Caseware UK (AP4) 2025.0.111 2025.0.111 2025-12-312025-12-31The company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities such as trade and other debtors and creditors, and loans to and from related parties. Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of Comprehensive Income (including the Profit and Loss Account). Financial assets and liabilities are offset, and the net amount reported in the Balance Sheet when there is an 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.falsefalse2025-01-01false148143false 01827228 2025-01-01 2025-12-31 01827228 2024-01-01 2024-12-31 01827228 2025-12-31 01827228 2024-12-31 01827228 2024-01-01 01827228 5 2025-01-01 2025-12-31 01827228 5 2024-01-01 2024-12-31 01827228 d:CompanySecretary1 2025-01-01 2025-12-31 01827228 d:Director1 2025-01-01 2025-12-31 01827228 d:Director2 2025-01-01 2025-12-31 01827228 d:Director3 2025-01-01 2025-12-31 01827228 d:RegisteredOffice 2025-01-01 2025-12-31 01827228 e:Buildings e:LongLeaseholdAssets 2025-01-01 2025-12-31 01827228 e:Buildings e:LongLeaseholdAssets 2025-12-31 01827228 e:Buildings e:LongLeaseholdAssets 2024-12-31 01827228 e:MotorVehicles 2025-01-01 2025-12-31 01827228 e:MotorVehicles 2025-12-31 01827228 e:MotorVehicles 2024-12-31 01827228 e:MotorVehicles e:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 01827228 e:FurnitureFittings 2025-01-01 2025-12-31 01827228 e:FurnitureFittings 2025-12-31 01827228 e:FurnitureFittings 2024-12-31 01827228 e:FurnitureFittings e:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 01827228 e:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 01827228 e:CurrentFinancialInstruments 2025-12-31 01827228 e:CurrentFinancialInstruments 2024-12-31 01827228 e:CurrentFinancialInstruments e:WithinOneYear 2025-12-31 01827228 e:CurrentFinancialInstruments e:WithinOneYear 2024-12-31 01827228 f:UnitedKingdom 2025-01-01 2025-12-31 01827228 f:UnitedKingdom 2024-01-01 2024-12-31 01827228 f:RestWorldOutsideUK 2025-01-01 2025-12-31 01827228 f:RestWorldOutsideUK 2024-01-01 2024-12-31 01827228 e:UKTax 2025-01-01 2025-12-31 01827228 e:UKTax 2024-01-01 2024-12-31 01827228 e:ShareCapital 2025-12-31 01827228 e:ShareCapital 2024-12-31 01827228 e:ShareCapital 2024-01-01 01827228 e:RetainedEarningsAccumulatedLosses 2025-01-01 2025-12-31 01827228 e:RetainedEarningsAccumulatedLosses 2025-12-31 01827228 e:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 01827228 e:RetainedEarningsAccumulatedLosses 2024-12-31 01827228 e:RetainedEarningsAccumulatedLosses 2024-01-01 01827228 e:AcceleratedTaxDepreciationDeferredTax 2025-12-31 01827228 e:AcceleratedTaxDepreciationDeferredTax 2024-12-31 01827228 e:TaxLossesCarry-forwardsDeferredTax 2025-12-31 01827228 e:TaxLossesCarry-forwardsDeferredTax 2024-12-31 01827228 e:OtherDeferredTax 2025-12-31 01827228 e:OtherDeferredTax 2024-12-31 01827228 e:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2025-01-01 2025-12-31 01827228 e:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2025-12-31 01827228 e:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2024-12-31 01827228 d:OrdinaryShareClass1 2025-01-01 2025-12-31 01827228 d:OrdinaryShareClass1 2025-12-31 01827228 d:OrdinaryShareClass1 2024-12-31 01827228 d:FRS102 2025-01-01 2025-12-31 01827228 d:Audited 2025-01-01 2025-12-31 01827228 d:FullAccounts 2025-01-01 2025-12-31 01827228 d:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 01827228 e:WithinOneYear 2025-12-31 01827228 e:WithinOneYear 2024-12-31 01827228 e:BetweenOneFiveYears 2025-12-31 01827228 e:BetweenOneFiveYears 2024-12-31 01827228 e:MoreThanFiveYears 2025-12-31 01827228 e:MoreThanFiveYears 2024-12-31 01827228 g:PoundSterling 2025-01-01 2025-12-31 iso4217:GBP xbrli:shares xbrli:pure
Registered number: 01827228 (England & Wales)



 






INTRALOX LIMITED


STRATEGIC AND DIRECTORS' REPORTS AND AUDITED FINANCIAL STATEMENTS


FOR THE YEAR ENDED 
31 DECEMBER 2025
































 
INTRALOX LIMITED
 

CONTENTS



Page
Company Information
 
1
Strategic Report
 
2 - 3
Directors' Report
 
4 - 6
Independent Auditors' Report
 
7 - 10
Statement of Comprehensive Income (including the Profit and Loss Account)
 
11
Balance Sheet
 
12
Statement of Changes in Equity
 
13
Statement of Cash Flows
 
14
Notes to the Financial Statements
 
15 - 25



 
INTRALOX LIMITED
 
 
COMPANY INFORMATION


Directors
J. M. Lapeyre Jnr 
J. P. W. Neuhof 
M. J. Thomas 




Company secretary
D. C. Hagers
M. Hofsteenge
M. A. Ruizeveld
 


Registered number
01827228



Registered office
Building 90 Third Avenue
Pensnett Estate

Kingswinford

West Midlands

DY6 7FW




- 1 -


 
INTRALOX LIMITED
 
 
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025

Principal activities
 
The principal activity of the company continued to be the assembly and supply of all-plastic conveyor belts and parts.

Business review
 
Intralox Limited acts as a global dedicated assembly centre, facilitating the shortest lead times and supplying the global group.

The key performance indicators for the company are costs per square metre assembled, overall efficiency and delivery service level which are reviewed globally on a monthly basis. The directors consider that disclosing the actual cost per square metre is commercially sensitive. However, the cost per square metre has increased by 22% in comparison to 2024, due to the increase in material and labour costs. The efficiency of production is demonstrated in the warehouse accuracy of 97.9% (2024 – 98.0%). Delivery service achieved overall on time delivery of 99.8% (2024 - 99.9%) and customer quality conformance of 99.6% (2024 - 99.6%).

Turnover for the year increased to £60.0m (2024 - £52.1m), £5m of this increase was from sales to trade customers in the UK and £2m was from sales to the global group.  The increase in sales to UK trade customers was a result of cyclical trends in orders from customers in certain industries. The gross profit has increased to £14.6m (2024 - £11.2m). As the company manufactures bespoke products, the level of complexity and manpower required can vary year on year, and this is reflected in the movement in cost of sales. Material prices and labour rates both continued to rise during the year, with cost of sales increasing by 10.9% overall. However, this was outpaced by revenue growth of 15.1%, driven by higher sales volumes, and supported by improved labour productivity within the assembly operation. As a result, gross profit increased. Profit for the year after taxation amounted to £6.4m (2024 - £4.9m).

At the year end, the company had net assets of £28.5m (2024 - £22.1m) including stock of £21.9m (2024 - £18.0m). The company paid a dividend of £nil (2024 - £13.1m).

Principal risks and uncertainties
 
Intralox Limited continues to play a critical role in supporting the global group while maintaining its commitment to delivering value to customers, fostering business resilience, and supporting employees. We remain vigilant in monitoring geopolitical developments and will adapt our operations as needed to safeguard the interests of all stakeholders.

The company has treasury and liquidity management procedures in place appropriate to the size and complexity of the business.

Management is of the opinion that the company is not exposed to significant financial instrument, price, credit, liquidity or cash flow risk due to the transactions with and support of other group companies.

Future developments and post balance sheet events

Despite the ongoing challenges posed by global economic uncertainties and persistent inflationary pressures in the European Union and the UK, Intralox Limited's operations have remained resilient throughout 2025. Inflationary trends have been shaped by a combination of factors, including energy market volatility exacerbated by the war in Ukraine, uncertainty arising from potential US trade tariffs, lingering supply chain disruptions, and evolving consumer demand patterns.

In response to both current needs and anticipated growth, we continue to be invested in our operations in the UK. This strategic investment underscores our commitment to enhancing operational capacity and positioning ourselves for long-term growth. By proactively addressing these challenges, we aim to strengthen our ability to serve customers effectively and support sustainable business development amidst a dynamic economic environment.

- 2 -


 
INTRALOX LIMITED
 

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

Directors' statement of compliance with duty to promote the success of the company
 
As directors of Intralox Limited, we acknowledge our duty under Section 172 of the Companies Act 2006 to promote the success of the company for the benefit of its stakeholders. Our business philosophy addresses and fulfils our duties to our stakeholders:

∙Shareholders: we prioritise the long-term interests of our shareholders, aiming for sustainable growth driven by innovating and providing value for our customers.
∙Employees: we create an environment where self-managed employees thrive and reach their personal and professional potential while engaged in fulfilling, safe and satisfying work. Intralox Limited proactively manages leading and lagging employee safety indicators and reports on progress to its Board of Managers twice per year. 
∙Customers: we provide our customers the most competitive prices while generating the profits needed to continuously improve our products and services.
∙Suppliers: we maintain ethical relationships with suppliers, assessing their financial stability and sustainability. Intralox Limited’s Supplier Code of Conduct reinforces our own practices, prohibiting forced, abusive, or child labour. As directors we understand that Intralox Limited continues to be classed as a “large” UK company so there is now a prominent statement on our website concerning the Modern Slavery Act 2015.
∙Environment: while our operations in the UK are limited to light assembly, primarily using components produced in the US and shipped via ocean, we recognise the importance of minimising our environmental impact. Initiatives include reducing waste, conserving resources, and promoting sustainability. Intralox Limited’s commitment to responsible environmental management strengthens our resolve.
∙Community: we actively engage with local communities, supporting social initiatives and contributing positively. Intralox Limited’s compliance with applicable laws and regulations aligns with our community relations goals.
∙Corporate governance: transparency, accountability, and ethical behaviour guide our governance practices. Intralox Limited’s commitment to maintaining a responsible supply chain reinforces our own principles.

This statement reflects our commitment to balancing stakeholder interests and promoting the long-term success of Intralox Limited.


This report was approved by the board and signed on its behalf by:


J. P. W. Neuhof
Director

Date: 22 September 2026

- 3 -


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

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

Directors

The directors who served during the year were:

E. F. Blanks (resigned 1 January 2026)
M. J. Lapeyre Jnr 
J. P. W. Neuhof 

M. J. Thomas was appointed as a director on 31 July 2026.
 
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;

∙state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

∙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.

Dividends

The company has paid dividends in the current year of £nil (2024 - £13.1m). The directors do not recommend the payment of a final dividend.

Branches and research and development

Intralox Limited does not have any branches outside of the UK. The company does not engage in research and development.

- 4 -


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

Greenhouse gas emissions, energy consumption and energy efficiency action

The company has gathered data regarding scope one and scope two carbon emissions (as defined by the GHG Protocol) for the year ended 31 December 2025 from its UK operations for inclusion in Company Reporting as defined by the requirements of the Streamlined Energy and Carbon Reporting (SECR) legislation.

A summary of the greenhouse gas emissions and energy consumption (GHG Methodology) for the year ended 31 December 2025 is presented below:

Type of emission
Activity
Litres
kWh
tCO2e*
% of total
Scope 1 
Gas Oil
30,374
332,899
83.69
23%

Diesel for transport 
812
179
2.08
1%

Natural Gas 
-
918,950
168.13
47%
Scope 2 
Electricity
-
593,074
104.97
29%
Total consumption and emissions


31.186


1,845,102

358.87

100%






Metric used:





Total revenue



59,967,813

Intensity Ratio:





Tonnes of CO2e per £100,000 of revenue




0.598


A summary of the greenhouse gas emissions and energy consumption (GHG Methodology) for the year ended 31 December 2024 is presented below:

Type of emission
Activity
Litres
kWh
tCO2e*
% of total
Scope 1 
Gas Oil
47,000
556,480
129.50
36%

Diesel for transport
714
7,836
1.79
0%

Natural Gas
-
656,010
119.98
33%
Scope 2 
Electricity
-
540,109
111.83
31%
Total consumption and emissions


47,714

1,760,435

363.10


100%






Metric used:





Total revenue



52,086,943

Intensity Ratio:





Tonnes of CO2e per £100,000 of revenue




0.6971



*calculated from the UK Government annual conversion factors for greenhouse gas (GHG) reporting.

The board recognises the importance of our environmental responsibilities and aims to reduce our carbon intensity ratio when it is practical. Intralox Limited's environmental footprint is minimal as described below:

∙Carbon emissions: given our specific context of light assembly and component sourcing, we remain committed to minimising our carbon emissions impact. Intralox Limited's focus on responsibly managing the environmental impact of operations inspires our own efforts.
∙Water usage: we do not use water for manufacturing processes in our operations. Water use in our facility is limited to potable water and water used for toilet facilities.
∙Waste reduction: we have active initiatives to minimise waste in our operations. All plastic waste is either safely disposed to a waste handler/recycler or shipped to our facility to be reground and used in our products in a closed loop cycle. 

- 5 -


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

Matters covered in the Strategic Report

Financial instruments, price risk, credit risk, liquidity risk, cash flow risk and future developments and post balance sheet events are considered in the Strategic Report on page 2, under principal risks and uncertainties. The company's relationship with suppliers, customers, and others is detailed in the Section 172 statement of the strategic report on page 3.

Disclosure of information to auditors

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 (as defined by section 418(3) of the Companies Act 2006) of which the company's auditors are 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 auditors are aware of that information.

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


J. P. W. Neuhof
Director

Date: 22 September 2026

- 6 -


 
INTRALOX LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF INTRALOX LIMITED
 
Opinion


We have audited the financial statements of Intralox Limited (the 'company') for the year ended 31 December 2025, which comprise the Statement of Comprehensive Income (including the Profit and Loss Account), the Balance Sheet, the Statement of Changes in Equity, the Statement of Cash Flows 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 Auditors' 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.


Other information


The other information comprises the information included in the Strategic and Directors' Reports. The directors are responsible for the other information contained within the Strategic and Directors' Reports. 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.


- 7 -


 
INTRALOX LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF INTRALOX LIMITED (CONTINUED)
 
Opinions 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.

 
Auditors' 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 Auditors' 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.

As part of designing our audit, we determined materiality and assessed the risk of material misstatement in the financial statements, whether due to fraud or error, and then designed and performed audit procedures responsive to those risks. In particular, we looked at where the directors made subjective judgments such as making assumptions on significant accounting estimates.




- 8 -


 
INTRALOX LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF INTRALOX LIMITED (CONTINUED)


 
Auditors' responsibilities for the audit of the financial statements (continued)

To identify risks of material misstatements due to non-compliance with laws and regulations, we considered areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements. Our procedures included:

∙at the planning stage, we gained an understanding of the legal and regulatory framework applicable to the company, the industry in which it operates and considered the risk of failing to comply with these legal and regulatory requirements;
∙we discussed the policies and procedures in place regarding compliance with laws and regulations;
∙we discussed amongst the engagement team the identified laws and regulations, and remained alert to any indications of non-compliance;
∙during the audit, we focused on areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our general commercial and sector experience and through discussions with the directors (as required by auditing standards) and from inspection of the company's regulatory reports and other correspondence; and
∙we also considered other laws and regulations that have a direct impact on the preparation of financial statements, such as the Companies Act 2006 and UK tax legislation and we assessed the extent of compliance with those laws and regulations as part of our procedures on the related financial statements.

Auditing standards limit the required audit procedures to identify non-compliance with laws and regulations to enquiry of the directors and other management and inspection of regulatory and legal correspondence, if any. Therefore if a breach of operational regulations is not disclosed to us or evident from relevant correspondence, an audit will not detect that breach. 

To identify risks of material misstatements due to fraud ("fraud risks") we assessed events or conditions that could indicate an incentive or pressure to commit fraud or provide an opportunity to commit fraud. Our procedures included:

∙inquiries of management whether they have knowledge of any actual, suspected or alleged fraud;
∙gaining an understanding of the internal controls established to mitigate risk related to fraud;
∙using analytical procedures to identify any unusual or unexpected relationships;
∙discussion amongst the engagement team regarding risk of fraud such as opportunities for fraudulent manipulation of financial statements; and
∙review of unusual transactions and entries in sensitive nominal ledger accounts.

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it.

The primary responsibility for the prevention and detection of irregularities including fraud rests with both those charged with governance and management. As with any audit, there remained a higher risk of non-detection of fraud, as these may involve collusion, forgery, intentional omissions, misrepresentations or the override of internal controls. Our audit procedures are designed to detect material misstatement. We are not responsible for preventing non-compliance or fraud and cannot be expected to detect non-compliance with all laws and regulations.

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 Auditors' Report.


- 9 -


 
INTRALOX LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF INTRALOX 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 Auditors' 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.
  
Andrew Moss (Senior Statutory Auditor)
For and on behalf of
 Lewis Golden LLP
Chartered Accountants and Statutory Auditors
 
40 Queen Anne Street
London
W1G 9EL

 
Date: 
22 September 2026
- 10 -


 
INTRALOX LIMITED
 
 
STATEMENT OF COMPREHENSIVE INCOME (INCLUDING THE PROFIT AND LOSS ACCOUNT)
FOR THE YEAR ENDED 31 DECEMBER 2025

2025
2024
Note
£
£

  

Turnover
 4 
59,967,813
52,086,943

Cost of sales
  
(45,336,202)
(40,862,029)

Gross profit
  
14,631,611
11,224,914

Administrative expenses
  
(6,128,125)
(5,173,057)

Operating profit
 5 
8,503,486
6,051,857

Interest receivable and similar income
 8 
37,304
460,312

Interest payable and similar expenses
  
(39,248)
(39)

Profit before tax
  
8,501,542
6,512,130

Tax on profit
 9 
(2,132,838)
(1,646,065)

Total comprehensive income for the year
  
6,368,704
4,866,065

There are no items of other comprehensive income for 2025 or 2024 other than those included in the Statement of Comprehensive Income (including the Profit and Loss Account). 

The notes on pages pages 15 to 25 form part of these financial statements.

- 11 -


 
Registered number: 01827228 (England & Wales)
INTRALOX LIMITED


BALANCE SHEET
AS AT 31 DECEMBER 2025

2025
2024
Note
£
£

Fixed assets
  

Tangible assets
 11 
1,872,757
1,617,111

Current assets
  

Stocks
 12 
21,857,064
18,005,163

Debtors
 13 
12,258,560
7,453,902

Cash at bank and in hand
  
1,745,561
1,204,278

  
35,861,185
26,663,343

Creditors: amounts falling due within one year
 14 
(6,818,629)
(3,998,970)

Net current assets
  
 
 
29,042,556
 
 
22,664,373

Total assets less current liabilities
  
30,915,313
24,281,484

Provisions for liabilities
  

Deferred tax
 15 
(356,190)
(295,065)

Other provisions
 16 
(2,086,866)
(1,882,866)

  
 
 
(2,443,056)
 
 
(2,177,931)

Net assets
  
28,472,257
22,103,553


Capital and reserves
  

Called up share capital 
 17 
2
2

Profit and loss account
 18 
28,472,255
22,103,551

  
28,472,257
22,103,553


The financial statements were approved and authorised for issue by the board and were signed on its behalf  by: 

J. P. W. Neuhof
Director

Date: 22 September 2026

The notes on pages 15 to 25 form part of these financial statements.

- 12 -


 
INTRALOX 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
2
30,360,276
30,360,278


Comprehensive income for the year

Profit for the year
-
4,866,065
4,866,065


Distributions to owners

Dividends paid
-
(13,122,790)
(13,122,790)



At 1 January 2025
2
22,103,551
22,103,553


Comprehensive income for the year

Profit for the year
-
6,368,704
6,368,704


At 31 December 2025
2
28,472,255
28,472,257


The notes on pages 15 to 25 form part of these financial statements.

- 13 -


 
INTRALOX LIMITED
 

STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025

2025
2024
£
£

Cash flows from operating activities

Profit for the financial year
6,368,704
4,866,065

Adjustments for:

Depreciation of tangible assets
519,856
347,055

Interest payable
39,248
39

Interest receivable
(37,304)
(460,312)

Tax charge
2,132,838
1,646,065

Increase in stocks
(3,851,901)
(1,322,861)

(Increase)/decrease in debtors
(4,832,593)
8,885,194

Increase in creditors
2,819,659
1,199,685

Increase in provisions
204,000
204,000

Corporation tax paid
(2,043,778)
(1,436,431)

Net cash generated from operating activities

1,318,729
13,928,499

Cash flows from investing activities

Purchase of tangible fixed assets
(775,502)
(1,404,604)

Interest received
37,304
460,312

Net cash generated from investing activities

(738,198)
(944,292)

Cash flows from financing activities

Dividends paid
-
(13,122,790)

Interest paid
(39,248)
(39)

Net cash used in financing activities
(39,248)
(13,122,829)

Net increase/(decrease) in cash and cash equivalents
541,283
(138,622)

Cash and cash equivalents at beginning of year
1,204,278
1,342,900

Cash and cash equivalents at the end of year
1,745,561
1,204,278


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
1,745,561
1,204,278


- 14 -


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

1.


General information

Intralox Limited is a private company limited by share capital, incorporated in England and Wales, registered number 01827228. The address of the registered office is Building 90 Third Avenue, Pensnett Estate, Kingswinford, West Midlands, DY6 7FW.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland' ('FRS 102') 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

Going concern

The financial statements have been prepared on the going concern basis. As at the date these financial statements are signed, the directors have considered the available information about the future, and expect the company to have sufficient financial resources and support to enable the company to meet its liabilities as they fall due, for a period of at least twelve months, from the date these financial statements are approved.

 
2.3

Turnover

Turnover 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. Turnover 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:

Sale of goods

Turnover from the sale of goods is recognised when all of the following conditions are satisfied:
∙the company has transferred the significant risks and rewards of ownership to the buyer;
∙the company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
∙the amount of revenue can be measured reliably;
∙it is probable that the company will receive the consideration due under the transaction; and
∙the costs incurred or to be incurred in respect of the transaction can be measured reliably.

 
2.4

Operating leases

Rentals paid under operating leases are charged to the Statement of Comprehensive Income (including the Profit and Loss Account) 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.

- 15 -


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

2.Accounting policies (continued)

  
2.5

Interest income

Interest income is recognised in the Statement of Comprehensive Income (including the Profit and Loss Account) using the effective interest method.

 
2.6

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 the Statement of Comprehensive Income (including the Profit and Loss Account) when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the company in independently administered funds.

 
2.7

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 the 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 the Statement of Comprehensive Income (including the Profit and Loss Account).

- 16 -


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

2.Accounting policies (continued)

 
2.8

Current and deferred tax

The tax expense for the year comprises current and deferred tax. Tax is recognised in the Statement of Comprehensive Income (including the Profit and Loss Account).

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet 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 balance sheet 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. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


 
2.9

Tangible fixed assets

Tangible fixed assets are held under the cost model and 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.

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:

Leasehold improvements
-
over term of the lease
Motor vehicles
-
25%
Fixtures and fittings
-
20%

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 Statement of Comprehensive Income (including the Profit and Loss Account).

 
2.10

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a weighted average basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in the Statement of Comprehensive Income (including the Profit and Loss Account).

- 17 -


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

2.Accounting policies (continued)

 
2.11

Debtors

Short-term debtors are measured at transaction price, less any impairment.

 
2.12

Cash and cash equivalents

Cash and cash equivalents are represented by cash in hand, deposits held at call with financial institutions, and other short-term 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.

 
2.13

Creditors

Short-term creditors are measured at the transaction price. 

 
2.14

Provisions

Provisions are made where an event has taken place that gives the company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.

Provisions are charged as an expense to the Statement of Comprehensive Income (including the Profit and Loss Account) in the year that the company becomes aware of the obligation, and are measured at the best estimate at the balance sheet date of expenditure required to settle the obligation, taking into account the related risks and uncertainties.
 
When payments are eventually made, they are charged to the provision carried in the Balance Sheet.
 
2.15

Financial instruments

The company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities such as trade and other debtors and creditors, and loans to and from related parties.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of Comprehensive Income (including the Profit and Loss Account).

Financial assets and liabilities are offset, and the net amount reported in the Balance Sheet  when there is an 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.

  
2.16

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid.
- 18 -


 
INTRALOX LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
3.


Judgments in applying accounting policies and key sources of estimation uncertainty

Estimates and judgments are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

The company makes estimates and assumptions concerning the future. The resulting accounting estimates will, by definition, seldom equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are addressed below.

(i) Useful economic lives of tangible fixed assets

The annual depreciation charge for tangible fixed assets is sensitive to changes in the estimated useful economic lives and residual values of the assets. The useful economic lives and residual values are re-assessed annually. They are amended when necessary to reflect current estimates, based on technological advancement, future investments, economic utilisation and the physical condition of the assets. See note 11 for the carrying amount of the tangible fixed assets and note 2.9 for the useful economic lives for each class of assets.

(ii) Stock valuation

An assessment of the value of the company's stock against current market conditions is made to ensure stock is correctly measured at the lower of cost and net realisable value. Stock value is re-assessed annually with reference to actual and forecast usage and sales for each component and, if necessary, a provision is made to reflect the market value. Post year end sales give an indication of current market conditions. See note 12 for the carrying value of stock, and note 2.10 for the accounting policy. 


4.


Turnover

Analysis of turnover by country of destination:

2025
2024
£
£

United Kingdom
23,117,316
17,993,219

Rest of the world
36,850,497
34,093,724

59,967,813
52,086,943


All turnover represents the sale of conveyor belts or parts.

- 19 -


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

5.


Operating profit

The operating profit is stated after charging / (crediting)

2025
2024
£
£

Foreign exchange differences
145,364
(91,571)

Operating lease costs
954,665
812,284

Stock provision charge/(release)
50,544
(132,661)

Fees payable to the company's auditor for the audit of the company's financial statements
100,000
174,227

Remuneration of auditors for non-audit work:
- Taxation compliance services
16,650
18,250

- Other taxation services
-
2,450


6.


Employees

Staff costs were as follows:


2025
2024
£
£

Wages and salaries
7,392,579
6,879,271

Social security costs
926,116
753,524

Cost of defined contribution scheme
330,181
306,824

8,648,876
7,939,619


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


        2025
        2024
            No.
            No.







Administration
5
4



Sales
8
7



Manufacturing
135
132

148
143


7.


Directors' remuneration

All of the directors of the company are remunerated elsewhere in the group. 

- 20 -


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

8.


Interest receivable and similar income

2025
2024
£
£


Interest receivable from group companies
-
438,037

Interest receivable and similar income
37,304
22,275

37,304
460,312


9.


Tax on profit


2025
2024
£
£

Corporation tax


Current tax on profit for the year
2,078,000
1,415,000

Adjustments in respect of prior periods
(6,287)
-

Total current tax
2,071,713
1,415,000

Deferred tax


Deferred tax - charge for the year
61,125
231,065

Tax on profit
 
2,132,838
 
1,646,065

Factors affecting tax charge for the year

The tax assessed for the year is the same as (2024 - higher than) the standard rate of corporation tax in the UK of 25% (2024 - 25%). The differences are explained below:

2025
2024
£
£


Profit before tax
8,501,542
6,512,130


Profit before tax multiplied by standard rate of corporation tax in the UK of 25% (2024 - 25%)
2,125,386
1,628,033

Effects of:


Expenses not deductible for tax purposes
7,452
18,032

Total tax charge for the year
2,132,838
1,646,065

- 21 -


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

10.


