Company registration number 03856296 (England and Wales)
SATRA TECHNOLOGY CENTRE LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
SATRA TECHNOLOGY CENTRE LIMITED
COMPANY INFORMATION
Directors
S Etheridge
T J Blades
R J Denton
P R Ablett
M Harrop
M G Bodsworth
T A Pateman
H Shah
A Perillo
G Asch
(Appointed 4 August 2025)
Company number
03856296
Registered office
Wyndham Way
Telford Way Industrial Estate
Kettering
Northamptonshire
NN16 8SD
Auditor
Moore
Oakley House
Headway Business Park
3 Saxon Way West
Corby
Northamptonshire
NN18 9EZ
SATRA TECHNOLOGY CENTRE LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Profit and loss account
8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Notes to the financial statements
12 - 28
SATRA TECHNOLOGY CENTRE LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -
The directors present the strategic report for the year ended 31 December 2025.
Financial performance and strategy
The profit after taxation on the company's activities during the year was £497,716 (2024: £114,656). Operating loss for the year was £52,733 (2024: loss of £12,027). Despite the operating loss the company generated cash in the year, the cash position remains healthy and the company has continued its commitment to capital expenditure on further improvements to equipment and facilities. The Directors consider STCL to be in a good position to generate future profitable growth.
The strategy during the year has been to build on the strong core of SATRA membership by continuing to attract new members on an international basis and to provide comprehensive research and technical services to clients in a wide range of consumer product industries. On-going capital investment in equipment and major digital projects together with staff development will underpin the planned growth in the company’s services.
Risk and uncertainties
The management of the business and the nature of STCL's strategy are subject to a number of risks.
The directors are of the opinion that these risks are under regular review as part of both formal and informal business management activities. Where appropriate, processes are in place to monitor and mitigate such risks. As part of this process the risk register is reviewed and updated on a regular basis. These risks include:
Cost of living crisis
The nature of the business means that consumption of energy is high and therefore to help balance this the Company has continued to negotiate fixed deals for energy at competitive prices for both UK sites running until 2026. Staff costs are also significant within the business and so the National Living Wage increase has a notable impact on the results. A proportion of all cost increases have been passed on to customers through price rises, but there remains a significant focus on cost control.
Loss of key personnel (management and technical) including retirement of senior staff.
This is addressed through offering a competitive benefits package, a recruitment & training programme, staff development activities and succession planning.
Defined Benefit Pension Scheme deficit: risk of impact on business.
The defined benefit pension scheme is currently in surplus. The Board have established a Pensions Committee to manage the scheme and it liaises closely with the scheme Trustees.
Action has been taken to mitigate this risk including closing to new members and capping increases in pensionable pay. The company and the trustees are negotiating the latest recovery plan to ensure that the group scheme remains fully funded and the position is regularly reviewed by the Trustees and Pensions Committee with the assistance of professional advisers.
Financial risk management is detailed in the notes to the accounts.
Research and development
The Board believe that ongoing investment in research and development is fundamental to the continued growth of the business and to the success of our members. Therefore, SATRA is committed to maintain expenditure on staff and equipment applied to research in order to continually develop the products and services available to our clients.
SATRA TECHNOLOGY CENTRE LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
Key performance indicators
The directors use a number of key performance indicators (financial and non-financial) to monitor STCL's performance on a regular basis through the year, including revenue, profitability and cash flow:
Key performance indicators:
Total revenue: £13,839,510 (2024 £12,870,251)
Change in revenue %: 7.53% (2024 6.7%)
Operating loss: £52,733 (2024 £12,027 loss)
Average number of employees:193 (2024 196)
Future developments
Revenue has grown over 2025, however some minor restructuring costs in 2025 have meant that 2025 is an operating loss slightly worse than in 2024. The strong cash collection procedures combined with the ongoing cost controls has resulted in continued generation of cash. Building on improved trading in 2025, with inflationary price rises and further growth planned in 2026, the strong balance sheet, high level of liquidity and lack of debt indicate that the company is resilient and well placed to withstand the further impacts of cost of living increases. The Board, having reviewed the cashflow forecast, concluded that it remains appropriate to adopt the going concern basis in preparing its financial statements.
T A Pateman
Director
24 March 2026
SATRA TECHNOLOGY CENTRE 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.
Principal activities
The principal activity of the company continued to be that of the provision of technical services, including scientific research for SATRA.
Results and dividends
The results for the year are set out on page 8.
No ordinary dividends were paid. 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:
S Etheridge
T J Blades
R J Denton
P R Ablett
M Harrop
J G Hooker
(Resigned 15 August 2025)
M G Bodsworth
T A Pateman
H Shah
A Perillo
G Asch
(Appointed 4 August 2025)
Auditor
The auditor, Moore, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
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.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
T A Pateman
Director
24 March 2026
SATRA TECHNOLOGY CENTRE 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:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
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.
SATRA TECHNOLOGY CENTRE LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SATRA TECHNOLOGY CENTRE LIMITED
- 5 -
Opinion
We have audited the financial statements of SATRA Technology Centre Limited (the 'company') for the year ended 31 December 2025 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity 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:
give a true and fair view of the state of the company's affairs as at 31 December 2025 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
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.
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:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
SATRA TECHNOLOGY CENTRE LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SATRA TECHNOLOGY CENTRE 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:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
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.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
SATRA TECHNOLOGY CENTRE LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SATRA TECHNOLOGY CENTRE LIMITED (CONTINUED)
- 7 -
Explanation as to what extent the audit was considered capable of detecting irregularities, including fraud
The objectives of our audit in respect of fraud, are; to identify and assess the risks of material misstatement of the financial statements due to fraud; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, through designing and implementing appropriate responses to those assessed risks; and to respond appropriately to instances of fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both management and those charged with governance of the company.
Our approach was as follows:
We obtained an understanding of the legal and regulatory requirements applicable to the company and considered that the most significant are the Companies Act 2006, UK financial reporting standards as issued by the Financial Reporting Council, and UK taxation legislation.
We assessed the risk of material misstatement of the financial statements, including the risk of material misstatement due to fraud and how it might occur, by holding discussions with management and those charged with governance.
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.
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.
John Harvey (Senior Statutory Auditor)
For and on behalf of Moore
Chartered Accountants
Statutory Auditor
Oakley House
Headway Business Park
3 Saxon Way West
Corby
Northamptonshire
NN18 9EZ
14 April 2026
SATRA TECHNOLOGY CENTRE LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
13,839,510
12,870,251
Cost of sales
(2,814,359)
(2,297,517)
Gross profit
11,025,151
10,572,734
Administrative expenses
(11,077,884)
(10,584,761)
Operating loss
4
(52,733)
(12,027)
Interest receivable and similar income
7
64,658
24,354
Interest payable and similar expenses
8
(208,160)
Profit/(loss) before taxation
11,925
(195,833)
Tax on profit/(loss)
9
485,791
310,489
Profit for the financial year
497,716
114,656
The profit and loss account has been prepared on the basis that all operations are continuing operations.
SATRA TECHNOLOGY CENTRE LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
2025
2024
£
£
Profit for the year
497,716
114,656
Other comprehensive income
Actuarial gain on defined benefit pension schemes
1,819,000
300,000
Tax relating to other comprehensive income
(527,099)
(95,000)
Total other comprehensive income for the year
1,291,901
205,000
Total comprehensive income for the year
1,789,617
319,656
SATRA TECHNOLOGY CENTRE LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
10
261,753
349,057
Tangible assets
11
7,500,402
7,825,216
Investments
12
572,335
572,249
8,334,490
8,746,522
Current assets
Stocks
14
686,250
781,152
Debtors
15
4,304,778
4,406,367
Cash at bank and in hand
2,887,510
2,634,011
7,878,538
7,821,530
Creditors: amounts falling due within one year
16
(7,662,100)
(7,640,368)
Net current assets
216,438
181,162
Total assets less current liabilities
8,550,928
8,927,684
Creditors: amounts falling due after more than one year
17
(6,045,067)
(6,102,640)
Net assets excluding pension surplus
2,505,861
2,825,044
Defined benefit pension surplus
19
3,929,000
1,820,200
Net assets
6,434,861
4,645,244
Capital and reserves
Called up share capital
20
5,000,000
5,000,000
Profit and loss reserves
1,434,861
(354,756)
Total equity
6,434,861
4,645,244
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 24 March 2026 and are signed on its behalf by:
S Etheridge
Director
Company registration number 03856296 (England and Wales)
SATRA TECHNOLOGY CENTRE LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 11 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2024
5,000,000
(674,412)
4,325,588
Year ended 31 December 2024:
Profit
-
114,656
114,656
Other comprehensive income:
Actuarial gains on defined benefit plans
-
300,000
300,000
Tax relating to other comprehensive income
-
(95,000)
(95,000)
Total comprehensive income
-
319,656
319,656
Balance at 31 December 2024
5,000,000
(354,756)
4,645,244
Year ended 31 December 2025:
Profit
-
497,716
497,716
Other comprehensive income:
Actuarial gains on defined benefit plans
-
1,819,000
1,819,000
Tax relating to other comprehensive income
-
(527,099)
(527,099)
Total comprehensive income
-
1,789,617
1,789,617
Balance at 31 December 2025
5,000,000
1,434,861
6,434,861
SATRA TECHNOLOGY CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
1
Accounting policies
Company information
SATRA Technology Centre Limited is a private company limited by shares incorporated in England and Wales. The registered office is Wyndham Way, Telford Way Industrial Estate, Kettering, Northamptonshire, NN16 8SD.
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. The principal accounting policies adopted are set out below.
This 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:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
The financial statements of the company are consolidated in the financial statements of SATRA. These consolidated financial statements are available from its registered office, Wyndham Way, Telford Way Industrial Estate, Kettering, Northamptonshire, NN16 8SD.
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
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.
SATRA TECHNOLOGY CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 13 -
The company recognises revenue from the following major sources:
Sale of goods
Technical services
The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:
Sale of goods
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.
Technical services
Revenue 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 it is probable will be recovered.
1.4
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation 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:
Software
5 years
Intellectual property rights
10 years
1.5
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
50 years
Plant and equipment
3-5 years
Office and canteen furniture
10 years
Motor vehicles
4 years
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.
SATRA TECHNOLOGY CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 14 -
1.6
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.
1.7
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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.
1.8
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.
SATRA TECHNOLOGY CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 15 -
1.9
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.
1.10
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.
SATRA TECHNOLOGY CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 16 -
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.
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.
1.11
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.
1.12
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.
SATRA TECHNOLOGY CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 17 -
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.
1.13
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.
1.14
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
The cost of providing benefits under defined benefit plans is determined separately for each plan using the projected unit credit method, and is based on actuarial advice.
The change in the net defined benefit liability arising from employee service during the year is recognised as an employee cost. The cost of plan introductions, benefit changes, settlements and curtailments are recognised as an expense in measuring profit or loss in the period in which they arise.
The net interest element is determined by multiplying the net defined benefit liability by the discount rate, taking into account any changes in the net defined benefit liability during the period as a result of contribution and benefit payments. The net interest is recognised in profit or loss as other finance revenue or cost.
Remeasurement changes comprise actuarial gains and losses, the effect of the asset ceiling and the return on the net defined benefit liability excluding amounts included in net interest. These are recognised immediately in other comprehensive income in the period in which they occur and are not reclassified to profit and loss in subsequent periods.
The net defined benefit pension asset or liability in the balance sheet comprises the total for each plan of the present value of the defined benefit obligation (using a discount rate based on high quality corporate bonds), less the fair value of plan assets out of which the obligations are to be settled directly. Fair value is based on market price information, and in the case of quoted securities is the published bid price. The value of a net pension benefit asset is limited to the amount that may be recovered either through reduced contributions or agreed refunds from the scheme.
SATRA TECHNOLOGY CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 18 -
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.
Defined benefit pension scheme
The measurement of obligations under defined benefit pension arrangements is subject to a number of assumptions, details of which are given in the notes to the financial statements. These assumptions are determined with the benefit of appropriate professional advice.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Deferred tax
The company is subject to UK corporation tax and judgement is required in determining the provision for deferred taxation. The company recognises taxation assets and liabilities based upon estimates and assessments of many factors including judgements about the outcome of future events. Deferred tax assets are only recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or future taxable profits.
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Goods
2,821,117
2,003,314
Other
11,018,393
10,866,937
13,839,510
12,870,251
2025
2024
£
£
Turnover analysed by geographical market
UK
2,368,471
2,406,431
Europe
3,856,082
3,879,932
Rest of world
7,614,957
6,583,888
13,839,510
12,870,251
SATRA TECHNOLOGY CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
3
Turnover and other revenue
(Continued)
- 19 -
2025
2024
£
£
Other revenue
Interest income
64,658
24,354
4
Operating loss
2025
2024
Operating loss for the year is stated after charging/(crediting):
£
£
Exchange losses/(gains)
121,412
(81,357)
Fees payable to the company's auditor for the audit of the company's financial statements
26,985
25,950
Depreciation of tangible fixed assets
743,207
796,123
Profit on disposal of tangible fixed assets
(11,650)
(2,444)
Amortisation of intangible assets
87,304
87,264
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Operational
148
151
Administration and support
45
45
Total
193
196
Their aggregate remuneration comprised:
2025
2024
£
£
Wages and salaries
6,499,180
6,408,488
Social security costs
820,643
654,054
Pension costs
446,686
456,282
7,766,509
7,518,824
SATRA TECHNOLOGY CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 20 -
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
391,822
332,554
Company pension contributions to defined contribution schemes
35,379
34,109
427,201
366,663
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 3 (2024 - 3).
Remuneration disclosed above include the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
119,819
127,184
Company pension contributions to defined contribution schemes
9,989
15,575
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
64,658
24,354
8
Interest payable and similar expenses
2025
2024
£
£
Other interest
208,160
9
Taxation
2025
2024
£
£
Deferred tax
Origination and reversal of timing differences
(485,791)
(310,489)
SATRA TECHNOLOGY CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
9
Taxation
(Continued)
- 21 -
The actual credit for the year can be reconciled to the expected charge/(credit) for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit/(loss) before taxation
11,925
(195,833)
Expected tax charge/(credit) based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
2,981
(48,958)
Other permanent differences
(492,878)
(266,682)
Effect of overseas tax rates
4,106
5,151
Taxation credit for the year
(485,791)
(310,489)
In addition to the amount credited to the profit and loss account, the following amounts relating to tax have been recognised directly in other comprehensive income:
2025
2024
£
£
Deferred tax arising on:
Actuarial differences recognised as other comprehensive income
527,099
95,000
10
Intangible fixed assets
Software
Intellectual property rights
Total
£
£
£
Cost
At 1 January 2025 and 31 December 2025
832,508
8,000
840,508
Amortisation and impairment
At 1 January 2025
483,451
8,000
491,451
Amortisation charged for the year
87,304
87,304
At 31 December 2025
570,755
8,000
578,755
Carrying amount
At 31 December 2025
261,753
261,753
At 31 December 2024
349,057
349,057
SATRA TECHNOLOGY CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 22 -
11
Tangible fixed assets
Freehold land and buildings
Plant and equipment
Office and canteen furniture
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2025
9,374,562
8,265,562
223,556
222,421
18,086,101
Additions
389,817
3,841
47,496
441,154
Disposals
(1,969,099)
(68,312)
(39,353)
(2,076,764)
At 31 December 2025
9,374,562
6,686,280
159,085
230,564
16,450,491
Depreciation and impairment
At 1 January 2025
2,914,948
6,994,859
171,126
179,952
10,260,885
Depreciation charged in the year
170,716
541,216
12,687
18,588
743,207
Eliminated in respect of disposals
(1,969,099)
(68,312)
(16,592)
(2,054,003)
At 31 December 2025
3,085,664
5,566,976
115,501
181,948
8,950,089
Carrying amount
At 31 December 2025
6,288,898
1,119,304
43,584
48,616
7,500,402
At 31 December 2024
6,459,614
1,270,703
52,430
42,469
7,825,216
12
Fixed asset investments
2025
2024
Notes
£
£
Investments in subsidiaries
13
572,335
572,249
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 1 January 2025
572,249
Valuation changes
86
At 31 December 2025
572,335
Carrying amount
At 31 December 2025
572,335
At 31 December 2024
572,249
13
Subsidiaries
Details of the company's subsidiaries at 31 December 2025 are as follows:
SATRA TECHNOLOGY CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
13
Subsidiaries
(Continued)
- 23 -
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
SATRA Technology Services (Dongguan) Ltd
China
Ordinary
100.00
SATRA Technology Europe Limited
Ireland
Ordinary
100.00
SATRA Hong Kong Limited
Hong Kong
Ordinary
100.00
14
Stocks
2025
2024
£
£
Raw materials and consumables
541,917
475,769
Finished goods and goods for resale
144,333
305,383
686,250
781,152
15
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
2,204,702
2,579,512
Corporation tax recoverable
15,460
15,460
Amounts owed by group undertakings
171,832
179,974
Other debtors
68,011
7,226
Prepayments and accrued income
1,037,992
776,106
3,497,997
3,558,278
2025
2024
Amounts falling due after more than one year:
£
£
Deferred tax asset (note 18)
806,781
848,089
Total debtors
4,304,778
4,406,367
SATRA TECHNOLOGY CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 24 -
16
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
1,698,968
1,621,964
Amounts owed to group undertakings
2,450,614
2,051,396
Taxation and social security
274,512
252,809
Other creditors
805
50
Accruals and deferred income
3,237,201
3,714,149
7,662,100
7,640,368
17
Creditors: amounts falling due after more than one year
2025
2024
£
£
Amounts owed to group undertakings
6,045,067
6,102,640
18
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Assets
Assets
2025
2024
Balances:
£
£
Accelerated capital allowances
(327,060)
(339,830)
Tax losses
2,106,605
1,633,767
Retirement benefit obligations
(972,764)
(445,848)
806,781
848,089
2025
Movements in the year:
£
Asset at 1 January 2025
(848,089)
Credit to profit or loss
(485,791)
Charge to other comprehensive income
527,099
Asset at 31 December 2025
(806,781)
The deferred tax asset set out above is not expected to reverse within 12 months and relates to the utilisation of tax losses against future expected profits of the same period.
SATRA TECHNOLOGY CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 25 -
19
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
446,686
456,282
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.
Defined benefit schemes
The group operates a funded defined benefit pension scheme (SATRA (1972) Pension Scheme) for the benefit of the employees and directors who are members. The assets of the scheme are administered by the Trustees in a fund independent from those of the group. The scheme was closed to new members with effect from 1 October 2001.
The most recent actuarial valuations of plan assets and the present value of the defined benefit obligation were carried out at 12 January 2026 by Ben Doran (First Actuarial LLP), Fellow of the Institute of Actuaries. The present value of the defined benefit obligation, the related current service cost and past service cost were measured using the projected unit credit method.
2025
2024
Key assumptions
%
%
Discount rate
5.60
5.55
Expected rate of increase of pensions in payment
1.95-3.25
2.30-3.40
Expected rate of salary increases
1.00
1.00
Expected rate of increase of pensions in deferment
2.10
2.65
Inflation assumptions RPI
2.85
3.15
Inflation assumptions CPI
2.10
2.65
Mortality assumptions
2025
2024
Assumed life expectations on retirement at age 65:
Years
Years
Currently aged 65
- Males
86.4
86.3
- Females
88.7
88.7
Currently aged 45
- Males
87.4
87.5
- Females
89.8
90.1
2025
2024
Amounts recognised in the profit and loss account
£
£
Current service cost
8,000
30,000
Net interest on net defined benefit liability/(asset)
(108,000)
(67,000)
Total costs/(income)
(100,000)
(37,000)
SATRA TECHNOLOGY CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
19
Retirement benefit schemes
(Continued)
- 26 -
2025
2024
Amounts taken to other comprehensive income
£
£
Actual return on scheme assets (excluding amounts included in net interest cost)
(316,000)
791,000
Actuarial changes related to obligations
(1,503,000)
(1,091,000)
Total costs/(income)
(1,819,000)
(300,000)
The amounts included in the balance sheet arising from the company's obligations in respect of defined benefit plans are as follows:
2025
2024
£
£
Present value of defined benefit obligations
(9,617,396)
(10,991,396)
Fair value of plan assets
13,546,000
12,812,000
Surplus in scheme
3,928,604
1,820,604
Whilst each employer company has included within its own financial statements its share of the surplus or deficit based on the actuary's calculations, as a multi-employer scheme each company is liable up to the maximum scheme liability as disclosed below.
The amounts recognised in the SATRA group consolidated statement of financial position are as follows:
2025
2024
£
£
Present value of defined benefit obligations
(21,744,000)
(22,430,000)
Fair value of plan assets
20,206,000
19,791,000
Deficit in scheme
(1,538,000)
(2,639,000)
2025
Movements in the present value of defined benefit obligations
£
Opening defined benefit obligation
(10,991,396)
Current service cost
(8,000)
Benefits paid
325,000
Contributions from scheme members
(7,000)
Actuarial gains and losses
1,503,000
Interest cost
(597,000)
Other
158,000
Closing defined benefit obligation at 31 December 2025
(9,617,396)
The defined benefit obligations arise from plans which are wholly or partly funded.
SATRA TECHNOLOGY CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
19
Retirement benefit schemes
(Continued)
- 27 -
2025
Movements in the fair value of plan assets
£
Fair value of plan assets at start of year
12,812,000
Interest income
705,000
Return on plan assets (excluding amounts included in net interest)
316,000
Benefits paid
(325,000)
Contributions by the employer
189,000
Contributions by scheme members
7,000
Other
(158,000)
Fair value of plan assets at 31 December 2025
13,546,000
The actual return on plan assets was a gain of £1,819,000 (2024: gain of £300,000).
20
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
5,000,000
5,000,000
5,000,000
5,000,000
Shares have equal voting rights, and there are no restrictions.
21
Operating lease commitments
As lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2025
2024
£
£
Within one year
1,915
1,554
Within two and five years
5,315
129
7,230
1,683
22
Related party transactions
The company has taken advantage of the exemption in FRS 102 from disclosing transactions with other members of the group.
SATRA TECHNOLOGY CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 28 -
23
Ultimate controlling party
The company is controlled by SATRA which is the ultimate holding company.
The parent undertaking which includes the company, and for which group accounts are prepared, is SATRA, a company registered in England and Wales.
Copies of the group financial statements of SATRA are available from Companies House.
2025-12-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.200S EtheridgeT J BladesR J DentonP R AblettM HarropJ G HookerM G BodsworthT A PatemanH ShahA PerilloG Asch038562962025-01-012025-12-3103856296bus:Director12025-01-012025-12-3103856296bus:Director22025-01-012025-12-3103856296bus:Director32025-01-012025-12-3103856296bus:Director42025-01-012025-12-3103856296bus:Director52025-01-012025-12-3103856296bus:Director72025-01-012025-12-3103856296bus:Director82025-01-012025-12-3103856296bus:Director92025-01-012025-12-3103856296bus:Director102025-01-012025-12-3103856296bus:Director112025-01-012025-12-3103856296bus:Director62025-01-012025-12-3103856296bus:RegisteredOffice2025-01-012025-12-31038562962025-12-31038562962024-01-012024-12-3103856296core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3103856296core:RetainedEarningsAccumulatedLosses2025-01-012025-12-3103856296core:RevenueReservesInvestmentFundsOnly2024-01-012024-12-3103856296core:IntangibleAssetsOtherThanGoodwill2025-12-3103856296core:IntangibleAssetsOtherThanGoodwill2024-12-3103856296core:ComputerSoftware2025-12-3103856296core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-12-3103856296core:ComputerSoftware2024-12-3103856296core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-31038562962024-12-3103856296core:LandBuildingscore:OwnedOrFreeholdAssets2025-12-3103856296core:PlantMachinery2025-12-3103856296core:FurnitureFittings2025-12-3103856296core:MotorVehicles2025-12-3103856296core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3103856296core:PlantMachinery2024-12-3103856296core:FurnitureFittings2024-12-3103856296core:MotorVehicles2024-12-3103856296core:WithinOneYear2025-12-3103856296core:WithinOneYear2024-12-3103856296core:AfterOneYear2025-12-3103856296core:AfterOneYear2024-12-3103856296core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3103856296core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3103856296core:OriginalSegmentValueBeforeAdjustments2025-12-3103856296core:OriginalSegmentValueBeforeAdjustments2024-12-3103856296core:ShareCapital2025-12-3103856296core:ShareCapital2024-12-3103856296core:RetainedEarningsAccumulatedLosses2025-12-3103856296core:RetainedEarningsAccumulatedLosses2024-12-3103856296core:ShareCapital2023-12-3103856296core:RetainedEarningsAccumulatedLosses2023-12-3103856296core:ShareCapitalOrdinaryShareClass12025-12-3103856296core:ShareCapitalOrdinaryShareClass12024-12-3103856296core:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-3103856296core:ComputerSoftware2025-01-012025-12-3103856296core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-01-012025-12-3103856296core:LandBuildingscore:OwnedOrFreeholdAssets2025-01-012025-12-3103856296core:PlantMachinery2025-01-012025-12-3103856296core:FurnitureFittings2025-01-012025-12-3103856296core:MotorVehicles2025-01-012025-12-310385629612025-01-012025-12-310385629612024-01-012024-12-3103856296core:UKTax2025-01-012025-12-3103856296core:UKTax2024-01-012024-12-3103856296core:ComputerSoftware2024-12-3103856296core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-31038562962024-12-3103856296core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3103856296core:PlantMachinery2024-12-3103856296core:FurnitureFittings2024-12-3103856296core:MotorVehicles2024-12-3103856296core:Non-currentFinancialInstruments2025-12-3103856296core:Non-currentFinancialInstruments2024-12-3103856296core:Subsidiary12025-01-012025-12-3103856296core:Subsidiary22025-01-012025-12-3103856296core:Subsidiary32025-01-012025-12-3103856296core:Subsidiary112025-01-012025-12-3103856296core:Subsidiary222025-01-012025-12-3103856296core:Subsidiary332025-01-012025-12-3103856296core:CurrentFinancialInstruments2025-12-3103856296core:CurrentFinancialInstruments2024-12-3103856296core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3103856296core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3103856296bus:OrdinaryShareClass12025-01-012025-12-3103856296bus:OrdinaryShareClass12025-12-3103856296bus:OrdinaryShareClass12024-12-3103856296core:BetweenTwoFiveYears2025-12-3103856296core:BetweenTwoFiveYears2024-12-3103856296bus:PrivateLimitedCompanyLtd2025-01-012025-12-3103856296bus:FRS1022025-01-012025-12-3103856296bus:Audited2025-01-012025-12-3103856296bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP