Caseware UK (AP4) 2025.0.111 2025.0.111 2025-12-312025-12-312025-12-31that of an investment holding company. The predominant force behind the group's activities is the indirect operating subsidiary, Nipco Plc, along with its subsidiaries. Their core activities include acquiring, storing, and distributing petroleum products. Nipco's operations also encompass trading in Liquefied Petroleum Gas (LPG), Compressed Natural Gas (CNG), and aviation fuel, further diversifying the group's portfolio and revenue streams. Additionally, the Nipco Plc group engages in the real estate sector by leasing investment properties to corporate entities and continues its growth and presence in the hospitality industry. In the UK, the results of the group are predominately driven by the main operating subsidiary Agri- Chemicals Limited. This entity focuses on acquiring and selling petroleum products, raw materials for the mining, food, and building sectors, as well as equipment and machinery for a broad range of clients across Africa. Additionally, other UK-based subsidiaries of the group are involved in property development, residential and commercial rentals, and hospitality. They have expertly broadened their investment reach to include both private and publicly traded equities on recognised stock exchanges. The group also has interests in shipping with its associated undertaking, Union Maritime Ltd, which is a UK based ship owner and operator of a fleet of a diversified fleet of crude, product and chemical tankers and with its joint venture interest in Union Carriers Limited, which is a UK based ship owner and operator of a fleet of dry bulk vessels.false0false2025-01-01false0false 01882065 2025-01-01 2025-12-31 01882065 2024-01-01 2024-12-31 01882065 2025-12-31 01882065 2024-12-31 01882065 2024-01-01 01882065 2 2025-01-01 2025-12-31 01882065 2 2024-01-01 2024-12-31 01882065 1 2025-01-01 2025-12-31 01882065 e:Director1 2025-01-01 2025-12-31 01882065 e:Director2 2025-01-01 2025-12-31 01882065 e:Director3 2025-01-01 2025-12-31 01882065 e:RegisteredOffice 2025-01-01 2025-12-31 01882065 d:Buildings 2025-01-01 2025-12-31 01882065 d:Buildings d:LongLeaseholdAssets 2025-01-01 2025-12-31 01882065 d:PlantMachinery 2025-01-01 2025-12-31 01882065 d:MotorVehicles 2025-01-01 2025-12-31 01882065 d:FurnitureFittings 2025-01-01 2025-12-31 01882065 d:OtherPropertyPlantEquipment 2025-01-01 2025-12-31 01882065 d:FreeholdInvestmentProperty 2025-01-01 2025-12-31 01882065 d:FreeholdInvestmentProperty 2025-12-31 01882065 d:FreeholdInvestmentProperty 2024-12-31 01882065 d:FreeholdInvestmentProperty 2 2025-01-01 2025-12-31 01882065 d:CurrentFinancialInstruments 2025-12-31 01882065 d:CurrentFinancialInstruments 2024-12-31 01882065 d:CurrentFinancialInstruments 1 2025-12-31 01882065 d:CurrentFinancialInstruments 1 2024-12-31 01882065 d:Non-currentFinancialInstruments 2025-12-31 01882065 d:Non-currentFinancialInstruments 2024-12-31 01882065 d:CurrentFinancialInstruments d:WithinOneYear 2025-12-31 01882065 d:CurrentFinancialInstruments d:WithinOneYear 2024-12-31 01882065 d:Non-currentFinancialInstruments d:AfterOneYear 2025-12-31 01882065 d:Non-currentFinancialInstruments d:AfterOneYear 2024-12-31 01882065 d:ShareCapital 2025-12-31 01882065 d:ShareCapital 2024-12-31 01882065 d:ShareCapital 2024-01-01 01882065 d:RevaluationReserve 2025-01-01 2025-12-31 01882065 d:RevaluationReserve 2025-12-31 01882065 d:RevaluationReserve 2 2025-01-01 2025-12-31 01882065 d:RevaluationReserve 2024-12-31 01882065 d:RevaluationReserve 2024-01-01 01882065 d:RevaluationReserve 2 2024-01-01 2024-12-31 01882065 d:ForeignCurrencyTranslationReserve 2025-01-01 2025-12-31 01882065 d:RetainedEarningsAccumulatedLosses 2025-01-01 2025-12-31 01882065 d:RetainedEarningsAccumulatedLosses 2025-12-31 01882065 d:RetainedEarningsAccumulatedLosses 2 2025-01-01 2025-12-31 01882065 d:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 01882065 d:RetainedEarningsAccumulatedLosses 2024-12-31 01882065 d:RetainedEarningsAccumulatedLosses 2024-01-01 01882065 d:RetainedEarningsAccumulatedLosses 2 2024-01-01 2024-12-31 01882065 d:AcceleratedTaxDepreciationDeferredTax 2025-12-31 01882065 d:AcceleratedTaxDepreciationDeferredTax 2024-12-31 01882065 d:TaxLossesCarry-forwardsDeferredTax 2025-12-31 01882065 d:TaxLossesCarry-forwardsDeferredTax 2024-12-31 01882065 d:RetirementBenefitObligationsDeferredTax 2025-12-31 01882065 d:RetirementBenefitObligationsDeferredTax 2024-12-31 01882065 d:OtherDeferredTax 2025-12-31 01882065 d:OtherDeferredTax 2024-12-31 01882065 e:OrdinaryShareClass1 2025-01-01 2025-12-31 01882065 e:OrdinaryShareClass1 2025-12-31 01882065 e:FRS102 2025-01-01 2025-12-31 01882065 e:Audited 2025-01-01 2025-12-31 01882065 e:FullAccounts 2025-01-01 2025-12-31 01882065 e:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 01882065 e:Consolidated 2025-12-31 01882065 e:ConsolidatedGroupCompanyAccounts 2025-01-01 2025-12-31 01882065 2 2025-01-01 2025-12-31 01882065 6 2025-01-01 2025-12-31 01882065 d:CurrentFinancialInstruments 8 2025-12-31 01882065 d:CurrentFinancialInstruments 8 2024-12-31 01882065 d:ShareCapital 2 2025-01-01 2025-12-31 01882065 d:ShareCapital 2 2024-01-01 2024-12-31 01882065 3 2025-12-31 01882065 4 2025-12-31 01882065 3 2024-12-31 01882065 4 2024-12-31 01882065 f:PoundSterling 2025-01-01 2025-12-31 xbrli:shares iso4217:GBP xbrli:pure
Registered number: 01882065














SOLAI HOLDINGS LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

 
SOLAI HOLDINGS LIMITED
 
 
COMPANY INFORMATION


Directors
Ramesh S Kansagra 
Rajni S Kansagra 
Bhupendra S Kansagra 




Registered number
01882065



Registered office
Portland House
69-71 Wembley Hill Road

Wembley

Middlesex

HA9 8BU




Independent auditors
Sopher + Co LLP
Chartered Accountants & Statutory Auditors

5 Elstree Gate

Elstree Way

Borehamwood

Hertfordshire

WD6 1JD





 
SOLAI HOLDINGS LIMITED
 

CONTENTS



Page
Group Strategic Report
 
1 - 6
Directors' Report
 
7 - 9
Independent Auditors' Report
 
10 - 13
Consolidated Statement of Comprehensive Income
 
14 - 15
Consolidated Statement of Financial Position
 
16 - 17
Company Statement of Financial Position
 
18
Consolidated Statement of Changes in Equity
 
19 - 21
Company Statement of Changes in Equity
 
22
Consolidated Statement of Cash Flows
 
23 - 24
Consolidated Analysis of Net Debt
 
25
Notes to the Financial Statements
 
26 - 60


 
SOLAI HOLDINGS LIMITED
 
 
GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025

Introduction
 
The directors present their strategic report of Solai Holdings Limited ("the company") and its subsidiaries (together "the group") for the year ended 31 December 2025.

Principal activities
 
The principal activity of the company in the year under review is that of an investment holding company.

The predominant force behind the group's activities is the indirect operating subsidiary, Nipco Plc, along with its subsidiaries. Their core activities include acquiring, storing, and distributing petroleum products. Nipco's operations also encompass trading in Liquefied Petroleum Gas (LPG), Compressed Natural Gas (CNG), and aviation fuel, further diversifying the group's portfolio and revenue streams. Additionally, the Nipco Plc group engages in the real estate sector by leasing investment properties to corporate entities and continues its growth and presence in the hospitality industry.

In the UK, the results of the group are predominately driven by the main operating subsidiary Agri-Chemicals Limited. This entity focuses on acquiring and selling petroleum products, raw materials for the mining, food, and building sectors, as well as equipment and machinery for a broad range of clients across Africa. Additionally, other UK-based subsidiaries of the group are involved in property development, residential and commercial rentals, hospitality and investing in both private and publicly traded equities on recognised stock exchanges.

The group also has interests in shipping with its associate undertakings; Union Maritime Ltd, which is a UK based ship owner and operator of a diversified fleet of crude, product and chemical tankers, and Union Carriers Limited, which is a UK based ship owner and operator of a fleet of dry bulk vessels.

Review of business

The group operates in markets which remain highly competitive and continued to perform well. Turnover increased by 8.2% from £1,327.0m in 2024 to £1,435.8m in 2025.

Gross Profit in the year to 31 December 2025 was £121.6m (2024 - £112.7m), an increase of 7.9%.

Profit before tax in the year to 31 December 2025 was £157.9m (2024 - £138.7m), an increase of 13.9%.
 
Page 1

 
SOLAI HOLDINGS LIMITED
 

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


Financial key performance indicators

The group operates key performance indicators (KPI's) which give an understanding of the development, performance and position of the group which are subject to regular review by the Board.

Set out below are some of the key performance indicators that the directors use to monitor the performance of the business:




ole369c.png

The directors are of the opinion that the above figures show that the group has demonstrated a robust performance over the past year, showcasing resilience in a dynamic market environment. Net assets have increased from £692.7m to £755.1m, reinforcing the group's strong growth and capability to invest in future growth opportunities. The group's robust asset base and profitability provides a solid foundation for sustainable growth and shareholder value enhancement.

In conclusion, the directors are of the opinion that the business has shown exceptional performance, underpinned by strategic decision-making and a focus on profitability. The group is well-positioned to continue this trajectory of growth and to meet the challenges of the future with confidence and a strong financial footing.

Environmental 

The group recognises its corporate responsibility to carry out its operations whilst minimising environmental impacts. The directors’ continued aim is to comply with all applicable environmental legislation, prevent pollution and reduce waste wherever possible.

Details of the group's CO
2 emissions and energy consumption are given in the Directors' Report.

Principal risks and uncertainties

The group operates a risk-based approach to identify and manage risk. The directors review the principal risks and uncertainties pertaining to the business on a regular basis and adopt appropriate measures to mitigate such risks and uncertainties.

The group's strategic risk and operational risks remained the same over the past year with no changes in the group's portfolio. The key business risks are detailed below.
 
Page 2

 
SOLAI HOLDINGS LIMITED
 

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


Price Risk

The group's risks are impacted by its investment holdings, with its largest holding being within the oil and gas sector. The risks are impacted by the inherent uncertainties of the oil and gas market. Daily price monitoring systems used to determine selling prices enable the group to effectively manage the risk of gross margin erosion.

Geopolitical risk

We actively operate and explore potential opportunities in countries, regions, and cities that undergo political, economic and social transitions. Political instability, changes to the regulatory or taxation environment, international trade disputes and barriers to free trade, international sanctions, expropriation or nationalisation of property, civil strife, strikes, insurrections, acts of terrorism, acts of war and public health situations (including any future epidemic or pandemic). These factors have the potential to disrupt or limit our operational activities, impacting the company's ability to execute its strategy.

Currency Risk

As a global business the group faces the risk of currency fluctuations. The group is exposed to translation and foreign exchange risk as those currencies become stronger or weaker against the Pound Sterling (£). The financial results are presented in Pound Sterling (£) and these results are sensitive to either a relative strengthening or weakening of the Pound Sterling (£) against the major currencies the group is exposed to.

Credit risk

The group’s credit risk is primarily attributable to its trade debtors. The amounts presented in the statement of financial position are net of provisions for doubtful debts. The group manages its concentration of credit risk with exposure spread over a number of customers and manages its overall exposure by taking stage payments from its customers.

Liquidity risk

The group’s liquidity risk and ability to meet its obligations as they fall due are considered well managed, being supported by substantial cash balances and positive cashflows from the groups trading activity. The group places particular importance on management of its cash resources with vigorous planning and regular reviews of the group's spend and cash inflow from operations.

Interest rate cash flow risk

The group has both interest-bearing assets and interest-bearing liabilities. Interest bearing assets include mainly cash at bank, all of which earn interest at variable rates. Interest bearing liabilities relate to bank facilities.

The group is proactively seeking refinancing opportunities, diversifying its investments, enhancing operational efficiencies, and negotiating to fix rates to manage borrowing costs and uphold financial stability.

Inflation

Global economies are seeing a period of volatility in inflation rates, causing uncertainty in the cost of goods and services. The group continues to review the commercial terms and evolving inflation rates to ensure minimal impact.
 
Page 3

 
SOLAI HOLDINGS LIMITED
 

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


Cyber risk

In today's digital age, cyber threats pose a significant and evolving challenge to our operations, reputation, and stakeholder confidence. Recognising this, cyber risk management remains a pivotal aspect of our strategic planning. We are committed to safeguarding our digital infrastructure, intellectual property, and customer data against potential cyber-attacks. We continue to review and invest where appropriate in the development and maintenance of our IT infrastructure, systems and processes and information security. We operate a firewall and anti-virus software, monitor any attempted breaches and take action where necessary to ensure our infrastructure remains robust and appropriate.

Statement in relation to section 172(1) Companies Act 2006

This statement which forms part of the Strategic Report, is intended to show how the company's directors have approached and met their responsibilities under section 172 Companies Act 2006 during 2025. The statement has been prepared in response to the obligations as set out in the Companies (Miscellaneous Reporting) Regulations 2018.

As required by section 172 of the UK Companies Act 2006, a director of a company must act in a way he/she considers, in good faith, would most likely promote the success of the company for the benefit of its members. In doing this, the director must have regard, amongst other matters, to:

- The likely consequences of any decisions on the long-term;
- The interests of the group's employees;
- The need to foster the group's business relationships with suppliers, customers, and others;
- The impact of the group's operations on the community and environment,
- The desirability of the group maintaining a reputation for high standards of business conduct;
- The need to act fairly between shareholders of the group.

As part of the Board’s decision-making process, consideration of key stakeholder interests and the potential impact decisions have on each group is vital. Our various engagement processes provide us with a better understanding of what matters to our stakeholders, their views and requirements, and the consequences of any decision, which are then considered in the business decisions made by the Board. The Board also strive to embed this decision-making principal throughout all levels of the group. Our key stakeholder groups are set out below.

• 
Employees – the strength of the group is built on a committed, motivated team of employees. Our colleagues rely on us to provide steady employment and opportunities to realise their potential in a working environment where they can perform to their best.
• 
Customers – we aim to build strong, long-lasting relationships with our customers. This is based on a commitment to deliver a quality service that our customers can rely upon.
• 
Supply chain – we depend on all levels of our supply chain to provide the materials, labour and infrastructure that are essential to operate our business. We ensure a robust pre-approval and ongoing monitoring process to develop the relationship with our supply chain and provide future opportunities for our suppliers.
• 
Communities and the Environment – communities and the wider public expect us to act as a responsible group and neighbour, and to minimise any adverse impact we might have on local communities and the environment.
• 
Public Bodies and Regulators – we seek to enjoy a constructive and cooperative relationship with the bodies that authorise and regulate our business activities. This helps us maintain a reputation for high standards of business conduct. They expect us to comply with applicable law, regulations and licence conditions.
 
Page 4

 
SOLAI HOLDINGS LIMITED
 

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


Outlook

As the group broadens its portfolio across different industries and locations, its challenges become more complex and widespread. The oil and gas sector is swayed by international market prices and regulatory shifts, while hospitality responds to domestic economic and tourism fluctuations. Introducing precious metals production and exploration adds further diversity and new challenges like market volatility and geographical concerns. The company must navigate these intricacies, adjusting to both UK and international landscapes. Its success hinges on skillfully balancing this diverse portfolio, seizing opportunities, and responding to the unique demands of each market and sector.

Future development

The group is committed to sustaining growth by leveraging its current, successful business framework. We aim to naturally expand the company by utilising our well-established networks and remain vigilant in assessing the market for potential investment opportunities in promising industries. Please refer to note 33 of the consolidated financial statements for post balance sheet events. 

Strategically, the group has broadened its investment portfolio to encompass indirect investments in both privately held and publicly traded firms on a reputable stock exchange. 

Group non-financial and sustainability information statement
 
This statement is provided in accordance with section 414CB of the Companies Act 2006. It summarises the policies, activities and outcomes relevant to environmental, social, employee, human-rights and anti-corruption matters across the group.

Business Model
Solai Holdings Limited is a diversified international group engaged through its subsidiaries and joint ventures in the acquisition, storage and distribution of petroleum products, trading in Liquefied Petroleum Gas (LPG), Compressed Natural Gas (CNG) and aviation fuel, real-estate investment and development, hospitality, mining and exploration, and shipping operations.

The group’s strategy focuses on long-term sustainable growth, balancing commercial objectives with responsible management of environmental and social impacts.

Environmental Matters
The group recognises its responsibility to minimise environmental impact and to promote the efficient use of resources.

Through its principal subsidiary, Nipco Plc and its subsidiaries, as well as the group's other operating companies, the group maintains internationally recognised standards of environmental management. Regular audits and monitoring ensure compliance with applicable legislation and continuous improvement in environmental performance.

Key initiatives during 2025 included:
 
∙Expansion of LPG and CNG operations supporting the transition to cleaner fuels;
∙Investment in upgraded fuel-handling and storage infrastructure to reduce vapour losses and improve energy efficiency;
∙Waste-management programmes emphasising segregation, recycling and pollution prevention; and
∙Employee and contractor environmental-awareness training across operating sites.

Details of the group’s energy consumption, greenhouse-gas emissions and energy-efficiency actions are given in the Directors' Report.

 
Page 5

 
SOLAI HOLDINGS LIMITED
 

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

Employees and Health & Safety
The group’s success depends on its people. It is committed to maintaining a safe, fair and inclusive working environment, providing training, professional development and equal-opportunity policies throughout its operations.

Health, safety and environmental (HSE) management systems operate across the group, reflecting the higher-risk profile of its petroleum, shipping and mining activities. Regular safety drills, equipment inspections and independent audits are undertaken to ensure compliance with international standards and local regulations.

Employee engagement and continuous learning are promoted through structured programmes designed to enhance technical and leadership skills.

Social and Community Engagement
The group is committed to supporting the economic, cultural, social and educational well-being of communities where it has a significant presence, by investing in innovative programmes, approaches and solutions in the civic, arts, education, health, human services areas, developing products and solutions that provide benefit to communities at large.

Respect for Human Rights
The group supports and upholds the principles of the UN Universal Declaration of Human Rights. Policies are in place to ensure respect for human rights across all operations and supply chains, and to avoid complicity in any human-rights abuses.

Anti-Bribery and Corruption
The group operates a zero-tolerance policy towards bribery, corruption and unethical conduct. All employees and business partners must comply with the UK Bribery Act 2010 or equivalent international legislation. Internal controls, training and reporting mechanisms are maintained to detect and prevent breaches.

Governance and Oversight
Sustainability and non-financial risks are monitored by the Board as part of the Group’s wider governance framework. Key non-financial risks include environmental and climate-related risks, health and safety, ethical compliance and cybersecurity. These are reviewed periodically to ensure that appropriate mitigation measures are in place and that sustainability considerations are embedded within strategic and operational decision-making.

Outlook
The group remains committed to sustainable, responsible growth. Future priorities include:
 
∙Increasing investment in low-carbon and renewable-energy opportunities;
∙Enhancing data collection and reporting across all operations;
∙Strengthening governance structures for sustainability oversight; and
∙Continuing to support employees and communities through targeted programmes.

The Board believes that integrating environmental and social responsibility into the group’s strategy is essential to maintaining long-term value and resilience.


This report was approved by the board on 6 October 2026 and signed on its behalf.



Bhupendra S Kansagra
Director

Page 6

 
SOLAI HOLDINGS 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.

Results and dividends

The profit for the year, after taxation and minority interests, amounted to £106.4m (2024 - £116.9m). Dividends of £4m (2024 - £5m) were paid during the year.

Directors

The directors who served during the year were:

Ramesh S Kansagra 
Rajni S Kansagra 
Bhupendra S Kansagra 

Directors' responsibilities statement

The directors are responsible for preparing the Group Strategic Report, the Directors' Report and the consolidated 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 the group and of the profit or loss of the group for that period.

 In preparing these financial statements, the directors are required to:


∙select suitable accounting policies for the group'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 group 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 the group 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 the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Future developments

Please refer to the Strategic Report on pages 1 and 6 for activities and the likely future developments of the group and a discussion of the risks and uncertainties.

Page 7

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

Greenhouse gas emissions, energy consumption and energy efficiency action

The group recognises its corporate responsibility to operate in a manner that minimises environmental impacts. The directors remain committed to complying with all applicable environmental legislation, preventing pollution, and reducing waste wherever possible.

During the year, the group’s total energy usage in the UK, encompassing electricity, gas, and transport fuel, amounted to 3,866,508 (2024 - 4,403,746.7) kWh. This resulted in total greenhouse gas emissions of 761.41 (2024 - 838.66) metric tonnes (MT) of CO
2 equivalent (CO2e).

This year marks a continued commitment to monitoring and improving our environmental performance. The company plans to enhance its environmental performance by:
 
∙Collaborating with suppliers to increase the procurement of renewable energy;
∙Reducing energy consumption through operational efficiencies and staff engagement;
∙Replacing current infrastructure to improve energy efficiency.

Methodology
The group uses the Greenhouse Gas (GHG) Protocol to calculate its energy consumption and associated emissions. Energy data is gathered from utility bills (electricity in kWh, gas in m³ or kWh, and transport fuel in litres), converted to kWh, and aggregated. Emissions are calculated by applying UK-specific emission factors, sourced from the UK Government’s Greenhouse Gas Reporting Conversion Factors (2025).

To measure emissions intensity relative to the size of our operations, we calculated our CO
2 output per square foot across our operating sites. The resulting figure was 4.96 (2024 - 5.46) kg CO2e per square foot. This benchmark will serve as a valuable metric to assess year-on-year progress in reducing emissions.

Governance and Climate Strategy
The group’s governance arrangements for assessing and managing climate-related risks and opportunities are overseen by the Board of Directors. The board is responsible for ensuring that climate-related factors are integrated into strategic decision-making, risk management, and business operations. Climate-related risks are assessed on an ongoing basis and incorporated into:
 
∙Business continuity planning;
∙Strategic development and investment decisions;
∙Operational planning and performance evaluations.

Commitments and future goals
The group has set targets to:
 
∙Reduce carbon emissions by improving energy efficiency across all operations;
∙Decrease energy consumption through behavioural change initiatives, technological improvements and joining energy efficiency programmes;
∙Increase renewable energy use, working collaboratively with suppliers and stakeholders to achieve this.

Additionally, the group is committed to capitalising on climate-related opportunities, such as adopting innovative energy solutions and embedding sustainability into all aspects of its operations. Through these efforts, we aim to contribute to a more sustainable future while ensuring the long-term resilience and success of the business.

Page 8

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

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 of which the company and the group'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 and the group's auditors are aware of that information.

Post balance sheet events

Information relating to events since the end of the year is given in the notes to the financial statements.

Auditors

Under section 487(2) of the Companies Act 2006, Sopher + Co LLP will be deemed to have been reappointed as auditors 28 days after these financial statements were sent to members or 28 days after the latest date prescribed for filing the accounts with the registrar, whichever is earlier.

This report was approved by the board on 6 October 2026 and signed on its behalf.
 





Bhupendra S Kansagra
Director

Page 9

 
SOLAI HOLDINGS LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF SOLAI HOLDINGS LIMITED
 

Opinion


We have audited the financial statements of Solai Holdings Limited (the 'parent Company') and its subsidiaries (the 'Group') for the year ended 31 December 2025, which comprise the Group Statement of Comprehensive Income, the Group and Company Statements of Financial Position, the Group Statement of Cash Flows, the Group and Company 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 Group's and of the parent Company's affairs as at 31 December 2025 and of the Group's 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 Group 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 Group's or the parent 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 10

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

Other information


The directors are responsible for the other information. The other information comprises the information included in the Annual Report, other than the financial statements and our Auditors' Report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.


In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.


We have nothing to report in this regard.


Opinion on other 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 Group 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 Group 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 Group and the parent Company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group 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 by the parent Company, or returns adequate for our audit have not been received from branches not visited by us; or
∙the parent Company 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 7, 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 Group's and the parent 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 Group or the parent Company or to cease operations, or have no realistic alternative but to do so.


Page 11

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

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 Group 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:

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows: 
 
∙the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations; 
∙we identified the laws and regulations applicable to the Company through discussions with directors and other management, and from our commercial knowledge and experience of the sector; 
∙we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the Company, including the Companies Act 2006, taxation legislation and data protection, environmental and health and safety legislation;
∙we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and 
∙identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit. 

We assessed the susceptibility of the Company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by: 
 
∙making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; 
∙considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations; and 
∙understanding the design of the Company’s remuneration policies. 

To address the risk of fraud through management bias and override of controls, we: 
 
∙performed analytical procedures to identify any unusual or unexpected relationships; 
∙tested journal entries to identify unusual transactions; 
∙assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias; and 
∙investigated the rationale behind significant or unusual transactions. 

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to: 
 
∙agreeing financial statement disclosures to underlying supporting documentation; 
∙enquiring of management as to actual and potential litigation and claims; and 
∙reviewing correspondence with HMRC, relevant regulators and the Company’s legal advisors. 
Page 12

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

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any. 

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.


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.


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.





Martyn Atkinson FCA (Senior Statutory Auditor)
  
for and on behalf of
Sopher + Co LLP
 
Chartered Accountants
Statutory Auditors
  
5 Elstree Gate
Elstree Way
Borehamwood
Hertfordshire
WD6 1JD

6 October 2026
Page 13

 
SOLAI HOLDINGS LIMITED
 
 
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025


2025
2024
Note
£000
£000

  

Turnover
 4 
1,435,785
1,327,014

Cost of sales
  
(1,314,230)
(1,214,362)

Gross profit
  
121,555
112,652

Distribution costs
  
(27,769)
(30,383)

Administrative expenses
  
(60,186)
(27,967)

Other operating income
 5 
16,554
16,758

Fair value movements
  
74,691
205

Operating profit
 6 
124,845
71,265

Share of profit of joint venture
  
1,400
2,573

Share of profit of associates
  
37,563
79,068

Hyperinflation adjustment
  
-
435

Profit on ordinary activities before interest
  
163,808
153,341

Income from fixed assets investments
 10 
1,874
1,331

Amounts written off investments
 10 
(250)
(2,473)

Profit/(loss) on disposal of investments
 10 
73
(3,928)

Interest receivable and similar income
 11 
15,969
15,937

Interest payable and similar expenses
 12 
(23,535)
(25,504)

Profit before taxation
  
157,939
138,704

Tax on profit
 13 
(73,427)
(7,828)

Profit for the financial year
  
84,512
130,876

Other comprehensive income
  

Foreign exchange movement on brought forward amounts owed to non-controlling interests
  
8
(10,138)

Revaluation of freehold property net of deferred tax
  
(1,079)
-

Subsidiary's warrants lapsed and share-based payments expensed
  
29
47

Foreign exchange loss on translation of overseas subsidiaries, joint ventures and associates
  
(19,534)
(84,080)

Actuarial losses on pension scheme
  
(19)
(144)

Other comprehensive income for the year
  
(20,595)
(94,315)

Total comprehensive income for the year
  
63,917
36,561
Page 14

 
SOLAI HOLDINGS LIMITED
 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025


Profit for the year attributable to:
  

Owners of the  Company
  
90,034
116,867

Non-controlling interests
  
(5,522)
14,009

  
84,512
130,876

Total comprehensive income for the year attributable to:
  

Owners of the  Company
  
69,507
67,814

Non-controlling interest
  
(5,590)
(31,253)

  
63,917
36,561

The notes on pages 26 to 60 form part of these financial statements.

Page 15

 
SOLAI HOLDINGS LIMITED
REGISTERED NUMBER:01882065

CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2025

2025
2024
Note
£000
£000

Fixed assets
  

Intangible assets
 15 
12,116
11,736

Tangible assets
 16 
189,775
132,776

Investments
 17 
416,506
297,682

Investment property
 18 
198,929
178,087

  
817,326
620,281

Current assets
  

Stocks
 19 
131,926
101,241

Debtors: amounts falling due after more than one year
 20 
8,456
758

Debtors: amounts falling due within one year
 20 
146,803
153,294

Cash at bank and in hand
 21 
158,982
195,500

  
446,167
450,793

Current liabilities
  

Creditors: amounts falling due within one year
 22 
(366,261)
(330,286)

Net current assets
  
 
 
79,906
 
 
120,507

Total assets less current liabilities
  
897,232
740,788

Creditors: amounts falling due after more than one year
 23 
(62,588)
(25,918)

Provisions for liabilities
  

Deferred taxation
 26 
(78,426)
(21,241)

Pension liability
 30 
(1,093)
(908)

  
 
 
(79,519)
 
 
(22,149)

Net assets
  
755,125
692,721


Capital and reserves
  

Called up share capital 
 27 
40,000
40,000

Revaluation reserve
 28 
289,232
276,872

Foreign exchange reserve
 28 
(248,042)
(228,198)

Profit and loss account
 28 
596,389
533,450

Equity attributable to owners of the  Company
  
677,579
622,124

Non-controlling interests
  
77,546
70,597

  
755,125
692,721

Page 16

 
SOLAI HOLDINGS LIMITED
REGISTERED NUMBER:01882065
    
CONSOLIDATED STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 DECEMBER 2025


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 6 October 2026.




Bhupendra S Kansagra
Director

The notes on pages 26 to 60 form part of these financial statements.

Page 17

 
SOLAI HOLDINGS LIMITED
REGISTERED NUMBER:01882065

COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2025

2025
2024
Note
£000
£000

Fixed assets
  

Investments
 17 
114,429
115,965

Investment Property
 18 
4,279
5,038

  
118,708
121,003

Current assets
  

Debtors: amounts falling due after more than one year
 20 
8,331
687

Debtors: amounts falling due within one year
 20 
86,323
36,480

Cash at bank and in hand
 21 
71,586
100,597

  
166,240
137,764

Current liabilities
  

Creditors: amounts falling due within one year
 22 
(7,836)
(5,034)

Net current assets
  
 
 
158,404
 
 
132,730

Total assets less current liabilities
  
277,112
253,733

  

Creditors: amounts falling due after more than one year
 23 
(8)
(8)

  

Net assets
  
277,104
253,725


Capital and reserves
  

Called up share capital 
 27 
40,000
40,000

Revaluation reserve
 28 
784
1,320

Profit and loss account carried forward
 28 
236,320
212,405

  
277,104
253,725


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 6 October 2026.


Bhupendra S Kansagra
Director

The notes on pages 26 to 60 form part of these financial statements.

Page 18
 

SOLAI HOLDINGS LIMITED
 
 
 


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



Called up share capital
Revaluation reserve
Foreign exchange reserve
Profit and loss account
Equity attributable to owners of parent Company
Non-controlling interests
Total equity


£000
£000
£000
£000
£000
£000
£000


At 1 January 2025
40,000
276,872
(228,198)
533,450
622,124
70,597
692,721





Profit for the year
-
-
-
90,034
90,034
(5,522)
84,512


Foreign exchange movement on brought forward amounts owed to non-controlling interests
-
-
-
-
-
8
8


Revaluation of freehold properties net of deferred tax
-
(1,079)
-
-
(1,079)
-
(1,079)


Subsidiary's warrants lapsed and share-based payments expensed
-
-
-
368
368
(339)
29


Foreign exchange on translation of overseas subsidiaries, joint ventures and associates
-
-
(19,804)
-
(19,804)
270
(19,534)


Actuarial losses on pension scheme
-
-
-
(12)
(12)
(7)
(19)

Total comprehensive income for the year
-
(1,079)
(19,804)
90,390
69,507
(5,590)
63,917


Revaluation of Investment property, unlisted investments, other investments and convertible loan notes net of deferred tax
-
24,426
-
(24,426)
-
-
-


Disposal of investment properties
-
(1,923)
-
1,923
-
-
-


NCIs share of revaluation gains net of deferred tax
-
(9,064)
-
-
(9,064)
9,064
-


Change in ownership percentage of subsidiaries
-
-
(40)
(948)
(988)
4,117
3,129


Dividends paid
-
-
-
(4,000)
(4,000)
(642)
(4,642)



At 31 December 2025
40,000
289,232
(248,042)
596,389
677,579
77,546
755,125



The notes on pages 26 to 60 form part of these financial statements.

Page 19

 

SOLAI HOLDINGS LIMITED
 
 
 


CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024



Called up share capital
Revaluation reserve
Foreign exchange reserve
Profit and loss account
Equity attributable to owners of parent Company
Non-controlling interests
Total equity


£000
£000
£000
£000
£000
£000
£000


At 1 January 2024
40,000
278,232
(179,122)
420,006
559,116
97,350
656,466





Profit for the year
-
-
-
116,867
116,867
14,009
130,876


Foreign exchange movement on brought forward amounts owed to non-controlling interests
-
-
-
-
-
(10,138)
(10,138)


Subsidiary's warrants lapsed and share-based payments expensed
-
-
-
115
115
(68)
47


Foreign exchange on translation of overseas subsidiaries, joint ventures and associates
-
-
(49,076)
-
(49,076)
(35,004)
(84,080)


Actuarial losses on pension scheme
-
-
-
(92)
(92)
(52)
(144)

Total comprehensive income for the year
-
-
(49,076)
116,890
67,814
(31,253)
36,561


Revaluation of investment property net of deferred tax
-
(1,050)
-
1,050
-
-
-


Reversal of previously recognised share of losses from associates, on step acquisition of subsidiary
-
-
-
143
143
-
143


Previously unrealised gains that became realised in the year
-
(310)
-
310
-
-
-


Dividends paid to NCIs
-
-
-
147
147
(147)
-


Change in ownership percentage of subsidiaries
-
-
-
(96)
(96)
5,227
5,131


Dividends paid
-
-
-
(5,000)
(5,000)
(580)
(5,580)



At 31 December 2024
40,000
276,872
(228,198)
533,450
622,124
70,597
692,721


Page 20

 

SOLAI HOLDINGS LIMITED
 
 
 



CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024


The notes on pages 26 to 60 form part of these financial statements.

Page 21

 

SOLAI HOLDINGS LIMITED
 
 
 


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



Called up share capital
Revaluation reserve
Profit and loss account
Total equity


£000
£000
£000
£000



At 1 January 2024
40,000
1,898
152,016
193,914





Profit for the year
-
-
64,811
64,811


Revaluation of freehold properties net of deferred tax
-
(578)
578
-


Dividends paid
-
-
(5,000)
(5,000)





At 1 January 2025
40,000
1,320
212,405
253,725





Profit for the year
-
-
27,380
27,380


Revaluation of freehold properties net of deferred tax
-
(536)
536
-


Dividends paid
-
-
(4,000)
(4,000)



At 31 December 2025
40,000
784
236,321
277,105



The notes on pages 26 to 60 form part of these financial statements.

Page 22
 
SOLAI HOLDINGS LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025

2025
2024
£000
£000

Cash flows from operating activities

Profit for the financial year
84,512
130,876

Adjustments for:

Amortisation of intangible assets
73
75

Depreciation of tangible assets
16,963
13,626

Loss/(Profit) on disposal of tangible assets
776
(411)

Impairments of intangible assets
1,018
2,188

Impairments of fixed asset investments
250
250

Amounts written off unlisted investments
-
35

(Profit) on disposal of listed investments
(88)
(424)

Loss/(Profit) on disposal of subsidiaries
15
(10,996)

Loss on disposal of investment in joint ventures
-
1,355

Loss on disposal of investment in associates
-
13,993

Interest paid
23,535
25,504

Interest received
(15,969)
(15,937)

Taxation charge
73,427
7,828

(Increase) in stocks
(30,685)
(34,068)

Decrease/(increase) in debtors
10,563
(5,232)

(Increase) in amounts owed by joint ventures
(10)
(5)

(Increase) in amounts owed by associates
(6,674)
-

Increase/(decrease) in creditors
16,663
(30,718)

(Decrease) in amounts owed to associates
(4)
-

Increase/(decrease) in net pension liabilities
166
(402)

Net fair value (gains) recognised in P&L
(74,691)
(205)

Share of operating (profit) in joint ventures and associates
(38,963)
(67,141)

Corporation tax (paid)
(9,911)
(17,056)

Dividends received from listed and unlisted investments
(2,054)
(1,331)

Foreign exchange
1,881
35,721

Net cash generated from operating activities

50,793
47,525


Cash flows from investing activities

Purchase of intangible fixed assets
(1,413)
(1,432)

Purchase of tangible fixed assets
(76,033)
(33,301)

Sale of tangible fixed assets
117
1,074

Purchase of investment properties
(2,156)
(652)

Sale of investment properties
2,192
-

Purchase of subsidiaries
-
(2,671)

Sale of subsidiaries
2,788
10,255

Purchase of additional shares in subsidiaries from non-controlling interests
(948)
(1,800)

Purchase of listed investments
(69,948)
(20,964)
Page 23

 
SOLAI HOLDINGS LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025


2025
2024

£000
£000


Purchase of unlisted and other investments
(3,935)
(1,226)

Sale of listed investments
1,585
1,666

Sale of unlisted and other investments
125
2

Sale of share in joint ventures
-
125

Purchase of share in associates
(2,830)
-

Sale of share in associates
-
12,420

Interest received
6,670
13,017

Dividends received from listed and unlisted investments
2,054
1,331

Dividends received from joint ventures and associates
6,679
-

Cash acquired on acquisition of subsidiaries
-
1,435

Cash disposed on disposal of subsidiaries
(191)
(209)

Net cash from investing activities

(135,244)
(20,930)

Cash flows from financing activities

New bank loans
51,956
-

Repayment of bank loans
(2,329)
(43,456)

Interest paid
(4,726)
(7,955)

Dividends paid to owners of the company
(4,000)
(5,000)

Dividends paid to non-controlling interests
(642)
(580)

Shares issued to non-controlling interests
4,117
-

Net cash used in financing activities
44,376
(56,991)

Net (decrease) in cash and cash equivalents
(40,075)
(30,396)

Cash and cash equivalents at beginning of year
195,500
225,896

Cash and cash equivalents at the end of year
155,425
195,500


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
158,982
195,500

Bank overdrafts
(3,557)
-

155,425
195,500


The notes on pages 26 to 60 form part of these financial statements.

Page 24

 
SOLAI HOLDINGS LIMITED
 

CONSOLIDATED ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 31 DECEMBER 2025





At 1 January 2025
Cash flows
Acquisition and disposal of subsidiaries
At 31 December 2025
£000

£000

£000

£000

Cash at bank and in hand

195,500

(36,327)

(191)

158,982

Bank overdrafts

-

(3,557)

-

(3,557)

Debt due after 1 year

(12,132)

(43,458)

-

(55,590)

Debt due within 1 year

(2,343)

(6,343)

-

(8,686)


181,025
(89,685)
(191)
91,149

The notes on pages 26 to 60 form part of these financial statements.

Page 25

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

1.


General information

Solai Holdings Limited is a private limited liability company registered in England and Wales. The registered address and principal place of business is at Portland House, 69-71 Wembley Hill Road, Wembley, Middlesex, HA9 8BU.

The principal activity of the company and group is detailed in the Strategic Report.

The company's functional and presentational currency is £ Sterling.

Monetary amounts in these financial statements are rounded to the nearest whole £ thousand (£000) except where otherwise indicated.

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 group management to exercise judgment in applying the group's accounting policies (see note 3).

The company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of Comprehensive Income in these financial statements.

The following principal accounting policies have been applied:

 
2.2

Basis of consolidation

The consolidated financial statements present the results of the company and its own subsidiaries ("the group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.

The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Statement of Financial Position, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated Statement of Comprehensive Income from the date on which control is obtained. They are deconsolidated from the date control ceases.

Non controlling interests represent the proportion of profit or loss and net assets of subsidiaries that are not held directly or indirectly by the group.

 
2.3

Going concern

The group's business activities, together with the factors likely to affect its future development, performance and position are set out in the strategic report. During the year the group generated a net profit attributable to the owners of £84.5m and at the year end had net assets of £755.1m.

The directors believe the group will generate sufficient working capital and cashflows to continue in operational existence and have as a result prepared the financial statements on a going concern basis.

Page 26

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

2.Accounting policies (continued)

 
2.4

Foreign currency translation

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.

On consolidation, the results of overseas operations are translated into Sterling at the average rate of exchange during the period. All assets and liabilities of overseas operations are translated at the rate ruling at the reporting date. Exchange differences arising on translating the opening net assets at opening rate and the results of overseas operations at actual rate are recognised in other comprehensive income.

 
2.5

Turnover

Turnover represents the fair value of the consideration received or receivable for the sale of goods and services in the ordinary course of the group's activities and is stated after trade discounts, other sales taxes and net of VAT. The entity recognises turnover when the amount can be reliably measured, it is probable that future benefits will flow to the entity and when specific criteria have been met for each of the entity's activities as described below:

Sale of goods and petroleum products

Turnover from sales of petroleum products, liquefied petroleum gas and all other products and goods is recognised at the fair value of consideration received or receivable, after deducting sales taxes, excise duties and similar levies, when significant risks and rewards of ownership have been transferred. Transfer of risks and rewards generally occurs when the product is either at the point of delivery or the point of receipt depending on contractual terms with the customer.

Turnover from the supply of services

Turnover from the supply of services represents the value of services provided under contracts to the extent that there is a right to consideration and is recorded at the fair value of the consideration received or receivable after deducting sales taxes, excise duties and similar levies. Where a contract has only been partially completed at the balance sheet date revenue represents the fair value of the service provided to date based on the stage of completion of the contract activity at the balance sheet date. Where payments are received from customers in advance of services provided, the amounts are recorded as deferred income and included as part of creditors due within one year.
 
Page 27

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

2.Accounting policies (continued)


2.5
Turnover (continued)

Turnover from hospitality business

Room charges are recognised in the Statement of Comprehensive Income when the rooms are occupied. Event hire fees are recognised when the event takes place. Food and beverage sales are recognised at the point of sale.

Turnover from property rental

Rent receivable is recognised when the rentals are contractually due.

Turnover from mining

Turnover from mining is recognised on transfer of the raw material to the customer.

 
2.6

Operating leases: the group as lessor

Rental income from operating leases is credited to profit or loss on a straight-line basis over the lease term.

 
2.7

Operating leases: the group 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.

 
2.8

Interest income

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

 
2.9

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 28

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

2.Accounting policies (continued)

 
2.10

Pensions

Defined contribution pension plan

The group contributes to a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the group pays fixed contributions into a separate entity. Once the contributions have been paid the group 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 group in independently administered funds.

Defined benefit pension plan

The group operates a defined benefit plan for certain employees. The defined benefit plan defines the pension benefit that the employee will receive on retirement, dependent upon length of service and final salary. The legal obligation for any benefits remains with the group, even if plan assets for funding the defined benefits plan have been set aside. Plan assets may include assets specifically designated to a long term benefit fund as well as a qualifying insurance policy.

The liability recognised in the Statement of Financial Position in respect of the defined benefit plan is the present value of the defined benefit obligation at the end of the reporting date less the fair value of plan assets at the reporting date out of which the obligations are to be settled.

The defined benefit obligation is calculated annually by independent actuaries. The present value is determined by discounting the estimated future payments using market yields on high quality corporate bonds and that have terms approximating to the estimated period of the future payments ('discount rate').

Actuarial gains and losses arising from experience adjustments and changes in actuarial assumptions are charged or credited to other comprehensive income. These amounts together with the return on plan assets, less amounts included in net interest, are disclosed as 'Remeasurement of net defined benefit liability'.

Service costs of the defined benefit plan are recognised in profit or loss as employee costs. Employee contributions, all of which are independent of the number of years of service, are treated as a reduction of service costs. Net interest expense on the net defined benefit liability is included in finance costs.

Page 29

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

2.Accounting policies (continued)

 
2.11

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 and the Group operate and generate 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;
∙Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met; and
∙Where they relate to timing differences in respect of interests in subsidiaries, associates, branches and joint ventures and the Group can control the reversal of the timing differences and such reversal is not considered probable in the foreseeable future.

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 reporting date.


 
2.12

Intangible assets

Intangible assets are initially recognised at cost and subsequently at cost less any accumulated amortisation and impairment losses.

The Group amortises its intangible assets on a straight-line basis over their expected useful lives of between 10 and 20 years. Changes in the expected useful life or the expected pattern of consumption of future economic benefits embodied in the assets are considered to modify the amortisation period or method as appropriate, and are treated as changes in accounting estimates. Residual values and useful lives are reviewed at each reporting date and subject to impairment testing.

At each reporting date the company assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

Goodwill
Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of the Group's share of its identifiable assets and liabilities of the acquiree at the date of acquisition.

 
Page 30

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

2.Accounting policies (continued)


2.12
Intangible assets (continued)

Exploration and evaluation costs
The Group capitalises expenditure in relation to exploration and evaluation of mineral assets when the legal rights are obtained. Expenditure included in the initial measurement of exploration and evaluation assets, and which are classified as intangible assets relate to the acquisition of rights to explore, topographical, geological, geochemical and geophysical studies, exploratory drilling, trenching, sampling to evaluate the technical feasibility and commercial viability of extracting a mineral resource and other in country supporting activities. The Group capitalises staff costs of employees directly involved in the exploration activities of the Group except for employee share option charges.

Other intangible assets
Other intangible assets comprise software licenses, franchise costs and permits.

 
2.13

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.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on the following bases:

Freehold land
-
Not depreciated
Freehold buildings
-
2% - 5% straight line basis
Plant and machinery
-
10% to 33% on a straight line or reducing balance as considered appropriate
Motor vehicles
-
10% to 33% on a straight line and reducing balance
Fixtures and fittings
-
10% to 33% on a straight line and reducing balance
Assets under construction
-
Not depreciated

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.

 
2.14

Impairment of fixed assets

Assets that are subject to depreciation or amortisation are assessed at each reporting date to determine whether there is any indication that the assets are impaired. Where there is any indication that an asset may be impaired, the carrying value of the asset is tested for impairment. An impairment loss is recognised for the amount by which the asset's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset's fair value less costs to sell and value in use. Non-financial assets that have been previously impaired are reviewed at each reporting date to assess whether there is any indication that the impairment losses recognised in prior periods may no longer exist or may have decreased.

Page 31

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

2.Accounting policies (continued)

 
2.15

Investment property

Investment property is carried at fair value determined annually with assistance from external valuers and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in profit or loss.

 
2.16

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

Investments in unlisted company shares other than associates and joint ventures, whose market value can be reliably determined, are remeasured to market value at each reporting date. Gains and losses on remeasurement are recognised in the Consolidated Statement of Comprehensive Income for the period. Where market value cannot be reliably determined, such investments are stated at historic cost less impairment.

Investments in listed company shares other than associates and joint ventures are remeasured to market value at each reporting date. Gains and losses on remeasurement are recognised in profit or loss for the period.

 
2.17

Associates and joint ventures

An entity is treated as a joint venture where the group is a party to a contractual agreement with one or more parties from outside the group to undertake an economic activity that is subject to joint control.

An entity is treated as an associated undertaking where the group exercises significant influence in that it has the power to participate in the operating and financial policy decisions.

In the company accounts, investments in associates and joint ventures are measured at cost less accumulated impairment unless the investment is held as part of an investment portfolio. Where investments in associates or joint ventures are part of an investment portfolio  they are remeasured to fair value at each reporting date. Gains and losses on remeasurement are recognised in profit or loss for the period.

In the consolidated accounts, investments in associates and joint ventures are accounted for using the equity method of accounting. Under this method an equity investment is initially recognised at the transaction price (including transaction costs) and is subsequently adjusted to reflect the investors share of the profit or loss, other comprehensive income and equity of the associate. The Consolidated Statement of Comprehensive Income includes the group's share of the operating results, interest, pre-tax results and attributable taxation of such undertakings applying accounting policies consistent with those of the group. In the Consolidated Statement of Financial Position, the interests in associated undertakings are shown as the group's share of the identifiable net assets, including any unamortised premium paid on acquisition.

The difference between the cost of the investment and the group's share of the net fair value of the identifiable assets and liabilities of the associate or joint venture at the acquisition date is recognised as goodwill. This goodwill is considered to be implicit goodwill, representing the premium paid for the investment that is attributable to future economic benefits arising from assets that are not individually identified and separately recognised. Implicit goodwill is not separately recognised in the statement of financial position but is included in the carrying amount of the investment. Implicit goodwill is amortised straight line over 10 years.

Page 32

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

2.Accounting policies (continued)

 
2.18

Stocks

Stocks comprise of raw materials, goods held for resale and properties held in the course of development. The stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items. Goods relating to petroleum products includes all expenses directly attributable to the manufacturing process as well as suitable portions of related production overheads, based on normal operating capacity.

 
2.19

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.

Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Deferred tax liabilities are also presented within provisions but are measured in accordance with the accounting policy on taxation.
 
Increases in provisions are generally charged as an expense to profit or loss.

 
2.20

Financial instruments

Basic financial instruments include trade and other debtors, trade and other creditors, cash and cash equivalents, and related party loans.

Trade and other debtors are recognised initially at the transaction price less attributable transaction costs. Trade and other creditors are recognised initially at transaction price plus attributable transaction costs. Subsequent to initial recognition they are measured at amortised cost using the effective interest method, less any impairment losses in the case of trade and other debtors. If the arrangement constitutes a financing transaction, for example if payment is deferred beyond normal business terms, then it is measured at the present value of future payments discounted at a market rate of interest.

Interest bearing borrowings classified as basic financial instruments are recognised initially at the present value of future payments discounted at a market rate of interest. Subsequent to initial recognition, they are stated at amortised cost using the effective interest method.

Cash and cash equivalents comprise cash balances and call deposits.

Non-basic financial instruments include convertible loan notes, included within other debtors. Convertible loan notes 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 profit or loss.

 
2.21

Dividends

Equity dividends are recognised when they become legally payable.

Page 33

 
SOLAI HOLDINGS 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

In the application of the group's accounting policies, management are required to make judgements, estimates and assumptions about carrying amounts of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from estimates. The following summarises the key judgements, estimates and assumptions that have been made in the preparation of the financial statements:

Asset impairment
The group reviews its non-current assets for impairment at each balance sheet date. If events or circumstances indicate that the carrying value may not be recoverable, the value is adjusted to the recoverable amount, determined by management valuations. If events or circumstances indicate that the carrying value may not be recoverable, the value is adjusted to the fair value.

Impairment of non-financial assets and goodwill
In assessing impairment, management estimates the recoverable amount of each asset based on expected future cash flows. Estimation uncertainty relates to assumptions about future operating results.

Freehold investment property valuation
The group estimates the value of its investment properties with the help from professional valuers and based on market comparable approach that reflects recent transaction prices for similar properties.

Accounting policy for joint ventures and associates
On consolidation, joint ventures and associates are accounted for using the equity method of accounting, except where they are held as part of a wider  investment portfolio in which case they are stated at market value with any gains or losses on revaluation recognised in the Statement of Comprehensive Income. The directors have used their judgement to determine that the investment in Hoptroff London Limited is held as part of a wider investment portfolio and should be stated at market value. More details are given in note 17.

Valuation of investments
The fair value of the group's fixed asset investments which are not traded on recognised stock markets are estimated based on varying methods depending on the type of information available for each investment. Where unlisted investments had an equity transaction taking place close to the reporting date, that transaction is used to form the basis of a valuation. Where no transaction took place near the reporting date, the valuation is based on the share of net assets or another appropriate valuation technique. Investments in office art is revalued with the assistance of a professional valuer. Because of the inherent uncertainty, these estimated values may differ significantly from the values that would have been used had a ready market for the investments existed, and it is reasonably possible that the difference could be material. Furthermore, there is no assurance that, upon liquidation, the group will realise the values presented herein.

Useful lives of depreciable assets
Management reviews its estimate of the useful lives of depreciable assets at each reporting date, based on the expected utility of the assets. Uncertainties in these estimates relate to technological obsolescence that may change the utility of certain software and computer equipment.

 
Page 34

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

3.Judgments in applying accounting policies (continued)

Recognition of deferred tax assets
The extent to which deferred tax assets can be recognised is based on an assessment of the probability that future taxable income will be available against which the deductible temporary differences and tax loss carry forwards can be utilised.

Defined benefit obligation (DBO)
Management's estimate of the DBO is derived at with the assistance with professional actuaries and is based on a number of critical underlying assumptions such as standard rates of inflation, mortality, discount rate and anticipation of future salary increases. Variation in these assumptions may impact the DBO amount and the annual defined benefit expenses. 


4.


Turnover

Analysis of turnover by country of destination:

2025
2024
£000
£000



United Kingdom
11,228
11,534

Europe
293
224

Africa
1,424,257
1,315,212

Rest of the world
7
44

1,435,785
1,327,014

Analysis of turnover by class of business:


2025
2024
£000
£000



Export of goods and machinery
24,689
27,854

Petroleum products
1,357,266
1,260,482

Property rental and development
13,845
8,737

Hotel ownership and operation
38,681
29,756

Mining and exploration
1,304
185

1,435,785
1,327,014

Page 35

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

5.


Other operating income

2025
2024
£000
£000

Sundry income
16,554
16,758


Sundry income includes income from compensation receivable, insurance claims and other income from operations not relating to the group's principal activities.


6.


Operating profit

The operating profit is stated after charging:

2025
2024
£000
£000

Exchange differences
5,512
(13,994)

Depreciation - tangible fixed assets
16,964
13,626

(Gain)/Loss on disposal of fixed assets
776
(411)

Loss/(Gain) on fair value movement of investment property
(29,995)
1,232

Loss/(Gain) on fair value movement of listed investments
(16,967)
(1,437)

Loss/(Gain) on fair value movement of unlisted investments
(26,244)
-

Loss/(Gain) on fair value movement of convertible loan notes
(1,485)
-

Amortisation - intangible fixed assets
73
75

Impairment of intangible assets
1,018
-


7.


Auditors' remuneration

2025
2024
£000
£000

Fees payable to the group's auditor were in respect of:

Auditing the consolidated and parent company's financial statements
133
122

Auditing the accounts of subsidiary undertakings
167
150

Taxation compliance services
13
13

Fees payable to component auditors were in respect of:

Auditing the accounts of subsidiary undertakings
191
135

Tax compliance and other services
34
60

Page 36

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

8.


Employees

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


Group
Group
2025
2024
£000
£000


Wages and salaries
11,816
9,949

Social security costs
865
736

Cost of defined contribution scheme
83
85

12,764
10,770


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


        2025
        2024
            No.
            No.







Distribution staff
162
149



Operation staff
169
42



Administrative staff
312
287



Management staff
69
69

712
547


9.


Directors' remuneration

2025
2024
£000
£000

Directors' emoluments
2,571
2,565


During the year retirement benefits were accruing to no directors (2024 - NIL) in respect of defined contribution pension schemes.

The highest paid director received remuneration of £862k (2024 - £858k).

The value of the group's contributions paid to a defined contribution pension scheme in respect of the highest paid director amounted to £nil (2024 - £nil).

Page 37

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

10.


Income/(losses) from investments

2025
2024
£000
£000




Dividends received - unlisted investments
180
2

Dividends received - listed investments
1,694
1,329

Amounts written off - unlisted investments
-
(35)

Impairment charge - exploration rights
-
(2,188)

Impairment of fixed asset investments
(250)
(250)

Profit/(loss) on disposal of listed investments
88
424

Profit/(loss) on disposal of investment in subsidiaries
(15)
10,996

Profit/(loss) on disposal of investment in joint ventures
-
(1,355)

Profit/(loss) on disposal of investment in associates
-
(13,993)

1,697
(5,070)



11.


Interest receivable

2025
2024
£000
£000


Share of joint ventures' interest receivable
90
30

Share of associates' interest receivable
9,209
2,890

Bank interest receivable
6,191
12,661

Other interest receivable
479
356

15,969
15,937


12.


Interest payable and similar expenses

2025
2024
£000
£000


Share of joint ventures
23
20

Share of associates
18,786
17,529

Bank interest payable
4,582
7,722

Other loan interest payable
32
122

Other interest payable
112
111

23,535
25,504

Page 38

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

13.


Taxation


2025
2024
£000
£000

Corporation tax


Current tax on profits for the year
8,827
9,030

Adjustments in respect of previous periods
(77)
148

Share of tax charge from associates
1,068
194

Share of tax charge from joint ventures
646
-


Double taxation relief
(766)
(317)

Foreign tax


Foreign tax on income for the year
6,013
6,289

Total current tax
15,711
15,344

Deferred tax


Origination and reversal of timing differences
57,716
(7,516)

Total deferred tax
57,716
(7,516)


73,427
7,828

Pillar Two

The Group is within the scope of the OECD Pillar Two global minimum tax legislation. Because the effective tax rates in the jurisdictions where the Group operates are in excess of the 15% minimum rate, the Pillar Two top-up tax expense for the year is £nil (2024 - £nil).

Page 39

 
SOLAI HOLDINGS LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
 
13.Taxation (continued)


Factors affecting tax charge for the year

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

2025
2024
£000
£000


Profit on ordinary activities before tax
157,939
138,704


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2024 - 25%)
39,485
34,676

Effects of:


Non-tax deductible amortisation of goodwill
8
4

Non-taxable income - fair value gains
(18,988)
(42)

Add expenses not deductible for tax purposes less other non taxable income
1,307
(4,421)

Capital allowances for year in excess of depreciation
(4,254)
(5,724)

Utilisation of tax losses
-
(123)

Effect of different tax rates for foreign subsidiaries
1,824
991

Adjustments to tax charge in respect of prior periods
(77)
148

Capital gains/(losses)
(663)
226

Dividends received
(2,138)
(3,907)

Overseas taxation
808
346

Double taxation relief
(766)
(317)

Group's share of tax adjustments in joint ventures and associates
(3,935)
(7,266)

Unrelieved tax losses carried forward
3,100
753

Deferred taxation
57,716
(7,516)

Total tax charge for the year
73,427
7,828


Factors that may affect future tax charges

At the reporting date the company had estimated capital losses of £7,264,558 (2024 - £7,264,558)  available to carry forward and use against future capital gains.

At the reporting date the group had estimated capital losses of £13,729,513 (2024 - £10,833,239) available to carry forward and use against future capital gains, and estimated trading losses of £16,711,979 (2024 - £10,916,926) which are restricted from being group relieved but are available to carry forward and use against future profits arising in the same company in which the losses arose. A deferred tax asset provision on carried forward losses is made only to the extent that recovery is expected.

Page 40

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

14.


Parent company profit for the year

The company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of Comprehensive Income in these financial statements. The profit after tax of the parent Company for the year was £27.4m (2024 - £64.8m).


15.


Intangible assets

Group





Other intangible assets
Exploration and evaluation assets
Goodwill
Total

£000
£000
£000
£000



Cost


At 1 January 2025
287
13,435
238,477
252,199


Additions
10
1,403
-
1,413


Foreign exchange movement
(1)
59
-
58



At 31 December 2025

296
14,897
238,477
253,670



Amortisation


At 1 January 2025
84
2,188
238,191
240,463


Charge for the year on owned assets
43
-
30
73


Impairment charge
-
1,018
-
1,018



At 31 December 2025

127
3,206
238,221
241,554



Net book value



At 31 December 2025
169
11,691
256
12,116



At 31 December 2024
203
11,247
286
11,736



Page 41

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

16.


Tangible fixed assets

Group






Freehold land & buildings
Plant and machinery
Fixtures and fittings
Motor vehicles
Assets under construction
Total

£000
£000
£000
£000
£000
£000



Cost or valuation


At 1 January 2025
66,377
86,156
8,784
11,783
15,123
188,223


Additions
4,719
7,729
2,271
938
60,376
76,033


Disposals
(87)
(345)
(56)
(25)
(8)
(521)


Transfers between classes
871
2,305
2,090
5,169
(10,435)
-


Revaluations
(1,812)
-
-
-
-
(1,812)


Exchange adjustments
(146)
(434)
(34)
(53)
(68)
(735)



At 31 December 2025

69,922
95,411
13,055
17,812
64,988
261,188



Depreciation


At 1 January 2025
5,068
39,287
5,062
6,030
-
55,447


Charge for the year on owned assets
1,291
11,112
1,451
3,110
-
16,964


Disposals
(38)
(124)
(50)
9
-
(203)


On revalued assets
(733)
-
-
-
-
(733)


Exchange adjustments
(18)
4
(21)
(27)
-
(62)



At 31 December 2025

5,570
50,279
6,442
9,122
-
71,413



Net book value



At 31 December 2025
64,352
45,132
6,613
8,690
64,988
189,775



At 31 December 2024
61,309
46,869
3,722
5,753
15,123
132,776

Included in cost of freehold land and buildings is land of £16.554m (2024 - £16.303m), which is not depreciated.

Page 42

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

17.


Fixed asset investments

Group





Joint ventures
Associates
Listed investments
Unlisted investments
Office art
Total

£000
£000
£000
£000
£000
£000



Cost or valuation


At 1 January 2025
4,102
240,429
27,311
26,414
267
298,523


Additions
-
2,830
69,948
3,933
-
76,711


Disposals
-
-
(1,497)
(160)
-
(1,657)


Foreign exchange movement
(291)
(16,251)
(1,923)
(1,806)
(13)
(20,284)


Revaluations
-
-
16,967
26,244
-
43,211


Share of profit/(loss), net of dividends received
463
20,595
-
-
-
21,058



At 31 December 2025

4,274
247,603
110,806
54,625
254
417,562



Impairment


At 1 January 2025
-
-
-
841
-
841


Charge for the period
-
-
-
250
-
250


Impairment on disposals
-
-
-
(35)
-
(35)



At 31 December 2025

-
-
-
1,056
-
1,056



Net book value



At 31 December 2025
4,274
247,603
110,806
53,569
254
416,506



At 31 December 2024
4,102
240,429
27,311
25,573
267
297,682

Page 43

 
SOLAI HOLDINGS LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
The joint ventures and associates held by the group at the reporting date are:

ole7819.png

The shares in Hoptroff London Limited are held by Purebond Limited, a subsidiary undertaking of the group whose principal activity is that of an investment holding company. Hoptroff London Limited is held by Purebond Limited as part of a wider investment portfolio and as such this associate is included in the consolidated financial statements at fair value and has not been accounted for using the equity method.

The registered office address for Union Investcorp Limited, HCT Portland Limited, Union Maritime Holdings Limited, Union Maritime Limited and Union Carriers Limited is Portland House, 69-71 Wembley Hill Road, Wembley, Middlesex, HA9 8BU. The registered office address for Land Regeneration Limited is 24 Old Bond Street, London, W1S 4AP. The registered office address for Hoptroff London Limited is 3rd Floor, 86-90 Paul Street, London, EC2A 4NE. The registered office address for Tune Product Tankers B.V. is Burgemeester van der Jagtkade 10, 3221 CB Hellevoetsluis, Netherlands. 

Page 44

 
SOLAI HOLDINGS LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
Company





Subsidiary companies
Joint ventures
Associates
Unlisted investments
Loans to subsidiaries
Office art
Total

£000
£000
£000
£000
£000
£000
£000



Cost or valuation


At 1 January 2025
7,860
6,808
20,918
806
97,676
18
134,086


Additions
-
-
-
250
6,214
-
6,464


Disposals
-
-
-
-
(8,340)
-
(8,340)



At 31 December 2025

7,860
6,808
20,918
1,056
95,550
18
132,210



Impairment


At 1 January 2025
6,658
2,709
-
806
7,949
-
18,122


Charge/(reversal) for the period
500
(176)
-
250
(228)
-
346


Impairment on disposals
-
-
-
-
(687)
-
(687)



At 31 December 2025

7,158
2,533
-
1,056
7,034
-
17,781



Net book value



At 31 December 2025
702
4,275
20,918
-
88,516
18
114,429



At 31 December 2024
1,203
4,099
20,918
-
89,727
18
115,965

Page 45

 
SOLAI HOLDINGS LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
Subsidiary undertakings

At the reporting date the following were direct subsidiary undertakings of the company:

ole68e3.png

Page 46

 
SOLAI HOLDINGS LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
Subsidiary undertaking (continued)

At the reporting date the following were indirect subsidiary undertakings of the company:

ole0930.png
 
Page 47

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

18.


Investment property

Group


Freehold investment property

£000



Valuation


At 1 January 2025
178,087


Additions at cost
2,156


Disposals
(10,791)


Surplus on revaluation
29,995


Foreign exchange movement
(518)



At 31 December 2025
198,929

The group's UK investment properties totaling £53.107m (2024 - £63.704m) were valued with the assistance from various external valuers and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset.

The group's Nigerian investment properties totalling £145.822m (2024 - £114.383m) were valued by Ismail & Partners, Chartered Surveyors & Real Estate Consultants.




Company





Freehold investment property

£000



Valuation


At 1 January 2025
5,038


Additions at cost
244


Disposals
(467)


Surplus on revaluation
(536)



At 31 December 2025
 
4,279

The 2025 valuations were made by the directors with consultation of the property manager having recent valuation experience in the location and category of the properties being valued. The fair value was determined based on the market comparable approach that reflects recent transaction prices for similar properties.

Page 48

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

19.


Stocks

Group
Group
Company
Company
2025
2024
2025
2024
£000
£000
£000
£000

Finished goods
57,724
38,633
-
-

Raw materials and consumables
39,713
40,898
-
-

Goods in transit
34,489
21,710
-
-

131,926
101,241
-
-



20.


Debtors

Group
Group
Company
Company
2025
2024
2025
2024
£000
£000
£000
£000

Due after more than one year

Other debtors
8,444
750
8,331
687

Prepayments and accrued income
12
8
-
-

8,456
758
8,331
687


Group
Group
Company
Company
2025
2024
2025
2024
£000
£000
£000
£000

Due within one year

Trade debtors
62,520
54,351
2
1

Amounts owed by group undertakings
-
-
75,988
32,048

Amounts owed by joint ventures and associated undertakings
6,743
59
6,743
59

Other debtors
48,428
52,472
1,235
839

Advance payments to suppliers
5,400
26,178
-
-

Tax recoverable
3,278
4,306
-
-

VAT recoverable
417
177
4
1

Prepayments and accrued income
20,017
15,751
2,351
3,532

146,803
153,294
86,323
36,480


Other debtors include 2 convertible loan notes stated at fair value of £6,339,735 (2024 - £3,500,000). One of the convertible loan notes acquired for £3,500,000, attracts a 12% coupon that is payable only if the loan isn't converted. The other convertible loan note acquired for $2,000,000 attracts interest at 11% which is payable quarterly. The convertible loan notes are treated as non-basic financial instruments remeasured to fair value through profit or loss.


Page 49

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

21.


Cash and cash equivalents

Group
Group
Company
Company
2025
2024
2025
2024
£000
£000
£000
£000

Cash at bank and in hand
158,982
195,500
71,586
100,597

Less: bank overdrafts
(3,557)
-
-
-

155,425
195,500
71,586
100,597


At 31 December 2025 total cash and cash equivalents included cash amounting to £81.237m (2024 - £60.829m) that belongs to overseas subsidiaries and is subject to foreign exchange control.


22.


Creditors: Amounts falling due within one year

Group
Group
Company
Company
2025
2024
2025
2024
£000
£000
£000
£000

Bank overdrafts
3,557
-
-
-

Bank loans
8,686
2,343
-
-

Trade creditors
259,402
214,242
9
23

Amounts owed to group undertakings
-
-
6,456
2,396

Amounts owed to associates
-
4
-
4

Corporation tax
8,542
11,539
1,125
2,352

Other taxation and social security
822
624
-
-

Advance payments and deposits from customers
1,583
325
-
-

Other creditors
73,495
74,114
6
6

Accruals and deferred income
10,174
25,864
240
253

Convertible loan notes
-
1,231
-
-

366,261
330,286
7,836
5,034


The bank overdraft is repayable on demand and bears variable interest at 5.35% per annum + Daily Simple SOFR.

Details of security provided for the bank loans is given in note 24.

Group trade creditors include £39.8m (2024 - £31.0m) owed by a subsidiary which is secured by a guarantee provided by the parent, Solai Holdings Limited.

Page 50

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

Creditors: Amounts falling due within one year (continued)

In August and December 2024, Kavango Resources Plc (Kavango), a subsidiary of the Group, issued unsecured convertible loan notes that cumulate interest at 10% per annum. At 31 December 2024 Kavango owed £3.807m in respect of the convertible loan notes, made up of £2.576m payable to Purebond Limited, a subsidiary undertaking of the Group, which has been eliminated on consolidation, and £1.231m owed to third parties. During the current period, on 31 January 2025 the convertible loan notes were converted in full into ordinary shares in Kavango. There are no convertible loan notes at 31 December 2025.


23.


Creditors: Amounts falling due after more than one year

Group
Group
Company
Company
2025
2024
2025
2024
£000
£000
£000
£000

Bank loans
55,590
12,132
-
-

Other creditors
116
199
8
8

Accruals and deferred income
6,882
13,587
-
-

62,588
25,918
8
8


Details of security provided for the bank loans is given in note 24. 



24.


Loans


Analysis of the maturity of loans is given below:


Group
Group
2025
2024
£000
£000

Amounts falling due within one year

Bank loans
8,686
2,343


Amounts falling due 2-5 years

Bank loans
36,969
9,312

Amounts falling due after more than 5 years

Bank loans repayable by instalments
18,621
2,820

64,276
14,475


Security

Bank loans comprise of various bank loans each with an interest rate of 9% (2024 - 9%) per annum, repayable by quarterly instalments with maturity dates falling between September 2027 and December 2032. £12.1m of the loans are secured by way of a corporate guarantee provided by Nipco Plc. £52.2m of the loans are secured by way of a debenture over the fixed and floated assets of the borrower situated at Nipco Plc's registered office address.
Page 51

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

25.


Financial instruments

The group's key financial risks arising from its operating activities and its financial instruments are:

- Credit risk (including country risk);
- Liquidity risk; and
- Market risk (including interest rate risk and currency risk).

The group uses its financial skills to provide competitive product/service pricing and delivery to its customers. Risk management is essential to help ensure business sustainability thereby providing our stakeholders with long-term value. The key management of the group have overall responsibility for the establishment and oversight of the risk management framework. The overall group focus within our risk framework is to give value to our stakeholders through effective and efficient execution of business.

The carrying value of the group's financial assets and liabilities are summarised by category below:

ole58fb.png

Financial assets measured at fair value through profit or loss comprise listed investments, unlisted investments, other investments and purchased convertible loan notes.

Financial assets measured at amortised cost comprise trade and other debtors, accrued income, amounts owed by related parties, loans to subsidiaries included in investments, and cash at bank.

Financial liabilities measured at amortised cost comprise trade and other creditors, accruals, amounts owed to related parties, bank loans, bank overdrafts and issued convertible loan notes.
 






Page 52

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

25.Financial instruments (continued)

The group's income, expenses, gains and losses in respect of financial instruments are summarised below:

ole7d78.png
Credit risk
The group's principal financial assets are trade and other receivables, bank balances and cash, and investments.

The group's credit risk is primarily attributable to its trade and other receivables and bank balances. The amounts presented in the balance sheet are net of allowances for doubtful receivables. An allowance for impairment is made where there is an identified loss event which is evidence of a reduction in the recoverability of the cash flows.

Management mitigate this risk by conducting the majority of its business on confirmed letters of credit or cash. The credit risk on liquid funds is limited because the counterparties are banks with high credit-ratings assigned by international credit-rating agencies such as Moody's.

Country risk refers to the risk of investing or lending in a country, arising from possible changes in the business environment that may adversely affect operating profits or the value of assets in the country. For example, financial factors such as currency controls, devaluation or regulatory changes, contribute to companies' operational risks. The group mitigates such risk by having control procedures in place monitoring political risk and having a full understanding of the macro and micro political risk environment of our international markets.

Liquidity risk
In order to maintain liquidity to ensure that sufficient funds are available for ongoing operations and future developments, the group uses a mixture of long-term and short-term debt finance from its bankers as well as security deposits from its customers.
 
Page 53

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

25.Financial instruments (continued)


Market risk
Market risk is the risk that changes in market prices such as foreign exchange rates and interest rates will affect the group's income or the value of its holdings of financial instruments. The objective of market risk management is to manage and control market risk exposures within acceptable parameters, while optimising return.

Currency risk
In respect of monetary assets and liabilities held in currencies other than the main functional currencies of the group, the group ensures that the net exposure is kept to an acceptable level, by buying or selling foreign currencies at spot rates, where necessary to address short-term imbalances.

Interest risk
Interest rate risk is the risk that the value of a financial instrument will fluctuate due to changes in market interest rates. The group mitigates this risk by keeping borrowings to a minimum.

Market price risk
Crude oil prices are economically sensitive and extremely volatile, adverse movements negatively impacting our African & UK trade. The group mitigates such risks by keeping abreast of relevant world developments, subscriptions to trade journals and networking with oil majors.


26.


Deferred taxation


Group



2025
2024


£000

£000






At beginning of year
21,241
28,757


Charged to profit or loss
57,792
2,313


Disposal of subsidiary - unutilised tax losses disposed
(531)
-


Exchange difference on conversion of overseas subsidiaries
(76)
(9,829)



At end of year
78,426
21,241

Page 54

 
SOLAI HOLDINGS LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
 
26.Deferred taxation (continued)

Company


2025
2024





At beginning and end of year
-
-
The provision for deferred taxation is made up as follows:

Group
Group
Company
Company
2025
2024
2025
2024
£000
£000
£000
£000

Accelerated capital allowances
36,634
8,275
-
-

Tax losses carried forward
(672)
(41)
-
-

Investment property revaluations
43,899
12,375
-
-

Other timing differences
(1,435)
632
-
-

78,426
21,241
-
-


27.


Share capital

2025
2024
£000
£000
Allotted, called up and fully paid



40,000,000 Ordinary shares of £1 each
40,000
40,000



28.


Reserves

Revaluation reserve

The revaluation reserve represents cumulative unrealised gains on revaluations of investments and investment property. It is a non-distributable reserve.

Foreign exchange reserve

The foreign exchange reserve represents cumulative foreign exchange differences which have arisen on translation of subsidiaries whose balances are denominated in currencies other than £ sterling.

Profit and loss account

The profit and loss reserve represents the cumulative balance of retained profit and losses since the group started trading. It is a distributable reserve.

Page 55

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

29.


Capital commitments

In 2024 and 2025 the Group and Company had no capital commitments contracted for but not provided in these financial statements.




The group's share of its joint ventures' and associates' capital commitments are:


Group
Group
2025
2024
£000
£000


Not later than 1 year
264,785
155,940

Later than 1 year and not later than 5 years
203,124
257,190

Later than 5 years
83,815
194,517

551,724
607,647

At the year end, an associate of the group had entered into commitments for 41 (2024 - 39) shipbuilding contracts for vessels under construction, due to be delivered between 2026 and 2028.

Page 56

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


30.


Pension commitments

The group's Nigerian subsidiaries operate a Defined Benefit Pension Scheme.

The defined benefit obligation (DBO) employee plan exposes the group to actuarial risks such as interest rate risk, investment risk, longevity risk and inflation risk.

Interest rate risk - The present value of the defined benefit liability is calculated using a discount rate determined by reference to market yields of high quality corporate bonds. The estimated term of the bonds is consistent with the estimated term of the DBO and it is denominated in Naira. A decrease in market yield on high quality corporate bonds will increase the group's defined benefit liability, although it is expected that this would be offset partially by an increase in the fair value of certain plan assets.

Investment risk - There are no plan assets explicitly segregated to meet terminal benefits.

Longevity risk - The group is required to provide benefits for life for the members of the defined liability. Increase in the life expectancy of the members, particularly in Nigeria where the pension payments are linked to the Consumer Price Index, will increase the defined benefit liability.

Inflation risk - A significant proportion of the defined benefit liability is linked to inflation. An increase in the inflation rate will increase the group's liability. A portion of the plan assets are inflation-linked debt securities which will mitigate some of the effects of inflation.

The provision of gratuity of £1.093m (2024 - £0.908m) is a provision for post employment benefits. These balances were professionally valued by Nigerian actuaries for the year ended 31 December 2025.



Reconciliation of present value of plan liabilities:


2025
2024
£000
£000


At the beginning of the year
908
1,166

Current service cost
78
60

Interest cost
168
102

Actuarial gains/losses
18
144

Benefits paid
(75)
(91)

Foreign exchange movement
(4)
(473)

At the end of the year
1,093
908



The amounts recognised in profit or loss are as follows:

2025
2024
£000
£000


Current service cost
78
60

Net interest from net defined benefit asset/liability
168
102

Total
246
162

Page 57

 
SOLAI HOLDINGS LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
 
30.Pension commitments (continued)


The cumulative amount of actuarial losses recognised in the Consolidated Statement of Comprehensive Income was £18k (2024 - £144k).


There are no plan assets explicitly segregated to meet terminal benefits.

The scheme is closed for new entrants.




Principal actuarial assumptions at the reporting date (expressed as weighted averages):

2025
2024
%
%
Discount rate


17.5

17.7
 
Average pay increase per annum


18.5

18.5
 
Rate of inflation in Nigeria


18

17
 



 

Defined contributions scheme

The Group's UK entities contribute to a defined contribution pension scheme. The assets of the scheme are held separately from those of the company in an independent administered fund. The pension cost charge represents contributions payable by the group to the fund and amounted to £83,000 (2024 - £85,000). The pension cost charge for the company amounted to £nil (2024 - £nil). Contributions totalling £12,000 (2024 - £11,000) were payable by the group, and £nil (2024 - £nil) were payable by the company, to the fund at the reporting date and are included in creditors.




Page 58

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

31.


Commitments under operating leases

Commitments - lessee

At 31 December 2025 the company had no (2024 - no) future minimum lease payments due under non-cancellable operating leases. 

The group had future minimum lease payments due under non-cancellable operating leases for each of the following periods:




Group
Group
2025
2024
£000
£000

Not later than 1 year
215
342

Later than 1 year and not later than 5 years
791
374

Later than 5 years
42
31

1,048
747

Commitments - lessor

At 31 December 2025 the company had no future minimum lease payments receivable  under non-cancellable operating leases. 

The group had future minimum lease payments receivable under non-cancellable operating leases for each of the following periods:

Group
Group
2025
2024
£000
£000

Not later than 1 year
8,943
10,501

Later than 1 year and not later than 5 years
12,535
16,611

Later than 5 years
43,090
50,384

64,568
77,496

Page 59

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

32.


Related party transactions

Transactions and balances between the company and its subsidiaries, which are related parties, have been eliminated on consolidation and are not disclosed in this note.

At the reporting date the group was owed £0.069m (2024 - £0.059m) by a joint venture. The loan is unsecured and interest is payable at a margin of 3.5% over the Bank of England base rate. The loan is repayable once the joint venture commences trading.

During the year the group received dividends of £6.679m (2024 - £14.306m) from its investments in associated companies. At the reporting date the group was owed £6.674m by (2024 - owed £0.004m to) an associate. The balance is immediately due, unsecured and interest free.

The aggregate remuneration of key management personnel, including directors, during the year was £2.886m (2024 - £2.907m).


33.


Post balance sheet events

Since the year end the group purchased an additional 183,443,926 shares for £13,421,640 in Savannah Energy Plc, a listed investment, increasing its ownership to 30.23% such that it became an associated undertaking. The acquisition represents a strategic investment.

In January 2026, the Nigerian government suspended the issuance of import permits for refined petroleum products, to prioritise local production at the Dangote refinery. In late March 2026 the government relaxed the restrictions following a supply shortfall and rising fuel prices in Nigeria. It is unclear what action the Nigerian government will take on import permits in the future, so the outlook is uncertain. Accordingly, in periods where import permit restrictions are in place the group is sourcing petroleum products from the Dangote refinery instead of overseas. This may reduce the group's profit margins substantially as Dangote refinery maintains prices and only allows a small retail margin but the outlook is uncertain. The amount cannot be quantified at this stage. Despite the above the Group is still expected to remain profitable.


34.


Controlling party

The company's immediate and ultimate parent company is Matel Limited (incorporated in Jersey), whose address is Oriel House, York Lane, St. Helier, Jersey. JE2 4YH.

The ultimate controlling party is The Pavel Trust.

The group headed by Solai Holdings Limited is the largest group in which the company is included that prepares consolidated accounts.

 
Page 60