Company registration number 05060103 (England and Wales)
PAYBYPHONE LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
Affinia
3rd Floor
Chancery House
St Nicholas Way
Sutton
Surrey
SM1 1JB
PAYBYPHONE LIMITED
COMPANY INFORMATION
Directors
A Dolphin
A Cashel
(Appointed 30 June 2025)
N Hamill
(Appointed 30 June 2025)
Company number
05060103
Registered office
2nd Floor Bishops Court
17a The Broadway
Hatfield
Herts
AL9 5HZ
Auditor
Affinia
3rd Floor
Chancery House
St Nicholas Way
Sutton
Surrey
SM1 1JB
PAYBYPHONE LIMITED
CONTENTS
Page
Directors' report
2 - 3
Independent auditor's report
4 - 6
Statement of total comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 18
The following pages do not form part of the financial statements
Detailed profit and loss account
PAYBYPHONE LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Review of the business
The company continued to grow its business offering mobile phone car parking and payment services. The directors are pleased to report a 28.8% increase in turnover to £15,508,629.
The Statement of Financial Position of the company at the year-end showed total equity of £4.0m (2023: £3.4m). The company generated a profit after tax of £648k (2023: £408k). The directors have not declared the payment of a dividend during the year (2023 £Nil).
Principal risks and uncertainties
The companies principal risks and uncertainties facing the company are as follows:
Market competition
A competitive price market with pressure on tenders and parking contracts. The company performs a thorough review of bids before submission to ensure competitive pricing and quality service.
Credit risk
The company is subject to credit risk on the payment terms it provides to its clients. There are processes in place to chase outstanding debt in a timely manner and provide for doubtful debts.
Financial instruments and liquidity risk
The company is not exposed to any long-term borrowing and aims to minimise working capital exposure by monitoring.
Key performance indicators
The directors consider the KPIs for the company to be turnover, operating profit and cash flow.
For the year ended 31 December 2024 the company generated turnover of £15.5m (2023: £12.0m) which was a 28.8% increase, mainly due to increased customer transactions. Operating profit increased by 75% to £681k (2023: £389k), due to the increase in turnover and a £2.4m reduction in administrative expenses. The company generated positive cash flows during the year of £4.6m (2023: £3.3m). The increase is due to revenue growth and increased creditors.
N Hamill
Director
25 September 2025
PAYBYPHONE LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company continued to be that of operating a mobile phone car parking service and payment system.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
A Martinez
(Resigned 30 June 2025)
A Dolphin
A Cashel
(Appointed 30 June 2025)
N Hamill
(Appointed 30 June 2025)
Auditor
Affinia were appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.
Statement of directors' responsibilities
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the 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 and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent; and
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 enable them to ensure that the financial statements comply with the Companies Act 2006. They 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.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies regime.
PAYBYPHONE LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
On behalf of the board
N Hamill
Director
25 September 2025
PAYBYPHONE LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF PAYBYPHONE LIMITED
- 4 -
Opinion
We have audited the financial statements of Paybyphone Limited (the 'company') for the year ended 31 December 2024 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its 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.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
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 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.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the 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 strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
PAYBYPHONE LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF PAYBYPHONE LIMITED
- 5 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and 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 prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemption in preparing the directors' report.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the 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 company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
We gained an understanding of the legal and regulatory framework applicable to the company and the industry in which it operates, and considered the risk of acts by the company that were contrary to applicable laws and regulations, including fraud. We designed audit procedures to respond to the risk, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.
We focussed on laws and regulations which could give rise to material misstatement in the financial statements, including, but not limited to, the Companies Act 2006 and UK tax legislation. Our tests included agreeing the financial statement disclosures to underlying supporting documentation and enquiries with management. There are inherent limitations in the audit procedures described above, and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. We did not identify any key audit matters relating to irregularities, including fraud. As in all of our audits, we also addressed the risk of management override of internal controls, including testing journals and evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
PAYBYPHONE LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF PAYBYPHONE LIMITED
- 6 -
This report is made solely to the company's member 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 member those matters we are required to state to the member 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 member, for our audit work, for this report, or for the opinions we have formed.
Andrew Seton
Senior Statutory Auditor
For and on behalf of Affinia
25 September 2025
Chartered Accountants
Statutory Auditor
3rd Floor
Chancery House
St Nicholas Way
Sutton
Surrey
SM1 1JB
PAYBYPHONE LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
2024
2023
Notes
£
£
Turnover
2
15,508,623
12,038,249
Cost of sales
(4,302,220)
(3,812,351)
Gross profit
11,206,403
8,225,898
Administrative expenses
(10,525,655)
(7,951,108)
Other operating income
114,078
Operating profit
680,748
388,868
Interest receivable and similar income
106,207
19,156
Interest payable and similar expenses
(388)
(135)
Profit before taxation
786,567
407,889
Tax on profit
5
(138,115)
132
Profit for the financial year
648,452
408,021
The profit and loss account has been prepared on the basis that all operations are continuing operations.
PAYBYPHONE LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 8 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
6
1,283,936
1,300,566
Tangible assets
7
39,565
12,530
1,323,501
1,313,096
Current assets
Debtors
8
1,930,311
1,747,924
Cash at bank and in hand
10,635,997
6,233,701
12,566,308
7,981,625
Creditors: amounts falling due within one year
9
(9,845,780)
(5,900,243)
Net current assets
2,720,528
2,081,382
Total assets less current liabilities
4,044,029
3,394,478
Provisions for liabilities
(1,099)
Net assets
4,042,930
3,394,478
Capital and reserves
Called up share capital
11
100
100
Share premium account
1,965,185
1,965,185
Other reserves
389,379
389,379
Profit and loss reserves
1,688,266
1,039,814
Total equity
4,042,930
3,394,478
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 25 September 2025 and are signed on its behalf by:
N Hamill
Director
Company registration number 05060103 (England and Wales)
PAYBYPHONE LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
Share capital
Share premium account
Other reserves
Profit and loss reserves
Total
£
£
£
£
£
Balance at 1 January 2023
100
1,965,185
389,379
1,540,883
3,895,547
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
-
408,021
408,021
Accumulated amortisation at hive up
-
-
-
(909,090)
(909,090)
Balance at 31 December 2023
100
1,965,185
389,379
1,039,814
3,394,478
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
-
648,452
648,452
Balance at 31 December 2024
100
1,965,185
389,379
1,688,266
4,042,930
PAYBYPHONE LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
15
4,588,333
3,343,264
Interest paid
(388)
(135)
Income taxes refunded
1,099
Net cash inflow from operating activities
4,589,044
3,343,129
Investing activities
Purchase of intangible assets
(249,337)
(2,324,247)
Purchase of tangible fixed assets
(43,618)
(7,166)
Proceeds from disposal of subsidiaries
2,272,729
Interest received
106,207
19,156
Net cash used in investing activities
(186,748)
(39,528)
Net increase in cash and cash equivalents
4,402,296
3,303,601
Cash and cash equivalents at beginning of year
6,233,701
2,930,100
Cash and cash equivalents at end of year
10,635,997
6,233,701
PAYBYPHONE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
1
Accounting policies
Company information
Paybyphone Limited is a private company limited by shares incorporated in England and Wales. The registered office is 2nd Floor Bishops Court, 17a The Broadway, Hatfield, Herts, AL9 5HZ.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
1.4
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.5
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Internally developed software
5 years
PAYBYPHONE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 12 -
1.6
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Leasehold land and buildings
3 years
Fixtures and fittings
2 - 3 years
IT Equipment
3 - 5 years
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.7
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
1.8
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.9
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
PAYBYPHONE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.10
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.11
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
PAYBYPHONE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
1.12
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
1.15
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
2
Turnover and other revenue
The turnover is wholly attributable to the operation of the company's payment processing system and has arisen solely in the United Kingdom.
2024
2023
£
£
Other revenue
Interest income
106,207
19,156
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Sales, distribution and marketing
24
24
Operations and administration
7
7
Total
31
31
PAYBYPHONE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
3
Employees
(Continued)
- 15 -
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
1,877,944
1,820,655
Social security costs
227,039
299,426
Pension costs
102,932
91,758
2,207,915
2,211,839
4
Directors' remuneration
2024
2023
£
£
Remuneration paid to directors
192,390
209,462
5
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
138,115
(132)
The actual charge/(credit) for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Profit before taxation
786,567
407,889
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
196,642
101,972
Tax effect of expenses that are not deductible in determining taxable profit
(29,558)
104,164
Tax effect of utilisation of tax losses not previously recognised
(23,118)
(38,228)
Group relief
(50,482)
(167,925)
Permanent capital allowances in excess of depreciation
(12,187)
(115)
Amortisation on assets not qualifying for tax allowances
56,818
Taxation charge/(credit) for the year
138,115
(132)
PAYBYPHONE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
6
Intangible fixed assets
Goodwill
Internally developed software
Total
£
£
£
Cost
At 1 January 2024
1,363,637
51,520
1,415,157
Additions - internally developed
249,337
249,337
At 31 December 2024
1,363,637
300,857
1,664,494
Amortisation and impairment
At 1 January 2024
113,636
955
114,591
Amortisation charged for the year
227,273
38,694
265,967
At 31 December 2024
340,909
39,649
380,558
Carrying amount
At 31 December 2024
1,022,728
261,208
1,283,936
At 31 December 2023
1,250,001
50,565
1,300,566
7
Tangible fixed assets
Land and buildings
Plant and machinery
Total
£
£
£
Cost
At 1 January 2024
13,321
269,532
282,853
Additions
43,618
43,618
At 31 December 2024
13,321
313,150
326,471
Depreciation and impairment
At 1 January 2024
13,321
257,002
270,323
Depreciation charged in the year
16,583
16,583
At 31 December 2024
13,321
273,585
286,906
Carrying amount
At 31 December 2024
39,565
39,565
At 31 December 2023
12,530
12,530
PAYBYPHONE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
8
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,365,306
1,531,989
Amounts owed by group undertakings
438,936
Other debtors
15,527
56,757
Prepayments and accrued income
110,542
159,178
1,930,311
1,747,924
9
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
98,121
146,970
Amounts owed to group undertakings
3,734,276
495,081
Corporation tax
138,115
Other taxation and social security
477,274
471,595
Deferred income
42,373
23,693
Other creditors
4,338,052
3,672,885
Accruals
1,017,569
1,090,019
9,845,780
5,900,243
10
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
102,932
91,758
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
11
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
PAYBYPHONE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
12
Operating lease commitments
As lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2024
2023
£
£
Within 1 year
29,344
36,833
Years 2-5
12,333
Total commitments
29,344
49,166
14
Parent company
The company's immediate parent is Paybyphone Technologies Inc, a company incorporated in Canada whose registered address is 1168 Hamilton Street Vancouver, BC V6B 2S2 Canada.
The ultimate parent is Corpay, Inc, a company incorporated in United States of America, whose registered address is 3280 Peachtree Road, Suite 2400, Atlanta, United States
15
Cash generated from operations
2024
2023
£
£
Profit after taxation
648,452
408,021
Adjustments for:
Taxation charged/(credited)
138,115
(132)
Finance costs
388
135
Investment income
(106,207)
(19,156)
Amortisation and impairment of intangible assets
265,967
114,591
Depreciation and impairment of tangible fixed assets
16,583
25,993
Movements in working capital:
(Increase)/decrease in debtors
(182,388)
613,091
Increase in creditors
3,788,742
2,177,028
Increase in deferred income
18,680
23,693
Cash generated from operations
4,588,332
3,343,264
16
Analysis of changes in net funds
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
6,233,701
4,402,296
10,635,997
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200A MartinezA DolphinA CashelN Hamill050601032024-01-012024-12-3105060103bus:Director22024-01-012024-12-3105060103bus:Director32024-01-012024-12-3105060103bus:Director42024-01-012024-12-3105060103bus:Director12024-01-012024-12-3105060103bus:RegisteredOffice2024-01-012024-12-31050601032024-12-31050601032023-01-012023-12-3105060103core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3105060103core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31050601032023-12-3105060103core:Goodwill2024-12-3105060103core:ComputerSoftware2024-12-3105060103core:Goodwill2023-12-3105060103core:ComputerSoftware2023-12-3105060103core:LandBuildings2024-12-3105060103core:OtherPropertyPlantEquipment2024-12-3105060103core:LandBuildings2023-12-3105060103core:OtherPropertyPlantEquipment2023-12-3105060103core:ShareCapital2024-12-3105060103core:ShareCapital2023-12-3105060103core:SharePremium2024-12-3105060103core:SharePremium2023-12-3105060103core:OtherMiscellaneousReserve2024-12-3105060103core:OtherMiscellaneousReserve2023-12-3105060103core:RetainedEarningsAccumulatedLosses2024-12-3105060103core:RetainedEarningsAccumulatedLosses2023-12-3105060103core:ShareCapital2022-12-3105060103core:SharePremium2022-12-3105060103core:RetainedEarningsAccumulatedLosses2022-12-3105060103core:ShareCapitalOrdinaryShareClass12024-12-3105060103core:ShareCapitalOrdinaryShareClass12023-12-31050601032023-12-31050601032022-12-3105060103core:Goodwill2024-01-012024-12-3105060103core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3105060103core:ComputerSoftware2024-01-012024-12-3105060103core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3105060103core:FurnitureFittings2024-01-012024-12-3105060103core:ComputerEquipment2024-01-012024-12-3105060103core:UKTax2024-01-012024-12-3105060103core:UKTax2023-01-012023-12-310506010312024-01-012024-12-310506010312023-01-012023-12-3105060103core:Goodwill2023-12-3105060103core:ComputerSoftware2023-12-3105060103core:Goodwillcore:InternallyGeneratedIntangibleAssets2024-01-012024-12-3105060103core:ComputerSoftwarecore:InternallyGeneratedIntangibleAssets2024-01-012024-12-3105060103core:InternallyGeneratedIntangibleAssets2024-01-012024-12-3105060103core:LandBuildings2023-12-3105060103core:OtherPropertyPlantEquipment2023-12-3105060103core:LandBuildings2024-01-012024-12-3105060103core:OtherPropertyPlantEquipment2024-01-012024-12-3105060103core:CurrentFinancialInstruments2024-12-3105060103core:CurrentFinancialInstruments2023-12-3105060103bus:OrdinaryShareClass12024-01-012024-12-3105060103bus:OrdinaryShareClass12024-12-3105060103bus:OrdinaryShareClass12023-12-3105060103core:WithinOneYear2024-12-3105060103core:WithinOneYear2023-12-3105060103core:BetweenTwoFiveYears2024-12-3105060103core:BetweenTwoFiveYears2023-12-3105060103bus:PrivateLimitedCompanyLtd2024-01-012024-12-3105060103bus:FRS1022024-01-012024-12-3105060103bus:Audited2024-01-012024-12-3105060103bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP