IRIS Accounts Production v25.1.0.734 06963287 Board of Directors 1.8.23 31.7.24 31.7.24 Medium entities true false true true false false true false These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh069632872023-07-31069632872024-07-31069632872023-08-012024-07-31069632872022-07-31069632872022-08-012023-07-31069632872023-07-3106963287ns15:EnglandWales2023-08-012024-07-3106963287ns14:PoundSterling2023-08-012024-07-3106963287ns10:Director12023-08-012024-07-3106963287ns10:PrivateLimitedCompanyLtd2023-08-012024-07-3106963287ns10:MediumEntities2023-08-012024-07-3106963287ns10:Audited2023-08-012024-07-3106963287ns10:Medium-sizedCompaniesRegimeForDirectorsReport2023-08-012024-07-3106963287ns10:Medium-sizedCompaniesRegimeForAccounts2023-08-012024-07-3106963287ns10:FullAccounts2023-08-012024-07-3106963287ns10:OrdinaryShareClass12023-08-012024-07-3106963287ns10:Director32023-08-012024-07-3106963287ns10:RegisteredOffice2023-08-012024-07-3106963287ns10:Director22023-08-012024-07-310696328712023-08-012024-07-310696328712022-08-012023-07-3106963287ns5:CurrentFinancialInstruments2024-07-3106963287ns5:CurrentFinancialInstruments2023-07-3106963287ns5:ShareCapital2024-07-3106963287ns5:ShareCapital2023-07-3106963287ns5:RevaluationReserve2024-07-3106963287ns5:RevaluationReserve2023-07-3106963287ns5:CapitalRedemptionReserve2024-07-3106963287ns5:CapitalRedemptionReserve2023-07-3106963287ns5:RetainedEarningsAccumulatedLosses2024-07-3106963287ns5:RetainedEarningsAccumulatedLosses2023-07-3106963287ns5:ShareCapital2022-07-3106963287ns5:RetainedEarningsAccumulatedLosses2022-07-3106963287ns5:RevaluationReserve2022-07-3106963287ns5:CapitalRedemptionReserve2022-07-3106963287ns5:RetainedEarningsAccumulatedLosses2022-08-012023-07-3106963287ns5:RevaluationReserve2022-08-012023-07-3106963287ns5:CapitalRedemptionReserve2022-08-012023-07-3106963287ns5:RetainedEarningsAccumulatedLosses2023-08-012024-07-3106963287ns5:RevaluationReserve2023-08-012024-07-3106963287ns5:CapitalRedemptionReserve2023-08-012024-07-3106963287ns5:LandBuildingsns5:OwnedOrFreeholdAssets2023-08-012024-07-3106963287ns5:MotorVehicles2023-08-012024-07-3106963287ns5:ComputerEquipment2023-08-012024-07-3106963287ns5:OwnedAssets2023-08-012024-07-3106963287ns5:OwnedAssets2022-08-012023-07-3106963287ns10:OrdinaryShareClass12022-08-012023-07-3106963287ns5:LandBuildings2023-07-3106963287ns5:MotorVehicles2023-07-3106963287ns5:ComputerEquipment2023-07-3106963287ns5:LandBuildings2023-08-012024-07-3106963287ns5:LandBuildings2024-07-3106963287ns5:MotorVehicles2024-07-3106963287ns5:ComputerEquipment2024-07-3106963287ns5:LandBuildings2023-07-3106963287ns5:MotorVehicles2023-07-3106963287ns5:ComputerEquipment2023-07-3106963287ns5:WithinOneYearns5:CurrentFinancialInstruments2024-07-3106963287ns5:WithinOneYearns5:CurrentFinancialInstruments2023-07-3106963287ns10:OrdinaryShareClass12024-07-3106963287ns5:RetainedEarningsAccumulatedLosses2023-07-3106963287ns5:RevaluationReserve2023-07-3106963287ns5:CapitalRedemptionReserve2023-07-31
REGISTERED NUMBER: 06963287 (England and Wales)












STRATEGIC REPORT, REPORT OF THE DIRECTORS AND

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 JULY 2024

FOR

EPIPHANY PROJECT MANAGEMENT LIMITED

EPIPHANY PROJECT MANAGEMENT LIMITED (REGISTERED NUMBER: 06963287)






CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2024




Page

Company Information 1

Strategic Report 2

Report of the Directors 3

Report of the Independent Auditors 4

Income Statement 7

Other Comprehensive Income 8

Balance Sheet 9

Statement of Changes in Equity 10

Cash Flow Statement 11

Notes to the Cash Flow Statement 12

Notes to the Financial Statements 13


EPIPHANY PROJECT MANAGEMENT LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 31 JULY 2024







DIRECTORS: D C Andrews
C J Ogden





REGISTERED OFFICE: Turnpike House
1208/1210 London Road
Leigh on Sea
Essex
SS9 2UA





REGISTERED NUMBER: 06963287 (England and Wales)





AUDITORS: Segrave & Partners LLP
Registered Auditor & Chartered Accountant
Turnpike House
1208/1210 London Road
Leigh on Sea
Essex
SS9 2UA

EPIPHANY PROJECT MANAGEMENT LIMITED (REGISTERED NUMBER: 06963287)

STRATEGIC REPORT
FOR THE YEAR ENDED 31 JULY 2024

The directors present their strategic report for the period 1 August 2023 to 31 July 2024. The comparative period was 1 August 2022 to 31 July 2023.

Review of the business
The Company's principle activity was project management, design and construction work within the building and office environments, in the UK and Europe. The business is conducted principally with key customers, which are landlords and managers of assets who own commercial offices, warehouses, logistics for CAT B Office Interiors for end users..

The ultimate controlling party was Xmachina Group Ltd, who own 100% of the share holding of Epiphany Project Management Ltd, via a share for share exchange.

Results and performance
The results of the company for the year, as set out on pages 7 and 9, show a Profit before tax (PBT) of £1,444,314 (2023: Profit £1,281,632). The shareholders' funds of the company total £3,389,547 (2023: £3,364,430).

The continued strong performance and growth of the company during 2024 was strongly influenced by the control, management and direction of the directors. The increase in the company's growth of the market share through repeat business and targeting key relationships.

Business environment
The UK and European markets have been buoyant, though highly competitive.

Strategy
The company's success is dependent on the shrewd management of the team, and from the continued negotiation with key customers, including improving performance and quality through improvements in the supply change and implementation of technology based systems.

Key performance indicators ('KPIs')
The directors monitor the progress of the company and its performance with reference to the following KPIs:

Sales £33,972,792 (2023: £22,306,430). Sales increased by 52.3% due to market penetration.

Gross Profit £1,828,971 (2023: £1,695,238). Gross Profit increased by 7.9% due to improved management of risk and increased sales.

Net Profit before Taxation £1,444,314 (2023: £1,281,632). Net Profit increased by 12.7%.

ON BEHALF OF THE BOARD:





D C Andrews - Director


7 April 2025

EPIPHANY PROJECT MANAGEMENT LIMITED (REGISTERED NUMBER: 06963287)

REPORT OF THE DIRECTORS
FOR THE YEAR ENDED 31 JULY 2024

The directors present their report with the financial statements of the company for the year ended 31 July 2024.

PRINCIPAL ACTIVITY
The principal activity of the company in the year under review was that of project management and construction work within the building industry.

DIVIDENDS
No interim dividend was paid during the year. The directors recommend a final dividend of £10,450 per share.

The total distribution of dividends for the year ended 31 July 2024 will be £ 1,045,000 .

DIRECTORS
D C Andrews has held office during the whole of the period from 1 August 2023 to the date of this report.

Other changes in directors holding office are as follows:

R G Shaw - resigned 19 February 2024
C J Ogden - appointed 19 February 2024

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

-select suitable accounting policies and then apply them consistently;
-make judgements and accounting estimates that are reasonable and prudent;
-prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

ON BEHALF OF THE BOARD:





D C Andrews - Director


7 April 2025

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
EPIPHANY PROJECT MANAGEMENT LIMITED

Opinion
We have audited the financial statements of Epiphany Project Management Limited (the 'company') for the year ended 31 July 2024 which comprise the Income Statement, Other Comprehensive Income, Balance Sheet, Statement of Changes in Equity, Cash Flow Statement and Notes to the Cash Flow Statement, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the company's affairs as at 31 July 2024 and of its profit for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information
The directors are responsible for the other information. The other information comprises the information in the Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors 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 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.

Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
EPIPHANY PROJECT MANAGEMENT LIMITED


Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
- the financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page three, 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 necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditors' responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We identified and assessed the risks of material misstatement of the financial statements from irregularities, whether due to fraud or error, and discussed these between our audit team members. We then designed and performed audit procedures responsive to those risks, including obtaining audit evidence sufficient and appropriate to provide a basis for our opinion.

We identified the greatest risk of material impact on the financial statements from irregularities, including fraud, to be within judgement and estimates, and the override of controls by management. Our audit procedures to respond to these risks included enquiries of management and the Council about their own identification and assessment of the risks of irregularities, sample testing on the posting of journals, reviewing accounting estimates for biases, and reading minutes of meetings of those charged with governance.

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. In addition, as with any audit, there remained a higher risk of non detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.

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

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
EPIPHANY PROJECT MANAGEMENT LIMITED


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 a Report of the Auditors 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.




Ian Hay (Senior Statutory Auditor)
for and on behalf of Segrave & Partners LLP
Registered Auditor & Chartered Accountant
Turnpike House
1208/1210 London Road
Leigh on Sea
Essex
SS9 2UA

7 April 2025

EPIPHANY PROJECT MANAGEMENT LIMITED (REGISTERED NUMBER: 06963287)

INCOME STATEMENT
FOR THE YEAR ENDED 31 JULY 2024

2024 2023
Notes £    £   

TURNOVER 33,972,792 22,306,430

Cost of sales 32,143,821 20,611,192
GROSS PROFIT 1,828,971 1,695,238

Administrative expenses 504,732 444,971
OPERATING PROFIT 4 1,324,239 1,250,267

Interest receivable and similar income 120,075 31,365
PROFIT BEFORE TAXATION 1,444,314 1,281,632

Tax on profit 5 374,197 268,216
PROFIT FOR THE FINANCIAL YEAR 1,070,117 1,013,416

EPIPHANY PROJECT MANAGEMENT LIMITED (REGISTERED NUMBER: 06963287)

OTHER COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 JULY 2024

2024 2023
Notes £    £   

PROFIT FOR THE YEAR 1,070,117 1,013,416


OTHER COMPREHENSIVE INCOME
Revaluation reserve - (10,000 )
Income tax relating to other comprehensive
income

-

-
OTHER COMPREHENSIVE INCOME
FOR THE YEAR, NET OF INCOME TAX

-

(10,000

)
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

1,070,117

1,003,416

EPIPHANY PROJECT MANAGEMENT LIMITED (REGISTERED NUMBER: 06963287)

BALANCE SHEET
31 JULY 2024

2024 2023
Notes £    £    £   
FIXED ASSETS
Tangible assets 7 455,595 469,014

CURRENT ASSETS
Stocks 8 298,628 223,480
Debtors 9 6,912,442 2,794,214
Cash at bank 7,771,225 7,109,526
14,982,295 10,127,220
CREDITORS
Amounts falling due within one year 10 12,048,343 7,231,804
NET CURRENT ASSETS 2,933,952 2,895,416
TOTAL ASSETS LESS CURRENT
LIABILITIES

3,389,547

3,364,430

CAPITAL AND RESERVES
Called up share capital 11 100 100
Revaluation reserve 12 (12,068 ) (12,068 )
Capital redemption reserve 12 1 1
Retained earnings 12 3,401,514 3,376,397
SHAREHOLDERS' FUNDS 3,389,547 3,364,430

The financial statements were approved by the Board of Directors and authorised for issue on 7 April 2025 and were signed on its behalf by:





D C Andrews - Director


EPIPHANY PROJECT MANAGEMENT LIMITED (REGISTERED NUMBER: 06963287)

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JULY 2024

Called up Capital
share Retained Revaluation redemption Total
capital earnings reserve reserve equity
£    £    £    £    £   
Balance at 1 August 2022 100 2,964,706 (2,068 ) (547,724 ) 2,415,014

Changes in equity
Dividends - (54,000 ) - - (54,000 )
Total comprehensive income - 465,691 (10,000 ) 547,725 1,003,416
Balance at 31 July 2023 100 3,376,397 (12,068 ) 1 3,364,430

Changes in equity
Dividends - (1,045,000 ) - - (1,045,000 )
Total comprehensive income - 1,070,117 - - 1,070,117
Balance at 31 July 2024 100 3,401,514 (12,068 ) 1 3,389,547

EPIPHANY PROJECT MANAGEMENT LIMITED (REGISTERED NUMBER: 06963287)

CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 JULY 2024

2024 2023
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 1,856,840 4,127,968
Tax paid (268,216 ) (82,494 )
Net cash from operating activities 1,588,624 4,045,474

Cash flows from investing activities
Purchase of tangible fixed assets (1,267 ) (69,564 )
Sale of tangible fixed assets - 7,000
Interest received 120,075 31,365
Net cash from investing activities 118,808 (31,199 )

Cash flows from financing activities
Amount withdrawn by directors (733 ) (64,280 )
Equity dividends paid (1,045,000 ) (54,000 )
Net cash from financing activities (1,045,733 ) (118,280 )

Increase in cash and cash equivalents 661,699 3,895,995
Cash and cash equivalents at beginning of
year

2

7,109,526

3,213,531

Cash and cash equivalents at end of year 2 7,771,225 7,109,526

EPIPHANY PROJECT MANAGEMENT LIMITED (REGISTERED NUMBER: 06963287)

NOTES TO THE CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 JULY 2024

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM
OPERATIONS

2024 2023
£    £   
Profit before taxation 1,444,314 1,281,632
Depreciation charges 14,686 18,998
Profit on disposal of fixed assets - (4,331 )
Finance income (120,075 ) (31,365 )
1,338,925 1,264,934
Increase in stocks (75,148 ) (223,480 )
Increase in trade and other debtors (4,118,228 ) (380,427 )
Increase in trade and other creditors 4,711,291 3,466,941
Cash generated from operations 1,856,840 4,127,968

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31 July 2024
31.7.24 1.8.23
£    £   
Cash and cash equivalents 7,771,225 7,109,526
Year ended 31 July 2023
31.7.23 1.8.22
£    £   
Cash and cash equivalents 7,109,526 3,213,531


3. ANALYSIS OF CHANGES IN NET FUNDS

At 1.8.23 Cash flow At 31.7.24
£    £    £   
Net cash
Cash at bank 7,109,526 661,699 7,771,225
7,109,526 661,699 7,771,225
Total 7,109,526 661,699 7,771,225

EPIPHANY PROJECT MANAGEMENT LIMITED (REGISTERED NUMBER: 06963287)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2024

1. STATUTORY INFORMATION

Epiphany Project Management Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention as modified by the revaluation of certain assets.

Turnover
Turnover represents net invoiced sales of services and work done, excluding value added tax.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Freehold property - not provided
Motor vehicle - 25% on reducing balance
Office equipment - 25% on cost

No provision has been made for depreciation of the company's Freehold Property which in the opinion of the director has a market value in excess of the cost price disclosed in the Financial Statements. The director acknowledges that this represents a departure from Financial Reporting Standard 102.

Stocks
Work in progress is valued at the lower of cost and net realisable value.

Cost is calculated using the first-in, first-out method and includes all purchase, transport, and handling costs in bringing stocks to their present location and condition.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

EPIPHANY PROJECT MANAGEMENT LIMITED (REGISTERED NUMBER: 06963287)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 JULY 2024

2. ACCOUNTING POLICIES - continued

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

3. EMPLOYEES AND DIRECTORS
2024 2023
£    £   
Wages and salaries 169,267 109,692
Social security costs 14,771 2,943
Other pension costs 61,431 180,660
245,469 293,295

The average number of employees during the year was as follows:
2024 2023

Administration 3 3

2024 2023
£    £   
Directors' remuneration 12,000 12,000

4. OPERATING PROFIT

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

2024 2023
£    £   
Other operating leases 42,000 7,400
Depreciation - owned assets 14,686 18,998
Profit on disposal of fixed assets - (4,331 )
Auditors' remuneration 8,900 9,450

5. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
2024 2023
£    £   
Current tax:
UK corporation tax 374,197 268,216
Tax on profit 374,197 268,216

Tax effects relating to effects of other comprehensive income

There were no tax effects for the year ended 31 July 2024.


EPIPHANY PROJECT MANAGEMENT LIMITED (REGISTERED NUMBER: 06963287)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 JULY 2024

5. TAXATION - continued
2023
Gross Tax Net
£    £    £   
Revaluation reserve (10,000 ) - (10,000 )

6. DIVIDENDS
2024 2023
£    £   
Ordinary shares of £1 each
Final 1,045,000 27,000
Interim - 27,000
1,045,000 54,000

7. TANGIBLE FIXED ASSETS
Freehold Motor Office
property vehicle equipment Totals
£    £    £    £   
COST OR VALUATION
At 1 August 2023 415,000 67,166 16,353 498,519
Additions - - 1,267 1,267
At 31 July 2024 415,000 67,166 17,620 499,786
DEPRECIATION
At 1 August 2023 - 16,792 12,713 29,505
Charge for year - 12,594 2,092 14,686
At 31 July 2024 - 29,386 14,805 44,191
NET BOOK VALUE
At 31 July 2024 415,000 37,780 2,815 455,595
At 31 July 2023 415,000 50,374 3,640 469,014

Cost or valuation at 31 July 2024 is represented by:

Freehold Motor Office
property vehicle equipment Totals
£    £    £    £   
Valuation in 2021 (2,068 ) - - (2,068 )
Valuation in 2023 (10,000 ) - - (10,000 )
Cost 427,068 67,166 17,620 511,854
415,000 67,166 17,620 499,786

8. STOCKS
2024 2023
£    £   
Work-in-progress 298,628 223,480

EPIPHANY PROJECT MANAGEMENT LIMITED (REGISTERED NUMBER: 06963287)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 JULY 2024

9. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Trade debtors 6,854,767 2,783,764
Prepayments 57,675 10,450
6,912,442 2,794,214

The ultimate controlling party is Xmachina Group Ltd who own 100% of the shareholding.

10. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Trade creditors 6,727,795 6,001,674
Tax 374,197 268,216
Social security and other taxes 44,089 49,076
VAT 1,399,335 893,151
Director's current account 339 1,072
Deferred income 3,284,158 -
Accrued expenses 218,430 18,615
12,048,343 7,231,804

11. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: £    £   
100 Ordinary £1 100 100

12. RESERVES
Capital
Retained Revaluation redemption
earnings reserve reserve Totals
£    £    £    £   

At 1 August 2023 3,376,397 (12,068 ) 1 3,364,330
Profit for the year 1,070,117 1,070,117
Dividends (1,045,000 ) (1,045,000 )
At 31 July 2024 3,401,514 (12,068 ) 1 3,389,447