Caseware UK (AP4) 2024.0.164 2024.0.164 2024-12-312024-12-312024-12-31false2024-01-01falseNo description of principal activity22falsefalse 08487179 2024-01-01 2024-12-31 08487179 2023-01-01 2023-12-31 08487179 2024-12-31 08487179 2023-12-31 08487179 2023-01-01 08487179 c:Director1 2024-01-01 2024-12-31 08487179 c:Director2 2024-01-01 2024-12-31 08487179 c:RegisteredOffice 2024-01-01 2024-12-31 08487179 d:Buildings d:ShortLeaseholdAssets 2024-01-01 2024-12-31 08487179 d:MotorVehicles 2024-01-01 2024-12-31 08487179 d:FurnitureFittings 2024-01-01 2024-12-31 08487179 d:ComputerEquipment 2024-01-01 2024-12-31 08487179 d:CurrentFinancialInstruments 2024-12-31 08487179 d:CurrentFinancialInstruments 2023-12-31 08487179 d:CurrentFinancialInstruments d:WithinOneYear 2024-12-31 08487179 d:CurrentFinancialInstruments d:WithinOneYear 2023-12-31 08487179 d:ShareCapital 2024-12-31 08487179 d:ShareCapital 2023-12-31 08487179 d:ShareCapital 2023-01-01 08487179 d:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 08487179 d:RetainedEarningsAccumulatedLosses 2024-12-31 08487179 d:RetainedEarningsAccumulatedLosses 2023-01-01 2023-12-31 08487179 d:RetainedEarningsAccumulatedLosses 2023-12-31 08487179 d:RetainedEarningsAccumulatedLosses 2023-01-01 08487179 d:AcceleratedTaxDepreciationDeferredTax 2024-12-31 08487179 d:TaxLossesCarry-forwardsDeferredTax 2024-12-31 08487179 d:OtherDeferredTax 2024-12-31 08487179 c:OrdinaryShareClass1 2024-01-01 2024-12-31 08487179 c:OrdinaryShareClass1 2024-12-31 08487179 c:OrdinaryShareClass1 2023-12-31 08487179 c:OrdinaryShareClass2 2024-01-01 2024-12-31 08487179 c:OrdinaryShareClass2 2024-12-31 08487179 c:OrdinaryShareClass2 2023-12-31 08487179 c:FRS102 2024-01-01 2024-12-31 08487179 c:Audited 2024-01-01 2024-12-31 08487179 c:FullAccounts 2024-01-01 2024-12-31 08487179 c:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 08487179 d:Subsidiary1 2024-01-01 2024-12-31 08487179 d:Subsidiary1 1 2024-01-01 2024-12-31 08487179 d:Subsidiary3 2024-01-01 2024-12-31 08487179 d:Subsidiary3 1 2024-01-01 2024-12-31 08487179 c:Consolidated 2024-12-31 08487179 c:ConsolidatedGroupCompanyAccounts 2024-01-01 2024-12-31 08487179 2 2024-01-01 2024-12-31 08487179 4 2024-01-01 2024-12-31 08487179 6 2024-01-01 2024-12-31 08487179 2 2024-12-31 08487179 4 2024-12-31 08487179 2 2023-12-31 08487179 4 2023-12-31 08487179 f:PoundSterling 2024-01-01 2024-12-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 08487179









ALGAL (UK) LIMITED









ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2024

 
ALGAL (UK) LIMITED
 
 
COMPANY INFORMATION


Directors
A Levillain 
A-L Grapin 




Registered number
08487179



Registered office
Leytonstone House
3 Hanbury Drive

Leytonstone

London

E11 1GA




Independent auditors
Barnes Roffe Audit Limited
Chartered Accountants & Statutory Auditor

Leytonstone House

3 Hanbury Drive

London

E11 1GA





 
ALGAL (UK) LIMITED
 

CONTENTS



Page
Group strategic report
 
 
1 - 2
Directors' report
 
 
3 - 4
Independent auditors' report
 
 
5 - 8
Consolidated statement of income and retained earnings
 
 
9
Consolidated balance sheet
 
 
10
Company balance sheet
 
 
11
Consolidated statement of changes in equity
 
 
12
Company statement of changes in equity
 
 
13
Consolidated statement of cash flows
 
 
14 - 15
Consolidated analysis of net debt
 
 
16
Notes to the financial statements
 
 
17 - 37


 
ALGAL (UK) LIMITED
 
 
GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024

Introduction
 
The principal activity of Algal (UK) Limited is that of an investment company and that of a holding company.
The principal activity of Zephyrus Partners Limited is to advise corporate clients on the management of their UK
Pension schemes.
The principal activity of Knowa Limited is to develop software, and the sale of licences in connection therewith.

Business review
 
The directors are satisfied with the results for the year and are confident of continued growth for the future.

Principal risks and uncertainties
 
The principal financial instruments of the Group comprise cash, debtors and creditors.
The Group operates systems and controls to mitigate any adverse effects from the range of risks it faces:
Credit risk
The Group's maximum exposure to credit risk in relation to financial assets is represented by trade and other debtors.
Liquidity risk
The Group’s policy on liquidity risk is to ensure sufficient cash is available to fund ongoing operations. This is managed through careful cashflow planning and control. Currently the Company has no borrowings and does not foresee the need for future borrowings, as it is entirely cash self sufficient.
Foreign currency risk
The Group’s principal foreign currency risk exposures arise from its customers.

Financial key performance indicators
 
Given the nature of the business, the directors are of the opinion that analysis using key performance indicators
is not necessary for an understanding of the development, performance or position of the business.

Page 1

 
ALGAL (UK) LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024

Other key performance indicators
 
As the Directors of Algal (UK) Limited, we have a legal responsibility under section 172 of the Companies Act
2006 to act in the way we consider, honourable, would be most likely to advocate the company’s achievements
for the interest of its members as a whole, and to have regard to the long-term effect our decisions on the
company and its stakeholders. This statement addresses the ways in which we as a Board outwork this
responsibility.
As ever, we are always conscious of the importance of our staff as it is with them, their skills and passion that we are able to deliver an excellent service to our clients. We are fortunate to have an extremely strong team and maintaining this level of competence, loyalty and commitment is an aspect that requires constant attention. We want to support all of our staff to fulfil their own potential and ambitions. We continue to strive to create a professional environment and a business that the staff are proud of and want to be a part of. We have every confidence that we have the right, dynamic team in place.
We make strategic decisions based on long-term objectives by investing in new systems, processes, and
upskilling our people at the expense of short-term gains.


This report was approved by the board on 26 August 2025 and signed on its behalf.



A Levillain
Director

Page 2

 
ALGAL (UK) 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.

Directors' responsibilities statement

The directors are responsible for preparing the Group strategic report, the Directors' report and the consolidated 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 the Group and of the profit or loss of the Group for that period.

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


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

make judgments and accounting estimates that are reasonable and prudent;

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Group 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 the Group 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 the Group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Results and dividends

The profit for the year, after taxation and minority interests, amounted to £1,429,460 (2023 - £1,238,346).

During the year, the directors declared dividends of £343,566 (2022 - £350,000).
Post year end the directors have declared dividends of £5,742,865.

Directors

The directors who served during the year were:

A Levillain 
A-L Grapin 

Future developments

The Group continues to provide services under its principal activities and seeks to continue to build upon its
current client base which should result in continued revenue growth.

Page 3

 
ALGAL (UK) LIMITED
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024

Disclosure of information to auditors

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 and the Group's auditors are 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 and the Group's auditors are aware of that information.

Post balance sheet events

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

Auditors

After the year end Barnes Roffe LLP resigned as auditors due to the transfer of its audit business and its successor Barnes Roffe Audit Limited was appointed by the directors under s485 Companies Act 2006.

This report was approved by the board on 26 August 2025 and signed on its behalf.
 





A Levillain
Director

Page 4

 
ALGAL (UK) LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF ALGAL (UK) LIMITED
 

Opinion


We have audited the financial statements of Algal (UK) Limited (the 'parent Company') and its subsidiaries (the 'Group') for the year ended 31 December 2024, which comprise the Consolidated statement of income and retained earnings, the Consolidated Balance Sheet, the Company Balance Sheet, the Consolidated Statement of Cash Flows, the Consolidated Statement of Changes in Equity, the Company Statement of Changes in Equity and the related notes, including a summary of significant accounting policiesThe financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion the financial statements:


give a true and fair view of the state of the Group's and of the parent Company's affairs as at 31 December 2024 and of the Group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.


Basis for opinion


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


Conclusions relating to going concern


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


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


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


Page 5

 
ALGAL (UK) LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF ALGAL (UK) LIMITED (CONTINUED)


Other information


The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' report thereon. The directors are responsible for the other information contained within the Annual ReportOur 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.


Opinion 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 Group strategic report and the Directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the Group strategic report and the Directors' report have 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 Group and the parent Company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group strategic report or 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 by the parent Company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent Company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.


Responsibilities of directors
 

As explained more fully in the Directors' responsibilities statement set out on page 3, 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 Group's and 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 Group or the parent Company or to cease operations, or have no realistic alternative but to do so.


Page 6

 
ALGAL (UK) LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF ALGAL (UK) LIMITED (CONTINUED)


Auditors' responsibilities for the audit of the financial statements
 

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an Auditors' 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 Group 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:

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:
The engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;
- We identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the relevant sector;
- We focused on specific laws and regulations, which we considered may have a direct material effect on the financial statements or the operations of the company, including the Companies Act 2006 and ISO standards; and
- We assessed the extent of compliance with laws and regulations identified above through making enquires of management and inspecting legal correspondence and identified laws and regulations werecommunicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.
We assessed the susceptibility of the company’s financial statements to material misstatement, includingobtaining an understanding of how fraud might occur, by:
- Making enquires of management as to where they considered there was susceptibility to fraud, their knowledge of actual suspected and alleged fraud; and
- Considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.
To address the risk of fraud through management bias and override of controls, we:
- Performed analytical procedures to identify and unusual or unexpected relationships;
- Tested journal entries to identify unusual transactions;
- Assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias; and
-  Investigated the rationale behind significant or unusual transactions.
There are inherent limitations in our audit procedures described above. The more removed that laws andregulations are from financial statements, the less likely it is that we would become aware of non-compliance.Auditing standards also limit the audit procedures to identify non-compliance with laws and regulations to enquiryof the directors and other management and the inspection of regulatory and legal correspondence, if any.
Material misstatements that arise due to fraud can be harder to detect that those that arise from errors as theymay involve deliberate concealment or collusion.
 

Page 7

 
ALGAL (UK) LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF ALGAL (UK) LIMITED (CONTINUED)



A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' 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 2006Our 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 Auditors' 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.





Adam Dodds (Senior statutory auditor)
for and on behalf of
Barnes Roffe Audit Limited
Chartered Accountants
Statutory Auditor
Leytonstone House
3 Hanbury Drive
London
E11 1GA

 
Date: 
2 September 2025
Page 8

 
ALGAL (UK) LIMITED
 
 
CONSOLIDATED STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 DECEMBER 2024

2024
2023
Note
£
£

  

Turnover
 4 
4,406,267
4,800,446

Gross profit
  
4,406,267
4,800,446

Administrative expenses
  
(3,010,546)
(2,892,807)

Gain from changes in fair value of investments
  
585,097
-

Operating profit
 5 
1,980,818
1,907,639

Income from fixed assets investments
  
13,648
6,171

Loss on disposal of investments
  
40,161
1,397

Interest receivable and similar income
 11 
87,160
13,150

Interest payable and similar expenses
 12 
-
(15,196)

Profit before tax
  
2,121,787
1,913,161

Tax on profit
 13 
(331,113)
(108,796)

Profit after tax
  
1,790,674
1,804,365

  

  

Retained earnings at the beginning of the year
  
7,467,077
6,572,297

Profit for the year attributable to the owners of the parent
  
1,429,460
1,238,346

Dividends declared and paid
  
(325,000)
(343,566)

Retained earnings at the end of the year
  
8,571,537
7,467,077

Non-controlling interest at the beginning of the year
  
1,215,924
1,150,045

Profit for the year attributable to the non-controlling interest
  
361,214
566,019

Non-controlling interests - Dividends equity paid
  
(461,495)
(500,140)

Non-controlling interest at the end of the year
  
1,115,643
1,215,924

The notes on pages 17 to 37 form part of these financial statements.

Page 9

 
ALGAL (UK) LIMITED
REGISTERED NUMBER: 08487179

CONSOLIDATED BALANCE SHEET
AS AT 31 DECEMBER 2024

2024
2023
Note
£
£

Fixed assets
  

Intangible assets
 15 
892,449
642,813

Tangible assets
 16 
27,005
35,750

Investments
 17 
3,970,719
2,649,835

  
4,890,173
3,328,398

Current assets
  

Debtors: amounts falling due within one year
 18 
1,764,723
2,109,198

Cash at bank and in hand
 19 
4,923,291
4,686,548

  
6,688,014
6,795,746

Creditors: amounts falling due within one year
 20 
(1,641,885)
(1,331,747)

Net current assets
  
 
 
5,046,129
 
 
5,463,999

Total assets less current liabilities
  
9,936,302
8,792,397

Provisions for liabilities
  

Deferred taxation
 21 
(248,121)
(108,395)

  
 
 
(248,121)
 
 
(108,395)

Net assets
  
9,688,181
8,684,002


Capital and reserves
  

Called up share capital 
 22 
1,001
1,001

Profit and loss account
 23 
8,571,537
7,467,077

Equity attributable to owners of the parent Company
  
8,572,538
7,468,078

Non-controlling interests
  
1,115,643
1,215,924

  
9,688,181
8,684,002


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 26 August 2025.




A Levillain
Director

The notes on pages 17 to 37 form part of these financial statements.

Page 10

 
ALGAL (UK) LIMITED
REGISTERED NUMBER: 08487179

COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024

2024
2023
Note
£
£

Fixed assets
  

Investments
 17 
4,002,745
2,681,861

Current assets
  

Debtors: amounts falling due within one year
 18 
663,891
443,341

Cash at bank and in hand
 19 
2,449,621
2,836,259

  
3,113,512
3,279,600

Creditors: amounts falling due within one year
 20 
(1,336,511)
(1,535,712)

Net current assets
  
 
 
1,777,001
 
 
1,743,888

Total assets less current liabilities
  
5,779,746
4,425,749

  

Provisions for liabilities
  

Deferred taxation
 21 
(98,116)
-

  
 
 
(98,116)
 
 
-

Net assets
  
5,681,630
4,425,749


Capital and reserves
  

Called up share capital 
 22 
1,001
1,001

Profit and loss account brought forward
  
4,424,748
3,689,763

Profit for the year
  
1,580,881
1,078,551

Dividends: Equity capital

  

(325,000)
(343,566)

Profit and loss account carried forward
  
5,680,629
4,424,748

  
5,681,630
4,425,749


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 26 August 2025.


A Levillain
Director

The notes on pages 17 to 37 form part of these financial statements.

Page 11

 
ALGAL (UK) LIMITED
 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024


Called up share capital
Profit and loss account
Equity attributable to owners of parent Company
Non-controlling interests
Total equity

£
£
£
£
£


At 1 January 2023
1,001
6,572,297
6,573,298
1,150,045
7,723,343


Comprehensive income for the year

Profit for the year
-
1,238,346
1,238,346
566,019
1,804,365

Dividends: Equity capital
-
(343,566)
(343,566)
(500,140)
(843,706)



At 1 January 2024
1,001
7,467,077
7,468,078
1,215,924
8,684,002


Comprehensive income for the year

Profit for the year
-
1,429,460
1,429,460
361,214
1,790,674

Dividends: Equity capital
-
(325,000)
(325,000)
(461,495)
(786,495)


At 31 December 2024
1,001
8,571,537
8,572,538
1,115,643
9,688,181


The notes on pages 17 to 37 form part of these financial statements.

Page 12

 
ALGAL (UK) LIMITED
 

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 January 2023
1,001
3,689,763
3,690,764


Comprehensive income for the year

Profit for the year
-
1,078,551
1,078,551


Contributions by and distributions to owners

Dividends: Equity capital
-
(343,566)
(343,566)



At 1 January 2024
1,001
4,424,748
4,425,749


Comprehensive income for the year

Profit for the year
-
1,580,881
1,580,881

Dividends: Equity capital
-
(325,000)
(325,000)


At 31 December 2024
1,001
5,680,629
5,681,630


The notes on pages 17 to 37 form part of these financial statements.

Page 13

 
ALGAL (UK) LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024

2024
2023
£
£

Cash flows from operating activities

Profit for the financial year
1,790,674
1,804,365

Adjustments for:

Amortisation of intangible assets
232,617
180,384

Depreciation of tangible assets
17,072
22,116

Loss on disposal of investments
(40,161)
(1,397)

Income from fixed assets and dividends
(13,648)
(6,171)

Interest paid
-
15,196

Taxation charge
331,113
108,796

Decrease in debtors
258,088
71,383

Increase in creditors
310,138
591,749

Net fair value (gains)/losses recognised in P&L
(585,097)
-

Corporation tax paid
(105,000)
(838,192)

Interest received
(87,160)
-

Net cash generated from operating activities

2,108,636
1,948,229


Cash flows from investing activities

Purchase of intangible fixed assets
(482,253)
(409,497)

Purchase of tangible fixed assets
(8,327)
(6,126)

Purchase of listed investments
(3,809,651)
(527,257)

Sale of listed investments
3,073,864
306,957

Sale of unlisted and other investments
40,161
1,397

Dividends received
13,648
6,171

Net cash from investing activities

(1,172,558)
(628,355)

Cash flows from financing activities

Dividends paid to owners of the parent company
(325,000)
(343,566)

Interest paid
-
(15,196)

Dividends paid to minority interests
(461,495)
(500,140)

Interest received
87,160
-

Net cash used in financing activities
(699,335)
(858,902)

Net increase in cash and cash equivalents
236,743
460,972

Cash and cash equivalents at beginning of year
4,686,548
4,225,576

Cash and cash equivalents at the end of year
4,923,291
4,686,548

Page 14

 
ALGAL (UK) LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024


2024
2023

£
£


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
4,923,291
4,686,548

4,923,291
4,686,548


The notes on pages 17 to 37 form part of these financial statements.

Page 15

 
ALGAL (UK) LIMITED
 

CONSOLIDATED ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 31 DECEMBER 2024




At 1 January 2024
Cash flows
At 31 December 2024
£

£

£

Cash at bank and in hand

4,686,548

236,743

4,923,291

Debt due within 1 year

(1,063)

(954)

(2,017)


4,685,485
235,789
4,921,274

The notes on pages 17 to 37 form part of these financial statements.

Page 16

 
ALGAL (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1.


General information

Algal (UK) Limited ("the Company") is a Company limited by shares, incorporated in England and Wales.
Its registered office is Leytonstone House, Hanbury Drive, Leytonstone, London, E11 1GA.
The principal activity of Algal (UK) Limited is that of an investment company and that of a holding
company.
The principal activity of Zephyrus Partners Limited is to advise corporate clients on the management of
their UK Pension schemes.
The principal activity of Knowa Limited is is to develop software, and the sale of licences in connection
therewith.

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 Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires Group management to exercise judgment in applying the Group's accounting policies (see note 3).

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of income and retained earnings in these financial statements.

The following principal accounting policies have been applied:

 
2.2

Basis of consolidation

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.
The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Balance sheet, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated statement of income and retained earnings from the date on which control is obtained. They are deconsolidated from the date control ceases.

Page 17

 
ALGAL (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
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.

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Consolidated statement of income and retained earnings within 'finance income or costs'. All other foreign exchange gains and losses are presented in profit or loss within 'other operating income'.

On consolidation, the results of overseas operations are translated into Sterling at rates approximating to those ruling when the transactions took place. All assets and liabilities of overseas operations are translated at the rate ruling at the reporting date. Exchange differences arising on translating the opening net assets at opening rate and the results of overseas operations at actual rate are recognised in other comprehensive income.

Page 18

 
ALGAL (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.4

Revenue

The Group provides advice to corporate clients on the management of their UK pension schemes as
detailed in the Group's principal activity.
Revenue is recognised to the extent that it is probable that the economic benefits will flow to the
Group and the revenue can be reliably measured. Revenue is measured as the fair value of the
consideration received, excluding discounts, rebates, value added tax and other sales taxes.
The following criteria must also be met before revenue is recognised:
On-going service fees
The Group provides on-going services to corporate clients in relation to their UK pension schemes.
The Group will recognise revenue based on a pre-agreed fee set out in the contract entered into
between the Company and the client and will recognise this revenue on a monthly basis.
Discretionary service fees
Revenue from discretionary service fees is recognised in the period in which the services are
completed in accordance with the stage of completion of the contract and the performance of the
Group in meeting its obligations. Revenue is recognised when the following conditions are satisfied:
• The amount of revenue can be measured reliably;
• It is highly likely that the Group will receive the consideration due under the contract.
Ad-hoc fees
The Group provides additional consultancy services to corporate clients in relation to their UK
pension schemes which is outside the scope of the on-going services detailed above. The Group
recognises revenue in accordance with the time incurred on providing these ad-hoc services in the
reporting period in which the services are rendered. The Group will bill all time spent at a pre-agreed
rate set out in the contract between the Group and the client in the same month that the service is
rendered.

 
2.5

Operating leases: the Group as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

Page 19

 
ALGAL (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.6

Research and development

In the research phase of an internal project it is not possible to demonstrate that the project will generate future economic benefits and hence all expenditure on research shall be recognised as an expense when it is incurred. Intangible assets are recognised from the development phase of a project if and only if certain specific criteria are met in order to demonstrate the asset will generate probable future economic benefits and that its cost can be reliably measured. The capitalised development costs are subsequently amortised on a straight-line basis over their useful economic lives, which range from 3 to 6 years.
If it is not possible to distinguish between the research phase and the development phase of an internal project, the expenditure is treated as if it were all incurred in the research phase only.

 
2.7

Interest income

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

 
2.8

Finance costs

Finance costs are 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.

 
2.9

Pensions

Defined contribution pension plan

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group 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 Balance sheet. The assets of the plan are held separately from the Group in independently administered funds.

Page 20

 
ALGAL (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.10

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. 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 balance sheet date in the countries where the Company and the Group operate and generate income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits;
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met; and
Where they relate to timing differences in respect of interests in subsidiaries, associates, branches and joint ventures and the Group can control the reversal of the timing differences and such reversal is not considered probable in the foreseeable future.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


 
2.11

Exceptional items

Exceptional items are transactions that fall within the ordinary activities of the Group but are presented separately due to their size or incidence.

 
2.12

Intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 
2.13

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 21

 
ALGAL (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)


2.13
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Leasehold improvements
-
Straight line over the remainder of the lease, or the assets useful economic life if less
Motor vehicles
-
33%
Straight line
Office equipment, fixtures & fittings
-
25%
Straight line
Computer equipment
-
33%
Straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.14

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

Investments in unlisted Group 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 Consolidated statement of income and retained earnings for the period. Where market value cannot be reliably determined, such investments are stated at historic cost less impairment.

Investments in listed company shares are remeasured to market value at each balance sheet date. Gains and losses on remeasurement are recognised in profit or loss for the period.

 
2.15

Debtors

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

 
2.16

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Consolidated statement of cash flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Group's cash management.

Page 22

 
ALGAL (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.17

Creditors

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

 
2.18

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.
Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

 
2.19

Financial instruments

The Group has elected to apply the provisions of Section 11 “Basic Financial Instruments” of FRS 102 to all of its financial instruments.

Basic financial assets

Basic financial assets, which include trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.

Discounting is omitted where the effect of discounting is immaterial. The Group's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.

Other financial assets

Other financial assets, which includes investments in equity instruments which are not classified as subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the recognised transaction price. Such assets are subsequently measured at fair value with the changes in fair value being recognised in the profit or loss. Where other financial assets are not publicly traded, hence their fair value cannot be measured reliably, they are measured at cost less impairment.

Basic 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 the deduction of all its liabilities.

Basic financial liabilities, which include trade and other creditors, bank loans, other loans and loans due to fellow group companies are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction,
Page 23

 
ALGAL (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)


2.19
Financial instruments (continued)

whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial.

Debt instruments are subsequently carried at their amortised cost using the effective interest rate method.

Trade creditors are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade creditors are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.

 
2.20

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.

  
2.21

Share capital

Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of new
ordinary shares or options are shown in equity as a deduction, net of tax, from the proceeds.

  
2.22

Related party transactions

The Group discloses transactions with related parties which are not wholly owned within the same
group.


3.


Judgments in applying accounting policies and key sources of estimation uncertainty

Estimates and judgements are continually evaluated and are based on historical experience and other
factors, including expectations of future events that are believed to be reasonable under the
circumstances.
a) Critical judgements in applying the entity’s accounting policies
No significant judgements have had to be made by management in preparing these financial statements.
b) Critical accounting estimates and assumptions
i) Useful economic lives of tangible fixed assets
The annual depreciation charge for tangible fixed assets is sensitive to changes in estimated useful
economic lives and residual values of the assets. The useful economic lives and residual values are
reassessed annually. They are amended when necessary to reflect current estimates, based on the
technological advancement, future investments, economic utilisation and the physical condition of the
assets. See note 16 for the carrying amount of the property, plant and equipment, and note 2.12 for useful economic lives for each class of assets. 

Page 24

 
ALGAL (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

4.


Turnover

The whole of the turnover is attributable to the principal activity of advising corporate clients on the
management of their UK Pension schemes and licensing software.

Analysis of turnover by country of destination:

2024
2023
£
£

United Kingdom
4,406,267
4,800,446



5.


Operating profit

The operating profit is stated after charging:

2024
2023
£
£

Depreciation of tangible fixed assets
17,072
22,176

Exchange differences
16,604
32,326

Other operating lease rentals
154,645
192,135

Defined contribution pension cost
13,170
9,121

Amortisation of intangible fixed assets
232,617
180,384


6.


Auditors' remuneration

During the year, the Group obtained the following services from the Company's auditors:


2024
2023
£
£

Fees payable to the Company's auditors for the audit of the consolidated and parent Company's financial statements
2,450
2,450

Fees payable to the Company's auditors in respect of:

All other services
1,500
1,075

Page 25

 
ALGAL (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

7.


Research and development expenditure

2024
2023
£
£

Staff costs


Wages and salaries
344,752
232,197

Social security costs
40,959
26,562

Other pension costs
5,124
3,781

390,835
262,540


8.


Employees

Group
Group
2024
2023
£
£


Wages and salaries
1,451,343
1,527,413

Social security costs
278,918
205,443

Cost of defined contribution scheme
13,170
9,121

1,743,431
1,741,977


The average monthly number of employees, including the directors, during the year was as follows:



Group
Group
Company
Company
        2024
        2023
        2024
        2023
            No.
            No.
            No.
            No.









Administration
14
13
2
2


9.


Directors' remuneration

2024
2023
£
£

Directors' emoluments
114,002
115,715

114,002
115,715


Page 26

 
ALGAL (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

10.


Income from investments

2024
2023
£
£



Income from listed investments
13,648
6,171

(13,648)
(6,171)





11.


Interest receivable

2024
2023
£
£


Other interest receivable
87,160
13,150

87,160
13,150


12.


Interest payable and similar expenses

2024
2023
£
£


Other loan interest payable
-
15,196

-
15,196

Page 27

 
ALGAL (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

13.


Taxation


2024
2023
£
£

Corporation tax


Current tax on profits for the year
189,198
70,961

Adjustments in respect of previous periods
2,189
-


191,387
70,961


Total current tax
191,387
70,961

Deferred tax


Origination and reversal of timing differences
41,610
37,835

Gain on listed investments
98,116
-

Total deferred tax
139,726
37,835


Tax on profit
331,113
108,796
Page 28

 
ALGAL (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
 
13.Taxation (continued)


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 - 25%). The differences are explained below:

2024
2023
£
£


Profit on ordinary activities before tax
2,121,787
1,913,161


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2023 - 25%)
530,447
478,290

Effects of:


Non-tax deductible amortisation of goodwill and impairment
37,800
-

Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
6,659
6,691

Capital allowances for year in excess of depreciation
4,249
4,407

Adjustments to tax charge in respect of prior periods
2,189
-

Short-term timing difference leading to an increase (decrease) in taxation
41,610
(5,443)

Adjustment in research and development tax credit leading to an increase (decrease) in the tax charge
-
(127,609)

Unrelieved tax losses carried forward
(160,167)
11,683

Utilised tax losses
(229,790)
(259,223)

Gain on listed investments
98,116
-

Total tax charge for the year
331,113
108,796


Factors that may affect future tax charges

There were no factors that may affect future tax charges.


14.


Dividends

2024
2023
£
£



Dividends payable to the owners of the parent company
325,000
343,566

Dividends payable to minority interests
461,495
500,140

786,495
843,706

Page 29

 
ALGAL (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

15.


Intangible assets

Group 





Software

£



Cost


At 1 January 2024
1,163,565


Additions
482,253



At 31 December 2024

1,645,818



Amortisation


At 1 January 2024
520,752


Charge for the year on owned assets
232,617



At 31 December 2024

753,369



Net book value



At 31 December 2024
892,449



At 31 December 2023
642,813



The Software Intangible fixed asset is owned by a subsidiary company.

Page 30

 
ALGAL (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

16.


Tangible fixed assets

Group






Short-term leasehold property
Motor vehicles
Fixtures and fittings
Office equipment
Total

£
£
£
£
£



Cost or valuation


At 1 January 2024
126,047
71,730
83,513
95,771
377,061


Additions
120
-
-
8,207
8,327



At 31 December 2024

126,167
71,730
83,513
103,978
385,388



Depreciation


At 1 January 2024
100,572
71,730
81,762
87,247
341,311


Charge for the year on owned assets
9,484
-
895
6,693
17,072



At 31 December 2024

110,056
71,730
82,657
93,940
358,383



Net book value



At 31 December 2024
16,111
-
856
10,038
27,005



At 31 December 2023
25,475
-
1,751
8,524
35,750

Page 31

 
ALGAL (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

17.


Fixed asset investments

Group





Listed investments
Other fixed asset investments
Total

£
£
£



Cost or valuation


At 1 January 2024
2,393,517
310,088
2,703,605


Additions
3,809,651
-
3,809,651


Disposals
(3,073,864)
-
(3,073,864)


Revaluations
585,097
-
585,097



At 31 December 2024

3,714,401
310,088
4,024,489



Impairment


At 1 January 2024
-
53,770
53,770



At 31 December 2024

-
53,770
53,770



Net book value



At 31 December 2024
3,714,401
256,318
3,970,719



At 31 December 2023
2,393,517
256,318
2,649,835

Page 32

 
ALGAL (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
Company





Investments in subsidiary companies
Listed investments
Other fixed asset investments
Total

£
£
£
£



Cost or valuation


At 1 January 2024
32,026
2,393,517
310,088
2,735,631


Additions
-
3,809,651
-
3,809,651


Disposals
-
(3,073,864)
-
(3,073,864)


Revaluations
-
585,097
-
585,097



At 31 December 2024

32,026
3,714,401
310,088
4,056,515



Impairment


At 1 January 2024
-
-
53,770
53,770



At 31 December 2024

-
-
53,770
53,770



Net book value



At 31 December 2024
32,026
3,714,401
256,318
4,002,745



At 31 December 2023
32,026
2,393,517
256,318
2,681,861


Subsidiary undertakings


The following were subsidiary undertakings of the Company:

Name

Registered office

Class of shares

Holding

Zephyrus Partners Limited
Leytonstone House Hanbury Drive, Leytonstone, London, E11 1GA
Ordinary
69.23%
Knowa Limited**
Leytonstone House Hanbury Drive, Leytonstone, London, E11 1GA
Ordinary
62.31%

Page 33

 
ALGAL (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
Subsidiary undertakings (continued)

The aggregate of the share capital and reserves as at 31 December 2024 and the profit or loss for the year ended on that date for the subsidiary undertakings were as follows:

Name
Aggregate of share capital and reserves
Profit/(Loss)
£
£

Zephyrus Partners Limited
3,717,169
1,323,189

Knowa Limited**
(1,835,259)
(329,829)

**Knowa Limited is 90% subsidiary owned by Zephyrus Partners Limited, therefore Algal UK Limited has
indirect control.


18.


Debtors

Group
Group
Company
Company
2024
2023
2024
2023
£
£
£
£


Trade debtors
687,558
1,029,012
-
-

Amounts owed by group undertakings
186,420
127,978
186,420
127,978

Other debtors
607,068
581,914
477,471
315,363

Prepayments and accrued income
283,677
370,294
-
-

1,764,723
2,109,198
663,891
443,341



19.


Cash and cash equivalents

Group
Group
Company
Company
2024
2023
2024
2023
£
£
£
£

Cash at bank and in hand
4,923,291
4,686,548
2,449,621
2,836,259


Page 34

 
ALGAL (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

20.


Creditors: Amounts falling due within one year

Group
Group
Company
Company
2024
2023
2024
2023
£
£
£
£

Trade creditors
135,455
80,738
240
240

Amounts owed to group undertakings
-
-
1,334,771
1,533,972

Other taxation and social security
165,119
140,775
-
-

Other creditors
48,440
23,624
-
-

Accruals and deferred income
1,292,871
1,086,610
1,500
1,500

1,641,885
1,331,747
1,336,511
1,535,712



21.


Deferred taxation


Group



2024


£






At beginning of year
(108,395)


Charged to profit or loss
(139,726)



At end of year
(248,121)

Company




£






Charged to profit or loss
(98,116)



At end of year
(98,116)

Group
Group
Company
2024
2023
2024
£
£
£

Accelerated capital allowances
(38,291)
(38,291)
-

Gain on listed investments
(98,116)
-
(98,116)

Accelerated allowances on amortisation due to R&D
(111,714)
(70,104)
-

(248,121)
(108,395)
(98,116)

Page 35

 
ALGAL (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

22.


Share capital

2024
2023
£
£
Allotted, called up and fully paid



1 (2023 - 1) Ordinary A share of £1.00
1
1
1,000 (2023 - 1,000) Ordinary shares of £1.00 each
1,000
1,000

1,001

1,001

The Ordinary A share will be non-voting and has no rights to any assets on a winding up.
The Ordinary shares rank pari-passu in all respects. There are no restrictions on the distribution of
dividends and the repayment of capital.



23.


Reserves

Profit and loss account

The profit and loss account represents cumulative distributable profits and losses net of dividends and
other adjustments.


24.


Pension commitments

The Group operates a defined contribution pension scheme. The assets of the scheme are held
separately from those of the Group in an independently administered fund. The pension cost charge
represents contributions payable by the Group to the fund and amounted to £13,170 
(2023 - £9,121). There was an amount of £2,017 (2023 - £1,063) outstanding at the balance sheet date.


25.


Commitments under operating leases

At 31 December 2024 the Group and the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
Group
2024
2023
£
£

Not later than 1 year
155,910
152,626

Later than 1 year and not later than 5 years
255,885
388,386

411,795
541,012

Page 36

 
ALGAL (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

26.


Related party transactions

At the year end the Group was owed £389,172 (2023 - £293,646) by a director of the company.
Interest was charged at the HMRC official rate.
At the year end the Group was owed £186,420 (
2023 - £127,978) from its parent company.
The directors had an interest in dividends of £325,000
 (2023 - £343,566) during the year.


27.


Controlling party

Mr A Levillain is deemed to be the ultimate controlling party.

 
Page 37