Caseware UK (AP4) 2025.0.111 2025.0.111 2025-12-312025-12-31truefalsetruetruetrue2025-01-01135128truefalsefalse 02287518 2025-01-01 2025-12-31 02287518 2024-01-01 2024-12-31 02287518 2025-12-31 02287518 2024-12-31 02287518 2024-01-01 02287518 c:CompanySecretary1 2025-01-01 2025-12-31 02287518 c:Director1 2025-01-01 2025-12-31 02287518 c:Director2 2025-01-01 2025-12-31 02287518 c:Director3 2025-01-01 2025-12-31 02287518 c:Director4 2025-01-01 2025-12-31 02287518 c:Director5 2025-01-01 2025-12-31 02287518 c:RegisteredOffice 2025-01-01 2025-12-31 02287518 d:Buildings 2025-01-01 2025-12-31 02287518 d:Buildings 2025-12-31 02287518 d:Buildings 2024-12-31 02287518 d:Buildings d:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 02287518 d:PlantMachinery 2025-01-01 2025-12-31 02287518 d:PlantMachinery 2025-12-31 02287518 d:PlantMachinery 2024-12-31 02287518 d:PlantMachinery d:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 02287518 d:MotorVehicles 2025-01-01 2025-12-31 02287518 d:MotorVehicles 2025-12-31 02287518 d:MotorVehicles 2024-12-31 02287518 d:MotorVehicles d:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 02287518 d:FurnitureFittings 2025-01-01 2025-12-31 02287518 d:FurnitureFittings 2025-12-31 02287518 d:FurnitureFittings 2024-12-31 02287518 d:FurnitureFittings d:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 02287518 d:ComputerEquipment 2025-01-01 2025-12-31 02287518 d:ComputerEquipment 2025-12-31 02287518 d:ComputerEquipment 2024-12-31 02287518 d:ComputerEquipment d:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 02287518 d:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 02287518 d:DevelopmentCostsCapitalisedDevelopmentExpenditure 2025-12-31 02287518 d:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-12-31 02287518 d:Goodwill 2025-12-31 02287518 d:Goodwill 2024-12-31 02287518 d:CurrentFinancialInstruments 2025-12-31 02287518 d:CurrentFinancialInstruments 2024-12-31 02287518 d:Non-currentFinancialInstruments 2025-12-31 02287518 d:Non-currentFinancialInstruments 2024-12-31 02287518 d:CurrentFinancialInstruments d:WithinOneYear 2025-12-31 02287518 d:CurrentFinancialInstruments d:WithinOneYear 2024-12-31 02287518 d:Non-currentFinancialInstruments d:AfterOneYear 2025-12-31 02287518 d:Non-currentFinancialInstruments d:AfterOneYear 2024-12-31 02287518 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2025-12-31 02287518 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2024-12-31 02287518 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2025-12-31 02287518 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2024-12-31 02287518 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2025-12-31 02287518 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2024-12-31 02287518 d:ReportableOperatingSegment1 2025-01-01 2025-12-31 02287518 d:ReportableOperatingSegment1 2024-01-01 2024-12-31 02287518 d:ReportableOperatingSegment2 2025-01-01 2025-12-31 02287518 d:ReportableOperatingSegment2 2024-01-01 2024-12-31 02287518 e:UnitedKingdom 2025-01-01 2025-12-31 02287518 e:UnitedKingdom 2024-01-01 2024-12-31 02287518 d:UKTax 2025-01-01 2025-12-31 02287518 d:UKTax 2024-01-01 2024-12-31 02287518 d:ShareCapital 2025-01-01 2025-12-31 02287518 d:ShareCapital 2025-12-31 02287518 d:ShareCapital 2024-01-01 2024-12-31 02287518 d:ShareCapital 2024-12-31 02287518 d:ShareCapital 2024-01-01 02287518 d:RetainedEarningsAccumulatedLosses 2025-01-01 2025-12-31 02287518 d:RetainedEarningsAccumulatedLosses 2025-12-31 02287518 d:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 02287518 d:RetainedEarningsAccumulatedLosses 2024-12-31 02287518 d:RetainedEarningsAccumulatedLosses 2024-01-01 02287518 d:AcceleratedTaxDepreciationDeferredTax 2025-12-31 02287518 d:AcceleratedTaxDepreciationDeferredTax 2024-12-31 02287518 c:OrdinaryShareClass1 2025-01-01 2025-12-31 02287518 c:OrdinaryShareClass1 2025-12-31 02287518 c:OrdinaryShareClass1 2024-12-31 02287518 c:FRS102 2025-01-01 2025-12-31 02287518 c:Audited 2025-01-01 2025-12-31 02287518 c:FullAccounts 2025-01-01 2025-12-31 02287518 c:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 02287518 d:DevelopmentCostsCapitalisedDevelopmentExpenditure d:ExternallyAcquiredIntangibleAssets 2025-01-01 2025-12-31 02287518 d:Goodwill d:ExternallyAcquiredIntangibleAssets 2025-01-01 2025-12-31 02287518 2 2025-01-01 2025-12-31 02287518 d:ExternallyAcquiredIntangibleAssets 2025-01-01 2025-12-31 02287518 d:Goodwill d:OwnedIntangibleAssets 2025-01-01 2025-12-31 02287518 d:DevelopmentCostsCapitalisedDevelopmentExpenditure d:OwnedIntangibleAssets 2025-01-01 2025-12-31 02287518 f:PoundSterling 2025-01-01 2025-12-31 iso4217:GBP xbrli:shares xbrli:pure

Registered number: 02287518










INNTEL LIMITED










ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2025

 
INNTEL LIMITED
 
 
COMPANY INFORMATION


Directors
D J O'Neill 
D I O'Neill 
G O'Neill 
I J Blackie 
J C H Walker 




Company secretary
M J Wheeler



Registered number
02287518



Registered office
Inntel House
Threshelfords Business Park

Inworth Road

Feering

Essex

CO5 9SE




Independent auditor
MHA
Chartered Accountants and Statutory Auditor

2 London Wall Place

London

EC2Y 5AU





 
INNTEL LIMITED
 

CONTENTS



Page
Strategic Report
1 - 3
Directors' Report
4 - 5
Independent Auditor's Report
6 - 9
Statement of Comprehensive Income
10
Statement of Financial Position
11
Statement of Changes in Equity
12
Notes to the Financial Statements
13 - 29


 
INNTEL LIMITED
 
 
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025

Introduction
 
The directors present their strategic report of the company for the year ended 31 December 2025.
 
Business review

The Directors are pleased to report another year of strong financial and operational performance during 2025, with growth achieved across all key areas of the business. Total client spend increased by 5% to £97 million (2024: £93 million), reflecting continued confidence in the Company's services, the strength of client relationships  and the successful execution of its long-term growth strategy.

Growth was delivered across each of the Company's principal service lines. In bookings, Meetings and Events increased by 8%, Groups by 40%, accommodation bookings by 6%, and business travel transactions by 24%. The differential between booking volume growth and overall client spend reflects the continued value and cost savings delivered to clients through the Company's procurement expertise, technology solutions and supplier network. 

The Company continues to strengthen its position as a leading independently owned travel, meetings and events management business. Strong relationships with clients, suppliers and employees remain central to its success, enabling the delivery of consistently high service levels while creating sustainable value for all stakeholders.

Investment throughout the year remained focused on enhancing scalable infrastructure, strengthening leadership capability and further developing the Company's technology platforms. These investments support future growth, improve operational efficiency, enhance the client experience and strengthen long-term client retention.

Investment in our people remains fundamental to the Company's success. Throughout 2025, colleagues continued to benefit from comprehensive learning and development programmes delivered through the Inntel Academy alongside specialist external training providers. Professional qualifications, leadership development, apprenticeships, and structured career pathways ensure employees possess the knowledge and expertise required to deliver exceptional customer service whilst supporting individual career progression.

The Company remains a proud member of The 5% Club, reaffirming its commitment to developing future talent through apprenticeship, graduate and sponsored learning programmes. This continued investment supports the attraction, development, and retention of highly skilled colleagues capable of supporting the Company's future growth ambitions.

Page 1

 
INNTEL LIMITED
 

STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025

Business review (continued)
 
As a certified B Corporation, responsible business continues to be embedded throughout the Company's operations, governance, and decision-making. The Company has further strengthened its Environmental, Social and Governance (ESG) proposition during the year through continued investment in enhanced sustainability reporting, improved carbon measurement capabilities and additional tools to help clients better understand, manage, and reduce the environmental impact of their travel programmes.

Client retention remains exceptionally strong, with approximately 97% of existing clients retained during the year. In addition, the Company secured several significant strategic new business wins across both the public and private sectors, further strengthening its market position and providing a robust pipeline of future opportunities.

The financial performance achieved during 2025 reflects the continued commitment of the Shareholders, Board of Directors, Senior Leadership Team and colleagues across the business. Ongoing investment in people, technology, innovation and customer experience has strengthened the Company's competitive position and created a scalable platform capable of supporting sustained long-term growth.

Looking ahead, the Directors remain confident in the Company's outlook. The business enters 2026 with a strong balance sheet, an expanding client portfolio, proprietary technology, a skilled and engaged workforce and a clear strategic roadmap for growth. Further investment in people, technology, sustainability and operational resilience is planned throughout 2026.

Page 2

 
INNTEL LIMITED
 

STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025

Principal risks and uncertainties
 
In considering future risks to the business, the loss of any client would be undesirable; however, no single client accounts for more than 12% of Inntel’s volumes, with the average contribution across the client portfolio being 1.1%.  Long-standing client relationships and contractual notice periods provide the business with appropriate time to respond to any contract termination. The Directors therefore believe client concentration risk remains appropriately managed.

Inntel has very robust and regularly tested business continuity procedures, which are tested at least twice a year.  They include off-site facilities, which if necessary, can be invoked at short notice, enabling Inntel to be fully operational within 2 hours.

The Company does not involve itself in any derivative or other financial instrument nor is there any exposure to foreign exchange rates.

Due to the nature of the financial instruments used by the Company there is no exposure to price risk.  The Company’s approach to managing other risks applicable to the financial instruments concerned is shown below.

In respect of bank balances the liquidity risk is managed by maintaining a balance between the continuity of funding and flexibility through the use of overdrafts at floating rates of interest.

Trade debtors are managed in respect of credit and cash flow risk by the implementation of suitable credit control procedures, where receivable balances are closely monitored on an ongoing basis for both time and credit limits. All liabilities are covered through credit insurance ensuring zero exposure to the risk of bad debts.

Trade creditors liquidity risks are managed by ensuring sufficient funds are available to meet amounts due.

Cyber security, data protection and operational resilience remain key areas of focus. The Company continues to invest in security infrastructure, employee awareness training, business continuity arrangements and system resilience to safeguard client data and ensure the reliable delivery of services in an increasingly digital environment.

The Company continues to maintain strong independent credit ratings, reflecting its financial stability and prudent financial management. At the year end, the Company held a Dun & Bradstreet Minimum Risk rating with a Probability of Failure of 0.17%, together with an Experian rating of 100/100.

Financial key performance indicators
 
EBITDA: £1.3m (2024: £1.1m)
EBITDA / Turnover: 13.5% (2024: 12.2%)
Current Ratio: 2.3 (2024: 2.3)

Other key performance indicators
 
Complaints / Transactions - 0.02% (2024: 0.01%)


This report was approved by the board on 10 September 2026 and signed on its behalf.



D J O'Neill
Director

Page 3

 
INNTEL LIMITED
 
 
 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025

The directors present their report and the financial statements for the year ended 31 December 2025.

Principal activity

The principal activity of the company is travel and accommodation booking services.

Results and dividends

The profit for the year, after taxation, amounted to £633,414 (2024 - £688,225).

Dividends in respect of 2025 year end were paid in the year totalling £591,190 (2024 - £535,550)

Directors

The directors who served during the year were:

D J O'Neill 
D I O'Neill 
G O'Neill 
I J Blackie 
J C H Walker 

Directors' responsibilities statement

The directors are responsible for preparing the Strategic Report, the Directors' 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. 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 for the Company's financial statements and then apply them consistently;

∙make judgments and accounting estimates that are reasonable and prudent;

∙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 to 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.

Page 4

 
INNTEL LIMITED
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025

Future developments

The Directors remain confident in the Company's prospects and believe the business is well positioned to deliver sustainable long-term growth. The Company enters 2026 with a strong financial position, a skilled workforce, a differentiated technology platform and a diversified client base, providing a robust foundation for continued success.

During 2025, the Board reaffirmed the Company's long-term strategic direction through a refreshed four-year growth strategy focused on sustainable expansion, technology enhancement, operational excellence and scalable capability. The strategy underpins the Company's ambition to grow responsibly while continuing to deliver value for clients, colleagues, suppliers and shareholders.

The Directors believe that the Company's independent ownership continues to represent a significant strategic advantage, enabling long-term decision-making, sustained reinvestment in the business and agility in responding to changing market conditions.

Success will continue to be measured not only by financial performance, but also by the positive and lasting impact the Company creates for its clients, employees, suppliers, communities and the environment.


Disclosure of information to auditor

Each of the persons who are directors at the time when this Directors' Report is approved has confirmed that:
 
∙so far as the director is aware, there is no relevant audit information of which the Company's auditor is unaware, and

∙the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company's auditor is aware of that information.

Post balance sheet events

There have been no significant events affecting the Company since the year end.

This report was approved by the board on 10 September 2026 and signed on its behalf.
 





D J O'Neill
Director

Page 5

 
INNTEL LIMITED
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF INNTEL LIMITED
 

Opinion


We have audited the financial statements of Inntel Limited (the 'Company') for the year ended 31 December 2025, which comprise the Statement of Comprehensive Income, the Statement of Financial Position, the Statement of Changes in Equity and the related notes, 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 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.


Basis for opinion


We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the Company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council'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.


Page 6

 
INNTEL LIMITED
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF INNTEL LIMITED (CONTINUED)


Other information


The other information comprises the information included in the Annual Report other than the financial statements and our Auditor's Report thereon. The directors are responsible for the other information contained within the Annual Report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.


We have nothing to report in this regard.


Opinion on other matters 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 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.


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 set out on page 4, 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.


Page 7

 
INNTEL LIMITED
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF INNTEL LIMITED (CONTINUED)


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.


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:
 
∙Enquiry of management around actual and potential litigation and claims;
∙Enquiry of staff to identify any instances of non-compliance with laws and regulations;
∙Performing audit work over the risk of management override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for bias;
∙Reviewing minutes of meetings of those charged with governance; and
∙Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations.


Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.


A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditor's Report.


Page 8

 
INNTEL LIMITED
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF INNTEL LIMITED (CONTINUED)


Use of our report
 

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





Rajeev Shaunak FCA (Senior Statutory Auditor)
  
for and on behalf of
MHA
 
Statutory Auditor
  
London, United Kingdom

15 September 2026

MHA is the trading name of MHA Audit Services LLP, a limited liability partnership in England and Wales (registered number OC455542).
Page 9

 
INNTEL LIMITED
 
 
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025

2025
2024
Note
£
£

  

Turnover
 4 
9,757,950
9,329,647

Cost of sales
  
(2,795,296)
(2,978,047)

Gross profit
  
6,962,654
6,351,600

Administrative expenses
  
(6,498,546)
(6,127,953)

Other operating income
 5 
600,648
731,410

Operating profit
 6 
1,064,756
955,057

Interest receivable and similar income
 10 
30,712
44,068

Interest payable and similar expenses
 11 
(104,918)
(44,160)

Profit before tax
  
990,550
954,965

Tax on profit
 12 
(357,136)
(266,740)

Profit for the financial year
  
633,414
688,225

There was no other comprehensive income for 2025 (2024:£NIL).

The notes on pages 13 to 29 form part of these financial statements.

Page 10

 
INNTEL LIMITED
REGISTERED NUMBER: 02287518

STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2025

2025
2024
Note
£
£

Fixed assets
  

Intangible assets
 14 
801,936
635,390

Tangible assets
 15 
335,796
295,204

  
1,137,732
930,594

Current assets
  

Debtors: amounts falling due within one year
 16 
4,544,227
3,191,609

Debtors: amounts falling due after more than one year
 16 
2,575,286
2,575,286

Cash at bank and in hand
 17 
2,675,534
2,302,527

  
9,795,047
8,069,422

Creditors: amounts falling due within one year
 18 
(4,298,462)
(3,515,764)

Net current assets
  
 
 
5,496,585
 
 
4,553,658

Total assets less current liabilities
  
6,634,317
5,484,252

Creditors: amounts falling due after more than one year
 19 
(1,306,737)
(332,896)

Provisions for liabilities
  

Deferred tax
 21 
(203,000)
(69,000)

  
 
 
(203,000)
 
 
(69,000)

Net assets
  
5,124,580
5,082,356


Capital and reserves
  

Called up share capital 
 22 
100
100

Profit and loss account
 23 
5,124,480
5,082,256

  
5,124,580
5,082,356


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 10 September 2026.




D J O'Neill
Director

The notes on pages 13 to 29 form part of these financial statements.

Page 11

 
INNTEL LIMITED
 

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 January 2024
100
4,929,581
4,929,681


Comprehensive income for the year

Profit for the year
-
688,225
688,225
Total comprehensive income for the year
-
688,225
688,225


Contributions by and distributions to owners

Dividends: Equity capital
-
(535,550)
(535,550)



At 1 January 2025
100
5,082,256
5,082,356


Comprehensive income for the year

Profit for the year
-
633,414
633,414
Total comprehensive income for the year
-
633,414
633,414


Contributions by and distributions to owners

Dividends: Equity capital
-
(591,190)
(591,190)


At 31 December 2025
100
5,124,480
5,124,580


The notes on pages 13 to 29 form part of these financial statements.

Page 12

 
INNTEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

1.


General information

Inntel Limited is a private company limited by shares and incorporated in England and Wales, registered number 02287518. The registered office is located at Inntel House, Threshelfords Business Park, Inworth Road, Feering, Essex, CO5 9SE.

The financial statements are rounded to the nearest £.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Company's accounting policies (see note 3).

The following principal accounting policies have been applied:

 
2.2

Financial Reporting Standard 102 - reduced disclosure exemptions

The Company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by the FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":
∙the requirements of Section 7 Statement of Cash Flows;
∙the requirements of Section 3 Financial Statement Presentation paragraph 3.17(d);
∙the requirements of Section 11 Financial Instruments paragraphs 11.42, 11.44 to 11.45, 11.47, 11.48(a)(iii), 11.48(a)(iv), 11.48(b) and 11.48(c);
∙the requirements of Section 12 Other Financial Instruments paragraphs 12.26 to 12.27, 12.29(a), 12.29(b) and 12.29A;
∙the requirements of Section 33 Related Party Disclosures paragraph 33.7.

This information is included in the consolidated financial statements of Inntel Group Limited as at 31 December 2025 and these financial statements may be obtained from Inntel House, Threshelfords Business Park, Inworth Road, Feering Essex, CO5 9SE.

 
2.3

Going concern

The financial statements have been prepared on a going concern basis. The Directors have considered relevant information, including the annual budget, forecast future cash flows and the impact of subsequent events in making their assessment.

Based on these assessments and having regard to the resources available to the entity, the Directors have concluded that there is no material uncertainty and that they can continue to adopt the going concern basis in preparing the annual report and accounts.

Page 13

 
INNTEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

2.Accounting policies (continued)

 
2.4

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
∙the amount of revenue can be measured reliably;
∙it is probable that the Company will receive the consideration due under the contract;
∙the stage of completion of the contract at the end of the reporting period can be measured reliably; and
∙the costs incurred and the costs to complete the contract can be measured reliably.

For revenue earned from bookings in the form of both commissions earned from the service provider and service charges billed directly to the customer, the company is considered an agent as the service provider has the exposure to the significant risks and rewards associated with the rendering of the service.

For revenue earned from the sale of travel bookings on behalf of the customer, the company is considered a principal as it has exposure to the significant risks and rewards of providing the booking service. For these bookings, the revenue represents the gross value of the ticket sales to customers, less the value of refunds issued and excluding Value Added Tax.

 
2.5

Intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 
2.6

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 14

 
INNTEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

2.Accounting policies (continued)


2.6
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Improvements to leasehold
-
over the remaining term of the lease
Plant and machinery
-
straight line over five years
Motor vehicles
-
25% on reducing balance
Fixtures and fittings
-
straight line over five years
Computer equipment
-
straight line over four years

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.7

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.8

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.9

Financial instruments

The Company has elected to apply the provisions of Section 11 “Basic Financial Instruments” of FRS 102 to all of its financial instruments.

Financial instruments are recognised in the Company's Statement of Financial Position 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 trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.
Page 15

 
INNTEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

2.Accounting policies (continued)


2.9
Financial instruments (continued)


Discounting is omitted where the effect of discounting is immaterial. The Company's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.

Other financial assets

Other financial assets, which includes investments in equity instruments which are not classified as subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the recognised transaction price. Such assets are subsequently measured at fair value with the changes in fair value being recognised in the profit or loss. Where other financial assets are not publicly traded, hence their fair value cannot be measured reliably, they are measured at cost less impairment.

Impairment of financial assets

At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. 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. 

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.

Basic 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 the deduction of all its liabilities.

Basic financial liabilities, which include trade and other creditors, bank loans and other loans are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial.

Debt instruments are subsequently carried at their amortised cost using the effective interest rate method.

Trade creditors are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade creditors are initially recognised at their transaction price and subsequently are measured at amortised cost using the
Page 16

 
INNTEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

2.Accounting policies (continued)


2.9
Financial instruments (continued)

effective interest method. Discounting is omitted where the effect of discounting is immaterial.

Derecognition of financial instruments

Derecognition of financial assets

Financial assets are derecognised when their contractual right to future cash flow expire, or are settled, or when the Company transfers the asset and substantially all the risks and rewards of ownership to another party. If significant risks and rewards of ownership are retained after the transfer to another party, then the Company will continue to recognise the value of the portion of the risks and rewards retained.

Derecognition of financial liabilities

Financial liabilities are derecognised when the Company's contractual obligations expire or are discharged or cancelled.

 
2.10

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.11

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

 
2.12

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Page 17

 
INNTEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

2.Accounting policies (continued)

 
2.13

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.14

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of Financial Position. The assets of the plan are held separately from the Company in independently administered funds.

 
2.15

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.16

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income 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 income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the reporting date, except that:
∙The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
∙Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.


Page 18

 
INNTEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

2.Accounting policies (continued)

 
2.17

Research and development

In the research phase of an internal project it is not possible to demonstrate that the project will generate future economic benefits and hence all expenditure on research shall be recognised as an expense when it is incurred. Intangible assets are recognised from the development phase of a project if and only if certain specific criteria are met in order to demonstrate the asset will generate probable future economic benefits and that its cost can be reliably measured. The capitalised development costs are subsequently amortised on a straight-line basis over their useful economic lives, which range from 3 to 6 years.

If it is not possible to distinguish between the research phase and the development phase of an internal project, the expenditure is treated as if it were all incurred in the research phase only.

 
2.18

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.


3.


Judgments in applying accounting policies and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgments, estimates and assumptions that affect the amounts reported for assets and liabilities as at the reporting date and the amounts reported for revenues and expenses during the year. However, the nature of estimation means that the actual outcomes could differ from those estimates.

Management has assessed the following key areas of estimation and judgement:

Software development 
To substantiate the carrying value of the capitalised development costs, management have applied the criteria of Section 18 of FRS 102 and have assessed the future economic benefits which will be achieved from this investment. Estimation uncertainty and judgement is required when distinguishing the research and development phases of the new projects, determining whether the recognition requirements for capitalisation of the development costs have been met and whether any impairment indicators exist.

Agency Transactions 
Where the company acts as an agent, undertaking transactions whereby costs directly pass through from customer to supplier, an asset is only recognised once cash relating to said transaction has been received. An equal and opposite liability is recognised within Creditors: amounts falling due within one year.

Page 19

 
INNTEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

4.


Turnover

An analysis of turnover by class of business is as follows:


2025
2024
£
£

Commissions revenue earned through services provided as agent
7,589,319
7,245,561

Billback revenue earned through services provided as principal
2,168,631
2,084,086

9,757,950
9,329,647


2025
2024
£
£

United Kingdom
9,757,950
9,329,647


All turnover arose within the United Kingdom.


5.


Other operating income

2025
2024
£
£

Management charges received from other group undertakings
600,648
731,410



6.


Operating profit

The operating profit is stated after charging/(crediting):

2025
2024
£
£

Depreciation on tangible fixed assets
80,377
46,655

Depreciation of intangible fixed assets
168,407
126,174

Exchange differences
(2,503)
478

Other operating lease rentals
165,457
171,023

Page 20

 
INNTEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

7.


Auditor's remuneration

2025
2024
£
£

Fees payable to the Company's auditor for the audit of the Company's financial statements
35,000
33,000

The Company has taken advantage of the exemption not to disclose amounts paid for non-audit services as these are disclosed in the consolidated accounts of the parent Company.


8.


Employees

Staff costs, including directors' remuneration, were as follows:


2025
2024
£
£

Wages and salaries
4,204,878
3,895,731

Social security costs
518,164
349,659

Cost of defined contribution scheme
120,171
196,148

4,843,213
4,441,538


The average monthly number of employees, including the directors, during the year was as follows:


        2025
        2024
            No.
            No.







Employees
135
128

Page 21

 
INNTEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

9.


Directors' remuneration

2025
2024
£
£

Directors' emoluments
246,764
277,647

Company contributions to defined contribution pension schemes
6,425
104,501

253,189
382,148


During the year retirement benefits were accruing to 2 directors (2024 - 3) in respect of defined contribution pension schemes.

The highest paid director received remuneration of £141,423 (2024 - £136,348).

The value of the Company's contributions paid to a defined contribution pension scheme in respect of the highest paid director amounted to £1,414 (2024 - £102,162).


10.


Interest receivable

2025
2024
£
£


Bank interest receivable
30,712
44,068


11.


Interest payable and similar expenses

2025
2024
£
£


Bank interest payable
104,918
44,160

Page 22

 
INNTEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

12.


Taxation


2025
2024
£
£

Corporation tax


Current tax on profits for the year
205,000
236,500

Adjustments in respect of previous periods
18,136
(7,966)


223,136
228,534


Total current tax
223,136
228,534

Deferred tax


Origination and reversal of timing differences
134,000
38,206

Total deferred tax
134,000
38,206


Tax on profit
357,136
266,740

 
 
Factors affecting tax charge for the year

The tax assessed for the year is the same as (2024 - the same as) the standard rate of corporation tax in the UK of 25% (2024 - 25%) as set out below:

2025
2024
£
£


Profit on ordinary activities before tax
990,550
954,965


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2024 - 25%)
247,638
238,741

Effects of:


Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
9,130
-

Capital allowances for year in excess of depreciation
-
35,965

Adjustments to tax charge in respect of prior periods
18,136
(7,966)

Adjustments to deferred tax charge in respect of prior periods
82,232
-

Total tax charge for the year
357,136
266,740

Page 23

 
INNTEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
 
12.Taxation (continued)


Factors that may affect future tax charges

There were no factors that may affect future tax charges.


13.


Dividends

2025
2024
£
£


Dividends paid
591,190
535,550

591,190
535,550


14.


Intangible assets




Development expenditure
Goodwill
Total

£
£
£



Cost


At 1 January 2025
1,262,667
350,000
1,612,667


Additions
334,953
-
334,953



At 31 December 2025

1,597,620
350,000
1,947,620



Amortisation


At 1 January 2025
627,277
350,000
977,277


Charge for the year on owned assets
168,407
-
168,407



At 31 December 2025

795,684
350,000
1,145,684



Net book value



At 31 December 2025
801,936
-
801,936



At 31 December 2024
635,390
-
635,390



Page 24

 
INNTEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

15.


Tangible fixed assets


Improvements to short leasehold property
Plant and machinery
Motor vehicles
Fixtures and fittings
Computer equipment
Total

£
£
£
£
£
£



Cost or valuation


At 1 January 2025
5,588
11,082
117,497
264,864
603,307
1,002,338


Additions
-
-
559
29,969
90,441
120,969



At 31 December 2025

5,588
11,082
118,056
294,833
693,748
1,123,307



Depreciation


At 1 January 2025
5,588
11,082
48,894
126,830
514,740
707,134


Charge for the year on owned assets
-
-
17,735
26,190
36,452
80,377



At 31 December 2025

5,588
11,082
66,629
153,020
551,192
787,511



Net book value



At 31 December 2025
-
-
51,427
141,813
142,556
335,796



At 31 December 2024
-
-
68,603
138,034
88,567
295,204


16.


Debtors

2025
2024
£
£

Due after more than one year

Amounts owed by group undertakings
2,575,286
2,575,286


2025
2024
£
£

Due within one year

Trade debtors
1,427,877
1,114,041

Other debtors
2,209,976
1,204,313

Prepayments and accrued income
906,374
873,255

4,544,227
3,191,609


Page 25

 
INNTEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

17.


Cash and cash equivalents

2025
2024
£
£

Cash at bank and in hand
2,675,534
2,302,527



18.


Creditors: Amounts falling due within one year

2025
2024
£
£

Bank loans
245,833
160,000

Trade creditors
182,433
66,214

Amounts owed to group undertakings
417,845
272,030

Amounts owed to suppliers on behalf of customers
1,560,618
1,266,587

Corporation tax
205,000
236,500

Other taxation and social security
515,469
176,167

Other creditors
128,281
5,463

Accruals and deferred income
1,042,983
1,332,803

4,298,462
3,515,764



19.


Creditors: Amounts falling due after more than one year

2025
2024
£
£

Bank loans
1,126,736
152,895

Other loans
180,001
180,001

1,306,737
332,896


The bank loan is secured by a Cross Guarantee and Debenture granted by Inntel Limited, Inntel Group Limited, Inntel Holdings Limited and Inntel Travel Limited. In addition a guarantee has been given by D J O'Neill in the sum of £150,000.

The other loan, due to a shareholder, is unsecured and non-interest bearing. The shareholder has confirmed to the Group that the loan will not be repayable within the next twelve months.

Page 26

 
INNTEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

20.


Loans


Analysis of the maturity of loans is given below:


2025
2024
£
£

Amounts falling due within one year

Bank loans
245,833
160,000

Amounts falling due 1-2 years

Bank loans
245,833
152,895

Other loans
180,001
180,001

Amounts falling due 2-5 years

Bank loans
737,499
-

Amounts falling due after more than 5 years

Bank loans
143,404
-

1,552,570
492,896


The bank loan is secured by a Cross Guarantee and Debenture granted by Inntel Limited, Inntel Group Limited, Inntel Holdings Limited and Inntel Travel Limited. In addition a guarantee has been given by D J O'Neill in the sum of £150,000.

The other loan, due to a shareholder, is unsecured and non-interest bearing. The shareholder has confirmed to the Group that the loan will not be repayable within the next twelve months.


21.


Deferred taxation




2025


£






At beginning of year
69,000


Charged to profit or loss
134,000



At end of year
203,000

The provision for deferred taxation is made up as follows:

2025
2024
£
£


Accelerated capital allowances
203,000
69,000

203,000
69,000

Page 27

 
INNTEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

22.


Share capital

2025
2024
£
£
Allotted, called up and fully paid



100 (2024 - 100) Ordinary shares of £1 each
100
100

There is a single class of ordinary shares. There are no restrictions on dividends and the repayment of capital.



23.


Reserves

Profit and loss account

The profit and loss account represents all current and prior years retained profits and losses less dividends paid.


24.


Pension commitments

The company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund. The pension cost charge represents contributions payable by the company to the fund and amounted to £120,171 (2024: £196,148). Contributions totaling £Nil (2024: £Nil) were payable to the fund at the year end and are included in other creditors.


25.


Commitments under operating leases

The Company had no commitments under non-cancellable operating leases at the reporting date.

Page 28

 
INNTEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

26.


Related party transactions

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland", not to disclose related party transactions with wholly owned subsidiaries within the group.

A loan due from Mr D J O'Neill, a director, amounting to £2,172,150 (2024: £515,085) was outstanding at the year end and is included within debtors.

A loan due from Mrs D I O'Neill, a director, amounting to £2,206 (2024: £1,786) was outstanding at the year end and is included within debtors. 

A historic loan due to Mr G O'Neill, a shareholder of the ultimate parent undertaking, Inntel Group Limited, amounting to £180,001 (2024: £180,001) was outstanding at the year end and is included within Creditors: Amounts falling due after more than one year.

An amount totalling £Nil (2024: £15,000) due to Mr J F and Mrs E H O'Neill, family members of the director and shareholder Mr D J O'Neill, was outstanding at the year end and is included within creditors.

An amount of £122,449 (2024: £652,377 owed by) was owed to IPHC Limited, a company controlled by Mr D J O'Neill.

Total key management personnel remuneration for the year amounted to £419,218 (2024: £589,527).

At the year end date cross guarantees exist between the company and fellow group companies, Inntel Travel Limited, Inntel Holdings Limited and Inntel Group Limited.


27.


Controlling party

At 31 December 2025, the company's immediate parent company was Inntel Holdings Limited, a company incorporated in England and Wales. The ultimate parent company was Inntel Group Limited, a company incorporated in England and Wales.

The smallest and largest group of which the results of the company are consolidated in is that headed by Inntel Group Limited. Copies of the consolidated financial statements of Inntel Group Limited can be obtained from Companies House, Crown Way, Maindy, Cardiff.

The ultimate controlling party is Mr D J O'Neill by virtue of his majority shareholding in the ultimate parent company, Inntel Group Limited.

 
Page 29