Caseware UK (AP4) 2022.0.179 2022.0.179 2023-03-312023-03-312023-03-31false2022-04-01Holding company for a consultancy practice00falsefalse 12302240 2022-04-01 2023-03-31 12302240 2021-04-01 2022-03-31 12302240 2023-03-31 12302240 2022-03-31 12302240 2021-04-01 12302240 1 2022-04-01 2023-03-31 12302240 1 2021-04-01 2022-03-31 12302240 2 2022-04-01 2023-03-31 12302240 1 2022-04-01 2023-03-31 12302240 e:Director1 2022-04-01 2023-03-31 12302240 e:Director2 2022-04-01 2023-03-31 12302240 e:Director3 2022-04-01 2023-03-31 12302240 e:Director4 2022-04-01 2023-03-31 12302240 e:Director5 2022-04-01 2023-03-31 12302240 e:Director6 2022-04-01 2023-03-31 12302240 e:Director7 2022-04-01 2023-03-31 12302240 e:Director7 2023-03-31 12302240 e:RegisteredOffice 2022-04-01 2023-03-31 12302240 d:PlantMachinery 2022-04-01 2023-03-31 12302240 d:MotorVehicles 2022-04-01 2023-03-31 12302240 d:FurnitureFittings 2022-04-01 2023-03-31 12302240 d:ComputerEquipment 2022-04-01 2023-03-31 12302240 d:Goodwill 2022-04-01 2023-03-31 12302240 d:CurrentFinancialInstruments 2023-03-31 12302240 d:CurrentFinancialInstruments 2022-03-31 12302240 d:Non-currentFinancialInstruments 2023-03-31 12302240 d:Non-currentFinancialInstruments 2022-03-31 12302240 d:CurrentFinancialInstruments d:WithinOneYear 2023-03-31 12302240 d:CurrentFinancialInstruments d:WithinOneYear 2022-03-31 12302240 d:Non-currentFinancialInstruments d:AfterOneYear 2023-03-31 12302240 d:Non-currentFinancialInstruments d:AfterOneYear 2022-03-31 12302240 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2023-03-31 12302240 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2022-03-31 12302240 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2023-03-31 12302240 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2022-03-31 12302240 d:ShareCapital 2023-03-31 12302240 d:ShareCapital 2022-03-31 12302240 d:ShareCapital 2021-04-01 12302240 d:OtherMiscellaneousReserve 2022-04-01 2023-03-31 12302240 d:OtherMiscellaneousReserve 2023-03-31 12302240 d:OtherMiscellaneousReserve 1 2022-04-01 2023-03-31 12302240 d:OtherMiscellaneousReserve 2 2022-04-01 2023-03-31 12302240 d:OtherMiscellaneousReserve 2022-03-31 12302240 d:OtherMiscellaneousReserve 2021-04-01 12302240 d:OtherMiscellaneousReserve 1 2021-04-01 2022-03-31 12302240 d:RetainedEarningsAccumulatedLosses 2022-04-01 2023-03-31 12302240 d:RetainedEarningsAccumulatedLosses 2023-03-31 12302240 d:RetainedEarningsAccumulatedLosses 1 2022-04-01 2023-03-31 12302240 d:RetainedEarningsAccumulatedLosses 2 2022-04-01 2023-03-31 12302240 d:RetainedEarningsAccumulatedLosses 2021-04-01 2022-03-31 12302240 d:RetainedEarningsAccumulatedLosses 2022-03-31 12302240 d:RetainedEarningsAccumulatedLosses 2021-04-01 12302240 d:RetainedEarningsAccumulatedLosses 1 2021-04-01 2022-03-31 12302240 e:OrdinaryShareClass1 2022-04-01 2023-03-31 12302240 e:OrdinaryShareClass1 2023-03-31 12302240 e:OrdinaryShareClass1 2022-03-31 12302240 e:FRS102 2022-04-01 2023-03-31 12302240 e:Audited 2022-04-01 2023-03-31 12302240 e:FullAccounts 2022-04-01 2023-03-31 12302240 e:PrivateLimitedCompanyLtd 2022-04-01 2023-03-31 12302240 d:Subsidiary1 2022-04-01 2023-03-31 12302240 d:Subsidiary1 1 2022-04-01 2023-03-31 12302240 d:Subsidiary2 2022-04-01 2023-03-31 12302240 d:Subsidiary2 1 2022-04-01 2023-03-31 12302240 e:Consolidated 2023-03-31 12302240 e:ConsolidatedGroupCompanyAccounts 2022-04-01 2023-03-31 12302240 2 2022-04-01 2023-03-31 12302240 6 2022-04-01 2023-03-31 12302240 d:ShareCapital 1 2022-04-01 2023-03-31 12302240 d:ShareCapital 2 2022-04-01 2023-03-31 12302240 d:ShareCapital 1 2021-04-01 2022-03-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 12302240









GLANVILLE FUTURES LIMITED









ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 MARCH 2023

 
GLANVILLE FUTURES LIMITED
 
 
COMPANY INFORMATION


Directors
J Birch 
T Foxall 
H Gell 
H George 
J Hanlon 
A Smith 
J Farooq (appointed 1 October 2023)




Registered number
12302240



Registered office
3 Grovelands Business Centre
Boundary Way

Hemel Hempstead

Hertfordshire

HP2 7TE




Independent auditors
WMT
Chartered Accountants & & Statutory Auditors

4 Beaconsfield road

St Albans

Hertfordshire

AL1 3RD





 
GLANVILLE FUTURES LIMITED
 

CONTENTS



Page
Group Strategic Report
1 - 2
Directors' Report
3 - 4
Independent Auditors' Report
5 - 10
Consolidated Statement of Comprehensive Income
11
Consolidated Balance Sheet
12 - 13
Company Balance Sheet
14
Consolidated Statement of Changes in Equity
15
Company Statement of Changes in Equity
16
Consolidated Statement of Cash Flows
17 - 18
Consolidated Analysis of Net Debt
19
Notes to the Financial Statements
20 - 37


 
GLANVILLE FUTURES LIMITED
 
 
GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2023

Introduction
 
The Directors present their report and financial statements for the year ended 31 March 2023.

Business review
 
All trading in the group is in Glanville Consultants Limited, the subsidiary of Glanville Holding Limited which is a subsidary of Glanville Futures Limited. As Glanville Futures Limited is solely a holding company with loans the Directors consider the performance of the Group, rather than that of Glanville Holding Limited as an individual entity, for the purposes of this report. All trade is carried out in Glanville Consultants Limited.
The results for the period were considered satisfactory by the Directors.
The trading turnover for Glanville Consultants Limited for the year to 31 March 2023 is £9,630,150 
(2022: £8,241,180), an increase of 16.9%. The increase brings the turnover close to pre -pandemic levels and is a result of the improvement in the construction industry.
Other income for Glanville Consultants Limited of £25,038 
(2022: £35,256) consists principally of rent from the 
sub-lease of part of one of the company's sites. 

Principal risks and uncertainties
 
Liquidity risk
The Group manages its cash requirements so as to maximise interest income and minimise interest expense. 
All the Group's cash balances and funding are with financial institutions that have credit ratings that meet 
the Board's criteria. 
Credit risk
The Group regularly performs credit checks on clients. Trade debtors are reviewed on a regular basis and provision is made for doubtful debts when necessary.
 
Business risk
The Group has appropriate disaster recovery plans in place in the event that one of its sites is not available for
an extended period of time.

Page 1

 
GLANVILLE FUTURES LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023

Financial key performance indicators
 
The Directors monitor the Group's performance using the following KPIs.
Gross Margin - 36.0% 
(2022: 34.0%)
Debtor Days - 72 (2022: 76)
Turnover per employee - £106k (2022: £99k)
Amounts recoverable on contracts at the year end as a percentage of turnover - 8.0% (2022: 6.5%)
Amounts recoverable on contracts are reviewed on a regular basis for recoverability as in line with the
accounting policy detailed in the Notes to the Financial Statements and provisions made when necessary.

 

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



H Gell
Director

Date: 20 October 2023

Page 2

 
GLANVILLE FUTURES LIMITED
 
 
 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2023

The directors present their report and the financial statements for the year ended 31 March 2023.

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;

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 2006They 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.

Results and dividends

The profit for the year, after taxation, amounted to £456,250 (2022 - £208,401).



Directors

The directors who served during the year were:

J Birch 
T Foxall 
H Gell 
H George 
J Hanlon 
A Smith 

Future developments

The directors intend to continue with their present management polciies for the forseeable future.

Matters covered in the Group Strategic Report

The financial risk managemet objectives and policies of the Group and the exposure of the Group to credit risk, liquidity risk and business risk are covered in the strategic report.

Page 3

 
GLANVILLE FUTURES LIMITED
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023

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

On 27 Sept 2023 all share options were exercised for a price of £1.55 per share.

Auditors

The auditorsWMTwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

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





H Gell
Director

Date: 20 October 2023

Page 4

 
GLANVILLE FUTURES LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF GLANVILLE FUTURES LIMITED
 

Opinion


We have audited the financial statements of Glanville Futures Limited (the 'parent Company') and its subsidiaries (the 'Group') for the year ended 31 March 2023, which comprise the Group Statement of Comprehensive Income, the Group and Company Balance Sheets, 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 policiesThe 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 March 2023 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 5

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


Other information


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


We have nothing to report in this regard.


Opinion on other matters prescribed by the Companies Act 2006
 

In our opinion, based on the work undertaken in the course of the audit:


the information given in the 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.


Page 6

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


Responsibilities of directors
 

As explained more fully in the Directors' Responsibilities Statement set out on page 3, 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 7

 
GLANVILLE FUTURES LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF GLANVILLE FUTURES 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:
Discussions with and enquiries of management and those charged with governance were held with a view to identifying those laws and regulations that could be expected to have a material impact on the financial statements. During the engagement team briefing, the outcomes of these discussions and enquiries were shared with the team, as well as consideration as to where and how fraud may occur in the entity. 
The following laws and regulations were identified as being of significance to the entity: 
• Those laws and regulations considered to have a direct effect on the financial statements include UK financial reporting standards, Company Law, Tax and Pensions legislation, and distributable profits legislation. 
• Those laws and regulations for which non-compliance may be fundamental to the operating aspects of the business and therefore may have a material effect on the financial statements include operational and manufacturing requirements, environmental regulations and health and safety legislation.
Audit procedures undertaken in response to the potential risks relating to irregularities (which include fraud and non-compliance with laws and regulations) comprised of: inquiries of management and those charged with governance as to whether the entity complies with such laws and regulations; enquiries with the same concerning any actual or potential litigation or claims; inspection of relevant legal correspondence; review of board minutes; testing the appropriateness of journal entries; and the performance of analytical review to identify unexpected movements in account balances which may be indicative of fraud.
No instances of material non-compliance were identified. However, the likelihood of detecting irregularities, including fraud, is limited by the inherent difficulty in detecting irregularities, the effectiveness of the entity’s controls, and the nature, timing and extent of the audit procedures performed. Irregularities that result from fraud might be inherently more difficult to detect than irregularities that result from error. As explained above, there is an unavoidable risk that material misstatements may not be detected, even though the audit has been planned and performed in accordance with ISAs (UK).
 
Page 8

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




As part of an audit in accordance with ISAs (UK), we exercise professional judgment and maintain professional scepticism throughout the audit. We also:


Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion of the effectiveness of the Company's internal control.
Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.
Conclude on the appropriateness of the directors' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our Auditors' Report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our Auditors' Report. However, future events or conditions may cause the Company to cease to continue as a going concern.
Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the Group to express an opinion on the consolidated financial statementsWe are responsible for the direction, supervision and performance of the Group audit. We remain solely responsible for our audit opinion.


We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.


Page 9

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


Use of our report
 

This report is made solely to the Company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006Our 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.






Elizabeth Wicks (Senior Statutory Auditor)
  
for and on behalf of
WMT
 
Chartered Accountants &
Statutory Auditors
  
4 Beaconsfield road
St Albans
Hertfordshire
AL1 3RD

26 October 2023
Page 10

 
GLANVILLE FUTURES LIMITED
 
 
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2023

2023
2022
Note
£
£

  

Turnover
 4 
9,630,150
8,241,180

Cost of sales
  
(6,117,112)
(5,438,990)

Gross profit
  
3,513,038
2,802,190

Administrative expenses
  
(2,423,265)
(2,080,176)

Other operating income
 5 
25,038
67,250

Operating profit
 6 
1,114,811
789,264

Interest receivable and similar income
 10 
4,688
136

Interest payable and similar expenses
 11 
(381,451)
(417,721)

Profit before taxation
  
738,048
371,679

Tax on profit
 12 
(281,798)
(163,278)

Profit for the financial year
  
456,250
208,401

  

Other comprehensive income
  
(15,456)
(19,058)

Other comprehensive income for the year
  
(15,456)
(19,058)

Total comprehensive income for the year
  
440,794
189,343

Profit for the year attributable to:
  

Owners of the parent Company
  
456,250
208,401

  
456,250
208,401

Total comprehensive income for the year attributable to:
  

Owners of the parent Company
  
440,794
189,343

  
440,794
189,343

The notes on pages 20 to 37 form part of these financial statements.

Page 11

 
GLANVILLE FUTURES LIMITED
REGISTERED NUMBER: 12302240

CONSOLIDATED BALANCE SHEET
AS AT 31 MARCH 2023

2023
2022
Note
£
£

Fixed assets
  

Intangible assets
 14 
2,660,015
3,057,238

Tangible assets
 15 
294,214
265,982

  
2,954,229
3,323,220

Current assets
  

Debtors: amounts falling due within one year
 17 
3,063,874
2,634,449

Cash at bank and in hand
 18 
1,222,622
1,235,011

  
4,286,496
3,869,460

Creditors: amounts falling due within one year
 19 
(2,676,284)
(2,164,087)

Net current assets
  
 
 
1,610,212
 
 
1,705,373

Total assets less current liabilities
  
4,564,441
5,028,593

Creditors: amounts falling due after more than one year
 20 
(3,529,791)
(4,514,337)

Provisions for liabilities
  

Deferred taxation
 23 
(37,661)
(18,806)

  
 
 
(37,661)
 
 
(18,806)

Net assets
  
996,989
495,450


Capital and reserves
  

Called up share capital 
 24 
479,872
479,872

Other reserves
 25 
78,983
33,694

Profit and loss account
 25 
438,134
(18,116)

Equity attributable to owners of the parent Company
  
996,989
495,450

  
996,989
495,450


Page 12

 
GLANVILLE FUTURES LIMITED
REGISTERED NUMBER: 12302240
    
CONSOLIDATED BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2023

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




H Gell
Director

Date: 20 October 2023

The notes on pages 20 to 37 form part of these financial statements.

Page 13

 
GLANVILLE FUTURES LIMITED
REGISTERED NUMBER: 12302240

COMPANY BALANCE SHEET
AS AT 31 MARCH 2023

2023
2022
Note
£
£

Fixed assets
  

Investments
 16 
10,320,930
10,320,930

  
10,320,930
10,320,930

Current assets
  

Debtors: amounts falling due within one year
 17 
46,888
69,084

Cash at bank and in hand
 18 
322,135
407,542

  
369,023
476,626

Creditors: amounts falling due within one year
 19 
(7,754,631)
(6,609,650)

Net current liabilities
  
 
 
(7,385,608)
 
 
(6,133,024)

Total assets less current liabilities
  
2,935,322
4,187,906

  

Creditors: amounts falling due after more than one year
 20 
(3,506,569)
(4,483,345)

  

Net liabilities
  
(571,247)
(295,439)


Capital and reserves
  

Called up share capital 
 24 
479,872
479,872

Other reserves
 25 
78,983
33,694

Profit and loss account
  
(1,130,102)
(809,005)

  
(571,247)
(295,439)


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

H Gell
Director

Date: 20 October 2023

The notes on pages 20 to 37 form part of these financial statements.

Page 14

 

 
GLANVILLE FUTURES LIMITED


 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2023



Called up share capital
Other reserves
Profit and loss account
Equity attributable to owners of parent Company
Total equity


£
£
£
£
£



At 1 April 2021
479,872
52,752
(226,517)
306,107
306,107



Comprehensive income for the year


Profit for the year

-
-
208,401
208,401
208,401


Discounted Loans
-
(19,058)
-
(19,058)
(19,058)





At 1 April 2022
479,872
33,694
(18,116)
495,450
495,450



Comprehensive income for the year


Profit for the year

-
-
456,250
456,250
456,250


Discounted Loans
-
(15,456)
-
(15,456)
(15,456)


Share options
-
60,745
-
60,745
60,745



At 31 March 2023
479,872
78,983
438,134
996,989
996,989



The notes on pages 20 to 37 form part of these financial statements.

Page 15

 
GLANVILLE FUTURES LIMITED
 

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2023


Called up share capital
Other reserves
Profit and loss account
Total equity

£
£
£
£


At 1 April 2021
479,872
52,752
(513,213)
19,411


Comprehensive income for the year

Loss for the year

-
-
(295,792)
(295,792)

Discounted loans
-
(19,058)
-
(19,058)



At 1 April 2022
479,872
33,694
(809,005)
(295,439)


Comprehensive income for the year

Loss for the year

-
-
(321,097)
(321,097)

Discounted loans
-
(15,456)
-
(15,456)


Contributions by and distributions to owners

Share Options
-
60,745
-
60,745


At 31 March 2023
479,872
78,983
(1,130,102)
(571,247)


The notes on pages 20 to 37 form part of these financial statements.

Page 16

 
GLANVILLE FUTURES LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2023

2023
2022
£
£

Cash flows from operating activities

Profit for the financial year
456,250
208,401

Adjustments for:

Amortisation of intangible assets
397,223
397,223

Depreciation of tangible assets
130,288
109,452

Loss on disposal of tangible assets
(39,797)
(5,506)

Government grants
-
(42,168)

Interest paid
381,451
417,721

Interest received
(4,688)
(136)

Taxation charge
281,798
163,278

(Increase) in debtors
(429,426)
(67,958)

Increase/(decrease) in creditors
319,673
(275,280)

Share option valuation
60,745
-

Corporation tax (paid)
(142,500)
(76,697)

Net cash generated from operating activities

1,411,017
828,330


Cash flows from investing activities

Purchase of tangible fixed assets
(167,914)
(216,577)

