operating income
1,354
-
0
Operating profit
4
788,808
447,139
Interest receivable and similar income
7
218,658
326,827
Profit before taxation
1,007,466
773,966
Tax on profit
8
(255,488)
(183,296)
Profit for the financial year
751,978
590,670

The notes on pages 13 to 22 form part of these financial statements.

AI PROCESS SYSTEMS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
10
45,934
18,360
Current assets
Debtors
11
2,534,505
2,277,095
Investments
12
2,000,000
2,000,000
Cash at bank and in hand
4,860,010
5,712,348
9,394,515
9,989,443
Creditors: amounts falling due within one year
13
(7,129,001)
(8,155,227)
Net current assets
2,265,514
1,834,216
Total assets less current liabilities
2,311,448
1,852,576
Provisions for liabilities
Deferred tax liability
14
11,485
4,591
(11,485)
(4,591)
Net assets
2,299,963
1,847,985
Capital and reserves
Called up share capital
16
100
100
Capital redemption reserve
40
40
Profit and loss reserves
2,299,823
1,847,845
Total equity
2,299,963
1,847,985

The notes on pages 13 to 22 form part of these financial statements.

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 28 July 2026 and are signed on its behalf by:
Mr A M Parry
Director
Company registration number 02155966 (England and Wales)
AI PROCESS SYSTEMS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 11 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2024
100
40
1,457,175
1,457,315
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
590,670
590,670
Dividends
9
-
-
(200,000)
(200,000)
Balance at 31 December 2024
100
40
1,847,845
1,847,985
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
751,978
751,978
Dividends
9
-
-
(300,000)
(300,000)
Balance at 31 December 2025
100
40
2,299,823
2,299,963

The notes on pages 13 to 22 form part of these financial statements.

AI PROCESS SYSTEMS LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
19
(561,543)
(2,917,529)
Income taxes paid
(182,312)
(12,336)
Net cash outflow from operating activities
(743,855)
(2,929,865)
Investing activities
Purchase of tangible fixed assets
(41,958)
(10,740)
Interest received
233,475
345,027
Net cash generated from investing activities
191,517
334,287
Financing activities
Dividends paid
(300,000)
(200,000)
Net cash used in financing activities
(300,000)
(200,000)
Net decrease in cash and cash equivalents
(852,338)
(2,795,578)
Cash and cash equivalents at beginning of year
5,712,348
8,507,926
Cash and cash equivalents at end of year
4,860,010
5,712,348

The notes on pages 13 to 22 form part of these financial statements.

AI PROCESS SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 13 -
1
Accounting policies
Company information

AI Process Systems Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Corn Mill, Church Street, Barrowford, Lancashire, BB9 6EB.

1.1
Accounting convention

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

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

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

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has 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.

1.3
Turnover

Turnover represents the value of goods and services provided during the year, excluding value added tax, for which the right to consideration has been obtained.

 

Provided that the outcome of long term contracts can be assessed with reasonable certainty, the attributable profit recognised on such contracts is based on stage of completion and the overall contract profitability.

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:

Furniture and equipment
15% or 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 credited or charged to profit or loss.

1.5
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.

AI PROCESS SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 14 -
1.6
Financial instruments

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

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

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 company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

AI PROCESS SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 15 -
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 company’s contractual obligations expire or are discharged or cancelled.

1.7
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.

1.8
Retirement benefits

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

1.9
Leases
AI PROCESS SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 16 -

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.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Critical judgements

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

Project revenue and cost recognition

The company enters into long term contracts in the normal course of business. The nature of such contracts introduces judgements into the recognition of revenue and costs for the business. Contracts are reviewed by the directors for any disputes and appropriate provisions are made.

3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Engineering Projects
8,335,933
10,617,726
2025
2024
£
£
Turnover analysed by geographical market
UK
8,301,113
9,167,076
EU
-
1,450,650
US
34,820
-
8,335,933
10,617,726
2025
2024
£
£
Other revenue
Interest income
218,658
326,827
AI PROCESS SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 17 -
4
Operating profit
2025
2024
Operating profit for the year is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
17,900
17,500
Depreciation of tangible fixed assets
14,384
7,927
Operating lease charges
173,785
167,313
5
Employees

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

2025
2024
Number
Number
Management staff
5
5
Engineering Staff
9
11
Administrative Staff
5
4
Total
19
20

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
1,777,029
1,155,158
Social security costs
251,640
133,850
Pension costs
142,067
136,219
2,170,736
1,425,227
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
1,146,491
464,556
Company pension contributions to defined contribution schemes
33,373
66,596
1,179,864
531,152
AI PROCESS SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
6
Directors' remuneration
(Continued)
- 18 -
Remuneration disclosed above include the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
761,116
131,440
Company pension contributions to defined contribution schemes
10,254
8,417
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
218,658
326,827
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
218,658
326,827
8
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
248,594
193,172
Adjustments in respect of prior periods
-
0
(10,579)
Total current tax
248,594
182,593
Deferred tax
Origination and reversal of timing differences
6,894
703
Total tax charge
255,488
183,296
AI PROCESS SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
8
Taxation
(Continued)
- 19 -

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
1,007,466
773,966
Expected tax charge based on the standard rate of corporation tax in the UK of 25% (2024: 25%)
251,867
193,492
Effects of:
Expenses that are not deductible in determining taxable profit
3,621
383
Adjustments in respect of prior years
-
0
(10,579)
Deferred tax adjustments in respect of prior years
-
0
(933)
Remeasurement of deferred tax for changes in
tax rates
-
0
933
Taxation charge in the financial statements
255,488
183,296
9
Dividends
2025
2024
£
£
Interim paid
300,000
200,000
10
Tangible fixed assets
Furniture and equipment
£
Cost
At 1 January 2025
253,169
Additions
41,958
At 31 December 2025
295,127
Depreciation and impairment
At 1 January 2025
234,809
Depreciation charged in the year
14,384
At 31 December 2025
249,193
Carrying amount
At 31 December 2025
45,934
At 31 December 2024
18,360
AI PROCESS SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 20 -
11
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
2,227,227
2,071,822
Other debtors
268,784
141,122
Prepayments and accrued income
38,494
64,151
2,534,505
2,277,095
12
Current asset investments
2025
2024
£
£
Short term deposits
2,000,000
2,000,000
13
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Trade creditors
278,317
1,053,106
Corporation tax
249,035
182,753
Other taxation and social security
413,551
54,506
Deferred income
5,540,161
6,799,864
Accruals and deferred income
647,937
64,998
7,129,001
8,155,227
14
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company:

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
11,485
4,591
2025
Movements in the year:
£
Liability at 1 January 2025
4,591
Charge to profit or loss
6,894
Liability at 31 December 2025
11,485
AI PROCESS SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
14
Deferred taxation
(Continued)
- 21 -

The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.

15
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
142,067
136,219

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

16
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
17
Operating lease commitments
Lessee

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

2025
2024
£
£
Within one year
119,125
154,682
Between two and five years
150,000
61,064
269,125
215,746
18
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

2025
2024
£
£
Rent for property owned by directors pension scheme
50,000
50,000

 

AI PROCESS SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 22 -
19
Cash absorbed by operations
2025
2024
£
£
Profit after taxation
751,978
590,670
Adjustments for:
Taxation charged
255,488
183,296
Investment income
(218,658)
(326,827)
Depreciation and impairment of tangible fixed assets
14,384
7,927
Decrease in provisions
-
0
(350,000)
Movements in working capital:
Increase in debtors
(272,227)
(141,725)
Increase/(decrease) in creditors
167,195
(13,939)
Decrease in deferred income
(1,259,703)
(2,866,931)
Cash absorbed by operations
(561,543)
(2,917,529)
20
Analysis of changes in net funds
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
5,712,348
(852,338)
4,860,010
2025-12-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.200Mr A M ParryMr I D CraggsMr L M ParryMr JA ArnottMr J A ArnottMrs B L Parry021559662025-01-012025-12-31021559662025-12-3102155966bus:Director12025-01-012025-12-3102155966bus:Director32025-01-012025-12-3102155966bus:CompanySecretaryDirector12025-01-012025-12-3102155966bus:Director42025-01-012025-12-3102155966bus:CompanySecretary12025-01-012025-12-3102155966bus:Director22025-01-012025-12-3102155966bus:Director52025-01-012025-12-3102155966bus:RegisteredOffice2025-01-012025-12-31021559662024-01-012024-12-3102155966core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3102155966core:RetainedEarningsAccumulatedLosses2025-01-012025-12-3102155966core:WithinOneYear2025-12-3102155966core:WithinOneYear2024-12-31021559662024-12-3102155966core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3102155966core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3102155966core:ShareCapital2025-12-3102155966core:ShareCapital2024-12-3102155966core:CapitalRedemptionReserve2025-12-3102155966core:CapitalRedemptionReserve2024-12-3102155966core:RetainedEarningsAccumulatedLosses2025-12-3102155966core:RetainedEarningsAccumulatedLosses2024-12-3102155966core:ShareCapital2023-12-3102155966core:CapitalRedemptionReserve2023-12-3102155966core:RetainedEarningsAccumulatedLosses2023-12-3102155966core:ShareCapitalOrdinaryShareClass12025-12-3102155966core:ShareCapitalOrdinaryShareClass12024-12-31021559662024-12-31021559662023-12-3102155966core:FurnitureFittings2025-01-012025-12-3102155966core:UKTax2025-01-012025-12-3102155966core:UKTax2024-01-012024-12-310215596612025-01-012025-12-310215596612024-01-012024-12-3102155966core:FurnitureFittings2024-12-3102155966core:FurnitureFittings2025-12-3102155966core:FurnitureFittings2024-12-3102155966core:CurrentFinancialInstruments2025-12-3102155966core:CurrentFinancialInstruments2024-12-3102155966bus:OrdinaryShareClass12025-01-012025-12-3102155966bus:OrdinaryShareClass12025-12-3102155966bus:OrdinaryShareClass12024-12-3102155966core:BetweenTwoFiveYears2025-12-3102155966bus:PrivateLimitedCompanyLtd2025-01-012025-12-3102155966bus:FRS1022025-01-012025-12-3102155966bus:Audited2025-01-012025-12-3102155966bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP