Company registration number 07432030 (England and Wales)
ETHEX INVESTMENT CLUB LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
ETHEX INVESTMENT CLUB LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 10
ETHEX INVESTMENT CLUB LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
4
35,640
27,225
Investments
6
1
1
35,641
27,226
Current assets
Debtors
8
84,242
147,868
Investments
9
384,980
363,780
Cash at bank and in hand
88,384
228,977
557,606
740,625
Creditors: amounts falling due within one year
10
(461,214)
(468,744)
Net current assets
96,392
271,881
Total assets less current liabilities
132,033
299,107
Creditors: amounts falling due after more than one year
11
(540,000)
(540,000)
Net liabilities
(407,967)
(240,893)
Reserves
Income and expenditure account
(407,967)
(240,893)
Members' funds
(407,967)
(240,893)
ETHEX INVESTMENT CLUB LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -
The directors of the company have elected not to include a copy of the income and expenditure account within the financial statements.true
For the financial year ended 31 December 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.
The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved by the board of directors and authorised for issue on 31 July 2025 and are signed on its behalf by:
Christopher Butler
Director
Company Registration No. 07432030
ETHEX INVESTMENT CLUB LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024
31 December 2024
- 3 -
1
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount 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 these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
2
Accounting policies
Company information
Ethex Investment Club Limited is a private company limited by guarantee incorporated in England and Wales. The registered office is The Old Music Hall, 106-108 Cowley Road, Oxford, OX4 1JE.
2.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.
2.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future.
The directors are actively engaged in raising further funding in the form of grants and Loan Notes. Under this plan, net assets would turn positive in 2029.
Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
2.3
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
ETHEX INVESTMENT CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
2
Accounting policies
(Continued)
- 4 -
Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.
2.4
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Internally generated software development costs
Straight line basis over 5 years/period asset is in use
2.5
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Office equipment
100% straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to surplus or deficit.
2.6
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in surplus or deficit.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
ETHEX INVESTMENT CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
2
Accounting policies
(Continued)
- 5 -
2.7
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in surplus or deficit, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in surplus or deficit, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
2.8
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
2.9
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
ETHEX INVESTMENT CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
2
Accounting policies
(Continued)
- 6 -
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
2.10
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
2.11
Grants
Grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
Grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.
2.12
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
13
13
ETHEX INVESTMENT CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
4
Intangible fixed assets
Internally generated software development costs
£
Cost
At 1 January 2024
296,223
Additions - internally developed
12,375
At 31 December 2024
308,598
Amortisation and impairment
At 1 January 2024
268,998
Amortisation charged for the year
3,960
At 31 December 2024
272,958
Carrying amount
At 31 December 2024
35,640
At 31 December 2023
27,225
5
Tangible fixed assets
Office equipment
£
Cost
At 1 January 2024 and 31 December 2024
19,840
Depreciation and impairment
At 1 January 2024 and 31 December 2024
19,840
Carrying amount
At 31 December 2024
At 31 December 2023
6
Fixed asset investments
2024
2023
£
£
Shares in group undertakings and participating interests
1
1
7
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
ETHEX INVESTMENT CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
7
Subsidiaries
(Continued)
- 8 -
Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Lendahand Ethex Limited
England
Website development to promote investment in pioneering businesses
Ordinary shares
50.00
8
Debtors
2024
2023
Amounts falling due within one year:
£
£
Service charges due
16,626
14,559
Amounts owed by group undertakings
1,354
Other debtors
4,481
20,738
Prepayments and accrued income
61,781
112,571
84,242
147,868
9
Current asset investments
2024
2023
£
£
Other investments
384,980
363,780
In 2020 Ethex was awarded grant funding from the Postcode Innovation Trust to deploy as match-funding in products that meet the impact requirements of the Trust. The £384,980 (2023 - £363,780) in investments represents the deployments of that match funding, less any impairment provision, up to the year end.
10
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
12,049
23,113
Amounts owed to group undertakings
148
Taxation and social security
15,288
18,127
Deferred income
12
385,000
385,000
Other creditors
4,073
4,084
Accruals and deferred income
44,804
38,272
461,214
468,744
11
Creditors: amounts falling due after more than one year
2024
2023
£
£
Other creditors
540,000
540,000
ETHEX INVESTMENT CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
11
Creditors: amounts falling due after more than one year
(Continued)
- 9 -
Creditors due after more than one year represent unsecured and non-convertible loans.
The company’s unsecured and non-convertible loans were restructured by a deed of variation on 20 December 2024 to increase the loan notes from £540,000 to £1,000,000. The new loan notes of £460,000 were issued on 1 January 2025. The full £1,000,000 of loan notes carry a 4.5% coupon rate as of 1 January 2025 and are due for redemption by 31 December 2030. The amount of principal to be repaid in each accounting period is subject to performance achieved and other financial criteria in the preceding accounting period.
12
Deferred income
2024
2023
£
£
Other deferred income
385,000
385,000
Included in deferred income is £385,000 of grant funding from the Postcode Innovation Trust. The purpose of the grant is to match fund ethical investments, of which £384,980 (less any impairment provision) has been invested at the year end. The grant is released to income in the period that the company has suffered any loss from it's investments.
13
Members' liability
The company is limited by guarantee, not having a share capital and consequently the liability of members is limited, subject to an undertaking by each member to contribute to the net assets or liabilities of the company on winding up such amounts as may be required not exceeding £1.
14
Operating lease commitments
Lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2024
2023
£
£
34,497
49,830
15
Events after the reporting date
The company’s unsecured and non-convertible loans were restructured by a deed of variation on 20 December 2024 to increase the loan notes from £540,000 to £1,000,000. The new loan notes of £460,000 were issued on 1 January 2025. The full £1,000,000 of loan notes carry a 4.5% coupon rate as of 1 January 2025 and are due for redemption by 31 December 2030. The amount of principal to be repaid in each accounting period is subject to performance achieved and other financial criteria in the preceding accounting period.
ETHEX INVESTMENT CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
16
Related party transactions
During the year the company was involved in transactions with Lendahand Ethex Ltd, a 50% subsidiary undertaking. The transactions were at market value.
The net balance of (£1,354) (2023 - £148) is due to/(from) Lendahand Ethex Ltd at the year end. This amount is interest-free and repayable on demand.
Included in accrued income is £11,654 which represents joint venture income recharged to Lendahand Ethex Ltd received post yearend.
2024-12-312024-01-01falsefalsefalse11 August 2025CCH SoftwareCCH Accounts Production 2025.100No description of principal activityLisa AshfordC BaultH DaviesS J LovellE M MilfordD PippardChristopher Butler074320302024-01-012024-12-31074320302024-12-31074320302023-12-3107432030core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-12-3107432030core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-12-3107432030core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3107432030core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3107432030core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3107432030core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3107432030core:CurrentFinancialInstruments2024-12-3107432030core:CurrentFinancialInstruments2023-12-3107432030core:RetainedEarningsAccumulatedLosses2024-12-3107432030core:RetainedEarningsAccumulatedLosses2023-12-3107432030bus:Director72024-01-012024-12-3107432030core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3107432030core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-01-012024-12-3107432030core:ComputerEquipment2024-01-012024-12-31074320302023-01-012023-12-3107432030core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-12-3107432030core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:InternallyGeneratedIntangibleAssets2024-01-012024-12-3107432030core:ComputerEquipment2023-12-3107432030core:ComputerEquipment2024-12-3107432030core:ComputerEquipment2023-12-3107432030core:Subsidiary12024-01-012024-12-3107432030core:Subsidiary112024-01-012024-12-3107432030core:Non-currentFinancialInstruments2024-12-3107432030core:Non-currentFinancialInstruments2023-12-3107432030bus:CompanyLimitedByGuarantee2024-01-012024-12-3107432030bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3107432030bus:FRS1022024-01-012024-12-3107432030bus:AuditExemptWithAccountantsReport2024-01-012024-12-3107432030bus:Director12024-01-012024-12-3107432030bus:Director22024-01-012024-12-3107432030bus:Director32024-01-012024-12-3107432030bus:Director42024-01-012024-12-3107432030bus:Director52024-01-012024-12-3107432030bus:Director62024-01-012024-12-3107432030bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP