2025 | 2024 | |||
Note | $000 | $000 | ||
Revenues | 3 | 126 | 24,845 | |
Administrative expenses | (61) | (30) | ||
Operating profit | 4 | 65 | 24,815 | |
Interest income | 5 | — | 2 | |
Interest expense | 6 | (1) | — | |
Foreign exchange losses | (64) | (1,437) | ||
Profit before taxation | — | 23,380 | ||
Tax expense | 7 | — | (5,873) | |
Profit for the financial year | — | 17,507 |
2025 | 2024 | |||
Note | $000 | $000 | ||
Current assets | ||||
Debtors | 9 | 95,349 | 125,033 | |
Cash at bank | 10 | 257 | 110 | |
95,606 | 125,143 | |||
Creditors: amounts falling due within one year | 11 | (507) | (30,044) | |
Net assets | 95,099 | 95,099 | ||
Capital and reserves | ||||
Called up share capital | 13 | 1,000 | 1,000 | |
Profit and loss account | 94,099 | 94,099 | ||
Total equity | 95,099 | 95,099 |
Called up share capital | Profit and loss account | Total equity | |||
$000 | $000 | $000 | |||
As at 1 January 2024 | 1,000 | 76,592 | 77,592 | ||
Profit for the year | — | 17,507 | 17,507 | ||
As at 31 December 2024 | 1,000 | 94,099 | 95,099 | ||
Profit for the year | — | — | — | ||
As at 31 December 2025 | 1,000 | 94,099 | 95,099 |
2025 | 2024 | |||
Note | $000 | $000 | ||
Reconciliation of operating profit to net cash flows from operating activities | ||||
Profit for the financial year | — | 17,507 | ||
Decrease / (increase) in debtors | 9 | 29,684 | (46,791) | |
(Decrease) / increase in creditors | 11 | (29,537) | 28,369 | |
Net cash inflow / (outflow) from operating activities | 147 | (915) | ||
Increase / (decrease) in cash | 147 | (915) | ||
Reconciliation of net cash flow to movement in funds | ||||
Increase / (decrease) in cash | 10 | 147 | (915) | |
Net funds at 1 January | 10 | 110 | 1,025 | |
Net funds at 31 December | 10 | 257 | 110 |
2025 | 2024 | ||
$000 | $000 | ||
Amounts charged to other affiliates | 126 | 24,845 |
2025 | 2024 | ||
$000 | $000 | ||
Auditor's remuneration | |||
Audit of the financial statements | 34 | 49 |
2025 | 2024 | ||
$000 | $000 | ||
Interest income on tax | — | 2 |
2025 | 2024 | ||
$000 | $000 | ||
Interest expense on tax | 1 | — |
2025 | 2024 | ||
$000 | $000 | ||
UK corporation tax | — | 5,845 | |
Foreign exchange adjustments | — | 28 | |
Total tax expense | — | 5,873 |
2025 | 2024 | ||
$000 | $000 | ||
Profit before tax | — | 23,380 | |
UK corporation tax at main rate | — | 5,845 | |
Foreign exchange adjustments | — | 28 | |
Total tax expense | — | 5,873 |
2025 | 2024 | ||
$000 | $000 | ||
Remuneration | 61 | 30 |
2025 | 2024 | ||
$000 | $000 | ||
Amounts falling due within one year | |||
Amounts due from Group undertakings | 95,349 | 125,033 |
As at 1 January 2025 | Cash Flow | As at 31 December 2025 | |||
$000 | $000 | $000 | |||
Cash at bank | 110 | 147 | 257 |
2025 | 2024 | ||
$000 | $000 | ||
Amounts due to Group undertakings | 507 | 30,000 | |
Accruals | — | 44 | |
Total creditors | 507 | 30,044 |
2025 | 2024 | ||||||
No. in 000's | $000 | No. in 000's | $000 | ||||
Allotted, called up and fully paid | |||||||
Ordinary shares of $1.00 each | 1,000 | 1,000 | 1,000 | 1,000 |
2025 | 2024 | ||
$000 | $000 | ||
Amounts due from the Parent | 95,342 | 74,075 | |
Amounts due from other affiliates | 7 | 50,958 | |
Total amounts due from Group undertakings | 95,349 | 125,033 | |
Amounts due to other affiliates | (507) | (30,000) | |
Total amounts due to Group undertakings | (507) | (30,000) |