Company registration number 08421624 (England and Wales)
EXILE GROUP LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
EXILE GROUP LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 10
EXILE GROUP LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
3
673,333
738,513
Tangible assets
4
60,154
65,746
Investments
5
136,202
136,202
869,689
940,461
Current assets
Debtors
6
3,854,281
2,202,169
Cash at bank and in hand
647,226
440,389
4,501,507
2,642,558
Creditors: amounts falling due within one year
7
(4,867,733)
(2,798,453)
Net current liabilities
(366,226)
(155,895)
Total assets less current liabilities
503,463
784,566
Creditors: amounts falling due after more than one year
8
(74,014)
(222,010)
Net assets
429,449
562,556
Capital and reserves
Called up share capital
10
63
71
Share premium account
51,409
Capital redemption reserve
41
29
Profit and loss reserves
377,936
562,456
Total equity
429,449
562,556
The directors of the company have elected not to include a copy of the profit and loss 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.
EXILE GROUP LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 19 September 2025 and are signed on its behalf by:
D Sheriff
Director
Company Registration No. 08421624
EXILE GROUP LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
Share capital
Share premium account
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 January 2023
81
19
516,823
516,923
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
-
-
495,623
495,623
Redemption of shares
10
(10)
10
(449,990)
(449,990)
Balance at 31 December 2023
71
29
562,456
562,556
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
-
-
665,468
665,468
Issue of share capital
10
4
51,409
-
-
51,413
Dividends
-
-
-
(300,000)
(300,000)
Redemption of shares
10
(12)
12
(549,988)
(498,575)
Balance at 31 December 2024
63
51,409
41
377,936
429,449
EXILE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
1
Accounting policies
Company information
Exile Group Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 1 Madeira Tower, 32-34 Ponton Road, London, England, SW11 7BA.
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 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.
1.2
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. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Turnover
Turnover is recognised to the extent that it is probable that the economic benefits will flow to the company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:
Rendering of services
Revenue from a contract to provide services is recognised in the period in which the services are provided
in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.
1.4
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:
Platform development
5 years
EXILE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
1.5
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
3 years straight line
Fixtures and fittings
5 years 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 profit or loss.
1.6
Fixed asset investments
Investments in unlisted company shares, whose market value can be reliably determined, are remeasured to market value at each balance sheet date. Gains and losses on remeasurement are recognised in the Profit and loss account for the period. Where market value cannot be reliably determined, such investments are stated at historic cost less impairment.
1.7
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.
1.8
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.
EXILE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
Basic financial liabilities
Basic financial liabilities, including creditors and bank loans 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.
1.9
Equity instruments
Equity instruments issued by the company 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 company.
1.10
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 company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
1.11
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.
1.12
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.13
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
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.
EXILE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 7 -
1.14
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.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
47
47
3
Intangible fixed assets
Other
£
Cost
At 1 January 2024
1,287,479
Additions
216,593
At 31 December 2024
1,504,072
Amortisation and impairment
At 1 January 2024
548,966
Amortisation charged for the year
281,773
At 31 December 2024
830,739
Carrying amount
At 31 December 2024
673,333
At 31 December 2023
738,513
EXILE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
4
Tangible fixed assets
Office Equipment
Fixtures and fittings
Total
£
£
£
Cost
At 1 January 2024
90,482
112,847
203,329
Additions
38,508
38,508
At 31 December 2024
128,990
112,847
241,837
Depreciation and impairment
At 1 January 2024
69,363
68,220
137,583
Depreciation charged in the year
22,323
21,777
44,100
At 31 December 2024
91,686
89,997
181,683
Carrying amount
At 31 December 2024
37,304
22,850
60,154
At 31 December 2023
21,119
44,627
65,746
5
Fixed asset investments
2024
2023
£
£
Unlisted investments
136,202
136,202
6
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,208,639
582,064
Amounts owed by related parties
1,485,883
1,334,677
Other debtors
1,104,636
253,138
Prepayments and accrued income
55,123
32,290
3,854,281
2,202,169
EXILE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
7
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
148,000
148,000
Obligations under finance leases
6,289
Trade creditors
835,602
128,194
Amounts owed to group undertakings
3,951
Corporation tax
130,121
176,363
Other taxation and social security
84,005
158,637
Other creditors
116,953
92,197
Accruals and deferred income
3,553,052
2,084,822
4,867,733
2,798,453
The bank loan is secured by a fixed and floating charge over a property held by DJ-KD Property Limited, a company under common control.
8
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans
74,014
222,010
The bank loan is secured by a fixed and floating charge over a property held by DJ-KD Property Limited, a company under common control.
9
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
91,351
121,528
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
10
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 0.01p each
629,195
707,500
63
71
EXILE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
11
Related party transactions
Included within other debtors at 31 December 2024 is an amount of £1,485,883 (2023: £1,334,677) owed by entities under common control.
Included within other creditors at 31 December 2024 is an amount of £113,285 (2023: £74,013) owed to the directors of the company.
Included within other creditors at 31 December 2024 is an amount of £nil (2023: £3,951) owed to a subsidiary of the company.
2024-12-312024-01-01falsefalsefalse19 September 2025CCH SoftwareCCH Accounts Production 2025.100No description of principal activityD KloiberK RoseD Sheriff084216242024-01-012024-12-31084216242024-12-31084216242023-12-3108421624core:IntangibleAssetsOtherThanGoodwill2024-12-3108421624core:IntangibleAssetsOtherThanGoodwill2023-12-3108421624core:PlantMachinery2024-12-3108421624core:FurnitureFittings2024-12-3108421624core:PlantMachinery2023-12-3108421624core:FurnitureFittings2023-12-3108421624core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3108421624core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3108421624core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3108421624core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3108421624core:CurrentFinancialInstruments2024-12-3108421624core:CurrentFinancialInstruments2023-12-3108421624core:ShareCapital2024-12-3108421624core:ShareCapital2023-12-3108421624core:SharePremium2024-12-3108421624core:SharePremium2023-12-3108421624core:CapitalRedemptionReserve2024-12-3108421624core:CapitalRedemptionReserve2023-12-3108421624core:RetainedEarningsAccumulatedLosses2024-12-3108421624core:RetainedEarningsAccumulatedLosses2023-12-3108421624core:ShareCapital2022-12-3108421624core:SharePremium2022-12-3108421624core:CapitalRedemptionReserve2022-12-3108421624core:RetainedEarningsAccumulatedLosses2022-12-31084216242022-12-3108421624core:ShareCapitalOrdinaryShareClass12024-12-3108421624core:ShareCapitalOrdinaryShareClass12023-12-3108421624bus:Director32024-01-012024-12-3108421624core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31084216242023-01-012023-12-3108421624core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3108421624core:ShareCapital2023-01-012023-12-3108421624core:SharePremium2023-01-012023-12-3108421624core:SharePremium2024-01-012024-12-3108421624core:ShareCapital2024-01-012024-12-3108421624core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3108421624core:ComputerSoftware2024-01-012024-12-3108421624core:PlantMachinery2024-01-012024-12-3108421624core:FurnitureFittings2024-01-012024-12-3108421624core:IntangibleAssetsOtherThanGoodwill2023-12-3108421624core:PlantMachinery2023-12-3108421624core:FurnitureFittings2023-12-31084216242023-12-3108421624core:Non-currentFinancialInstruments2024-12-3108421624core:Non-currentFinancialInstruments2023-12-3108421624bus:OrdinaryShareClass12024-01-012024-12-3108421624bus:OrdinaryShareClass12024-12-3108421624bus:OrdinaryShareClass12023-12-3108421624bus:PrivateLimitedCompanyLtd2024-01-012024-12-3108421624bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3108421624bus:FRS1022024-01-012024-12-3108421624bus:AuditExemptWithAccountantsReport2024-01-012024-12-3108421624bus:Director12024-01-012024-12-3108421624bus:Director22024-01-012024-12-3108421624bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP