Caseware UK (AP4) 2024.0.164 2024.0.164 2024-12-312024-12-312024-12-31false2024-01-0112falsemobile phone intelligence and data expertise13falsefalse 10354347 2024-01-01 2024-12-31 10354347 2023-01-01 2023-12-31 10354347 2024-12-31 10354347 2023-12-31 10354347 2023-01-01 10354347 2 2024-01-01 2024-12-31 10354347 2 2023-01-01 2023-12-31 10354347 d:Director1 2024-01-01 2024-12-31 10354347 d:Director2 2024-01-01 2024-12-31 10354347 d:Director3 2024-01-01 2024-12-31 10354347 d:Director4 2024-01-01 2024-12-31 10354347 d:RegisteredOffice 2024-01-01 2024-12-31 10354347 e:ComputerEquipment 2024-01-01 2024-12-31 10354347 e:ComputerEquipment 2024-12-31 10354347 e:ComputerEquipment 2023-12-31 10354347 e:ComputerEquipment e:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 10354347 e:Goodwill 2024-01-01 2024-12-31 10354347 e:ComputerSoftware 2024-12-31 10354347 e:ComputerSoftware 2023-12-31 10354347 e:CurrentFinancialInstruments 2024-12-31 10354347 e:CurrentFinancialInstruments 2023-12-31 10354347 e:Non-currentFinancialInstruments 2024-12-31 10354347 e:Non-currentFinancialInstruments 2023-12-31 10354347 e:CurrentFinancialInstruments e:WithinOneYear 2024-12-31 10354347 e:CurrentFinancialInstruments e:WithinOneYear 2023-12-31 10354347 e:Non-currentFinancialInstruments e:AfterOneYear 2024-12-31 10354347 e:Non-currentFinancialInstruments e:AfterOneYear 2023-12-31 10354347 e:ShareCapital 2024-12-31 10354347 e:ShareCapital 2023-12-31 10354347 e:ShareCapital 2023-01-01 10354347 e:SharePremium 2024-12-31 10354347 e:SharePremium 2 2024-01-01 2024-12-31 10354347 e:SharePremium 2023-12-31 10354347 e:SharePremium 2023-01-01 10354347 e:SharePremium 2 2023-01-01 2023-12-31 10354347 e:OtherMiscellaneousReserve 2024-12-31 10354347 e:OtherMiscellaneousReserve 2 2024-01-01 2024-12-31 10354347 e:OtherMiscellaneousReserve 2023-12-31 10354347 e:OtherMiscellaneousReserve 2023-01-01 10354347 e:OtherMiscellaneousReserve 2 2023-01-01 2023-12-31 10354347 e:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 10354347 e:RetainedEarningsAccumulatedLosses 2024-12-31 10354347 e:RetainedEarningsAccumulatedLosses 2 2024-01-01 2024-12-31 10354347 e:RetainedEarningsAccumulatedLosses 2023-01-01 2023-12-31 10354347 e:RetainedEarningsAccumulatedLosses 2023-12-31 10354347 e:RetainedEarningsAccumulatedLosses 2023-01-01 10354347 e:RetainedEarningsAccumulatedLosses 2 2023-01-01 2023-12-31 10354347 e:AcceleratedTaxDepreciationDeferredTax 2024-12-31 10354347 e:AcceleratedTaxDepreciationDeferredTax 2023-12-31 10354347 d:OrdinaryShareClass1 2024-01-01 2024-12-31 10354347 d:OrdinaryShareClass1 2024-12-31 10354347 d:OrdinaryShareClass1 2023-12-31 10354347 d:FRS102 2024-01-01 2024-12-31 10354347 d:Audited 2024-01-01 2024-12-31 10354347 d:FullAccounts 2024-01-01 2024-12-31 10354347 d:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 10354347 e:Subsidiary1 2024-01-01 2024-12-31 10354347 e:Subsidiary1 1 2024-01-01 2024-12-31 10354347 e:Subsidiary2 2024-01-01 2024-12-31 10354347 e:Subsidiary2 1 2024-01-01 2024-12-31 10354347 e:Subsidiary3 2024-01-01 2024-12-31 10354347 e:Subsidiary3 1 2024-01-01 2024-12-31 10354347 e:WithinOneYear 2024-12-31 10354347 e:WithinOneYear 2023-12-31 10354347 d:Consolidated 2024-12-31 10354347 d:ConsolidatedGroupCompanyAccounts 2024-01-01 2024-12-31 10354347 e:ComputerSoftware e:ExternallyAcquiredIntangibleAssets 2024-01-01 2024-12-31 10354347 6 2024-01-01 2024-12-31 10354347 e:ShareCapital 2 2024-01-01 2024-12-31 10354347 e:ShareCapital 2 2023-01-01 2023-12-31 10354347 e:ComputerSoftware e:OwnedIntangibleAssets 2024-01-01 2024-12-31 10354347 f:PoundSterling 2024-01-01 2024-12-31 xbrli:shares iso4217:GBP xbrli:pure
Company registration number: 10354347







