Company registration number 08046649 (England and Wales)
LICENTIA GROUP LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024
LICENTIA GROUP LTD
COMPANY INFORMATION
DIRECTORS
Ashley Head
Kemper Shaw
Richard Forlee
Anton Gaylard
Barry Levett
COMPANY NUMBER
08046649
REGISTERED OFFICE
3 Assembly Square
Britannia Quay
Cardiff Bay
Cardiff
CF10 4PL
AUDITOR
Kilsby & Williams LLP
Cedar House
Hazell Drive
Newport
South Wales
NP10 8FY
LICENTIA GROUP LTD
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 5
Independent auditor's report
6 - 11
Group profit and loss account
12
Group balance sheet
14 - 15
Company balance sheet
16
Group statement of changes in equity
17
Company statement of changes in equity
18
Group statement of cash flows
19 - 20
Notes to the financial statements
21 - 40
LICENTIA GROUP LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 30 JUNE 2024
- 1 -

The directors present the strategic report for the year ended 30 June 2024.

PRINCIPAL ACTIVITIES

The principal activity of the company and group continued to be that of being a holding company of Mypinpad Limited and Transaction Technologies Pte Ltd.

 

Licentia Group Ltd and its subsidiaries (Group) are a UK-based technology group that develops white-label software that is used in the payments, banking and transit sectors.

 

The group has developed PCI certified solutions that enable financial institutions, Payment Service Providers (PSP's) and other FinTech's to deploy SoftPOS to merchants for card payment acceptance on a mobile phone.

The Group has further built on these solutions to provide authentication solutions to banks and ticket inspection solutions to transit operators.

The Group currently generates the majority of its revenue from South America, where several large customers have successfully launched SoftPOS solutions at scale. In Europe, the Group has gained traction with transit-related offerings and targeted SoftPOS use cases. Although the Group has established a presence in Asia, transaction volumes remain modest relative to South America. The Group is also active in Australia and New Zealand, where it is working with major banks to deploy SoftPOS solutions to their merchant bases.

The Group is also seeing opportunities in Africa, particularly in the deployment of hardware point-of-sale devices that leverage its core platform.

REVIEW OF THE BUSINESS

Turnover increased 23% during the year, from £2,577,076 in 2023 to £3,163,653 in 2024. This was a result of new customer growth and the growing adoption of the solution by existing customers and their merchants. At the start of the financial year the Group’s customers were processing 600,000 transactions per month, by the end of the financial year this number had grown to 4.3 million.

The Group continues to engage with major card schemes (Visa and Mastercard) and expand its commercial pipeline. Management remains optimistic about the relevance of its technology in the market and the significant growth opportunities ahead. The business achieved the new PCI MPoC standard in May 2024, which will enable it to reduce costs of delivery and deliver a better solution to the market.

During the 2024 financial year, the Group focused on developing a new platform that completely replaced the old Mypinpad and Smartpesa solutions. The group has therefore impaired an amount of £7,292,145 against those assets in the period to 30 June 2024. on This has been an essential and major project for the Group as it has enabled the use of a shared platform across customers as well as introducing a new SDK which is faster and more efficient than the old solutions. The project has been resource-intensive, with final migrations forecast for completion by Q1 of the 2026 financial year.

 

LICENTIA GROUP LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
- 2 -
PRINCIPAL RISKS AND UNCERTAINTIES

Liquidity risk

The business is a venture capital-funded business and has raised funding of just over £50m since its inception in 2012. The Group remains well supported by its existing shareholder base and attracted additional investment during 2025. The business raised £4.6m from its existing shareholder base via a convertible loan.

The latest fund raise is expected to take the business to profitability.

Competition Risk

As demand for SoftPOS solutions grows, so does competition and the competitive landscape continues to evolve. The new PCI MPoC standard was released at the end of 2022 but it was not until 2025 that the card schemes began to end their waiver programs and force the adoption of MPoC-certified solutions. This will provide a challenge for many competitors who must now comply with the PCI MPoC standard if they are to offer softPOS and similar solutions in the market.

 

Industry Standards

The Group's payment solutions are certified by PCI. The Group achieved the PCI MPoC 1.0 standard in May 2024 and were one of the first in the World to do so. The Group is now in the process of adopting MPoC 1.1 which provides additional scope to improve the solution and widen accessibility and adoption.

Cyber Risk

The Group is exposed to the risk of operational disruption, customer detriment, financial loss and/or reputational damage arising from cyber-attacks. The Group takes cyber risk very seriously and has an active IT risk Committee to identify vulnerabilities and manage such risks. The Group has developed a business continuity plan with supporting disaster recovery plans to cover instances of cyber-attack.

The Group has been PCI DSS and PCI PIN certified for a number of years and has recently become certified under ISO 27001. This demonstrates the Group’s commitment to security and protecting sensitive information. All products go through rigorous vulnerability, penetration and lab tests before they are provided to customers.

The Group maintains professional indemnity and cyber risk insurance policies.

Regulatory risks

The Group manages compliance with its regulatory obligations through a combination of appropriate staff training, procedures, policies, frameworks and risk assessments.

 

FUTURE DEVELOPMENTS

The Group continues to evaluate strategic acquisition opportunities to strengthen its market position and expand its technological capabilities, in response to ongoing industry consolidation.

The group continues to pursue and seek acquisition opportunities as the market continues to consolidate.

LICENTIA GROUP LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
- 3 -

On behalf of the board

R P M A Forlee
Director
1 September 2025
LICENTIA GROUP LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 JUNE 2024
- 4 -

The directors present their annual report and financial statements for the year ended 30 June 2024.

RESULTS AND DIVIDENDS

The results for the year are set out on page 12.

No ordinary dividends were paid. The directors do not recommend payment of a dividend.

DIRECTORS

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Ashley Head
Kemper Shaw
Richard Forlee
Anton Gaylard
Barry Levett
STATEMENT OF DIRECTORS' RESPONSIBILITIES

The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

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

 

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT OF DISCLOSURE TO AUDITOR

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.

LICENTIA GROUP LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
- 5 -
On behalf of the board
R P M A Forlee
Director
1 September 2025
LICENTIA GROUP LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF LICENTIA GROUP LTD
- 6 -
Opinion

We have audited the financial statements of Licentia Group Ltd (the 'parent company') and its subsidiaries (the 'group') for the year ended 30 June 2024 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including 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:

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 Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent 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.

Emphasis of Matter

 

Valuation of intangible assets
We draw attention to Note 11 to the financial statements, which describe the carrying value of capitalised development costs. An impairment has been undertaken on the carrying value of these assets. The impairment is based on management's projections of market growth and expected future performance of the related products. These projections involve significant judgement and estimation uncertainty. If actual market conditions or performance differ materially from those anticipated,and the technology becomes obsolete, the recoverable amount of the development costs may be reduced, resulting in further impairment. Our opinion is not modified in respect of this matter.
LICENTIA GROUP LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF LICENTIA GROUP LTD
- 7 -
Valuation of investments
We draw attention to Note 13 of the financial statements, which describes the carrying values of the company's investments in its subsidiaries. An impairment review has been undertaken on the carrying value of the  investments. The impairment review has been based on revenue multiples, which are highly sensitive to assumptions regarding market growth and revenue forecasts. Material changes in these assumptions could lead to a reduction in the carrying value of these investments. Our opinion is not modified in respect of this matter.
Material uncertainty related to going concern
We draw attention to note 1.4 in the financial statements, which indicates that the group incurred a net loss of £11,193,045 during the year ended 30 June 2024. As stated in note 1.4, these events or conditions, indicate that a material uncertainty exist that may cast doubt on the group's ability to continue as a going concern. Our opinion is not modified in respect of this matter.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's 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.

Opinions on other matters prescribed by the Companies Act 2006

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

LICENTIA GROUP LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF LICENTIA GROUP LTD
- 8 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the directors' report.

 

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:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, 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 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 parent company or to cease operations, or have no realistic alternative but to do so.

Auditor's 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 auditor's 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 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:
LICENTIA GROUP LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF LICENTIA GROUP LTD
- 9 -
We gained an understanding of the legal and regulatory framework applicable to the company and the industry in which it operates, and considered the risk of acts by the company that were contrary to applicable laws and regulations, including fraud. We designed audit procedures to respond to the risk, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.
We focussed on laws and regulations which could give rise to a material misstatement in the financial statements, including, but not limited to, the Companies Act 2006 and UK tax legislation. Our tests included agreeing the financial statement disclosures to underlying supporting documentation, enquiries with management and enquiries of legal counsel. There are inherent limitations in the audit procedures described above and, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. We did not identify any key audit matters relating to irregularities, including fraud. As in all our audits, we also addressed the risk of management override of internal controls, including testing journals and evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.
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 on the effectiveness of the 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 auditor's 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 auditor's 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.
LICENTIA GROUP LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF LICENTIA GROUP LTD
- 10 -
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.

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

The auditor’s explanation of its audit response will depend on the risks identified but may include:

- Enquiry of management, those charged with governance and the entity’s solicitors around actual and potential litigation and claims.

- Reviewing minutes of meetings of those charged with governance.

- Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations.

- Auditing the risk of management override of controls, including through testing journal entries and other adjustments for appropriateness, and evaluating the business rationale of significant transactions outside the normal course of business

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's 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.

LICENTIA GROUP LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF LICENTIA GROUP LTD
- 11 -
Simon Tee
Senior Statutory Auditor
For and on behalf of
Kilsby & Williams LLP
Chartered accountants & statutory auditor
Cedar House
Hazell Drive
Newport
South Wales
NP10 8FY
3 September 2025
LICENTIA GROUP LTD
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 30 JUNE 2024
- 12 -
2024
2023
as restated
Notes
£
£
TURNOVER
3
3,163,653
2,577,076
Cost of sales
(1,219,158)
(1,016,500)
GROSS PROFIT
1,944,495
1,560,576
Administrative expenses
(6,815,256)
(9,315,605)
Other operating income
7
808,994
1,128,007
Goodwill write off
4
-
0
(6,656,000)
Impairment of intangible asset
4
(7,292,145)
(2,022,222)
OPERATING LOSS
7
(11,353,912)
(15,305,244)
Interest receivable and similar income
8
4,241
9,509
Interest payable and similar expenses
9
-
0
(947,379)
LOSS BEFORE TAXATION
(11,349,671)
(16,243,114)
Tax on loss
10
156,626
1,139,209
LOSS FOR THE FINANCIAL YEAR
(11,193,045)
(15,103,905)
Loss for the financial year is all attributable to the owners of the parent company.
LICENTIA GROUP LTD
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 JUNE 2024
- 13 -
2024
2023
as restated
£
£
LOSS FOR THE YEAR
(11,193,045)
(15,103,905)
OTHER COMPREHENSIVE INCOME
Currency translation loss arising in the year
(23,716)
-
0
Cash flow hedges gain arising in the year
-
0
-
0
TOTAL COMPREHENSIVE INCOME FOR THE YEAR
(11,216,761)
(15,103,905)
Total comprehensive income for the year is all attributable to the owners of the parent company.
LICENTIA GROUP LTD
GROUP BALANCE SHEET
AS AT 30 JUNE 2024
30 June 2024
- 14 -
2024
2023
Notes
£
£
FIXED ASSETS
Goodwill
11
-
0
169,408
Other intangible assets
11
19,825,809
25,893,190
Total intangible assets
19,825,809
26,062,598
Tangible assets
12
46,354
82,252
TOTAL ASSETS
19,872,163
26,144,850
CURRENT ASSETS
Debtors
15
2,070,556
2,233,210
Cash at bank and in hand
1,003,073
5,741,183
3,073,629
7,974,393
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
16
(1,219,676)
(1,755,705)
NET CURRENT ASSETS
1,853,953
6,218,688
TOTAL ASSETS LESS CURRENT LIABILITIES
21,726,116
32,363,538
PROVISIONS FOR LIABILITIES
Deferred tax liability
17
(579,850)
(638,948)
NET ASSETS
21,146,266
31,724,590
CAPITAL AND RESERVES
Called up share capital
18
4,012
3,966
Share premium account
57,910,904
57,272,513
Capital redemption reserve
8
8
Other reserves
20,136,244
20,159,960
Profit and loss reserves
(56,904,902)
(45,711,857)
TOTAL EQUITY
21,146,266
31,724,590
LICENTIA GROUP LTD
GROUP BALANCE SHEET (CONTINUED)
AS AT 30 JUNE 2024
30 June 2024
- 15 -
The financial statements were approved by the board of directors and authorised for issue on 1 September 2025 and are signed on its behalf by:
01 September 2025
R P M A Forlee
Director
Company registration number 08046649 (England and Wales)
LICENTIA GROUP LTD
COMPANY BALANCE SHEET
AS AT 30 JUNE 2024
30 June 2024
- 16 -
2024
2023
Notes
£
£
FIXED ASSETS
Investments
13
57,544,304
51,965,105
57,544,304
51,965,105
CURRENT ASSETS
Debtors
15
288,550
280,458
Cash at bank and in hand
230,932
5,228,437
519,482
5,508,895
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
16
(52,128)
(60,954)
NET CURRENT ASSETS
467,354
5,447,941
NET ASSETS
58,011,658
57,413,046
CAPITAL AND RESERVES
Called up share capital
18
4,013
3,967
Share premium account
57,910,904
57,272,513
Capital redemption reserve
8
8
Profit and loss reserves
96,733
136,558
TOTAL EQUITY
58,011,658
57,413,046

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £39,825 (2023 - £15,080,096 loss).

These financial statements have been prepared 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 1 September 2025 and are signed on its behalf by:
01 September 2025
R P M A Forlee
Director
Company registration number 08046649 (England and Wales)
LICENTIA GROUP LTD
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2024
- 17 -
Share capital
Share premium account
Equity reserve
Capital redemption reserve
Merger relief
Currency translation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
£
£
£
AS RESTATED FOR THE PERIOD ENDED 30 JUNE 2023:
BALANCE AT 1 JULY 2022
1,321
30,528,654
527,640
8
20,159,960
-
0
(30,607,952)
20,609,631
YEAR ENDED 30 JUNE 2023:
Loss and total comprehensive income
-
-
-
-
-
-
(15,103,905)
(15,103,905)
Issue of share capital
18
2,645
26,743,859
-
-
-
-
-
26,746,504
Conversion of loan to shares
18
-
0
-
0
(527,640)
-
-
-
-
(527,640)
BALANCE AT 30 JUNE 2023
3,966
57,272,513
-
0
8
20,159,960
-
0
(45,711,857)
31,724,590
YEAR ENDED 30 JUNE 2024:
Loss for the year
-
-
-
-
-
-
(11,193,045)
(11,193,045)
Other comprehensive income:
Currency translation differences
-
-
-
-
-
(23,716)
-
0
(23,716)
Total comprehensive income
-
-
-
-
-
(23,716)
(11,193,045)
(11,216,761)
Issue of share capital
18
46
638,391
-
-
-
-
-
638,437
BALANCE AT 30 JUNE 2024
4,012
57,910,904
-
0
8
20,159,960
(23,716)
(56,904,902)
21,146,266
LICENTIA GROUP LTD
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2024
- 18 -
Share capital
Share premium account
Equity reserve
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
£
AS RESTATED FOR THE PERIOD ENDED 30 JUNE 2023:
BALANCE AT 1 JULY 2022
1,322
30,528,654
527,640
8
15,216,654
46,274,278
YEAR ENDED 30 JUNE 2023:
Loss and total comprehensive income for the year
-
-
-
-
(15,080,096)
(15,080,096)
Issue of share capital
18
2,645
26,743,859
-
-
-
26,746,504
Conversion of loan to shares
18
-
0
-
0
(527,640)
-
-
(527,640)
BALANCE AT 30 JUNE 2023
3,967
57,272,513
-
0
8
136,558
57,413,046
YEAR ENDED 30 JUNE 2024:
Profit and total comprehensive income
-
-
-
-
(39,825)
(39,825)
Issue of share capital
18
46
638,391
-
-
-
638,437
BALANCE AT 30 JUNE 2024
4,013
57,910,904
-
0
8
96,733
58,011,658
LICENTIA GROUP LTD
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 JUNE 2024
- 19 -
2024
2023
as restated
Notes
£
£
CASH FLOWS FROM OPERATING ACTIVITIES
Loss for the year after tax
(11,193,045)
(15,103,905)
Adjustments for:
Taxation credited
(156,626)
(1,139,209)
Finance costs
-
0
947,379
Investment income
(4,241)
(9,509)
Research and development tax credit
(791,514)
(1,100,379)
Loss on disposal of tangible fixed assets
1,501
1,690
Amortisation and impairment of intangible assets
11,121,785
13,620,352
Depreciation and impairment of tangible fixed assets
47,106
49,112
Other gains and losses
(23,714)
-
Movements in working capital:
Decrease in debtors
284,257
45,905
(Decrease)/increase in creditors
(534,090)
523,484
(Decrease)/increase in deferred income
(1,939)
218,784
Cash absorbed by operations
(1,250,520)
(1,946,296)
Tax refunds
767,439
1,092,196
Net cash outflow from operating activites
(483,081)
(854,100)
INVESTING ACTIVITIES
Purchase of intangible assets
(4,884,998)
(5,651,065)
Purchase of tangible fixed assets
(13,844)
(24,365)
Proceeds from disposal of tangible fixed assets
1,135
396
Interest received
4,241
5,195
Net cash used in investing activities
(4,893,466)
(5,669,839)
FINANCING ACTIVITIES
Proceeds from issue of shares
638,437
7,175,447
Net cash generated from financing activities
638,437
7,175,447
LICENTIA GROUP LTD
GROUP STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
2024
2023
as restated
Notes
£
£
- 20 -
NET INCREASE IN CASH AND CASH EQUIVALENTS
(4,738,110)
651,508
Cash and cash equivalents at beginning of year
5,741,183
5,089,675
CASH AND CASH EQUIVALENTS AT END OF YEAR
1,003,073
5,741,183
LICENTIA GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024
- 21 -
1
ACCOUNTING POLICIES
Company information

Licentia Group Ltd (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 3 Assembly Square, Britannia Quay, Cardiff Bay, Cardiff, CF10 4PL.

 

The group consists of Licentia Group Ltd and all of its subsidiaries.

1.1
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.

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, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Business combinations

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

LICENTIA GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
1
ACCOUNTING POLICIES
(Continued)
- 22 -
1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Licentia Group Ltd together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

All financial statements are made up to 30 June 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.

Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.

 

If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.

 

Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.

LICENTIA GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
1
ACCOUNTING POLICIES
(Continued)
- 23 -
1.4
Going concern

The Group had net assets of £21,146,266 as at the balance sheet date (2023: £31,724,590), but reported negative profit and loss reserves of £56,904,902 (2023: £45,711,857) and a loss for the financial year of £11,193,045 (2023: loss of £15,103,905). The Company also holds investments in, and amounts due from, subsidiaries totaling £57,544,304 (2023: £51,965,105). Certain subsidiaries reported significant net liabilities at the year end.

 

In assessing the appropriateness of the going concern basis, the directors have considered the Group’s forecasts and projections for at least 12 months from the date of approval of the financial statements. These forecasts take into account:

- Expected revenue growth, including increasing uptake of the Group’s software solution, particularly in the South American and Asia Pacific markets;

- Post-year-end trading performance, which reflects a positive sales trajectory and improving operating margins;

- Additional funding secured post year end of £4.6 million via convertible loan notes from institutional and existing shareholders.

 

The directors are confident that, based on these factors, the Group will be able to meet its obligations as they fall due. However, they acknowledge that there remains some inherent uncertainty in relation to the achievement of sales forecasts and access to future funding, should it be required. Should the Group not meet these forecasts or secure further funding if needed, an uncertainty would exist which could cast significant doubt on the Group’s ability to continue as a going concern.

 

Nevertheless, given the funding raised after the year end and the recent growth in sales shown in the management accounts to June 2025, the directors believe they have a reasonable expectation that the Group will continue in operational existence for 12 months period from the date of audit report. Accordingly, the financial statements have been prepared on a going concern basis and do not include the adjustments that would arise if the Group were unable to continue as a going concern

1.5
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and 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.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

LICENTIA GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
1
ACCOUNTING POLICIES
(Continued)
- 24 -
1.6
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.7
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.8
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:

Development costs
5-15 years
1.9
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:

Plant and equipment
25% straight line
Computers
25% 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 recognised in the profit and loss account.

LICENTIA GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
1
ACCOUNTING POLICIES
(Continued)
- 25 -
1.10
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. 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 group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

 

Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.

 

Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.

 

In the parent company financial statements, investments in associates are accounted for at cost less impairment.

Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.11
Impariment of investments

At each reporting period end date, the group reviews the carrying amounts of its investments to determine whether there is any indication that those investment have suffered an impairment loss due to underperformance. 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). The performance of the investments would be reviewed against the carrying value of the investment.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

LICENTIA GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
1
ACCOUNTING POLICIES
(Continued)
- 26 -

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 profit or loss, 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 profit or loss, 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.

1.12
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.

1.13
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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.

LICENTIA GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
1
ACCOUNTING POLICIES
(Continued)
- 27 -
Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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 group after deducting all of its liabilities.

LICENTIA GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
1
ACCOUNTING POLICIES
(Continued)
- 28 -
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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.14
Equity instruments

Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.

1.15
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

LICENTIA GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
1
ACCOUNTING POLICIES
(Continued)
- 29 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.16
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.17
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 leased asset are consumed.

LICENTIA GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
- 30 -
2
JUDGEMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY

In the application of the group’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.

CRITICAL JUDGEMENTS

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Impairment of investment and goodwill

Impairment exists when the carrying value of an investment exceeds its recoverable amount. The recoverable amount calculation is based on a DCF model or revenue multiple method.

 

The cash flows are derived from the budget for the next five years and do not include restructuring activities that the Group is not yet committed to or significant future investments that will enhance the performance of the investments. The recoverable amount is sensitive to the discount rate used for the DCF model as well as the expected future cash-inflows and the growth rate used for extrapolation purposes.

 

The determination of an appropriate revenue multiple, the assessment of the reliability and sustainability of the underlying revenue data, and the evaluation of growth expectations require the exercise of significant judgement. The valuation is inherently subject to estimation uncertainty, and reasonable changes in these assumptions could result in material changes to the reported fair value of these investments.

 

These estimates are most relevant to goodwill and other intangibles with indefinite useful lives recognised by the Group.

Development Cost

The Group capitalises costs for software products. Initial capitalisation of costs is based on management’s judgement that technological and economic feasibility is confirmed, usually when a product development project has reached a defined milestone according to an established project management model. In determining the amounts to be capitalised, management makes assumptions regarding the expected future cash generation of the project, discount rates to be applied and the expected period of benefits. The innovative nature of the product gives rise to some uncertainty as to whether the certificatee will be obtained.

LICENTIA GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
2
JUDGEMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY
(Continued)
- 31 -
KEY SOURCES OF ESTIMATION UNCERTAINTY

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Useful life of Development cost

The group estimates the useful life of the development cost between 5-15 years and the amortisation charge is sensitive to the profit and loss and thus involve a degree of judgement

3
TURNOVER AND OTHER REVENUE
2024
2023
£
£
Turnover analysed by class of business
Revenue from contracts
3,163,653
2,577,076
3,163,653
2,577,076
2024
2023
£
£
Other revenue
Interest income
4,241
9,509
4
EXCEPTIONAL ITEM
2024
2023
£
£
Expenditure
Goodwill write off
-
6,656,000
Impairment of intangible asset
7,292,145
2,022,222
7,292,145
8,678,222
LICENTIA GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
- 32 -
5
AUDITOR'S REMUNERATION
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
12,500
7,150
Audit of the financial statements of the company's subsidiaries
11,000
10,910
23,500
18,060
6
EMPLOYEES

The average monthly number of persons (including directors) employed by the group and company during the year was:

Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
45
77
0
0

Their aggregate remuneration comprised:

Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
2,171,897
1,622,688
-
0
-
0

Wages and salaries incurred prior to research and development capitalisation amounted to £5,537,251 (2023: £5,135,418) for the Group.

LICENTIA GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
- 33 -
7
OPERATING LOSS
2024
2023
£
£
Operating loss for the year is stated after charging/(crediting):
Exchange losses
7,624
93,922
Other operating income
(808,994)
(1,128,007)
Depreciation of owned tangible fixed assets
47,106
49,112
Loss on disposal of tangible fixed assets
1,501
1,690
Amortisation of intangible assets
3,829,640
4,942,130
Impairment of intangible assets
7,292,145
8,678,222
Operating lease charges
21,416
49,810
2024
2023
Other operating income comprises the following items:
£
£
Research and Development tax credit
791,514
1,100,379
Other income
17,480
27,628
808,994
1,128,007
8
INTEREST RECEIVABLE AND SIMILAR INCOME
2024
2023
£
£
Interest income
Other interest income
4,241
5,195
Other income from investments
Gains on financial instruments measured at fair value through profit or loss
-
0
4,314
Total income
4,241
9,509
2024
2023
Investment income includes the following:
£
£
Interest on financial assets measured at fair value through profit or loss
-
0
4,314
LICENTIA GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
- 34 -
9
INTEREST PAYABLE AND SIMILAR EXPENSES
2024
2023
£
£
Other finance costs:
Other interest
-
947,379
10
TAXATION
2024
2023
£
£
Current tax
Adjustments in respect of prior periods
(110,930)
-
0
UK income tax
22,114
-
Total UK current tax
(88,816)
-
0
Foreign current tax on profits for the current period
1,961
8,183
Total current tax
(86,855)
8,183
Deferred tax
Origination and reversal of timing differences
(69,771)
(1,147,392)
Total tax credit
(156,626)
(1,139,209)
LICENTIA GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
10
TAXATION
(Continued)
- 35 -

The actual credit for the year can be reconciled to the expected credit for the year based on the profit or loss and the standard rate of tax as follows:

2024
2023
£
£
Loss before taxation
(11,349,671)
(16,243,114)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
(2,837,418)
(4,060,779)
Tax effect of expenses that are not deductible in determining taxable profit
1,595,102
4,941,982
Unutilised tax losses carried forward
257,750
-
0
Adjustments in respect of prior years
1,952
(150,986)
Effect of change in corporation tax rate
-
(2,569,598)
Research and development tax credit
791,514
700,172
Effect of overseas tax rates
32,513
-
0
Foreign exchange differences
1,961
-
0
Taxation credit
(156,626)
(1,139,209)
11
INTANGIBLE FIXED ASSETS
Group
Goodwill
Development costs
Total
£
£
£
Cost
At 1 July 2023
26,062,779
31,569,422
57,632,201
Additions - internally developed
-
0
4,884,998
4,884,998
Disposals
-
0
(7,292,145)
(7,292,145)
Revaluation
-
0
(2,022,224)
(2,022,224)
At 30 June 2024
26,062,779
27,140,051
53,202,830
Amortisation and impairment
At 1 July 2023
25,893,371
5,676,232
31,569,603
Amortisation charged for the year
169,408
3,660,232
3,829,640
Eliminated on revaluation
-
0
(2,022,222)
(2,022,222)
At 30 June 2024
26,062,779
7,314,242
33,377,021
LICENTIA GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
11
INTANGIBLE FIXED ASSETS
(Continued)
- 36 -
Carrying amount
At 30 June 2024
-
0
19,825,809
19,825,809
At 30 June 2023
169,408
25,893,190
26,062,598
The company had no intangible fixed assets at 30 June 2024 or 30 June 2023.

More information on impairment movements in the year is given in note 4.

12
TANGIBLE FIXED ASSETS
Group
Plant and equipment
Computers
Total
£
£
£
Cost
At 1 July 2023
19,651
182,522
202,173
Additions
-
0
13,844
13,844
Disposals
-
0
(8,300)
(8,300)
At 30 June 2024
19,651
188,066
207,717
Depreciation and impairment
At 1 July 2023
19,651
100,270
119,921
Depreciation charged in the year
-
0
47,106
47,106
Eliminated in respect of disposals
-
0
(5,664)
(5,664)
At 30 June 2024
19,651
141,712
161,363
Carrying amount
At 30 June 2024
-
0
46,354
46,354
At 30 June 2023
-
0
82,252
82,252
The company had no tangible fixed assets at 30 June 2024 or 30 June 2023.
LICENTIA GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
- 37 -
13
FIXED ASSET INVESTMENTS
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
14
-
0
-
0
19,275,854
19,275,854
Loans to subsidiaries
14
-
0
-
0
38,268,450
32,689,251
-
0
-
0
57,544,304
51,965,105

The carrying value of the Company’s investments is supported by forecasts prepared by the directors, which are based on key assumptions, including market growth and expected revenue performance. While there is inherent uncertainty in these assumptions, the directors consider them to be reasonable and supportable. Based on current and post-year-end performance, the directors believe the investments are appropriately valued and no impairment is required.

MOVEMENTS IN FIXED ASSET INVESTMENTS
Company
Shares in subsidiaries
Loans to subsidiaries
Total
£
£
£
Cost or valuation
At 1 July 2023
19,275,854
32,689,251
51,965,105
Additions
-
5,579,199
5,579,199
At 30 June 2024
19,275,854
38,268,450
57,544,304
Carrying amount
At 30 June 2024
19,275,854
38,268,450
57,544,304
At 30 June 2023
19,275,854
32,689,251
51,965,105
14
SUBSIDIARIES

Details of the company's subsidiaries at 30 June 2024 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Mypinpad Limited
England and Wales
Ordinary shares
100.00
Mypinpad (Asia) Limited
Hong Kong
Ordinary shares
100.00
Transaction Technologies Pte Limited
Singapore
Ordinary shares
100.00
LICENTIA GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
- 38 -
15
DEBTORS
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
450,606
502,387
-
0
-
0
Corporation tax recoverable
110,930
-
0
-
0
-
0
Other debtors
935,977
1,197,973
1,490
6,339
Prepayments and accrued income
290,488
260,968
4,505
2,237
1,788,001
1,961,328
5,995
8,576
Amounts falling due after more than one year:
Deferred tax asset (note 17)
282,555
271,882
282,555
271,882
Total debtors
2,070,556
2,233,210
288,550
280,458
16
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Trade creditors
220,511
559,308
16,859
9,155
Other taxation and social security
91,210
9,373
-
-
Deferred income
545,459
547,398
-
0
-
0
Other creditors
15,861
92,258
-
0
-
0
Accruals
346,635
547,368
35,269
51,799
1,219,676
1,755,705
52,128
60,954
LICENTIA GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
- 39 -
17
DEFERRED TAXATION

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Liabilities
Liabilities
Assets
Assets
2024
2023
2024
2023
Group
£
£
£
£
Accelerated capital allowances
579,850
638,948
-
-
Tax losses
-
-
282,555
271,882
579,850
638,948
282,555
271,882
Liabilities
Liabilities
Assets
Assets
2024
2023
2024
2023
Company
£
£
£
£
Tax losses
-
-
282,555
271,882
Group
Company
2024
2024
Movements in the year:
£
£
Liability/(Asset) at 1 July 2023
367,066
(271,882)
Credit to profit or loss
(69,771)
(10,673)
Liability/(Asset) at 30 June 2024
297,295
(282,555)

 

A deferred tax asset has been recognised in respect of tax losses. The asset is based on forecasts approved by the directors, which project a return to profitability within the next three years. The directors consider it probable that sufficient future taxable profits will be available to utilise the losses.

18
SHARE CAPITAL
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 1p each
401,286
396,731
4,013
3,967
LICENTIA GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
- 40 -
19
RELATED PARTY TRANSACTIONS

The group has taken advantage of the exemption provided by Section 33 of Financial Reporting Standard 102 from the requirement to disclose transactions between wholly owned members of the same group.

20
CONTROLLING PARTY

There is no ultimate individual controlling party.

21
ANALYSIS OF CHANGES IN NET FUNDS - GROUP
1 July 2023
Cash flows
30 June 2024
£
£
£
Cash at bank and in hand
5,741,183
(4,738,110)
1,003,073
22
ANALYSIS OF CHANGES IN NET FUNDS - COMPANY
1 July 2023
Cash flows
30 June 2024
£
£
£
Cash at bank and in hand
5,228,437
(4,997,505)
230,932
23
PRIOR PERIOD ADJUSTMENT
RECONCILIATION OF CHANGES IN EQUITY - GROUP
The prior period adjustments do not give rise to any effect upon equity.
RECONCILIATION OF CHANGES IN LOSS FOR THE PREVIOUS FINANCIAL PERIOD
2023
£
ADJUSTMENTS TO PRIOR YEAR
Total adjustments
-
Loss as previously reported
(15,103,905)
Loss as adjusted
(15,103,905)
NOTES TO RECONCILIATION

The prior period adjustment arises from the reclassification of the Research and Development Expenditure Credit (RDEC) from Corporation tax charge to other operating income.

2024-06-302023-07-01falsefalseCCH SoftwareCCH Accounts Production 2025.200A J HeadK ShawR P M A ForleeMr A GaylardB S Levettfalse08046649bus:Consolidated2023-07-012024-06-30080466492023-07-012024-06-3008046649bus:RegisteredOffice2023-07-012024-06-3008046649bus:Director32023-07-012024-06-30080466492024-06-3008046649bus:Consolidated2024-06-3008046649bus:Consolidated2022-07-012023-06-3008046649bus:Consolidated12023-07-012024-06-3008046649bus:Consolidated12022-07-012023-06-3008046649core:Exceptionalbus:Consolidated12023-07-012024-06-3008046649core:Exceptionalbus:Consolidated12022-07-012023-06-30080466492022-07-012023-06-3008046649core:ForeignCurrencyTranslationReservebus:Consolidated2023-07-012024-06-3008046649core:ForeignCurrencyTranslationReservebus:Consolidated2022-07-012023-06-3008046649core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-07-012024-06-3008046649core:Goodwillbus:Consolidated2024-06-3008046649core:Goodwillbus:Consolidated2023-06-3008046649core:OtherResidualIntangibleAssetsbus:Consolidated2024-06-3008046649core:OtherResidualIntangibleAssetsbus:Consolidated2023-06-3008046649bus:Consolidated2023-06-3008046649core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-06-3008046649core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2023-06-3008046649core:PlantMachinerybus:Consolidated2024-06-3008046649core:ComputerEquipmentbus:Consolidated2024-06-3008046649core:PlantMachinerybus:Consolidated2023-06-3008046649core:ComputerEquipmentbus:Consolidated2023-06-30080466492023-06-3008046649core:ShareCapitalbus:Consolidated2024-06-3008046649core:ShareCapitalbus:Consolidated2023-06-3008046649core:SharePremiumbus:Consolidated2024-06-3008046649core:SharePremiumbus:Consolidated2023-06-3008046649core:CapitalRedemptionReservebus:Consolidated2024-06-3008046649core:CapitalRedemptionReservebus:Consolidated2023-06-3008046649core:OtherMiscellaneousReservebus:Consolidated2024-06-3008046649core:OtherMiscellaneousReservebus:Consolidated2023-06-3008046649core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-06-3008046649core:ShareCapital2024-06-3008046649core:ShareCapital2023-06-3008046649core:SharePremium2024-06-3008046649core:SharePremium2023-06-3008046649core:CapitalRedemptionReserve2024-06-3008046649core:CapitalRedemptionReserve2023-06-3008046649core:RetainedEarningsAccumulatedLosses2024-06-3008046649core:RetainedEarningsAccumulatedLosses2023-06-3008046649core:ShareCapitalbus:Consolidated2022-06-3008046649core:SharePremiumbus:Consolidated2022-06-3008046649core:ConvertibleDebtEquityComponentReservebus:Consolidated2022-06-3008046649core:CapitalRedemptionReservebus:Consolidated2022-06-3008046649core:ForeignCurrencyTranslationReservebus:Consolidated2022-06-30080466492022-06-3008046649core:OtherReservesSubtotalbus:Consolidated2023-06-3008046649core:ForeignCurrencyTranslationReservebus:Consolidated2023-06-3008046649core:OtherReservesSubtotalbus:Consolidated2024-06-3008046649core:ForeignCurrencyTranslationReservebus:Consolidated2024-06-3008046649core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-06-3008046649core:ShareCapital2022-06-3008046649core:SharePremium2022-06-3008046649core:ConvertibleDebtEquityComponentReserve2022-06-3008046649core:CapitalRedemptionReserve2022-06-3008046649core:RetainedEarningsAccumulatedLosses2022-06-3008046649core:OtherReservesSubtotal2023-06-3008046649core:OtherReservesSubtotal2024-06-3008046649core:ShareCapitalbus:Consolidated2022-07-012023-06-3008046649core:SharePremiumbus:Consolidated2022-07-012023-06-3008046649core:ShareCapitalbus:Consolidated2023-07-012024-06-3008046649core:SharePremiumbus:Consolidated2023-07-012024-06-3008046649core:ShareCapital2022-07-012023-06-3008046649core:SharePremium2022-07-012023-06-3008046649core:ShareCapital2023-07-012024-06-3008046649core:SharePremium2023-07-012024-06-3008046649core:OtherReservesSubtotalbus:Consolidated2022-07-012023-06-3008046649core:OtherReservesSubtotal2022-07-012023-06-3008046649core:Goodwill2023-07-012024-06-3008046649core:IntangibleAssetsOtherThanGoodwill2023-07-012024-06-3008046649core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-07-012024-06-3008046649core:ComputerEquipment2023-07-012024-06-3008046649core:UKTaxbus:Consolidated2023-07-012024-06-3008046649core:UKTaxbus:Consolidated2022-07-012023-06-3008046649core:ForeignTaxbus:Consolidated2023-07-012024-06-3008046649core:ForeignTaxbus:Consolidated2022-07-012023-06-3008046649core:Goodwillbus:Consolidated2023-06-3008046649core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2023-06-3008046649bus:Consolidated2023-06-3008046649core:Goodwillcore:InternallyGeneratedIntangibleAssetsbus:Consolidated2023-07-012024-06-3008046649core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:InternallyGeneratedIntangibleAssetsbus:Consolidated2023-07-012024-06-3008046649core:InternallyGeneratedIntangibleAssetsbus:Consolidated2023-07-012024-06-3008046649core:Goodwillbus:Consolidated2023-07-012024-06-3008046649core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2023-07-012024-06-3008046649core:ComputerSoftwarebus:Consolidated2023-07-012024-06-3008046649core:PlantMachinerybus:Consolidated2023-06-3008046649core:ComputerEquipmentbus:Consolidated2023-06-3008046649core:PlantMachinerybus:Consolidated2023-07-012024-06-3008046649core:ComputerEquipmentbus:Consolidated2023-07-012024-06-3008046649core:Subsidiary12023-07-012024-06-3008046649core:Subsidiary22023-07-012024-06-3008046649core:Subsidiary32023-07-012024-06-3008046649core:Subsidiary112023-07-012024-06-3008046649core:Subsidiary222023-07-012024-06-3008046649core:Subsidiary332023-07-012024-06-3008046649core:CurrentFinancialInstruments2024-06-3008046649core:CurrentFinancialInstruments2023-06-3008046649core:CurrentFinancialInstrumentsbus:Consolidated2024-06-3008046649core:CurrentFinancialInstrumentsbus:Consolidated2023-06-3008046649core:Non-currentFinancialInstrumentsbus:Consolidated2024-06-3008046649core:Non-currentFinancialInstrumentsbus:Consolidated2023-06-3008046649core:Non-currentFinancialInstruments2024-06-3008046649core:Non-currentFinancialInstruments2023-06-3008046649core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-06-3008046649core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-06-3008046649core:CurrentFinancialInstrumentscore:WithinOneYear2024-06-3008046649core:CurrentFinancialInstrumentscore:WithinOneYear2023-06-3008046649bus:PrivateLimitedCompanyLtd2023-07-012024-06-3008046649bus:FRS1022023-07-012024-06-3008046649bus:Audited2023-07-012024-06-3008046649bus:ConsolidatedGroupCompanyAccounts2023-07-012024-06-3008046649bus:Director12023-07-012024-06-3008046649bus:Director22023-07-012024-06-3008046649bus:Director42023-07-012024-06-3008046649bus:Director52023-07-012024-06-3008046649bus:FullAccounts2023-07-012024-06-30xbrli:purexbrli:sharesiso4217:GBP