Dividends

2025
2024
£
£


Dividends paid
-
13,122,790


11.


Tangible fixed assets


Leasehold improvements
Motor vehicles
Fixtures and fittings
Total

£
£
£
£



Cost


At 1 January 2025
2,189,822
10,100
4,351,937
6,551,859


Additions
34,893
-
740,609
775,502



At 31 December 2025

2,224,715
10,100
5,092,546
7,327,361



Depreciation


At 1 January 2025
1,630,850
10,100
3,293,798
4,934,748


Charge for the year
100,834
-
419,022
519,856



At 31 December 2025

1,731,684
10,100
3,712,820
5,454,604



Net book value



At 31 December 2025
493,031
-
1,379,726
1,872,757



At 31 December 2024
558,972
-
1,058,139
1,617,111


12.


Stocks

2025
2024
£
£

Raw materials and consumables
20,755,749
17,567,069

Work in progress
1,101,315
438,094

21,857,064
18,005,163



- 22 -


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

13.


Debtors

2025
2024
£
£


Trade debtors
5,197,421
3,575,537

Amounts owed by group undertakings
5,646,921
2,416,166

Other debtors
259,349
282,388

Prepayments and accrued income
1,154,869
1,179,811

12,258,560
7,453,902



14.


Creditors: amounts falling due within one year

2025
2024
£
£

Trade creditors
242,323
325,768

Amounts owed to group undertakings
4,746,791
1,791,287

Other taxation and social security
277,189
452,074

Accruals and deferred income
1,552,326
1,429,841

6,818,629
3,998,970



15.


Deferred tax




2025
2024


£

£






At beginning of year
(295,065)
(64,000)


Charged to Statement of Comprehensive Income (including the Profit and Loss Account)
(61,125)
(231,065)



At end of year
(356,190)
(295,065)

The provision for deferred tax is made up as follows:

2025
2024
£
£


Accelerated capital allowances
(417,080)
(349,665)

Pension timing differences
6,775
4,950

Timing differences on dilapidation provision
54,115
49,650

(356,190)
(295,065)

- 23 -


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

16.


Other provisions




Provisions for dilapidation works

£





At 1 January 2025
1,882,866


Charge to Statement of Comprehensive Income (including the Profit and Loss Account)
204,000



At 31 December 2025
2,086,866

Provisions are made for dilapidation works on leased premises where there is an obligation under the lease to restore the building to enable it to be re-let. The provision will be used on termination of the lease. The current lease contract was extended at the beginning of 2022 for a minimum lease period of five years.


17.


Share capital

2025
2024
£
£
Allotted, called up and fully paid



2 (2024 - 2)  ordinary shares of £1.00 each
2
2

The holders of ordinary shares are entitled to receive dividends as declared from time to time and are entitled to one vote per share at meetings of the company.



18.


Reserves

Distributable reserves

The distributable reserves includes all current and prior year retained profits at £28,472,255 (2024 - £22,103,553).


19.


Commitments under operating leases

At 31 December 2025, the company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2025
2024
£
£


Not later than 1 year
955,979
931,601

Later than 1 year and not later than 5 years
3,741,237
1,693,945

Later than 5 years
895,398
462,636

5,592,614
3,088,182


- 24 -


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

20.Other financial commitments

The company has a bond in favour of HM Customs & Excise of £150,000 (2024 - £150,000).


21.


Related party transactions

The company has taken advantage of the exemptions provided in FRS 102 from disclosing transactions with members of the same group that are wholly owned.


22.


Controlling party

The company is a wholly owned subsidiary of Intralox LLC, 200 Laitram Lane, Harahan, 70123, Louisiana, United States of America. The ultimate holding company is Laitram Group Inc., incorporated in the United States of America. Both companies are privately owned.

The financial statements of the company are consolidated in the group financial statements of Intralox LLC and Laitram LLC. The consolidated financial statements of these groups are not available to the public.

The ultimate controlling party is the Lapeyre family.

- 25 -