ANNUAL REPORT AND CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 DECEMBER 2024


TMT ANALYSIS LIMITED






































img3cdb.png                        

 


TMT ANALYSIS LIMITED
 


 
COMPANY INFORMATION


Directors
F J Parkinson 
J B Wilkinson 
J G Beebe 
L Gheorghe 




Registered number
10354347



Registered office
Mansion House
33 Queen Street

London

EC4R 1BR




Independent auditors
Menzies LLP
Chartered Accountants & Statutory Auditor

Richmond House

Walkern Road

Stevenage

Hertfordshire

SG1 3QP





 


TMT ANALYSIS LIMITED
 



CONTENTS



Page
Group strategic report
1 - 2
Directors' report
3 - 4
Independent auditors' report
5 - 8
Consolidated statement of comprehensive income
9
Consolidated statement of financial position
10
Company statement of financial position
11
Consolidated statement of changes in equity
12
Company statement of changes in equity
13
Consolidated statement of cash flows
14
Consolidated analysis of net debt
15
Notes to the financial statements
16 - 33


 


TMT ANALYSIS LIMITED
 


 
GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024

Introduction
 
TMT ID, the trading name of TMT Analysis Limited, is a global leader in Mobile Number Intelligence™. The company provides advanced mobile data insights that help businesses build trust, prevent fraud, and make informed decisions across the entire customer lifecycle.
TMT operates in two core areas:
- Mobile Identity: Providing real-time mobile signals that verify users, assess risks, and ensure secure interactions—from onboarding to offboarding.
- Number Intelligence: Enabling the precise routing of SMS and voice traffic globally with industry-leading speed, accuracy, and coverage. These services help reduce costs and prevent fraud in telecommunications.

Business review
 
TMT ID experienced robust demand for its mobile intelligence solutions during the reporting period. The sharp increase in digital fraud, coupled with heightened regulatory and compliance obligations, drove global demand for real-time mobile data to support age verification, strengthen customer onboarding, and mitigate fraud risks.
Leading global players in technology, financial services, e-commerce, and gaming increasingly sought low-friction, high-assurance solutions—accelerating the adoption of mobile data services to meet these critical needs.
The rise in SIM-swap fraud, and the growing awareness of this threat, further fuelled demand for TMT’s solutions, as businesses turned to advanced mobile intelligence to safeguard their operations and customer relationships.
In response, TMT expanded the breadth and availability of its services across additional geographies, including LATAM, EMEA, and APAC, reinforcing its global reach. The company also deepened its presence in North America.
TMT remains committed to the highest standards of security, quality, and operational excellence. This commitment was formally recognised during the period with the achievement of ISO 27001 (Information Security) and ISO 9001 (Quality Management) certifications.
The company’s people are at the heart of its success and central to delivering the Board’s strategic objectives. TMT continued to expand its workforce with strategic hires across multiple departments and remains focused on providing a diverse, inclusive, and rewarding working environment. The company maintains an excellent reputation in the industry and remains dedicated to delivering best-in-class customer service and support.

Principal risks and uncertainties
 
Main risks to which the company are exposed are currency, credit and liquidity risk.
Currency risk
The functional currency of the Company and Group is GBP. Foreign currency risk exposure arises primarily from trading in US Dollars and Euros. Fluctuations in value between GBP and these currencies may affect the Company’s revenues, costs and operating profits.
Cash balances are held primarily in US Dollars and Euros and are therefore subject to unrealised foreign currency gains/losses.
Credit risk
The Company’s credit risk is primarily attributable to its principal assets, being cash balances and trade receivables. The Company regularly monitors and reports on aged trade receivables.
Trade receivables are managed in respect of credit and cash flow risk by regular review of customer’s credit rating, continual communication with customers and regular monitoring of amounts outstanding and the age of debt.
The credit risk on cash balances is considered limited because the counterparties are banks with high credit ratings.
Liquidity risk
The Company has sufficient cash resources to mitigate liquidity risk. Cash flow forecasts are prepared regularly.

Page 1

 


TMT ANALYSIS LIMITED
 



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

Financial key performance indicators
 
The key performance indicators relate to sales and gross margin and are set out below:
                                           
 2024                       2023
Revenue                    12,272,866             10,450,118
Gross Profit                 8,231,355               7,103,294
Ebitda                          2,947,735              2,525,498
Revenue growth                17.3%                     17.9%
Gross Margin %                 67.1%                     67.9%
Ebitda %                            24.0%                     24.2%


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



................................................
J B Wilkinson
Director

Date: 25 September 2025

Page 2

 


TMT ANALYSIS 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, amounted to £1,585,223 (2023 - £1,706,306).

No dividends were paid in the year ended 31 December 2024 (2023: £250,040).

Directors

The directors who served during the year were:

F J Parkinson 
J B Wilkinson 
J G Beebe 
L Gheorghe (appointed 17 June 2025)

Future developments

Looking ahead, TMT ID is committed to reaching its strategic growth plans in the future by broadening its portfolio of mobile intelligence products and services across global markets. As the demand for identity verification and fraud prevention solutions continues to grow, the Group is in a strong position to provide innovative, data-driven services that address the evolving needs of enterprises worldwide. TMT will continue its investment in technology, data partnerships, and expansion to maintain its market leading position and ensure it consistently delivers relevant solutions. The company will remain focused around customer-centric innovation and operational excellence—ensuring TMT ID remains a trusted partner for organisations navigating the complex digital risk landscape.

Page 3

 


TMT ANALYSIS 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

The auditorsMenzies LLPwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

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





................................................
J B Wilkinson
Director

Date: 25 September 2025

Page 4

 


TMT ANALYSIS LIMITED
 

img0f3a.png
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF TMT ANALYSIS LIMITED

Opinion


We have audited the financial statements of TMT Analysis Limited (the 'parent Company') and its subsidiaries (the 'Group') for the year ended 31 December 2024, which comprise the Consolidated statement of comprehensive income, the Consolidated statement of financial position, the Company statement of financial position, 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.


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.


Page 5

 


TMT ANALYSIS LIMITED


img7958.png
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF TMT ANALYSIS LIMITED (CONTINUED)

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

 


TMT ANALYSIS LIMITED


img1c00.png
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF TMT ANALYSIS 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:

• The Company is subject to laws and regulations that directly affect the financial statements including financial reporting
legislation. We determined that the following laws and regulations were most significant including UK Companies Act,
employment law, health and safety, pensions legislation and tax legislation.
• We understood how the Company is complying with those legal and regulatory frameworks by making inquiries to
management and those responsible for legal and compliance procedures. We assessed the extent of compliance with
these legal and compliance procedures as part of our procedures on the related financial statement items.
• The engagement partner assessed whether the engagement team collectively had the appropriate competence and
capabilities to identify or recognize non-compliance with laws and regulations. The assessment did not identify any issues
in this area.
• We assessed the susceptibility of the Company’s financial statements to material misstatement, including how fraud
might occur. We identified the risk of override of controls as the area where the financial statements were most susceptible
to material misstatement due to fraud. Audit procedures performed by the engagement team included:
• Identifying and assessing the design effectiveness of controls management has in place to prevent and detect fraud;
• Understanding how those charged with governance considered and addressed the potential for override of controls or
other inappropriate influence over the financial reporting process;
• Challenging assumptions and judgments made by management in its significant accounting estimates; and
• Identifying and testing journal entries, in particular any journal entries posted with unusual account combinations.
The assessment did not identify any issues in these areas.


Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.


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.


Other matters 
 

The financial statements for the year ended 31st December 2023 were unaudited and are presented for comparative purposes only. Accordingly, we do not express an opinion on those financial statements.


Page 7

 


TMT ANALYSIS LIMITED


img42ed.png
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF TMT ANALYSIS LIMITED (CONTINUED)

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.





James Fox FCCA ACA (Senior statutory auditor)
for and on behalf of
Menzies LLP
Chartered Accountants
Statutory Auditor
Richmond House
Walkern Road
Stevenage
Hertfordshire
SG1 3QP

26 September 2025
Page 8

 


TMT ANALYSIS LIMITED
 


 
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024

2024
unaudited 2023
Note
£
£

  

Turnover
 4 
12,272,866
10,450,118

Cost of sales
  
(4,041,511)
(3,346,824)

Gross profit
  
8,231,355
7,103,294

Administrative expenses
  
(6,351,760)
(5,126,428)

Operating profit
 5 
1,879,595
1,976,866

Interest receivable and similar income
 9 
16,575
-

Interest payable and similar expenses
  
(544)
(997)

Profit before taxation
  
1,895,626
1,975,869

Tax on profit
 10 
(310,403)
(269,563)

Profit for the financial year
  
1,585,223
1,706,306

  

Total comprehensive income for the year
  
1,585,223
1,706,306

Profit for the year attributable to:
  

Owners of the parent Company
  
1,585,223
1,706,306

  
1,585,223
1,706,306

Total comprehensive income for the year attributable to:
  

Owners of the parent Company
  
1,585,223
1,706,306

  
1,585,223
1,706,306

The notes on pages 16 to 33 form part of these financial statements.

Page 9

 


TMT ANALYSIS LIMITED
REGISTERED NUMBER:10354347



CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2024

2024
unaudited 2023
Note
£
£

Fixed assets
  

Intangible assets
 11 
4,884,474
3,491,496

Tangible assets
 12 
16,882
13,858

  
4,901,356
3,505,354

Current assets
  

Debtors: amounts falling due within one year
 14 
1,833,574
1,740,484

Cash at bank and in hand
 15 
4,479,648
3,908,753

  
6,313,222
5,649,237

Creditors: amounts falling due within one year
 16 
(2,646,440)
(2,193,499)

Net current assets
  
 
 
3,666,782
 
 
3,455,738

Total assets less current liabilities
  
8,568,138
6,961,092

Creditors: amounts falling due after more than one year
 17 
(5,637)
(165,750)

Provisions for liabilities
  

Deferred taxation
 18 
(600,285)
(436,012)

  
 
 
(600,285)
 
 
(436,012)

Net assets
  
7,962,216
6,359,330


Capital and reserves
  

Called up share capital 
 19 
11
11

Share premium account
  
156,499
156,499

Other reserves
  
22,243
4,580

Profit and loss account
  
7,783,463
6,198,240

Equity attributable to owners of the parent Company
  
7,962,216
6,359,330

  
7,962,216
6,359,330


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 25 September 2025.




................................................
J B Wilkinson
Director

The notes on pages 16 to 33 form part of these financial statements.

Page 10

 


TMT ANALYSIS LIMITED
REGISTERED NUMBER:10354347



COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2024

2024
unaudited 2023
Note
£
£

Fixed assets
  

Intangible assets
 11 
2,252,184
1,715,142

Tangible assets
 12 
2,197
1,376

Investments
 13 
3,129,560
1,797,475

  
5,383,941
3,513,993

Current assets
  

Debtors: amounts falling due within one year
 14 
1,835,756
1,963,048

Cash at bank and in hand
 15 
3,775,236
3,159,896

  
5,610,992
5,122,944

Creditors: amounts falling due within one year
 16 
(2,320,484)
(1,766,901)

Net current assets
  
 
 
3,290,508
 
 
3,356,043

Total assets less current liabilities
  
8,674,449
6,870,036

  

Creditors: amounts falling due after more than one year
 17 
-
(150,000)

Provisions for liabilities
  

Deferred taxation
 18 
(523,703)
(375,435)

  
 
 
(523,703)
 
 
(375,435)

Net assets
  
8,150,746
6,344,601


Capital and reserves
  

Called up share capital 
 19 
11
11

Share premium account
  
156,499
156,499

Other reserves
  
22,207
4,544

Profit and loss account
  
7,972,029
6,183,547

  
8,150,746
6,344,601


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 25 September 2025.


................................................
J B Wilkinson
Director

The notes on pages 16 to 33 form part of these financial statements.

Page 11

 


TMT ANALYSIS LIMITED
 



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


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

£
£
£
£
£


At 1 January 2023
11
156,499
36
4,741,974
4,898,520


Comprehensive income for the year

Profit for the year

-
-
-
1,706,306
1,706,306


Other comprehensive income for the year
-
-
-
-
-


Total comprehensive income for the year
-
-
-
1,706,306
1,706,306


Contributions by and distributions to owners

Dividends: Equity capital
-
-
-
(250,040)
(250,040)

Share options
-
-
4,544
-
4,544


Total transactions with owners
-
-
4,544
(250,040)
(245,496)



At 1 January 2024
11
156,499
4,580
6,198,240
6,359,330


Comprehensive income for the year

Profit for the year

-
-
-
1,585,223
1,585,223


Other comprehensive income for the year
-
-
-
-
-


Total comprehensive income for the year
-
-
-
1,585,223
1,585,223


Contributions by and distributions to owners

Share options
-
-
17,663
-
17,663


Total transactions with owners
-
-
17,663
-
17,663


At 31 December 2024
11
156,499
22,243
7,783,463
7,962,216


The notes on pages 16 to 33 form part of these financial statements.

Page 12

 


TMT ANALYSIS LIMITED
 



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


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

£
£
£
£
£


At 1 January 2023
11
156,499
-
4,685,224
4,841,734


Comprehensive income for the year

Profit for the year
-
-
-
1,748,363
1,748,363

Dividends: Equity capital
-
-
-
(250,040)
(250,040)

Share options
-
-
4,544
-
4,544



At 1 January 2024
11
156,499
4,544
6,183,547
6,344,601



Profit for the year
-
-
-
1,788,482
1,788,482

Share options
-
-
17,663
-
17,663


At 31 December 2024
11
156,499
22,207
7,972,029
8,150,746


The notes on pages 16 to 33 form part of these financial statements.

Page 13

 


TMT ANALYSIS LIMITED
 



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

2024
unaudited 2023
£
£

Cash flows from operating activities

Profit for the financial year
1,585,223
1,706,306

Adjustments for:

Amortisation of intangible assets
1,060,029
529,432

Depreciation of tangible assets
8,111
12,959

Interest paid
544
1,128

Interest received
(16,575)
-

Taxation charge
310,403
269,563

(Increase) in debtors
(47,296)
(252,380)

Increase in creditors
105,129
444,277

Corporation tax (paid)
(141,424)
(341,449)

Share option charge
17,663
4,544

Net cash generated from operating activities

2,881,807
2,374,380


Cash flows from investing activities

Purchase of intangible fixed assets
(1,120,922)
(909,262)

Purchase of tangible fixed assets
(11,135)
(9,292)

Purchase of fixed asset investments
(1,184,773)
(1,135,080)

Interest received
16,575
-

Net cash from investing activities

(2,300,255)
(2,053,634)

Cash flows from financing activities

Repayment of loans
(10,113)
(4,250)

Dividends paid
-
(250,040)

Interest paid
(544)
(1,128)

Net cash used in financing activities
(10,657)
(255,418)

Net increase in cash and cash equivalents
570,895
65,328

Cash and cash equivalents at beginning of year
3,908,753
3,843,425

Cash and cash equivalents at the end of year
4,479,648
3,908,753


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
4,479,648
3,908,753

4,479,648
3,908,753


The notes on pages 16 to 33 form part of these financial statements.

Page 14

 


TMT ANALYSIS 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

3,908,753

570,895

4,479,648

Debt due after 1 year

(15,750)

10,113

(5,637)

Debt due within 1 year

(10,000)

-

(10,000)


3,883,003
581,008
4,464,011

The notes on pages 16 to 33 form part of these financial statements.

Page 15

 


TMT ANALYSIS LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1.


General information

TMT Analysis Limited is a private company, limited by shares, registered in England and Wales. The company's registered number and registered office address can be found on the company information page.
The principal activity of TMT Analysis Limited is mobile phone intelligence and data analysis.

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 comprehensive income in these financial statements.

  
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 statement of financial position, 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.
The following subsidiaries have taken exemption in accordance with section 479A of the Companies Act 2006 not to have its financial statements subject to staturtory audit:
TMT Data Services Limited (England and Wales - 12152292)
Phronesis Technologies Limited (England and Wales - 10726796)

  
2.3

Related party exemption - wholly owned subsidiaries

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

Page 16

 


TMT ANALYSIS LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.4

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 comprehensive income 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.

 
2.5

Revenue

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 or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

Page 17

 


TMT ANALYSIS LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.6

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 Statement of financial position. The assets of the plan are held separately from the Group in independently administered funds.

 
2.7

Share-based payments

Where share options are awarded to employees, the fair value of the options at the date of grant is charged to profit or loss over the vesting period. Non-market vesting conditions are taken into account by adjusting the number of equity instruments expected to vest at each reporting date so that, ultimately, the cumulative amount recognised over the vesting period is based on the number of options that eventually vest. Market vesting conditions are factored into the fair value of the options granted. The cumulative expense is not adjusted for failure to achieve a market vesting condition.
The fair value of the award also takes into account non-vesting conditions. These are either factors beyond the control of either party (such as a target based on an index) or factors which are within the control of one or other of the parties (such as the Group keeping the scheme open or the employee maintaining any contributions required by the scheme).
Where the terms and conditions of options are modified before they vest, the increase in the fair value of the options, measured immediately before and after the modification, is also charged to profit or loss over the remaining vesting period.
Where equity instruments are granted to persons other than employees, profit or loss is charged with fair value of goods and services received.

Page 18

 


TMT ANALYSIS LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.8

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 reporting 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 reporting 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 reporting date.


 
2.9

Intangible assets

Goodwill

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of the Group's share of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight-line basis to the Consolidated statement of comprehensive income over its useful economic life.

Other 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.

At each reporting date the company assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

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.

Page 19

 


TMT ANALYSIS LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.10

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.

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:

Computer equipment
-
33%

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.

 
2.11

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

 
2.12

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.

 
2.13

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.

Page 20

 


TMT ANALYSIS LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

3.


Judgments in applying accounting policies and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
Significant judgement - contingent consideration
In relation to the acquisition cost of Phronesis Technologies Limited, management did not deem the performance-linked consideration to be a probable future economic outflow for the year ended 31 December 2023. During the year ended 31 December 2024, management's judgement changed and the performance-linked consideration became probable. The additional cost is enetered as an addition to Goodwill and the deferred consideration is included in other creditors due within one year.


4.


Turnover

The whole of the turnover is attributable to the principal activity of the group.

Analysis of turnover by country of destination:

2024
unaudited 2023
£
£

United Kingdom
1,407,684
1,438,020

Rest of Europe
4,341,842
4,198,138

Rest of the world
6,523,340
4,813,960

12,272,866
10,450,118



5.


Operating profit

The operating profit is stated after charging:

2024
unaudited 2023
£
£

Exchange differences
88,016
178,817

Auditor's remuneration
34,500
-

Depreciation - computer equipment
8,111
12,959

Amortisation - intangible fixed assets
1,060,029
535,673

Page 21

 


TMT ANALYSIS LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

6.


Auditors' remuneration

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


2024
unaudited 2023
£
£

Fees payable to the Company's auditors for the audit of the consolidated and parent Company's financial statements
34,500
-


Fees payable to the Company's auditors in respect of other non-audit services were £10,250. The comparative period was not subject to an audit.





7.


Employees

Staff costs, including directors' remuneration, were as follows:


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


Wages and salaries
2,019,100
1,853,798
1,491,797
1,561,611

Social security costs
233,374
172,345
176,641
164,340

Cost of defined contribution scheme
187,472
143,228
182,832
115,214

2,439,946
2,169,371
1,851,270
1,841,165


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.









Employees
58
54
10
9



Directors
3
3
3
3

61
57
13
12

Page 22

 


TMT ANALYSIS LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

8.


Directors' remuneration

2024
2023
£
£

Directors' emoluments
313,215
321,088

Group contributions to defined contribution pension schemes
83,049
33,584

396,264
354,672


The highest paid director received remuneration of £197,397 (2023 - £182,207).

The value of the Group's contributions paid to a defined contribution pension scheme in respect of the highest paid director amounted to £37,750 (2023 - £27,396).


9.


Interest receivable

2024
unaudited 2023
£
£


Other interest receivable
16,575
-

16,575
-


10.


Taxation


2024
unaudited 2023
£
£

Corporation tax


Current tax on profits for the year
146,130
146,366

Adjustments in respect of previous periods
-
(62,415)


146,130
83,951


Total current tax
146,130
83,951

Deferred tax


Origination and reversal of timing differences
164,273
185,612

Total deferred tax
164,273
185,612


310,403
269,563
Page 23

 


TMT ANALYSIS LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
 
10.Taxation (continued)


Factors affecting tax charge for the year

The tax assessed for the year is the same as (2023 - the same as) the standard rate of corporation tax in the UK of 25% (2023 - 25%) as set out below:

2024
2023
£
£


Profit on ordinary activities before tax
1,895,626
1,975,869


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2023 - 25%)
473,907
493,967

Effects of:


Non-tax deductible amortisation of goodwill and impairment
93,076
12,666

Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
5,756
19,814

Capital allowances for year in excess of depreciation
(46,954)
(38,438)

Utilisation of tax losses
(18,380)
-

Adjustments to tax charge in respect of prior periods
-
(62,415)

Short-term timing difference leading to an increase (decrease) in taxation
(316)
4,251

Adjustment in research and development tax credit leading to an increase (decrease) in the tax charge
(516,857)
(435,804)

Adjustment in respect of deferred tax
164,273
128,115

Unrelieved tax losses carried forward
-
(35,412)

Difference arising from foreign subsidiaries
(12,686)
1,174

Adjustment due to corporation tax rate changes
-
(8,986)

Marginal relief
(443)
(533)

Intangible fixed assets debits in excess of amortisation
169,027
191,164

Total tax charge for the year
310,403
269,563





Page 24

 


TMT ANALYSIS LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

11.


Intangible assets

Group





Computer software
Goodwill
Total

£
£
£



Cost


At 1 January 2024
3,376,360
1,390,151
4,766,511


Additions
1,120,922
-
1,120,922


On acquisition of subsidiaries
-
1,332,085
1,332,085



At 31 December 2024

4,497,282
2,722,236
7,219,518



Amortisation


At 1 January 2024
1,211,300
63,715
1,275,015


Charge for the year
726,752
333,277
1,060,029



At 31 December 2024

1,938,052
396,992
2,335,044



Net book value



At 31 December 2024
2,559,230
2,325,244
4,884,474



At 31 December 2023
2,165,060
1,326,436
3,491,496

On 13 July 2023 TMT Analysis Limited acquired the subsidiary Phronesis Technologies Limited. The goodwill amount was initially recognised at £1,390,151 as the net of consideration and net assets at acquisition. Net consideration initally being £973,359 cash and £662,207 deferred consideration. 
As part of the purchase agreement, there was an element of contingent consideration that was not deemed  probable by the end of 31 December 2023. However, in the year to 31 December 2024, before the end of the measurement window of 12 months from acquisition this became probable, therefore £1,332,085 contingent consideration has been accounted for and added to the cost of the business combination.
The goodwill balance has been recognised under the acquisition method of accounting and is being amortised over 10 years.



Page 25

 


TMT ANALYSIS LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
 
           11.Intangible assets (continued)

Company




Computer software

£



Cost


At 1 January 2024
2,666,188


Additions
1,113,370



At 31 December 2024

3,779,558



Amortisation


At 1 January 2024
951,046


Charge for the year
576,328



At 31 December 2024

1,527,374



Net book value



At 31 December 2024
2,252,184



At 31 December 2023
1,715,142

Page 26

 


TMT ANALYSIS LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

12.


Tangible fixed assets

Group






Computer equipment

£



Cost or valuation


At 1 January 2024
48,551


Additions
11,135



At 31 December 2024

59,686



Depreciation


At 1 January 2024
34,693


Charge for the year on owned assets
8,111



At 31 December 2024

42,804



Net book value



At 31 December 2024
16,882



At 31 December 2023
13,858

Page 27

 


TMT ANALYSIS LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

           12.Tangible fixed assets (continued)


Company






Computer equipment

£

Cost or valuation


At 1 January 2024
4,450


Additions
1,591



At 31 December 2024

6,041



Depreciation


At 1 January 2024
3,074


Charge for the year on owned assets
770



At 31 December 2024

3,844



Net book value



At 31 December 2024
2,197



At 31 December 2023
1,376






Page 28

 


TMT ANALYSIS LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

13.


Fixed asset investments

Company





Investments in subsidiary companies

£



Cost or valuation


At 1 January 2024
1,797,475


Additions
1,332,085



At 31 December 2024
3,129,560





Subsidiary undertakings


The following were subsidiary undertakings of the Company:

Name

Registered office

Class of shares

Holding

TMT Data Services Limited
Mansion House, 33 Queen Street, London, EC4R 1BR
Ordinary
100%
TMT Analysis Limited SRL
Str, Valenci no. 102, Ploiesti, jud. Prahova Romania
Ordinary
100%
Phronesis Technologies Limited
Mansion House, 33 Queen Street, London, EC4R 1BR
Ordinary
100%





14.


Debtors

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


Trade debtors
1,565,940
1,465,748
1,457,679
1,341,605

Amounts owed by group undertakings
-
-
190,068
403,583

Other debtors
133,294
175,699
55,775
119,965

Prepayments and accrued income
134,340
99,037
132,234
97,895

1,833,574
1,740,484
1,835,756
1,963,048


Page 29

 


TMT ANALYSIS LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

15.


Cash and cash equivalents

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

Cash at bank and in hand
4,479,648
3,908,753
3,775,236
3,159,896

4,479,648
3,908,753
3,775,236
3,159,896



16.


Creditors: Amounts falling due within one year

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

Bank loans
10,000
10,000
-
-

Trade creditors
565,108
506,436
560,056
443,898

Amounts owed to group undertakings
-
-
79,198
9,147

Corporation tax
53,527
3,027
-
-

Other taxation and social security
48,327
29,755
20,707
-

Other creditors
847,113
516,254
846,083
516,015

Accruals and deferred income
1,122,365
1,128,027
814,440
797,841

2,646,440
2,193,499
2,320,484
1,766,901





17.


Creditors: Amounts falling due after more than one year

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

Bank loans
5,637
15,750
-
-

Other creditors
-
150,000
-
150,000

5,637
165,750
-
150,000




Page 30

 


TMT ANALYSIS LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

18.


Deferred taxation


Group



2024


£






At beginning of year
(436,012)


Charged to profit or loss
(164,273)



At end of year
(600,285)

Company


2024


£






At beginning of year
(375,435)


Charged to profit or loss
(148,268)



At end of year
(523,703)

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

Accelerated capital allowances
(600,285)
(436,012)
(523,703)
(375,435)

(600,285)
(436,012)
(523,703)
(375,435)


19.


Share capital

2024
unaudited 2023
£
£
Allotted, called up and fully paid



106,400 (2023 - 106,400) Ordinary shares of £0.0001 each
10.64
10.64


Page 31

 


TMT ANALYSIS LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

20.


Share-based payments

The Company has a share option scheme for employees of the Group. The Company takes part in this group share-based payment plan, and recognises and measures its allocation of the share-based payment expense on a pro-rata basis.
The share options are exercisable at prices of between £0.0001 and £71.61. The options vest over a period of between 2 and 5 years and are exerciseable on an exit event. The options are settled in equity once exercised.
The number of share options exerciseable at the end of the year is zero. None of the options are exercisable until there is an exit event.
The fair value of the share options at the grant date were approved by HMRC through an EMI valuation.
Details of the number of share options and the weighted average exercise price of share options during the year are as follows:

Weighted average exercise price (pence)
2024
Number
2024
Weighted average exercise price
(pence)
2023
Number
2023

Outstanding at the beginning of the year

2648

3,601

0
 
1,733
 
Granted during the year

0

-

5106
 
1,868
 
Outstanding at the end of the year
2648

3,601

2648
 
3,601
 



2024
2023
£
£


Total expenses recognised for the equity-settled schemes
17,663
4,544

17,663
4,544


21.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £187,472 (2023 - £143,228). There were £17,549 (2023: £12,930) contributions payable to the fund at the reporting date.

Page 32

 


TMT ANALYSIS LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

22.


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
Company
Company
2024
unaudited 2023
2024
unaudited 2023
£
£
£
£

Not later than 1 year
64,874
60,374
49,500
45,000

64,874
60,374
49,500
45,000


23.


Director benefits: advances, credits and guarantees

Included within debtors is an amount of £Nil (2023: £93,000) due from the directors of the company. The loan was interest-free and unsecured, with no fixed repayment terms. The full amount was repaid during the year. No amounts were written off or waived during the year.


24.


Controlling party

Whilst Mr J Wilkinson has the largest shareholding, it is considered that there is no ultimate controlling party.

 
Page 33