Company registration number 08557923 (England and Wales)
THE FORGE INSIGHT LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
Faulkner House
Victoria Street
Rayner Essex LLP
St Albans
Chartered Accountants
Hertfordshire
AL1 3SE
THE FORGE INSIGHT LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
THE FORGE INSIGHT LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
31 Dec 2024
31 Dec 2023
Notes
£
£
£
£
Fixed assets
Tangible assets
3
41,618
30,785
Investments
4
-
0
20
41,618
30,805
Current assets
Debtors
5
1,312,734
1,329,689
Cash at bank and in hand
499,086
180,038
1,811,820
1,509,727
Creditors: amounts falling due within one year
6
(1,272,416)
(1,409,802)
Net current assets
539,404
99,925
Total assets less current liabilities
581,022
130,730
Provisions for liabilities
(10,405)
(7,696)
Net assets
570,617
123,034
Capital and reserves
Called up share capital
8
650
596
Share premium account
138,774
114,422
Capital redemption reserve
140
140
Profit and loss reserves
431,053
7,876
Total equity
570,617
123,034
THE FORGE INSIGHT LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -

For the financial year ended 31 December 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

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:
Mr S Garnett
Director
Company registration number 08557923 (England and Wales)
THE FORGE INSIGHT LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

The Forge Insight Limited is a private company limited by shares incorporated in England and Wales. The registered office is 34 Bow Street, London, WC2E 7AU.

1.1
Reporting period

The accounting period covers a twelve month period to 31 December 2024. The previous accounting period are presented for a period shorter than one year and was shortened to align with the calendar year. Therefore, the comparative amounts presented in the financial statements (including the related notes) are not entirely comparable.

1.2
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.

1.3
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.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.

1.4
Research and development expenditure

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

1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Computer equipment
15% reducing balance
Plant and machinery
15% reducing balance

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.

THE FORGE INSIGHT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.6
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

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

1.7
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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
Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

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.

THE FORGE INSIGHT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
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.

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
The company operates a defined contribution scheme for the benefit of its employees. Contributions payable are charged to the profit and loss account in the year they are payable.
1.14
Share-based payments

For cash-settled share-based payments, a liability is recognised for the goods and services acquired, measured initially at the fair value of the liability. At each succeeding financial reporting period end and at the date of settlement, the fair value of the liability is remeasured, with any changes in fair value recognised in profit or loss for the period.

1.15
Leases
As lessee

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.

 

THE FORGE INSIGHT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
1.16
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Employees

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

31 Dec 2024
31 Dec 2023
Number
Number
Total
14
13
3
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2024
66,350
Additions
18,180
At 31 December 2024
84,530
Depreciation and impairment
At 1 January 2024
35,565
Depreciation charged in the year
7,347
At 31 December 2024
42,912
Carrying amount
At 31 December 2024
41,618
At 31 December 2023
30,785
4
Fixed asset investments
31 Dec 2024
31 Dec 2023
£
£
Other investments other than loans
-
0
20
THE FORGE INSIGHT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
4
Fixed asset investments
(Continued)
- 7 -
Movements in fixed asset investments
Investments
£
Cost or valuation
At 1 January 2024
20
Disposals
(20)
At 31 December 2024
-
Carrying amount
At 31 December 2024
-
At 31 December 2023
20
5
Debtors
31 Dec 2024
31 Dec 2023
Amounts falling due within one year:
£
£
Trade debtors
1,224,138
1,184,222
Other debtors
88,596
145,467
1,312,734
1,329,689
6
Creditors: amounts falling due within one year
31 Dec 2024
31 Dec 2023
£
£
Trade creditors
197,647
80,024
Corporation tax
400,666
344,425
Other taxation and social security
129,199
190,453
Other creditors
544,904
794,900
1,272,416
1,409,802
THE FORGE INSIGHT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
7
Share-based payment transactions

In 2022 the company set up an Enterprise Management Incentive Scheme for certain senior personnel. The options were granted with an exercise price equalling £411.68 per share. Options of 38 shares were exercisable at the date of grant with a further 38 options exercisable between the grant date and 1 April 2032 subject to the exercisable conditions being met. During the year these options were exercised.

Number of share options
Weighted average exercise price
31 Dec 2024
31 Dec 2023
31 Dec 2024
31 Dec 2023
Number
Number
£
£
Outstanding at 1 January 2024
38
38
411.00
411.00
Granted
10
-
0
875.00
-
0
Exercised
(48)
0
-
0
507.00
-
0
Outstanding at 31 December 2024
-
0
38
-
0
411.00
Exercisable at 31 December 2024
-
0
-
0
-
0
-
0

During the year the company granted a further 10 options with an exercise price of £875.60 per share. These were exercised immediately.

 

There are no options outstanding at 31 December 2024.

Liabilities and expenses

During the year, the company recognised total expenses of £24,400 (31 Dec 2023 - £-) which related to cash settled share based payment transactions.

8
Called up share capital
31 Dec 2024
31 Dec 2023
31 Dec 2024
31 Dec 2023
Ordinary share capital
Number
Number
£
£
Ordinary A Shares of £1 each
181
181
181
181
Ordinary B Shares of £1 each
141
141
141
141
Ordinary C Shares of £1 each
140
0
140
-
0
Ordinary D Shares of £1 each
0
140
-
0
140
Ordinary E Shares of £1 each
72
53
72
53
Ordinary F Shares of £1 each
72
53
72
53
Ordinary Q Shares of £1 each
34
28
34
28
Ordinary G Shares of £1 each
5
-
5
-
Ordinary H Shares of £1 each
5
-
5
-
650
596
650
596
THE FORGE INSIGHT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
8
Called up share capital
(Continued)
- 9 -

During the year 6 Q Ordinary shares of £1 each were issued at par.  In addition, 19 E ordinary shares of £1 each and 19 F Ordinary shares of £1 each were issued at £411.68 per share as noted in Note 7 and 5 G Ordinary shares of £1 each and 5 H Ordinary shares of £1 each were issued at £875.60 per share as noted in Note 7.

9
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:

31 Dec 2024
31 Dec 2023
£
£
Total commitments
78,372
182,197
2024-12-312024-01-01falsefalsefalse26 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr S GarnettMr S K MelfordMr K D MileyMrs L Manning-CraikMiss K L YeomansMr B A MichelsP D ReidMr D J Yardley085579232024-01-012024-12-31085579232024-12-31085579232023-12-3108557923core:OtherPropertyPlantEquipment2024-12-3108557923core:OtherPropertyPlantEquipment2023-12-3108557923core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3108557923core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3108557923core:ShareCapital2024-12-3108557923core:ShareCapital2023-12-3108557923core:SharePremium2024-12-3108557923core:SharePremium2023-12-3108557923core:CapitalRedemptionReserve2024-12-3108557923core:CapitalRedemptionReserve2023-12-3108557923core:RetainedEarningsAccumulatedLosses2024-12-3108557923core:RetainedEarningsAccumulatedLosses2023-12-3108557923core:ShareCapitalOrdinaryShareClass12024-12-3108557923core:ShareCapitalOrdinaryShareClass12023-12-3108557923core:ShareCapitalOrdinaryShareClass22024-12-3108557923core:ShareCapitalOrdinaryShareClass22023-12-3108557923core:ShareCapitalOrdinaryShareClass32024-12-3108557923core:ShareCapitalOrdinaryShareClass32023-12-3108557923core:ShareCapitalOrdinaryShareClass42024-12-3108557923core:ShareCapitalOrdinaryShareClass42023-12-3108557923core:ShareCapitalOrdinaryShareClass52024-12-3108557923core:ShareCapitalOrdinaryShareClass52023-12-3108557923core:ShareCapitalOrdinaryShares2024-12-3108557923core:ShareCapitalOrdinaryShares2023-12-3108557923bus:ChiefExecutive2024-01-012024-12-3108557923core:PlantMachinery2024-01-012024-12-3108557923core:ComputerEquipment2024-01-012024-12-31085579232023-04-012023-12-3108557923core:OtherPropertyPlantEquipment2023-12-3108557923core:OtherPropertyPlantEquipment2024-01-012024-12-3108557923core:CurrentFinancialInstruments2024-12-3108557923core:CurrentFinancialInstruments2023-12-3108557923core:WithinOneYear2024-12-3108557923core:WithinOneYear2023-12-31085579232023-12-31085579232023-03-3108557923bus:OrdinaryShareClass12024-01-012024-12-3108557923bus:OrdinaryShareClass22024-01-012024-12-3108557923bus:OrdinaryShareClass32024-01-012024-12-3108557923bus:OrdinaryShareClass42024-01-012024-12-3108557923bus:OrdinaryShareClass52024-01-012024-12-3108557923bus:OrdinaryShareClass12024-12-3108557923bus:OrdinaryShareClass12023-12-3108557923bus:OrdinaryShareClass22024-12-3108557923bus:OrdinaryShareClass22023-12-3108557923bus:OrdinaryShareClass32024-12-3108557923bus:OrdinaryShareClass32023-12-3108557923bus:OrdinaryShareClass42024-12-3108557923bus:OrdinaryShareClass42023-12-3108557923bus:OrdinaryShareClass52024-12-3108557923bus:OrdinaryShareClass52023-12-3108557923bus:AllOrdinaryShares2024-12-3108557923bus:AllOrdinaryShares2023-12-3108557923bus:PrivateLimitedCompanyLtd2024-01-012024-12-3108557923bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3108557923bus:FRS1022024-01-012024-12-3108557923bus:AuditExemptWithAccountantsReport2024-01-012024-12-3108557923bus:Director12024-01-012024-12-3108557923bus:Director22024-01-012024-12-3108557923bus:Director32024-01-012024-12-3108557923bus:Director42024-01-012024-12-3108557923bus:Director52024-01-012024-12-3108557923bus:Director62024-01-012024-12-3108557923bus:Director72024-01-012024-12-3108557923bus:Director82024-01-012024-12-3108557923bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP