Caseware UK (AP4) 2023.0.135 2023.0.135 Management is responsible for the preparation of the financial statements which give a true and fair view in accordance with United Kingdom Generally Accepted Accounting Practice, including FRS102 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, management is responsible for assessing the Company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless management either intend to liquidate the Company or to cease operations, or has no realistic alternative but to do so. Those charged with governance are responsible for overseeing the Company's financial reporting process. The objectives of an auditor 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 their 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. A further description of an auditor's responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report. Explanation as to what extent the audit was considered capable of detecting irregularities, including fraud 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. Owing to the inherent limitations of an audit, there is an unavoidable risk that material misstatement in the financial statements may not be detected, even though the audit is properly planned and performed in accordance with ISAs (UK). The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below: Based on our understanding of the Company and industry, we identified that the principal risks of non-compliance with laws and regulations related to compliance with Employment laws, Data Protection laws, Health and Safety Regulation, and we considered the extent to which non-compliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements such as UK tax legislation and company law. We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls) and determined that the principal risks were related to posting inappropriate journal entries to manipulate financial performance and management bias through judgements and assumptions in significant accounting estimates, in particular in relation to significant one-off or unusual transactions. We apply professional scepticism through the audit to consider potential deliberate omission or concealment of significant transactions, or incomplete/inaccurate disclosures in the financial statements. In response to these principal risks, our audit procedures included but were not limited to: inquiries of management and board on the policies and procedures in place regarding compliance with laws and regulations, including consideration of known or suspected instances of non-compliance and whether they have knowledge of any actual, suspected or alleged fraud; inspection of the legal correspondence and review of minutes of board meetings during the year to corroborate inquiries made; gaining an understanding of the internal controls established to mitigate risk related to fraud; discussion amongst the engagement team in relation to the identified laws and regulations and regarding the risk of fraud, and remaining alert to any indications of non-compliance or opportunities for fraudulent manipulation of financial statements throughout the audit; identifying and testing journal entries to address the risk of inappropriate journals and management override of controls; designing audit procedures to incorporate unpredictability around the nature, timing or extent of our testing; challenging assumptions and judgements made by management in their significant accounting estimates, including estimating allowance for impairment of debtors and assessing recoverability of investment in subsidiaries; and review of the financial statements disclosures to underlying supporting documentation and inquiries of management. The primary responsibility for the prevention and detection of irregularities including fraud rests with those charged with governance and management. As with any audit, there remains a risk of non-detection or irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations or override of internal controls.The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with FRS 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the requirements of the Companies Act 2006. 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. Certain comparative figures have been reclassified to conform to the current year presentation.Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. Financial assets and liabilities are offset and the net amount reported in the Statement of financial position when there is an 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. Financial assets are derecognised when the contractual rights to the cash flows from the financial assets expire, or when the financial asset and substantially all the risks and rewards are transferred. Financial liabilities are derecognised when it is extinguished, discharged, cancelled or expire.Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of comprehensive income. For financial assets measured at amortised cost, the impairment loss is measured as the difference between an asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If a financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract. For financial assets measured at cost less impairment, the impairment loss is measured as the difference between an asset's carrying amount and best estimate of the recoverable amount, which is an approximation of the amount that the Company would receive for the asset if it were to be sold at the reporting date.Interest income is recognised in profit or loss using the effective interest method. Interest expense is charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.false2024-01-012falsetrue0truefalse 07403073 2024-01-01 2024-12-31 07403073 2023-01-01 2023-12-31 07403073 2024-12-31 07403073 2023-12-31 07403073 2023-01-01 07403073 1 2024-01-01 2024-12-31 07403073 d:CompanySecretary1 2024-01-01 2024-12-31 07403073 d:CompanySecretary1 2024-12-31 07403073 d:Director1 2024-01-01 2024-12-31 07403073 d:Director1 2024-12-31 07403073 d:Director2 2024-01-01 2024-12-31 07403073 d:Director2 2024-12-31 07403073 d:Director3 2024-01-01 2024-12-31 07403073 d:RegisteredOffice 2024-01-01 2024-12-31 07403073 c:CurrentFinancialInstruments 2024-12-31 07403073 c:CurrentFinancialInstruments 2023-12-31 07403073 c:Non-currentFinancialInstruments 2024-12-31 07403073 c:Non-currentFinancialInstruments 2023-12-31 07403073 c:CurrentFinancialInstruments c:WithinOneYear 2024-12-31 07403073 c:CurrentFinancialInstruments c:WithinOneYear 2023-12-31 07403073 c:Non-currentFinancialInstruments c:AfterOneYear 2024-12-31 07403073 c:Non-currentFinancialInstruments c:AfterOneYear 2023-12-31 07403073 c:ReportableOperatingSegment1 2024-01-01 2024-12-31 07403073 c:ReportableOperatingSegment1 2023-01-01 2023-12-31 07403073 c:ReportableOperatingSegment2 2024-01-01 2024-12-31 07403073 c:ReportableOperatingSegment2 2023-01-01 2023-12-31 07403073 c:ReportableOperatingSegment3 2024-01-01 2024-12-31 07403073 c:ReportableOperatingSegment3 2023-01-01 2023-12-31 07403073 c:ReportableOperatingSegment5 2024-01-01 2024-12-31 07403073 c:ReportableOperatingSegment5 2023-01-01 2023-12-31 07403073 c:ReportableOperatingSegment7 2024-01-01 2024-12-31 07403073 c:ReportableOperatingSegment7 2023-01-01 2023-12-31 07403073 c:UKTax 2024-01-01 2024-12-31 07403073 c:UKTax 2023-01-01 2023-12-31 07403073 c:ShareCapital 2024-01-01 2024-12-31 07403073 c:ShareCapital 2024-12-31 07403073 c:ShareCapital 2023-12-31 07403073 c:ShareCapital 2023-01-01 07403073 c:SharePremium 2024-01-01 2024-12-31 07403073 c:SharePremium 2024-12-31 07403073 c:SharePremium 2023-12-31 07403073 c:SharePremium 2023-01-01 07403073 c:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 07403073 c:RetainedEarningsAccumulatedLosses 2024-12-31 07403073 c:RetainedEarningsAccumulatedLosses 2023-01-01 2023-12-31 07403073 c:RetainedEarningsAccumulatedLosses 2023-12-31 07403073 c:RetainedEarningsAccumulatedLosses 2023-01-01 07403073 d:OrdinaryShareClass1 2024-01-01 2024-12-31 07403073 d:OrdinaryShareClass1 2023-01-01 2023-12-31 07403073 d:OrdinaryShareClass1 2024-12-31 07403073 d:OrdinaryShareClass1 2023-12-31 07403073 d:FRS102 2024-01-01 2024-12-31 07403073 d:Audited 2024-01-01 2024-12-31 07403073 d:FullAccounts 2024-01-01 2024-12-31 07403073 d:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 07403073 c:Subsidiary1 2024-01-01 2024-12-31 07403073 c:Subsidiary1 1 2024-01-01 2024-12-31 07403073 e:PoundSterling 2024-01-01 2024-12-31 iso4217:GBP xbrli:shares xbrli:pure

img51f4.png






Financial Statements
Agility Multichannel Limited
For the year ended 31 December 2024





































Registered number: 07403073

 
Agility Multichannel Limited
 

Company Information


Directors
Edward John Dillon (appointed 8 November 2024)
David Michael Woodworth (resigned 8 November 2024)
John-Henry Fredrik Liepe 




Company secretary
David Michael Woodworth (resigned 8 November 2024)



Registered number
07403073



Registered office
207 Regent Street
Suite 8

Third Floor

London

England

W1B 3HH




Independent auditor
Grant Thornton
Chartered Accountants & Statutory Auditors

13-18 City Quay

Dublin 2





 
Agility Multichannel Limited
 

Contents



Page
Directors' report
1 - 2
Directors' responsibilities statement
3
Independent auditor's report
4 - 7
Statement of comprehensive income
8
Statement of financial position
9
Statement of changes in equity
10
Notes to the financial statements
11 - 19


 
Agility Multichannel Limited
 
 
Directors' report
For the year ended 31 December 2024

The directors present their report and the financial statements for the year ended 31 December 2024.

Principal activity

The principal activities of the Company throughout the year were the development and sale of computer software, maintenance, training and consultancy services.

Business review

For the year ended 31 December 2024, the Company had a net profit of £1,831,366 (2023 - £1,371,390) and net assets of £1,968,423 (2023 - £6,037,057). 

Results and dividends

The profit for the year, after taxation, amounted to £1,831,366 (2023 - £1,371,390).

During the year, the directors have declared and paid dividends amounting to £5,900,000 (2023: £Nil)

Directors

The directors who served during the year were:

Edward John Dillon (appointed 8 November 2024)
David Michael Woodworth (resigned 8 November 2024)
John-Henry Fredrik Liepe 

Future developments

The directors do not envisage any substantial changes to the nature of the business in the foreseeable future.

Research and development activities

The Company did not engage in any research and development activities during the year (2023 - £Nil).

Disclosure of information to auditor

Each of the persons who are directors at the time when this Directors' report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the Company's auditor is unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company's auditor is aware of that information.

Post balance sheet events

There have been no significant events affecting the Company since the year end.

Auditor

The auditor, Grant Thorntonwas appointed during the year in accordance with section 485 of the Companies Act 2006.

Page 1

 
Agility Multichannel Limited
 

Directors' report (continued)
For the year ended 31 December 2024

Small companies note

In preparing this report, the directors have taken advantage of the small companies exemptions provided by section 415A of the Companies Act 2006.

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





................................................
John-Henry Fredrik Liepe
Director

Date: 18 September 2025

Page 2

 
Agility Multichannel Limited
 

Directors' responsibilities statement
For the year ended 31 December 2024

The directors are responsible for preparing the Directors' 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and of the profit or loss of the Company for that period.

 In preparing these financial statements, the directors are required to:

select suitable accounting policies for the Company's financial statements and then apply them consistently;

make judgments and accounting estimates that are reasonable and prudent;

state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Company will continue in business.

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

On behalf of the board



................................................
John-Henry Fredrik Liepe
Director

Date: 18 September 2025

Page 3

 
 
img01e3.png
 
Independent auditor's report to the members of Agility Multichannel Limited
 

Opinion


We have audited the financial statements of Agility Multichannel Limited (the Company), which comprise the Statement of comprehensive income, the Statement of financial position, the Statement of changes in equity for the year ended 31 December 2024, and the related notes to the financial statements, including a summary of  significant accounting policies.  

The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion, Agility Multichannel Limited's financial statements:


give a true and fair view in accordance with United Kingdom Generally Accepted Accounting Practice of the assets, liabilities and financial position of the Company as at 31 December 2024 and of its financial performance for the year then ended; and


have been prepared in accordance with the requirements of the Companies Act 2006.



Basis for opinion


We conducted our audit in accordance with International Standards on Auditing (UK) ('ISAs (UK)') and applicable law. Our responsibilities under those standards are further described in the 'Responsibilities of the auditor for the audit of the financial statements' section of our report. We are independent of the Company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, namely the FRC's Ethical Standard and the ethical pronouncements established by Chartered Accountants Ireland, applied as determined to be appropriate in the circumstances of the entity. We have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.


Conclusions relating to going concern


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

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

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



Page 4

 
 
img4bde.png
Independent auditor's report to the members of Agility Multichannel Limited (continued)

Other matter


The financial statements of the Company for the year ended 31 December 2023 were audited by Cooper Parry Group Limited who expressed an unqualified opinion on 27 September 2024. 


Other information


Other information comprises the information included in the Annual Report, other than the financial statements and our Auditor's report thereon, including the Directors' report. The directors are responsible for the other information. Our opinion on the financial statements does not cover the information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.


In connection with our audit of the financial statementsour responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies in the financial statements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.


We have nothing to report in this regard.


Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of the audit:
the information given in the Directors' report  for the year for which the financial statements are prepared is consistent with the financial statements, and 
the Directors' report  has been prepared in accordance with applicable legal requirements. 


Matters on which we are required to report by exception


In the light of the knowledge and understanding of the company and its environment we have 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 in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:


adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

the financial statements are not in agreement with the accounting records and returns; or

certain disclosures of directors' remuneration specified by law are not made; or

we have not received all the information and explanations we require for our audit; or

the directors were not entitled to take advantage of the small companies' exemptions from the  requirement   to prepare a strategic report or in preparing the Directors' report.


Page 5

 
 
img63c9.png
Independent auditor's report to the members of Agility Multichannel Limited (continued)


Responsibilities of management and those charged with governance for the financial statements
 

Management is responsible for the preparation of the financial statements which give a true and fair view in accordance with United Kingdom Generally Accepted Accounting Practice, including FRS102 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, management is responsible for assessing the Company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless management either intend to liquidate the Company or to cease operations, or has no realistic alternative but to do so.


Those charged with governance are responsible for overseeing the Company's financial reporting process.

Responsibilities of the auditor for the audit of the financial statements
 

The objectives of an auditor 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 their 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.

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

Explanation as to what extent the audit was considered capable of detecting irregularities, including fraud
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. Owing to the inherent limitations of an audit, there is an unavoidable risk that material misstatement in the financial statements may not be detected, even though the audit is properly planned and performed in accordance with ISAs (UK).

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

Based on our understanding of the Company and industry, we identified that the principal risks of non-compliance with laws and regulations related to compliance with Employment laws, Data Protection laws, Health and Safety Regulation, and we considered the extent to which non-compliance might have a material effect on the financial statements.  We also considered those laws and regulations that have a direct impact on the preparation of the financial statements such as UK tax legislation and company law.  We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls) and determined that the principal risks were related to posting inappropriate journal entries to manipulate financial performance and management bias through judgements and assumptions in significant accounting estimates, in particular in relation to significant one-off or unusual transactions.

We apply professional scepticism through the audit to consider potential deliberate omission or concealment of significant transactions, or incomplete/inaccurate disclosures in the financial statements.

Page 6

 
 
img70e7.png
Independent auditor's report to the members of Agility Multichannel Limited (continued)

Responsibilities of the auditor for the audit of the financial statements (continued)

Explanation as to what extent the audit was considered capable of detecting irregularities, including fraud

In response to these principal risks, our audit procedures included but were not limited to:

inquiries of management and board on the policies and procedures in place regarding compliance with laws and regulations, including consideration of known or suspected instances of non-compliance and whether they have knowledge of any actual, suspected or alleged fraud;
inspection of the legal correspondence and review of minutes of board meetings during the year to corroborate inquiries made;
gaining an understanding of the internal controls established to mitigate risk related to fraud;
discussion amongst the engagement team in relation to the identified laws and regulations and regarding the risk of fraud, and remaining alert to any indications of non-compliance or opportunities for fraudulent manipulation of financial statements throughout the audit;
identifying and testing journal entries to address the risk of inappropriate journals and management override of controls;
designing audit procedures to incorporate unpredictability around the nature, timing or extent of our testing;
challenging assumptions  and  judgements made by management in their significant accounting estimates, including  estimating allowance for impairment of debtors and assessing recoverability of investment in subsidiaries; and
review of the financial statements disclosures to underlying supporting documentation and inquiries of management.

The primary responsibility for the prevention and detection of irregularities including fraud rests with those charged with governance and management. As with any audit, there remains a risk of non-detection or irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations or override of internal controls.


The purpose of our audit work and to whom we owe our responsibilities
 

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.


 
 
Tracey Sullivan (Senior statutory auditor)
for and on behalf of
Grant Thornton
Chartered Accountants &
Statutory Auditors
13-18 City Quay
Dublin 2
 
Date:
 18 September 2025
Page 7

 
Agility Multichannel Limited
 

Statement of comprehensive income
For the year ended 31 December 2024

2024
2023
Note
£
£

  

Turnover
 4 
2,737,660
3,005,409

Cost of sales
  
(531,084)
(994,351)

Gross profit
  
2,206,576
2,011,058

Administrative expenses
  
(118,830)
(639,668)

Operating profit
  
2,087,746
1,371,390

Interest receivable and similar income
 6 
6,096
-

Interest payable and similar expenses
 7 
(853)
-

Profit before tax
  
2,092,989
1,371,390

Tax on profit
 8 
(261,623)
-

Profit for the year
  
1,831,366
1,371,390

All amounts relate to continuing operations.
There was no other comprehensive income for 2024 (2023£Nil).

The notes on pages 11 to 19 form part of these financial statements.

Page 8

 
Agility Multichannel Limited
Registered number:07403073

Statement of financial position
As at 31 December 2024

2024
2023
Note
£
£

Fixed assets
  

Investments
 10 
1
1

  
1
1

Current assets
  

Debtors: amounts falling due within one year
 11 
3,011,888
8,237,412

Cash at bank
 12 
484,784
1,044,749

  
3,496,672
9,282,161

Current liabilities
  

Creditors: amounts falling due within one year
 13 
(1,528,250)
(3,227,188)

Net current assets
  
 
 
1,968,422
 
 
6,054,973

Total assets less current liabilities
  
1,968,423
6,054,974

Creditors: amounts falling due after more than one year
 14 
-
(17,917)

  

Net assets
  
1,968,423
6,037,057


Capital and reserves
  

Called up share capital 
 15 
48,750
48,750

Share premium account
 16 
28,150
28,150

Profit and loss account
 16 
1,891,523
5,960,157

Shareholder's funds
  
1,968,423
6,037,057


The Company's financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.
The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




................................................
John-Henry Fredrik Liepe
Director

Date: 18 September 2025

The notes on pages 11 to 19 form part of these financial statements.

Page 9

 
Agility Multichannel Limited
 

Statement of changes in equity
For the year ended 31 December 2024


Called up share capital
Share premium account
Profit and loss account
Total equity

£
£
£
£

At 1 January 2024
48,750
28,150
5,960,157
6,037,057


Comprehensive income for the year

Profit for the year
-
-
1,831,366
1,831,366


Contributions by and distributions to owners

Dividends declared
-
-
(5,900,000)
(5,900,000)


At 31 December 2024
48,750
28,150
1,891,523
1,968,423



Statement of changes in equity
For the year ended 31 December 2023


Called up share capital
Share premium account
Profit and loss account
Total equity

£
£
£
£

At 1 January 2023
48,750
28,150
4,588,767
4,665,667


Comprehensive income for the year

Profit for the year
-
-
1,371,390
1,371,390


At 31 December 2023
48,750
28,150
5,960,157
6,037,057


The notes on pages 11 to 19 form part of these financial statements.

Page 10

 
Agility Multichannel Limited
 
 
Notes to the financial statements
For the year ended 31 December 2024

1.


General information

Agility Multichannel Limited (the Company) is a private company limited by shares incorporated in England and Wales. The Company’s registered address is 207 Regent Street, Suite 8, Third Floor, London, England, W1B 3HH.
The principal activities of the Company throughout the year were the development and sale of computer software, maintenance, training and consultancy services.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with FRS 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the requirements of the Companies Act 2006. 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 preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Company's accounting policies (see note 3).

Certain comparative figures have been reclassified to conform to the current year presentation. 

The following principal accounting policies have been applied:

 
2.2

Going concern

For  the  year  ended  31  December  2024,  the  Company  had  a  profit  of  £1,831,366 (2023: £1,371,390) and net assets of £1,968,423 (2023: £6,037,057). After making enquiries, the directors  have  reasonable  expectation  that  the  Company  have  adequate  resources  to  continue operational existence for the foreseeable future. Accordingly, the going concern basis has been adopted in preparing the annual reports and accounts.

 
2.3

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP (£).

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

Page 11

 
Agility Multichannel Limited
 

Notes to the financial statements
For the year ended 31 December 2024

2.Accounting policies (continued)


2.3
Foreign currency translation (continued)

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Statement of comprehensive income within 'finance income or costs'. All other foreign exchange gains and losses are presented in profit or loss within 'Administrative expenses'.

 
2.4

Revenue

Revenue 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.

 
2.5

Interest income

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

 
2.6

Interest expense

Interest expense is charged to profit or loss over the term of the debt using the effective interest method so  that  the  amount  charged  is  at  a  constant  rate  on  the  carrying  amount.  Issue  costs  are  initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.7

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of financial position. The assets of the plan are held separately from the Company in independently administered funds.

Page 12

 
Agility Multichannel Limited
 

Notes to the financial statements
For the year ended 31 December 2024

2.Accounting policies (continued)

 
2.8

Taxation

Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the Company operates and generates income.


 
2.9

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

 
2.10

 Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, inclusive of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.11

 Cash

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

 
2.12

 Creditors

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

 
2.13

 Financial instruments

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

Debt instruments (other than those wholly repayable or receivable within one year), including loans and other  accounts  receivable  and  payable,  are  initially  measured  at  present  value  of  the  future  cash  flows and  subsequently  at  amortised  cost  using  the  effective  interest  method.  Debt  instruments  that  are payable  or  receivable  within  one  year,  typically  trade  debtors  and  creditors,  are  measured,  initially  and subsequently,  at  the  undiscounted  amount  of  the  cash  or  other  consideration  expected  to  be  paid  or received.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period  for  objective  evidence  of  impairment.  If  objective  evidence  of  impairment  is  found,  an impairment loss is recognised in the Statement of comprehensive income.

Page 13

 
Agility Multichannel Limited
 

Notes to the financial statements
For the year ended 31 December 2024

2.Accounting policies (continued)


2.13
 Financial instruments (continued)

For  financial  assets  measured  at  amortised  cost,  the  impairment  loss  is  measured  as  the  difference between  an  asset's  carrying  amount  and  the  present  value  of  estimated  cash  flows  discounted  at  the asset's original effective interest rate. If a financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.
For financial assets measured at cost less impairment, the impairment loss is measured as the difference between  an  asset's  carrying  amount  and  best  estimate  of  the  recoverable  amount,  which  is  an approximation of the amount that the Company would receive for the asset if it were to be sold at the reporting date.

Financial  assets  and  liabilities  are  offset  and  the  net  amount  reported  in  the  Statement  of  financial position when there is an 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.
Financial assets are derecognised when the contractual rights to the cash flows from the financial assets expire, or when the financial asset and substantially all the risks and rewards are transferred.
Financial liabilities are derecognised when it is extinguished, discharged, cancelled or expire.

 
2.14

 Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.


3.


Judgments in applying accounting policies and key sources of estimation uncertainty

When preparing the financial statements, management undertakes a number of judgments, estimates and assumptions about recognition and measurement of assets, liabilities, income and expenses. Estimates and judgments are continually evaluated based on historical experience and other factors, including expectations of future events that are believed to be reasonable under circumstances. In the future, actual experience may differ from these estimates and assumptions. The estimates and assumptions that have the most significant effect on the financial statements are discussed below.

Recoverability of trade debtors and amounts owed by group undertakings
Objective  evidence  that  financial  assets  are  impaired  can  include  default  or  delinquency  by  a  debtor, restructuring of an amount due to the Company on terms that the Company would not consider otherwise, or indications that a debtor or issuer will enter bankruptcy.
The Company considers evidence for impairment of trade debtors and amounts owed by group undertakings at  both  a  specific  and  collective  level.  All  individually  significant  receivables  are  assessed  for  specific impairment.  All  individually  significant  receivables  found  not  to  be  specifically  impaired,  together  with receivables that are not individually significant are collectively assessed for impairment by grouping together receivables with similar risk characteristics. 

Page 14

 
Agility Multichannel Limited
 
 
Notes to the financial statements
For the year ended 31 December 2024

4.


Turnover

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


2024
2023
£
£

Maintenance revenues
624,741
556,576

Subscription revenues
712,794
895,118

License revenues
-
377,914

Professional services
797,388
626,733

Intercompany sales
602,737
549,068

2,737,660
3,005,409


The  directors  have  not  provided  an  analysis  of  turnover  by  geographical  territory  as  they  believe that  this would be prejudicial to the interests of the Company.


5.


Employees

Staff costs were as follows:


2024
2023
£
£

Wages and salaries
-
129,290

Cost of defined contribution scheme
-
5,764

-
135,054


The average monthly number of employees, excluding directors, during the year was 0 (2023 - 2).
Directors  remuneration  and  key  management  personnel  compensation  during  the  year  amounted  to  £Nil (2023: £Nil).


6.


Interest receivable

2024
2023
£
£


Other interest receivable
6,096
-


7.


Interest payable and similar expenses

2024
2023
£
£


Other interest payable
853
-

Page 15

 
Agility Multichannel Limited
 
 
Notes to the financial statements
For the year ended 31 December 2024

8.


Taxation


2024
2023
£
£

Corporation tax


Current tax on profits for the year
261,623
-


Tax on profit
261,623
-

Factors affecting tax charge for the year

The tax assessed for the year is lower than (2023 - lower than) the standard rate of corporation tax in the UK of 25% (2023 - 23.5%). The differences are explained below:

2024
2023
£
£


Profit on ordinary activities before tax
2,092,989
1,371,390


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2023 - 23.5%)
523,247
322,277

Effects of:


Remeasurement of deferred tax for changes in tax rates
-
435

Movement in deferred tax not recognised
-
(2,589)

Group relief claimed
(261,624)
(320,123)

Total tax charge for the year
261,623
-

In  2021,  an  increase  in  the  corporation  tax  rate  to  25%  with  effect  from  1  April  2023  was  substantively enacted.  The  23.5%  rate  used  in  the  prior  year  reflects  9  months  of  this  new  rate  and  3  months  of  the previous rate of 19%. 


Factors that may affect future tax charges

There were no factors that may affect future tax charges.


9.


Dividends

2024
2023
£
£


Dividends paid to equity shareholders
5,900,000
-

Page 16

 
Agility Multichannel Limited
 
 
Notes to the financial statements
For the year ended 31 December 2024

10.


Fixed asset investments





Investments in subsidiary companies

£



Cost or valuation


At 1 January 2024
1



At 31 December 2024
1






Net book value



At 31 December 2024
1



At 31 December 2023
1


Subsidiary undertaking


The following was a subsidiary undertaking of the Company:

Name

Registered office

Principal activity

Holding

Axpa Development AB
Sweden
Computer programming, consultancy and related services
100%


11.


Debtors

2024
2023
£
£


Trade debtors
622,376
920,922

Amounts owed by group undertakings
2,357,791
7,056,105

Other debtors
-
41,185

Prepayments and accrued income
31,721
69,200

Tax recoverable
-
150,000

3,011,888
8,237,412


Amounts owed by group undertakings are unsecured, interest free, and repayable on demand.

Page 17

 
Agility Multichannel Limited
 
 
Notes to the financial statements
For the year ended 31 December 2024

12.


Cash and cash equivalents

2024
2023
£
£

Cash at bank
484,784
1,044,749



13.


Creditors: Amounts falling due within one year

2024
2023
£
£

Trade creditors
-
27,140

Amounts owed to group undertakings
3,462
1,895,018

Corporation tax
261,623
-

Other taxation and social security
86,145
93,278

Other creditors
10,099
518

Accruals and deferred income
1,166,921
1,211,234

1,528,250
3,227,188


Amounts owed to group undertakings is unsecured, interest free, and repayable on demand.


14.


Creditors: Amounts falling due after more than one year

2024
2023
£
£

Deferred income
-
17,917



15.


Share capital

2024
2023
£
£
Allotted, called up and fully paid



97,500 (2023 - 97,500) Ordinary shares of £0.50 each
48,750
48,750

The shares carry full rights with regards to voting, dividends, and capital contribution. They do not confer any rights of redemption (other than those conferred in default by the Companies Act of 2006).


Page 18

 
Agility Multichannel Limited
 
 
Notes to the financial statements
For the year ended 31 December 2024

16.


Reserves

Called up share capital

Nominal value of share capital subscribed for.

Share premium account

Amount subscribed for share capital in excess of nominal value.

Profit and loss account

All other net gains and losses and transactions with owners (e.g., dividends) not recognised elsewhere.


17.


Related party transactions

As a wholly owned subsidiary undertaking of an ultimate parent undertaking whose financial statements are publicly available, the Company has taken advantage of the exemption available under FRS 102 Section 33, Paragraph 33.1A not to disclose transactions with wholly owned members of the group.


18.


Post balance sheet events

There have been no significant events affecting the Company since the year-end.


19.


Controlling party

On 20 December 2024, the Company's immediate parent, Magnitude Software Inc., merged with Insightsoftware LLC, which then became the Company's immediate parent.  Magnitude Software Inc. and Insightsoftware LLC are both incorporated and registered in the USA. 

The directors deem that there is no ultimate controlling party to the Company as the ultimate shareholders of the group do not exercise control over the Company.

The results of the Company are consolidated into the results of GS Intermediate, Inc., the smallest and largest group company to prepare consolidated accounts. The consolidated financial statements of GS Intermediate, Inc. available from Corporation Trust Center 1209 Orange St., Wilmington, New Castle, DE, 19801, USA.

Page 19