Registration number:
for the
Period from 30 December 2024 to
iFLY Indoor Skydiving Ltd
Contents
|
Company Information |
|
|
Strategic Report |
|
|
Director's Report |
|
|
Statement of Director's Responsibilities |
|
|
Independent Auditor's Report |
|
|
Profit and Loss Account |
|
|
Balance Sheet |
|
|
Statement of Changes in Equity |
|
|
Statement of Cash Flows |
|
|
Notes to the Financial Statements |
iFLY Indoor Skydiving Ltd
Company Information
|
Director |
M J Ryan |
|
Company secretary |
Harrison Clark (Secretarial) Ltd |
|
Registered office |
|
|
Solicitors |
|
|
Bankers |
|
|
Auditors |
|
iFLY Indoor Skydiving Ltd
Strategic Report for the Period from 30 December 2024 to 28 December 2025
The director presents his strategic report for the period from 30 December 2024 to 28 December 2025.
Principal activity
The principal activity of the company is the sale of time in the company's vertical wind tunnels.
Fair review of the business
The results for the period, which are set out in the profit and loss account, show a pre-tax profit of £1,933,488
(2024 - 2,334,858). The company has tangible fixed assets including plant and machinery and fixtures, fittings
and equipment valued in the financial statements at £12,216,045 (2024 - £13,036,556). The company has net
assets of £8,677,546 (2024 - £8,249,830).
During the year ended 2025, the Group experienced a challenging trading environment, with revenue increasing marginally by 4% compared with the prior year. The O2, London continued to be the flagship tunnel location, delivering the strongest performance in both volume and revenue terms. Milton Keynes continued to operate predominantly on a four-day working week, reflecting subdued demand and ongoing instructor shortages.
The Group’s fifth tunnel, located at the former Bear Grylls NEC Birmingham site, was expected to open in December 2025 but due to unforeseen delays, did not open until March 2026. As a result, EBITDA was negatively impacted as we had planned opening and staffing costs without the corresponding revenue.
Club memberships delivered the strongest year-on-year growth, increasing by 54% compared with 2024. This growth was driven by the introduction of new membership packages and enhanced club benefits.
Agency sales also continued to grow, increasing by 41% compared with 2024. This was primarily attributable to a successful Q4 gifting campaign in 2024, which provided an important pipeline of business for 2025.
Incremental income was generated at the Basingstoke tunnel through the rental of unused space in the former ski zone area.
The focus for 2026:
• Deliver revenue growth despite macroeconomic and category headwinds;
• Ensure the Birmingham tunnel is accretive to the iFLY system; and.
• Continue to build on the successes on Club memberships and Agency sales.
The company's key financial and other performance indicators during the period were as follows:
|
Financial KPIs |
Unit |
2025 |
2024 |
|
Revenue |
£'000 |
12,479 |
12,579 |
|
Cash at bank and in hand |
£'000 |
2,416 |
2,194 |
|
Deferred revenue |
£'000 |
2,564 |
3,030 |
Given the nature of the business, the company's directors are of the opinion that key performance indicators are important. The company uses a number of indicators to monitor and improve development, performance and the position of the business. Indicators are reviewed and altered to meet changes in both the internal and external environments. The directors do not consider the inclusion of an analysis using key performance indicators beyond those set out above to be necessary to assist users of the financial statements in their understanding of
the financial performance or position of the company.
iFLY Indoor Skydiving Ltd
Strategic Report for the Period from 30 December 2024 to 28 December 2025
Principal risks and uncertainties
The management of the business and the execution of the company's strategy are subject to a number of risks. Risks are reviewed by the board and appropriate processes put in place to monitor and mitigate them. The key business risks affecting the company are set out below:
Competition: The company operates in a competitive market among providers of other general leisure and sporting activities. Pricing pressure is particularly prevalent which may result in downward pressure to margins.
Employees: The company's performance its dependant on its employees, managers and directors. The retention and development of a highly skilled workforce is a key element in the success of the business.
Economy: The challenges posted by the current economic climate with constant changes to the UK government and high interest rates, still continue to have an impact on consumer demand.
Approved by the
Director
iFLY Indoor Skydiving Ltd
Director's Report for the Period from 30 December 2024 to 28 December 2025
The director presents his report and the financial statements for the period from 30 December 2024 to 28 December 2025.
Director of the company
The director who held office during the period was as follows:
Dividends
In the period a dividend of £1,000,000 (2024 - £265,633) was paid.
Financial instruments
The company's financial instruments comprise of cash and liquid resources, and various other items such as trade debtors and trade creditors etc. that arise directly from its operations. The main purpose of these financial instruments is to finance the operations of the company. The main risks arising from the company's financial instruments are set out below.
Price risk, credit risk, liquidity risk and cash flow risk
Price risk:
Price risk is the risk that the fair value of a financial asset will fluctuate because of market prices (other than those due to currency rates).
Credit risk:
Credit risk refers to a risk that a counter party will default on its contractual obligations resulting in a financial loss to the company.
The company's main credit risk is in relation to its trade receivables. The company offers credit to certain of its customers after credit terms are agreed, and an assessment of the customer's credit rating is undertaken. Credit limits are set accordingly.
Liquidity risk:
Liquidity risk is the risk that an entity will encounter difficulty in meeting obligations associated with financial liabilities.
The company minimises liquidity risk through careful management of payables, cash and receivables and constantly monitoring the company's trading results to ensure that it can meet its future obligations as they fall due.
Cash flow risk:
Cash flow risk is the risk of exposure to variability in cash flows that is attributable to a particular risk associated with a recognised asset or liability such as changes in exchange rates.
Cash flows are carefully managed and the company continues to trade within facilities. Operating cash flow remained strong and are expected to continue in this manner. The company makes a significant proportion of its transactions in multiple different currencies and manages this risk by the careful utilisation of funds held in those currencies.
Going concern
The business activities of iFLY Indoor Skydiving Limited (the UK company), together with the factors likely to affect its future development, performance and position are set out in the Strategic Report on page 2. The company has benefited from considerable financial resources and support from SkyVenture International (UK) Limited (the parent) and historically from iFLY Holdings, LLC (the ultimate parent) and the director is confident that the underlying group business remains strong.
The director has performed an assessment of the company for a period covering 12 months from the date of signing of these financial statements.
The director has a reasonable expectation that the company will be able to continue as a going concern for a period of 12 months from the date of approving the financial statements.
Accordingly they considered that it is appropriate to prepare these financial statements on a going concern basis.
iFLY Indoor Skydiving Ltd
Director's Report for the Period from 30 December 2024 to 28 December 2025
Future developments
Notwithstanding the internal and external challenges facing the business, the director remains confident that the company will maintain or improve its level of performance in the future.
Disclosure of information to the auditors
The director has taken steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the company's auditors are aware of that information. The director confirms that there is no relevant information that he knows of and of which he knows the auditors are unaware.
Reappointment of auditors
Hazlewoods LLP, having been appointed in the year, have expressed their willingness to continue in office.
Approved by the
Director
iFLY Indoor Skydiving Ltd
Statement of Director's Responsibilities
The director is responsible for preparing the Strategic Report and Director's Report and the financial statements in accordance with applicable law and regulations.
Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 director must not approve the financial statements unless he is 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 director is required to:
• | select suitable accounting policies and apply them consistently; |
• | make judgements and accounting estimates that are reasonable and prudent; |
• | state whether applicable UK Accounting Standards has been followed, subject to any material departures disclosed and explained in the financial statements; and |
• | prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. |
The director is 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 him to ensure that the financial statements comply with the Companies Act 2006. He is 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.
iFLY Indoor Skydiving Ltd
Independent Auditor's Report to the Members of iFLY Indoor Skydiving Ltd
Opinion
We have audited the financial statements of iFLY Indoor Skydiving Ltd (the 'company') for the period from 30 December 2024 to 28 December 2025, which comprise the Profit and Loss Account, Balance Sheet, Statement of Changes in Equity, Statement of Cash Flows, and Notes to the Financial Statements, including a summary of 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 28 December 2025 and of its profit for the period 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. |
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 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 director's 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 original financial statements were authorised for issue.
Our responsibilities and the responsibilities of the director with respect to going concern are described in the relevant sections of this report.
Other information
The director is responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. 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.
In connection with our audit of the financial statements, 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 audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. 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.
Opinion on other matter prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
|
• |
the information given in the Strategic Report and Director's Report for the financial period for which the financial statements are prepared is consistent with the financial statements; and |
|
• |
the Strategic Report and Director's Report have been prepared in accordance with applicable legal requirements. |
Matters on which we are required to report by exception
In the light of our 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 and the Director's Report.
iFLY Indoor Skydiving Ltd
Independent Auditor's Report to the Members of iFLY Indoor Skydiving Ltd
We have nothing to report in respect of the following matters where 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 director's remuneration specified by law are not made; or |
• | we have not received all the information and explanations we require for our audit. |
Responsibilities of the director
As explained more fully in the Statement of Director's Responsibilities set out on page 6, the director is 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 director determines 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 director is 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 director either intends 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 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 considered the nature of the company’s industry and its control environment and reviewed the company’s documentation of their policies and procedures relating to fraud and compliance with laws and regulations. We also enquired of management about their own identification and assessment of the risks of irregularities.
We obtained an understanding of the legal and regulatory framework that the company operates in and identified the key laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements, including the UK Companies Act and tax legislation, and, those that do not have a direct effect on the financial statements but compliance with which may be fundamental to the company’s ability to operate or to avoid a material penalty.
We discussed among the audit engagement team regarding the opportunities and incentives that may exist within the organisation for fraud and how and where fraud might occur in the financial statements.
In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override. In addressing the risk of fraud through management override of controls, we tested the appropriateness of journal entries and other adjustments; assessed whether the judgments made in accounting estimates are indicative of a potential bias; and evaluated the business rationale of any significant transactions that are unusual or outside the normal course of business.
In addition to the above, our procedures to respond to the risks identified included the following:
|
• |
reviewing financial statement disclosures by testing to supporting documentation to assess compliance with provisions of relevant laws and regulations described as having a direct effect on the financial statements; |
|
• |
performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatements due to fraud; and |
iFLY Indoor Skydiving Ltd
Independent Auditor's Report to the Members of iFLY Indoor Skydiving Ltd
|
• |
enquiring of management concerning actual and potential litigation and claims and instances of non-compliance with laws and regulations. |
Our audit procedures were designed to respond to risks of material misstatement in the financial statements, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery, misrepresentations or through collusion. There are inherent limitations in the audit procedures performed and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we are to become aware of it.
A further description of our responsibilities is available on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
Use of this 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.
For and on behalf of
Staverton Court
Gloucestershire
GL51 0UX
iFLY Indoor Skydiving Ltd
Profit and Loss Account for the Period from 30 December 2024 to 28 December 2025
|
Note |
28 December |
29 December |
|
|
Turnover |
|
|
|
|
Cost of sales |
( |
( |
|
|
Gross profit |
|
|
|
|
Administrative expenses |
( |
( |
|
|
Operating profit |
1,907,150 |
2,341,207 |
|
|
Other interest receivable and similar income |
|
|
|
|
Interest payable and similar expenses |
( |
( |
|
|
Profit before tax |
|
|
|
|
Taxation |
( |
( |
|
|
Profit for the financial period |
|
|
The above results were derived from continuing operations.
The company has no other comprehensive income for the period.
iFLY Indoor Skydiving Ltd
(Registration number: 04584526)
Balance Sheet as at 28 December 2025
|
Note |
28 December |
29 December |
|
|
Fixed assets |
|||
|
Tangible assets |
|
|
|
|
Current assets |
|||
|
Stocks |
|
|
|
|
Debtors |
|
|
|
|
Cash at bank and in hand |
|
|
|
|
|
|
||
|
Creditors: Amounts falling due within one year |
( |
( |
|
|
Net current liabilities |
( |
( |
|
|
Total assets less current liabilities |
|
|
|
|
Creditors: Amounts falling due after more than one year |
( |
( |
|
|
Provisions for liabilities |
( |
( |
|
|
Net assets |
|
|
|
|
Capital and reserves |
|||
|
Called up share capital |
52,186 |
52,186 |
|
|
Share premium reserve |
243,314 |
243,314 |
|
|
Profit and loss account |
8,382,046 |
7,954,330 |
|
|
Total equity |
8,677,546 |
8,249,830 |
Approved and authorised by the
Director
iFLY Indoor Skydiving Ltd
Statement of Changes in Equity for the Period from 30 December 2024 to 28 December 2025
|
Share capital |
Share premium |
Profit and loss account |
Total |
|
|
At 1 January 2024 |
|
|
|
|
|
Profit for the period |
- |
- |
|
|
|
Dividends |
- |
- |
( |
( |
|
At 29 December 2024 |
52,186 |
243,314 |
7,954,330 |
8,249,830 |
|
Share capital |
Share premium |
Profit and loss account |
Total |
|
|
At 30 December 2024 |
|
|
|
|
|
Profit for the period |
- |
- |
|
|
|
Dividends |
- |
- |
( |
( |
|
At 28 December 2025 |
|
|
|
|
iFLY Indoor Skydiving Ltd
Statement of Cash Flows for the Period from 30 December 2024 to 28 December 2025
|
Note |
28 December |
29 December |
|
|
Cash flows from operating activities |
|||
|
Profit for the period |
|
|
|
|
Adjustments to cash flows from non-cash items |
|||
|
Depreciation and amortisation |
|
|
|
|
Loss on disposal of tangible assets |
|
|
|
|
Loss from disposals of investments |
- |
|
|
|
Finance income |
( |
( |
|
|
Finance costs |
|
|
|
|
Income tax expense |
|
|
|
|
|
|
||
|
Working capital adjustments |
|||
|
(Increase)/decrease in stocks |
( |
|
|
|
Increase in trade debtors |
( |
( |
|
|
Decrease in trade creditors |
( |
( |
|
|
Cash generated from operations |
|
|
|
|
Income taxes paid |
( |
( |
|
|
Net cash flow from operating activities |
|
|
|
|
Cash flows from investing activities |
|||
|
Interest received |
|
|
|
|
Acquisitions of tangible assets |
( |
( |
|
|
Proceeds from sale of tangible assets |
- |
|
|
|
Net cash flows from investing activities |
( |
( |
|
|
Cash flows from financing activities |
|||
|
Interest paid |
( |
( |
|
|
Dividends paid |
( |
( |
|
|
Net cash flows from financing activities |
( |
( |
|
|
Net increase in cash and cash equivalents |
|
|
|
|
Cash and cash equivalents at 30 December |
|
|
|
|
Cash and cash equivalents at 28 December |
2,416,363 |
2,193,901 |
|
iFLY Indoor Skydiving Ltd
Statement of Cash Flows for the Period from 30 December 2024 to 28 December 2025
|
Analysis of changes in net debt |
|
At 30 December 2024 |
Financing cash flows |
At 28 December 2025 |
|
|
Cash and cash equivalents |
|||
|
Cash |
2,193,901 |
222,462 |
2,416,363 |
|
|
|
|
|
|
|
|||
iFLY Indoor Skydiving Ltd
Notes to the Financial Statements for the Period from 30 December 2024 to 28 December 2025
|
General information |
The company is a private company limited by share capital, incorporated in the United Kingdom.
The address of its registered office is:
The principal place of business is:
Xscape
602 Marlborough Gate
Milton Keynes
Worcestershire
MK9 3XS
|
Accounting policies |
Summary of significant accounting policies and key accounting estimates
The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.
Statement of compliance
These financial statements were prepared in accordance with Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' ("FRS102") and the requirements of the Companies Act 2006.
Basis of preparation
These financial statements have been prepared using the historical cost convention except for, where disclosed in these accounting policies, certain items that are shown at fair value.
The presentational currency of the financial statements is Pounds Sterling, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are rounded to the nearest Pound unless where otherwise stated.
Name of parent of group
These financial statements are consolidated in the financial statements of iFLY Holdings LLC.
The financial statements of iFLY Holdings LLC may be obtained from 105 High Street, Worcester, WR1 2HW.
Going concern
The business activities of iFLY Indoor Skydiving Limited (the UK company), together with the factors likely to affect its future development, performance and position are set out in the Strategic Report on page 2. The company has benefited from considerable financial resources and support from SkyVenture International (UK) Limited (the parent) and historically from iFLY Holdings, LLC (the ultimate parent) and the director is confident that the underlying group business remains strong. The director has performed an assessment of the company for a period covering 12 months from the date of signing of these financial statements.
iFLY Indoor Skydiving Ltd
Notes to the Financial Statements for the Period from 30 December 2024 to 28 December 2025
|
2 |
Accounting policies (continued) |
Critical accounting 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 amounts 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 if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.
Judgements
The following judgements have had the most significant effect on amounts recognised in the financial statements. |
Depreciation method, rates and useful life of fixed assets - The assessment of the useful economic lives and the method of depreciating fixed assets requires judgement by the directors to ensure that assets match future economic benefits embodied in them. |
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:
Fixed asset useful life - Depreciation is charged to the profit and loss account based on the useful economic life selected, which requires an estimation of the period and profile over which the company expects to consume the future economic benefits embodied in the assets.
Revenue recognition
Turnover comprises the fair value of the consideration received or receivable for time taken in the company's wind tunnels or for the sale of goods in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.
The company recognises revenue when: the amount of revenue can be reliably measured; it is probable that future economic benefits will flow to the entity; and specific criteria have been met for each of the company's activities.
Foreign currency transactions and balances
Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.
Tax
The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.
The current tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.
iFLY Indoor Skydiving Ltd
Notes to the Financial Statements for the Period from 30 December 2024 to 28 December 2025
|
2 |
Accounting policies (continued) |
Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.
Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.
Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.
Tangible assets
Tangible assets are stated in the statement of balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.
iFLY Indoor Skydiving Ltd
Notes to the Financial Statements for the Period from 30 December 2024 to 28 December 2025
|
2 |
Accounting policies (continued) |
Depreciation
Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:
|
Asset class |
Depreciation method and rate |
|
Leasehold improvements |
10% straight line |
|
Plant and machinery - wind tunnel |
4% straight line |
|
Plant and machinery - other |
4% reducing balance |
|
Fixtures and fittings |
25% reducing balance |
Investments
Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.
Dividends on equity securities are recognised in income when receivable.
Cash and cash equivalents
Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.
Trade debtors
Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.
Trade debtors are recognised initially at the transaction price. All debtors are repayable within one year and are included at the undiscounted amount of the cash expected to be received. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.
Trade creditors
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.
Trade creditors are recognised initially at the transaction price and all are repayable within one year and hence are included at the undiscounted amount of cash expected to be paid.
Borrowings
Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.
Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.
Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.
iFLY Indoor Skydiving Ltd
Notes to the Financial Statements for the Period from 30 December 2024 to 28 December 2025
|
2 |
Accounting policies (continued) |
Leases
Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.
Assets held under finance leases are recognised at the lower of the fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.
Lease payments are apportioned between finance costs in the Profit and Loss Account and the reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.
Financial instruments
Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the Balance sheet. The corresponding dividends relating to the liability component are charged as interest expenses in the profit and loss account.
Debt instruments like loans and other receivables and payable are initially measured at present value of the future payments and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade payables or receivables, are measured, initially and subsequently, at the undiscounted amount of cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms of financed at a rate of interest that is not a market rate or in case of an outright short-term loan not at market rate, the financial asset or liability is measured, initially and subsequently, at the present value of future payments discounted at a market rate of interest for a similar debt instrument.
Recognition and measurement
Impairment
iFLY Indoor Skydiving Ltd
Notes to the Financial Statements for the Period from 30 December 2024 to 28 December 2025
|
2 |
Accounting policies (continued) |
Share capital
Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.
Dividends
Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.
Defined contribution pension obligation
A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the group has no legal or constructive obligation to pay further contributions, even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.
Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.
|
Revenue |
The analysis of the company's turnover for the period from continuing operations is as follows:
|
28 December |
29 December |
|
|
Time in wind tunnels |
|
|
|
Sale of goods and equipment hire |
|
|
|
Other income |
|
|
|
|
|
The total turnover of the company has been derived from its principal activity wholly undertaken in the United Kingdom.
|
Operating profit |
Arrived at after charging:
|
28 December |
29 December |
|
|
Depreciation expense |
|
|
|
Operating lease expense - property |
|
|
|
Loss on disposal of property, plant and equipment |
|
|
|
Management charge |
|
|
|
Advertising |
|
|
|
Other interest receivable and similar income |
|
28 December |
29 December |
|
|
Interest income on bank deposits |
|
|
iFLY Indoor Skydiving Ltd
Notes to the Financial Statements for the Period from 30 December 2024 to 28 December 2025
|
Interest payable and similar expenses |
|
28 December |
29 December |
|
|
Interest on bank overdrafts and borrowings |
- |
|
|
Interest expense on other finance liabilities |
|
|
|
|
|
|
Staff costs |
The aggregate payroll costs were as follows:
|
28 December |
29 December |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Pension costs, defined contribution scheme |
|
|
|
|
|
The average number of persons employed by the company (including the director) during the period, analysed by category was as follows:
|
28 December |
29 December |
|
|
Administration and support |
|
|
|
Other departments |
|
|
|
|
|
|
Director's remuneration |
Directors' remuneration is borne by the parent company. Their services to iFly Indoor Skydiving Limited is inconsequential to attract a notional charge.
|
Auditors' remuneration |
|
30 December 2024 to 28 December 2025 |
1 January 2024 to 29 December 2024 |
|
|
Audit of the financial statements |
|
|
|
Other fees to auditors |
||
|
All other non-audit services |
|
|
iFLY Indoor Skydiving Ltd
Notes to the Financial Statements for the Period from 30 December 2024 to 28 December 2025
|
Taxation |
Tax charged/(credited) in the profit and loss account:
|
28 December |
29 December |
|
|
Current taxation |
||
|
UK corporation tax |
|
|
|
UK corporation tax adjustment to prior periods |
( |
( |
|
643,669 |
744,194 |
|
|
Deferred taxation |
||
|
Arising from origination and reversal of timing differences |
( |
( |
|
Tax expense in the profit and loss account |
|
|
The tax on profit before tax for the period is higher than the standard rate of corporation tax in the UK (2024 - higher than the standard rate of corporation tax in the UK of
The differences are reconciled below:
|
28 December |
29 December |
|
|
Profit before tax |
|
|
|
Corporation tax at standard rate |
|
|
|
Other tax effects for reconciliation between accounting profit and tax expense |
|
|
|
Total tax charge |
|
|
Deferred tax
Deferred tax assets and liabilities
|
2025 |
Liability |
|
Accelerated capital allowances |
|
|
Short term timing differences |
( |
|
|
|
2024 |
Liability |
|
Accelerated capital allowances |
|
|
|
iFLY Indoor Skydiving Ltd
Notes to the Financial Statements for the Period from 30 December 2024 to 28 December 2025
|
Tangible assets |
|
Leasehold improvements |
Furniture, fittings and equipment |
Plant and machinery |
Total |
|
|
Cost or valuation |
||||
|
At 30 December 2024 |
|
|
|
|
|
Additions |
- |
|
|
|
|
Disposals |
- |
( |
- |
( |
|
At 28 December 2025 |
|
|
|
|
|
Depreciation |
||||
|
At 30 December 2024 |
|
|
|
|
|
Charge for the period |
|
|
|
|
|
Eliminated on disposal |
- |
( |
- |
( |
|
At 28 December 2025 |
|
|
|
|
|
Carrying amount |
||||
|
At 28 December 2025 |
|
|
|
|
|
At 29 December 2024 |
|
|
|
|
|
Stocks |
|
28 December |
29 December |
|
|
Merchandise |
|
|
|
Debtors |
|
28 December |
29 December |
|
|
Trade debtors |
|
|
|
Other debtors |
|
|
|
Prepayments |
|
|
|
Corporation tax asset |
|
- |
|
|
|
iFLY Indoor Skydiving Ltd
Notes to the Financial Statements for the Period from 30 December 2024 to 28 December 2025
|
Cash at bank and in hand |
|
28 December |
29 December |
|
|
Cash at bank |
|
|
|
Cash on hand |
|
|
|
|
|
|
Creditors |
|
28 December |
29 December |
|
|
Due within one year |
||
|
Trade creditors |
|
|
|
Amounts due to related parties |
|
|
|
Social security and other taxes |
|
|
|
Other creditors |
|
|
|
Accrued expenses |
|
|
|
Corporation tax liability |
- |
344,193 |
|
Deferred income |
|
|
|
|
|
|
|
Due after one year |
||
|
Other creditors |
|
|
Other creditors due in more than one year of £803,125 arises due to a rent free period obtained in respect of a lease.
|
Pension and other schemes |
The company operates a defined contribution pension scheme. The pension cost charge for the period represents contributions payable by the company to the scheme and amounted to £
|
Share capital |
Allotted, called up and fully paid shares
|
28 December 2025 |
29 December 2024 |
|||
|
No. |
£ |
No. |
£ |
|
|
Ordinary of £0.00250 each |
674,283 |
1,685.71 |
674,283 |
1,685.71 |
|
'A' Ordinary £0.15625 each |
320,000 |
50,000.00 |
320,000 |
50,000.00 |
|
'B' Ordinary of £0.00250 each |
200,000 |
500.00 |
200,000 |
500.00 |
|
|
|
|
|
|
iFLY Indoor Skydiving Ltd
Notes to the Financial Statements for the Period from 30 December 2024 to 28 December 2025
|
17 |
Share capital (continued) |
Rights, preferences and restrictions
|
The shares in issue have separate dividends rights and equal rights in respect of capital and voting. |
|
Reserves |
Share premium represents the amounts received in excess of the nominal value of issued share capital.
Retained earnings represents cumulative profit or losses net of dividends and other adjustments.
|
Obligations under operating leases |
The total of future minimum lease payments is as follows:
|
28 December |
29 December |
|
|
Not later than one year |
|
|
|
Later than one year and not later than five years |
|
|
|
Later than five years |
|
|
|
|
|
The amount of non-cancellable operating lease payments recognised as an expense during the period was £
|
Dividends |
|
28 December 2025 |
29 December 2024 |
|
|
Dividends paid |
1,000,000 |
265,633 |
|
Parent and ultimate parent undertaking |
The company's immediate parent is
The ultimate parent is
The smallest and largest group in which the results of the company are consolidated is that headed by iFLY Holdings LLC, a company incorporated in the United States of America and the registered office being: 13265 N US Highway 183, Suite A, Austin, Texas, 78750.