Sale of tangible fixed assets
49,190
13,548

Government grants received
-
42,168

Interest received
4,688
136

HP interest paid
(2,166)
(821)

Net cash from investing activities

(116,202)
(161,546)

Cash flows from financing activities

Other new loans
309,000
279,600

Repayment of other loans
(1,229,615)
(900,517)

Repayment of/new finance leases
(7,304)
38,297

Interest paid
(379,285)
(416,900)

Net cash used in financing activities
(1,307,204)
(999,520)

Net (decrease) in cash and cash equivalents
(12,389)
(332,736)

Cash and cash equivalents at beginning of year
1,235,011
1,567,747

Cash and cash equivalents at the end of year
1,222,622
1,235,011


Cash and cash equivalents at the end of year comprise:
Page 17

 
GLANVILLE FUTURES LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023


2023
2022

£
£


Cash at bank and in hand
1,222,622
1,235,011

1,222,622
1,235,011


The notes on pages 20 to 37 form part of these financial statements.

Page 18

 
GLANVILLE FUTURES LIMITED
 

CONSOLIDATED ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 31 MARCH 2023





At 1 April 2022
Cash flows
Other non-cash changes
At 31 March 2023
£

£

£

£

Cash at bank and in hand

1,235,011

(12,389)

-

1,222,622

Debt due after 1 year

(4,443,345)

-

976,776

(3,466,569)

Debt due within 1 year

(1,006,016)

889,695

(961,311)

(1,077,632)

Finance leases

(38,297)

7,304

-

(30,993)


(4,252,647)
884,610
15,465
(3,352,572)

The notes on pages 20 to 37 form part of these financial statements.

Page 19

 
GLANVILLE FUTURES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

1.


General information

Glanville Futures Limited is a Company incorporated in England and Wales under the Companies Act
2006. The Company was incorporated on 6 November 2019. The address of the registered office is given
on the Company Information page. The nature of the Company's operations is that of a holding company.

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 Balance Sheet, 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 Profit and Loss Account from the date on which control is obtained. They are deconsolidated from the date control ceases.

 
2.3

Going concern

The financial statements have been prepared on a going concern basis. 
The Directors have considered the effect on the value of the assets and liabilities of the Company since the balance sheet date, as well as actual and expected future income and expenditure, cash flow requirements and the Company’s ability to continue as a going concern. 

Page 20

 
GLANVILLE FUTURES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

2.Accounting policies (continued)

 
2.4

Revenue

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

Rendering of services

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

 
2.5

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.

 
2.6

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants of a revenue
nature are recognised in the Profit and Loss Account in the same period as the related expenditure.

 
2.7

Interest income

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

 
2.8

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.

 
2.9

Pensions

Defined contribution pension plan

The Group operates 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 Balance Sheet. The assets of the plan are held separately from the Group in independently administered funds.

Page 21

 
GLANVILLE FUTURES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

2.Accounting policies (continued)

 
2.10

Share-based payments

Where share options are awarded to employees, the fair value of the options at the date of grant is charged to profit or loss over the vesting period. Non-market vesting conditions are taken into account by adjusting the number of equity instruments expected to vest at each balance sheet date so that, ultimately, the cumulative amount recognised over the vesting period is based on the number of options that eventually vest. Market vesting conditions are factored into the fair value of the options granted. The cumulative expense is not adjusted for failure to achieve a market vesting condition.
The fair value of the award also takes into account non-vesting conditions. These are either factors beyond the control of either party (such as a target based on an index) or factors which are within the control of one or other of the parties (such as the Group keeping the scheme open or the employee maintaining any contributions required by the scheme).
Where the terms and conditions of options are modified before they vest, the increase in the fair value of the options, measured immediately before and after the modification, is also charged to profit or loss over the remaining vesting period.
Where equity instruments are granted to persons other than employees, profit or loss is charged with fair value of goods and services received.

 
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 balance sheet 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 balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met; 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 except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Page 22

 
GLANVILLE FUTURES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

2.Accounting policies (continued)

 
2.12

Intangible assets

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. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight-line basis to the Consolidated Statement of Comprehensive Income over its useful economic life.

Other intangible assets

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

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

 
2.13

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, using the straight-line and reducing balance methods.

Depreciation is provided on the following basis:

Technical equipment
-
25% straight line
Motor vehicles
-
25% reducing balance
Fixtures, fittings and equipment
-
20% straight line
Computer equipment
-
33.3% straight line

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

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

 
2.15

Debtors

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

Page 23

 
GLANVILLE FUTURES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

2.Accounting policies (continued)

 
2.16

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours.

 
2.17

Creditors

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

 
2.18

Provisions for liabilities

Provisions are made where an event has taken place that gives the Group a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to profit or loss in the year that the Group becomes aware of the obligation, and are measured at the best estimate at the balance sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Balance Sheet.

 
2.19

Financial instruments

The Group only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.

Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or in case of an out-right short-term loan that is not at market rate, the financial asset or liability is measured, initially at the present value of future cash flows discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost, unless it qualifies as a loan from a director in the case of a small company, or a public benefit entity concessionary loan.

For financial assets measured at amortised cost, the impairment loss is measured as the difference between an asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If a financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.

For financial assets measured at cost less impairment, the impairment loss is measured as the difference between an asset's carrying amount and best estimate of the recoverable amount, which is an approximation of the amount that the Group would receive for the asset if it were to be sold at the balance sheet date.

Page 24

 
GLANVILLE FUTURES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

3.


Judgments in applying accounting policies and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgments, estimates, and
assumptions that affect the amounts reported for assets and liabilities as at the balance sheet date.
The nature of estimation means the actual outcomes could differ from those estimates.
The key sources of estimation uncertainty relate to the following:
1. The period over which goodwill arising from the acquisition of subsidiaries is amortised.
2. The discount rate applied to interest free loans.
3. Identifying the stage of completion of projects used to calculate the amounts recoverable on contracts included within debtors.
Information on these balances is included in the notes to the financial statements.


4.


Turnover

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


2023
2022
£
£

Sales of Services
9,630,150
8,241,180

9,630,150
8,241,180


Analysis of turnover by country of destination:

2023
2022
£
£

United Kingdom
9,542,265
8,175,065

Rest of the world
87,885
66,115

9,630,150
8,241,180



5.


Other operating income

2023
2022
£
£

Net rents receivable
25,038
25,082

Government grants receivable
-
42,168

25,038
67,250


Page 25

 
GLANVILLE FUTURES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

6.


Operating profit

The operating profit is stated after charging:

2023
2022
£
£

Operating lease rentals
173,825
180,126

Share-based payment
60,745
-


7.


Auditors' remuneration

2023
2022
£
£

Fees payable to the Company's auditors for the audit of the consolidated and parent Company's financial statements
27,000
26,000


8.


Employees

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


Group
Group
Company
Company
2023
2022
2023
2022
£
£
£
£


Wages and salaries
3,969,055
3,461,557
640,955
518,108

Social security costs
462,751
392,568
79,486
73,275

Cost of defined contribution scheme
553,052
548,044
182,353
204,488

4,984,858
4,402,169
902,794
795,871


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


        2023
        2022
            No.
            No.







Directors
6
6



Technical consultants
76
68



Administration
9
9

91
83

Page 26

 
GLANVILLE FUTURES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

9.


Directors' remuneration

2023
2022
£
£

Directors' emoluments
580,210
524,055

Group contributions to defined contribution pension schemes
182,353
204,488

762,563
728,543


During the year retirement benefits were accruing to 6 directors (2022 - 6) in respect of defined contribution pension schemes.

The highest paid director received remuneration of £125,088 (2022 - £116,837).

The value of the Group's contributions paid to a defined contribution pension scheme in respect of the highest paid director amounted to £4,921 (2022 - £10,870).


10.


Interest receivable

2023
2022
£
£


Other interest receivable
4,688
136

4,688
136


11.


Interest payable and similar expenses

2023
2022
£
£


Bank interest payable
279,881
339,852

Other loan interest payable
89,427
73,693

Finance leases and hire purchase contracts
2,166
821

Other interest payable
9,977
3,355

381,451
417,721

Page 27

 
GLANVILLE FUTURES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

12.


Taxation


2023
2022
£
£

Corporation tax


Current tax on profits for the year
262,943
142,259

Adjustments in respect of previous periods
-
(4,519)


262,943
137,740


Total current tax
262,943
137,740

Deferred tax


Origination and reversal of timing differences
18,855
25,538

Total deferred tax
18,855
25,538


Taxation on profit on ordinary activities
281,798
163,278

Factors affecting tax charge for the year

The tax assessed for the year is higher than (2022 - higher than) the standard rate of corporation tax in the UK of 19% (2022 - 19%). The differences are explained below:

2023
2022
£
£


Profit on ordinary activities before tax
738,047
371,679


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 19% (2022 - 19%)
140,229
70,619

Effects of:


Non-tax deductible amortisation of goodwill and impairment
75,472
58,432

Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
6,318
253

Capital allowances for year in excess of depreciation
(14,335)
6,138

Utilisation of tax losses
19,184
-

Adjustments to tax charge in respect of prior periods
63,189
62,320

Other timing differences leading to an increase (decrease) in taxation
(8,259)
(34,484)

Total tax charge for the year
281,798
163,278

Page 28

 
GLANVILLE FUTURES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
 
12.Taxation (continued)


Factors that may affect future tax charges

There were no factors that may affect future tax charges.


13.


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 loss after tax of the parent Company for the year was £321,097 (2022 - loss £295,792).


14.


Intangible assets

Group





Goodwill

£



Cost


At 1 April 2022
3,972,235



At 31 March 2023

3,972,235



Amortisation


At 1 April 2022
914,997


Charge for the year on owned assets
397,223



At 31 March 2023

1,312,220



Net book value



At 31 March 2023
2,660,015



At 31 March 2022
3,057,238

The goodwill arising on acquisition is attributable to the premium paid over the fair value of the assets acquired. It is being amortised over its useful life which is anticipated to be 10 years.
The amortisation charge for the period is included in administrative expenses.



Page 29

 
GLANVILLE FUTURES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

15.


Tangible fixed assets

Group






Plant and machinery
Motor vehicles
Fixtures and fittings
Computer equipment
Total

£
£
£
£
£



Cost or valuation


At 1 April 2022
405,471
166,285
403,736
577,634
1,553,126


Additions
48,099
63,003
910
55,902
167,914


Disposals
(40,548)
(50,754)
(925)
(49,393)
(141,620)



At 31 March 2023

413,022
178,534
403,721
584,143
1,579,420



Depreciation


At 1 April 2022
354,281
98,652
375,166
459,045
1,287,144


Charge for the year on owned assets
3,786
26,573
8,609
71,004
109,972


Charge for the year on financed assets
20,316
-
-
-
20,316


Disposals
(38,038)
(43,870)
(925)
(49,393)
(132,226)



At 31 March 2023

340,345
81,355
382,850
480,656
1,285,206



Net book value



At 31 March 2023
72,677
97,179
20,871
103,487
294,214



At 31 March 2022
51,190
67,633
28,570
118,589
265,982

The net book value of assets held under finance leases or hire purchase contracts, included above, are as follows:


2023
2022
£
£



Plant and machinery
26,242
36,400

26,242
36,400

Page 30

 
GLANVILLE FUTURES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

16.


Fixed asset investments

Company





Investments in subsidiary companies

£



Cost or valuation


At 1 April 2022
10,320,930



At 31 March 2023
10,320,930







Subsidiary undertakings


The following were subsidiary undertakings of the Company:

Name

Registered office

Class of shares

Holding

Glanville Holding Limited
3 Grovelands Business Centre, Boundary Way, Hemel Hempstead, Hertfordshire, HP2 7TE
Ordinary
100%
Glanville Consultants Limited - subsidiary of Glanville Holding Limited
3 Grovelands Business Centre, Boundary Way, Hemel Hempstead, Hertfordshire, HP2 7TE
Ordinary
100%

The aggregate of the share capital and reserves as at 31 March 2023 and the profit or loss for the year ended on that date for the subsidiary undertakings were as follows:

Name
Aggregate of share capital and reserves
Profit/(Loss)
£
£

Glanville Holding Limited
7,619,605
-

Glanville Consultants Limited - subsidiary of Glanville Holding Limited
5,305,930
1,174,569

Page 31

 
GLANVILLE FUTURES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

17.


Debtors

Group
Group
Company
Company
2023
2022
2023
2022
£
£
£
£


Trade debtors
1,922,265
1,718,621
-
-

Other debtors
5,161
6,649
-
-

Prepayments and accrued income
400,602
376,818
46,888
69,084

Amounts recoverable on long term contracts
735,846
532,361
-
-

3,063,874
2,634,449
46,888
69,084



18.


Cash and cash equivalents

Group
Group
Company
Company
2023
2022
2023
2022
£
£
£
£

Cash at bank and in hand
1,222,622
1,235,011
322,135
407,542

1,222,622
1,235,011
322,135
407,542



19.


Creditors: Amounts falling due within one year

Group
Group
Company
Company
2023
2022
2023
2022
£
£
£
£

Other loans
1,077,632
1,006,016
892,232
838,256

Trade creditors
482,419
283,360
-
80

Amounts owed to group undertakings
-
-
6,775,744
5,715,328

Corporation tax
262,943
142,500
-
-

Other taxation and social security
385,311
314,050
50,209
21,913

Obligations under finance lease and hire purchase contracts
7,770
7,305
-
-

Other creditors
11,808
36,757
-
-

Accruals and deferred income
448,401
374,099
36,446
34,073

2,676,284
2,164,087
7,754,631
6,609,650


Page 32

 
GLANVILLE FUTURES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

20.


Creditors: Amounts falling due after more than one year

Group
Group
Company
Company
2023
2022
2023
2022
£
£
£
£

Other loans
3,466,569
4,443,345
3,466,569
4,443,345

Net obligations under finance leases and hire purchase contracts
23,222
30,992
-
-

Other creditors
40,000
40,000
40,000
40,000

3,529,791
4,514,337
3,506,569
4,483,345



The following liabilities were secured:
Group
Group
Company
Company
2023
2022
2023
2022
£
£
£
£


Other loans
3,347,586
4,056,067
3,347,586
4,056,067

3,347,586
4,056,067
3,347,586
4,056,067

Details of security provided:

Included within other loans are amounts which are secured by fixed and floating charges over all of the assets and undertakings of the Company and Group.




21.


Loans


Analysis of the maturity of loans is given below:


Group
Group
Company
Company
2023
2022
2023
2022
£
£
£
£

Amounts falling due within one year

Other loans
1,077,632
1,006,016
892,232
838,256

Amounts falling due 1-2 years

Other loans
2,914,904
892,231
2,914,904
892,231

Amounts falling due 2-5 years

Other loans
551,665
3,551,114
551,665
3,551,114


4,544,201
5,449,361
4,358,801
5,281,601


Page 33

 
GLANVILLE FUTURES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

22.


Hire purchase and finance leases


Minimum lease payments under hire purchase fall due as follows:

Group
Group
2023
2022
£
£

Within one year
7,770
7,305

Between 1-5 years
23,223
30,992

30,993
38,297
The hire purchase agreement is secured over the assets it relates to.


23.


Deferred taxation


Group



2023


£






At beginning of year (see note 17)
(18,806)


Credited to profit or loss in the period
(18,855)



At end of year
(37,661)

Group
Group
2023
2022
£
£

Fixed asset timing differences
(40,751)
(25,804)

Short term timing differences
3,090
6,998

(37,661)
(18,806)


24.


Share capital

2023
2022
£
£
Allotted, called up and fully paid



479,872 (2022 - 479,872) Ordinary shares of £1.00 each
479,872
479,872


Page 34

 
GLANVILLE FUTURES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

25.


Reserves

Other reserves

Other reserves relate to the discount on the interest free loans when discounted to present value and the fair value movement on the share options. These reserves cannot be distributed.

Profit and loss account

The profit and loss account represents the distributable reserves available.

Page 35

 
GLANVILLE FUTURES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

26.


Share-based payments

On 21 December 2022, 59,936 share options were granted to one employee. 
The exercise date is the earliest of when 50% or more of the share capital aquired by persons currently not shareholders, the company obtains stock exchange listing or the directors exercise their discretion. The exercise date will be no longer than 10 years.
The fair value or the share options were determined using the adjusted net assets method. The directors consider this to give the most reasonble share value.

Weighted average exercise price (pence)
2023
Number
2023
Weighted average exercise price
(pence)
2022
Number
2022

Granted during the year

101

59,936

-
 
-
 
Outstanding at the end of the year
103

59,936

 
-
 

2023
2022

Option pricing model used


Adjusted Asset Value

 
Weighted average share price (pence)


101

-
 
Expected volatility


10%

-
 
Expected dividend growth rate


0%

-
 
Risk-free interest rate


3.5%

-
 

2023
2022
£
£


Equity-settled schemes
60,745
-

60,745
-


27.


Pension commitments

The Group operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the Group in an independently administered fund. The pension cost charge represents contributions payable by the Group to the fund.

Page 36

 
GLANVILLE FUTURES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

28.


Commitments under operating leases

At 31 March 2023 the Group and the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
Group
2023
2022
£
£

Not later than 1 year
180,220
178,844

Later than 1 year and not later than 5 years
719,270
708,000

Later than 5 years
208,745
385,745

1,108,235
1,272,589

The future minimum lease payments above represent amounts payable under operating leases on two premises. These leases run until April 2031 and April 2028 and have break clauses at April 2026 and at one year's notice respectively. 


29.


Related party transactions

Two of the Directors were shareholders of Glanville Holding Limited and sold their holdings to Glanville Futures Limited as part a managment buy out The consideration was a mix of cash, loan notes and shares issued in Glanville Futures. The total value was £4.9m. At the year end, £536,698 (2022: £655,632) was owed to these two Directors as unsecured loan notes. Of this, £134,663 (2022: £179,550) is interest free and has been discounted to present value using an interest rate of 5%. Interest was paid to the two directors during the year of £25,250 (2022: £22,555).


30.


Post balance sheet events

On 27 Sept 2023 all share options were exercised for a price of £1.55 per share.


31.


Controlling party

There is no ultimate controlling party.

 
Page 37