37
30 September 2026
false
false
false
false
false
false
false
false
false
false
true
false
false
false
false
false
false
No description of principal activity
2025-01-01
Sage Accounts Production Advanced 2024 - FRS102_2024
xbrli:pure
xbrli:shares
iso4217:GBP
03444091
2025-01-01
2025-12-31
03444091
2025-12-31
03444091
2024-12-31
03444091
2024-01-01
2024-12-31
03444091
2024-12-31
03444091
2023-12-31
03444091
core:FurnitureFittings
2025-01-01
2025-12-31
03444091
bus:Director4
2025-01-01
2025-12-31
03444091
core:LandBuildings
2024-12-31
03444091
core:PlantMachinery
2024-12-31
03444091
core:FurnitureFittings
2024-12-31
03444091
core:LandBuildings
2025-12-31
03444091
core:PlantMachinery
2025-12-31
03444091
core:FurnitureFittings
2025-12-31
03444091
core:LandBuildings
2025-01-01
2025-12-31
03444091
core:PlantMachinery
2025-01-01
2025-12-31
03444091
core:WithinOneYear
2025-12-31
03444091
core:WithinOneYear
2024-12-31
03444091
core:ShareCapital
2025-12-31
03444091
core:ShareCapital
2024-12-31
03444091
core:RetainedEarningsAccumulatedLosses
2025-12-31
03444091
core:RetainedEarningsAccumulatedLosses
2024-12-31
03444091
core:BetweenOneFiveYears
2025-12-31
03444091
core:BetweenOneFiveYears
2024-12-31
03444091
core:LandBuildings
2024-12-31
03444091
core:PlantMachinery
2024-12-31
03444091
core:FurnitureFittings
2024-12-31
03444091
bus:Director1
2025-01-01
2025-12-31
03444091
bus:SmallEntities
2025-01-01
2025-12-31
03444091
bus:Audited
2025-01-01
2025-12-31
03444091
bus:SmallCompaniesRegimeForAccounts
2025-01-01
2025-12-31
03444091
bus:PrivateLimitedCompanyLtd
2025-01-01
2025-12-31
03444091
bus:FullAccounts
2025-01-01
2025-12-31
03444091
core:LandBuildings
core:LongLeaseholdAssets
2025-01-01
2025-12-31
03444091
core:AllAssociates
2025-01-01
2025-12-31
COMPANY REGISTRATION NUMBER:
03444091
|
Filleted Financial Statements |
|
Year ended 31 December 2025
|
Directors' responsibilities statement |
1 |
|
|
|
Statement of financial position |
2 |
|
|
|
Notes to the financial statements |
3 |
|
|
|
Directors' Responsibilities Statement |
|
Year ended 31 December 2025
The directors are responsible for preparing 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 United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and the profit or loss of the company for that period. In preparing these financial statements, the directors are required to: - select suitable accounting policies and then apply them consistently; - make 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 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.
|
Statement of Financial Position |
|
31 December 2025
Fixed assets
|
Tangible assets |
5 |
|
109,133 |
108,452 |
|
|
|
|
|
Current assets
|
Stocks |
1,083,545 |
|
1,113,438 |
|
Debtors |
6 |
2,459,701 |
|
1,623,923 |
|
Cash at bank and in hand |
238,550 |
|
93,169 |
|
------------ |
|
------------ |
|
3,781,796 |
|
2,830,530 |
|
|
|
|
|
|
Creditors: amounts falling due within one year |
7 |
2,110,889 |
|
1,339,451 |
|
------------ |
|
------------ |
|
Net current assets |
|
1,670,907 |
1,491,079 |
|
|
------------ |
------------ |
|
Total assets less current liabilities |
|
1,780,040 |
1,599,531 |
|
|
|
|
|
Provisions
|
Taxation including deferred tax |
|
26,308 |
26,308 |
|
|
------------ |
------------ |
|
Net assets |
|
1,753,732 |
1,573,223 |
|
|
------------ |
------------ |
|
|
|
|
Capital and reserves
|
Called up share capital |
|
1,031,678 |
1,031,678 |
|
Profit and loss account |
|
722,054 |
541,545 |
|
|
------------ |
------------ |
|
Shareholders funds |
|
1,753,732 |
1,573,223 |
|
|
------------ |
------------ |
|
|
|
|
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of income and retained earnings has not been delivered.
These financial statements were approved by the
board of directors
and authorised for issue on
14 September 2026
, and are signed on behalf of the board by:
Company registration number:
03444091
|
Notes to the Financial Statements |
|
Year ended 31 December 2025
1.
General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is 27 New Dover Road, Canterbury, Kent, CT1 3DN.
2.
Statement of compliance
These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
3.
Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
Revenue recognition
Revenue is comprised of the fair value of the consideration received or receivable net of VAT for the sale of goods and rendering of services in the ordinary course of the company's activities. Revenue is recognised at the point of invoice which is when significantly all of the risks and rewards have been transferred to the customer. Revenue from freight is presented net of expenses where the company acts as agent to the arrangement.
Income tax
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively.
Foreign currencies
Foreign currency transactions are initially recorded in the functional currency, by applying the spot exchange rate as at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated at the exchange rate ruling at the reporting date, with any gains or losses being taken to the profit and loss account.
Operating leases
Rentals paid under operating leases are charged to income as incurred.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
|
Leasehold property |
- |
Over the life of the lease |
|
Plant and machinery |
- |
4 - 10 year straight line |
|
Fixtures and fittings |
- |
25% straight line |
|
|
|
|
Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock to its present location and condition.
Provisions
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event, it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense. Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised as a finance cost in profit or loss in the period it arises.
Financial instruments
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account in other administrative expenses. Loans and borrowings are initially recognised at the transaction price including transaction costs. Subsequently, they are measured at amortised cost using the effective interest rate method, less impairment. If an arrangement constitutes a finance transaction it is measured at present value.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
4.
Employee numbers
The average number of persons employed by the company during the year amounted to
37
(2024:
37
).
5.
Tangible assets
|
Leasehold property |
Plant and machinery |
Fixtures and fittings |
Total |
|
£ |
£ |
£ |
£ |
|
Cost |
|
|
|
|
|
At 1 January 2025 |
56,059 |
273,864 |
9,223 |
339,146 |
|
Additions |
– |
27,724 |
8,402 |
36,126 |
|
-------- |
--------- |
-------- |
--------- |
|
At 31 December 2025 |
56,059 |
301,588 |
17,625 |
375,272 |
|
-------- |
--------- |
-------- |
--------- |
|
Depreciation |
|
|
|
|
|
At 1 January 2025 |
48,226 |
176,740 |
5,728 |
230,694 |
|
Charge for the year |
538 |
32,177 |
2,730 |
35,445 |
|
-------- |
--------- |
-------- |
--------- |
|
At 31 December 2025 |
48,764 |
208,917 |
8,458 |
266,139 |
|
-------- |
--------- |
-------- |
--------- |
|
Carrying amount |
|
|
|
|
|
At 31 December 2025 |
7,295 |
92,671 |
9,167 |
109,133 |
|
-------- |
--------- |
-------- |
--------- |
|
At 31 December 2024 |
7,833 |
97,124 |
3,495 |
108,452 |
|
-------- |
--------- |
-------- |
--------- |
|
|
|
|
|
6.
Debtors
|
2025 |
2024 |
|
£ |
£ |
|
Trade debtors |
870,479 |
1,533,821 |
|
Other debtors |
1,589,222 |
90,102 |
|
------------ |
------------ |
|
2,459,701 |
1,623,923 |
|
------------ |
------------ |
|
|
|
7.
Creditors:
amounts falling due within one year
|
2025 |
2024 |
|
£ |
£ |
|
Trade creditors |
1,160,566 |
1,030,844 |
|
Amounts owed to group undertakings and undertakings in which the company has a participating interest |
134,085 |
– |
|
Social security and other taxes |
51,933 |
38,493 |
|
Other creditors |
764,305 |
270,114 |
|
------------ |
------------ |
|
2,110,889 |
1,339,451 |
|
------------ |
------------ |
|
|
|
8.
Operating leases
The total future minimum lease payments under non-cancellable operating leases are as follows:
|
2025 |
2024 |
|
£ |
£ |
|
Not later than 1 year |
190,000 |
190,000 |
|
Later than 1 year and not later than 5 years |
554,167 |
744,167 |
|
--------- |
--------- |
|
744,167 |
934,167 |
|
--------- |
--------- |
|
|
|
9.
Summary audit opinion
The auditor's report dated
30 September 2026
was
unqualified
.
The senior statutory auditor was
Stuart Harris BSc BFP ACA
, for and on behalf of
Burgess Hodgson Audit Limited
.
10.
Related party transactions
At the year end the company had trade debtors of £58,064 (2024: £267,441) and trade creditors of £588,176 (2024: £47,125) with group companies. At the year end the company had a loan of £134,085 (2024: £nil) due to group companies.
11.
Controlling party
The company is a wholly owned subsidiary of Cryoquip LLC, a company incorporated in the USA. The company's address is 25720 Jefferson Avenue, Murrieta, CA 92562, USA. The ultimate parent of the group is
Nikkiso Co., Ltd
, a company incorporated in Japan. The company's address is 4-20-3 Ebisu Shibuya-Ku, 150-6022 Japan
.