OBG PHARMACEUTICALS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
Company Registration No. 03266045 (England and Wales)
OBG PHARMACEUTICALS LIMITED
COMPANY INFORMATION
Directors
Mr G F O'Brien
Mr P M O'Brien
Mr P Didlick
Company number
03266045
Registered office
Ayrton Saunders House
Parliament Business Park
Commerce Way
Liverpool
L8 7BA
Auditor
DSG Audit
Castle Chambers
43 Castle Street
Liverpool
L2 9TL
Business address
Ayrton Saunders House
Parliament Business Park
Commerce Way
Liverpool
L8 7BA
OBG PHARMACEUTICALS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Profit and loss account
8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Notes to the financial statements
12 - 26
OBG PHARMACEUTICALS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Principal activity and fair review of business
The principal activity of the company during the year continued to be that of a holding company and the provision of management services.
The company looks to invest in manufacturing, development and distribution businesses in the Pharmaceutical, Polymer, Industrial Additives, and Food and Beverage sectors. Working in partnership with autonomous management teams in each of its portfolio companies to develop and execute strategies to sustainably grow, organically and inorganically. The focus is to provide best in class finance, IT and people development infrastructure to provide a platform upon which its partner companies can develop and grow over the long term in their chosen market.
As shown in the profit and loss account, turnover for the year has decreased by 8.4% to £5.4m (2023: £5.9m). The balance sheet has decreased, but remains strong with net assets of £13.8m (2023: £14.8m).
See key performance indicators below for further details.
Principal risks and uncertainties
The principal risks and uncertainties facing the company are as follows, along with financial management objectives and policies:
Liquidity risk
The company is funded by surplus cash, bank borrowings and working capital, together with intra-group financing arrangements.
The company manages its cash and borrowing requirements in order to maximise interest income and minimise interest expense, whilst ensuring the company has sufficient liquid resources to meet the operating needs of the business. Short term flexibility is achieved by invoice discounting.
Interest rate risk
The company manages the risk associated with fluctuations in interest rates by securing a fixed rate in respect of its invoice discounting facility which represents its main source of third party finance.
The company has a semi-fixed interest rate on its bank loan facility meaning that interest rate exposure is only impacted by movements in SONIA.
Credit risk
The company monitors credit risk closely and considers that its current policies of credit checks meets its objectives. All customers who wish to trade on credit terms are subject to credit verification procedures. Trade debtors are reviewed on a regular basis and provision is made for doubtful debts when necessary.
Key performance indicators
The company strategy is one of growth with improved profitability. The directors monitor progress against this strategy by reference to a number of financial key performance indicators. Performance for the current year, together with comparative data for the previous year, is set out below:
(a) Turnover
Turnover in the year was £5.4m (2023: £5.9m) and has decreased due to the level of costs incurred and recharges around the group.
(b) Operating profit pre exceptional items
The operating profit pre exceptional items for the year is £0.6m (2023: operating loss pre exceptional items of £0.6m). Exceptional items have been summarised in Note 4.
OBG PHARMACEUTICALS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Future developments
To continue to support and grow the OBG portfolio of companies.
On 28 February 2025, the company executed a share charge in favour of HSBC UK Bank plc over its entire holding of 1 ordinary share in Richard Baker Harrison (Ireland) Limited, a private company limited by shares in Ireland with company number 640715. The charge constitutes a fixed charge and includes a negative pledge over the shares and associated rights, securing all present and future liabilities of the company to HSBC UK Bank plc under its existing banking arrangements.
The charge does not affect the company’s assets or liabilities as at the balance sheet date.
Mr P Didlick
Director
30 September 2025
OBG PHARMACEUTICALS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £120,000. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr G F O'Brien
Mr P M O'Brien
Mr P Didlick
Mr M Bromiley
(Resigned 7 March 2025)
Auditor
The auditor, DSG Audit, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Strategic report
The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of the company's principal activity, financial risk management policies and future developments.
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 exemption.
On behalf of the board
Mr P Didlick
Director
30 September 2025
OBG PHARMACEUTICALS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
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.
OBG PHARMACEUTICALS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF OBG PHARMACEUTICALS LIMITED
- 5 -
Opinion
We have audited the financial statements of OBG Pharmaceuticals Limited (the 'company') for the year ended 31 December 2024 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity 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 loss 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.
OBG PHARMACEUTICALS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF OBG PHARMACEUTICALS LIMITED (CONTINUED)
- 6 -
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 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, 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.
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.
Discussions were held with, and enquiries made of, management and those charged with governance with a view to identifying those laws and regulations that could be expected to have a material impact on the financial statements. During the engagement team briefing, the outcomes of these discussions and enquiries were shared with the team, as well as consideration as to where and how fraud may occur in the company.
The following laws and regulations were identified as being of significance to the company:
Those laws and regulations considered to have a direct effect on the financial statements include UK financial reporting standards, Company Law, Tax and Pensions legislation, and distributable profits legislation.
It is considered that there are no laws and regulations for which non-compliance may be fundamental to the operating aspects of the business.
Audit procedures undertaken in response to the potential risks relating to irregularities (which include fraud and non-compliance with laws and regulations) comprised of: enquiries of management and those charged with governance as to whether the company complies with such laws and regulations; enquiries with the same concerning any actual or potential litigation or claims; inspection of relevant legal correspondence; testing the appropriateness of entries in the nominal ledger, including journal entries; reviewing transactions around the end of the reporting period; and the performance of analytical procedures to identify unexpected movements in account balances which may be indicative of fraud.
OBG PHARMACEUTICALS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF OBG PHARMACEUTICALS LIMITED (CONTINUED)
- 7 -
No instances of material non-compliance were identified. However, the likelihood of detecting irregularities, including fraud, is limited by the inherent difficulty in detecting irregularities, the effectiveness of the company’s controls, and the nature, timing and extent of the audit procedures performed. Irregularities that result from fraud might be inherently more difficult to detect than irregularities that result from error. As explained above, there is an unavoidable risk that material misstatements may not be detected, even though the audit has been planned and performed in accordance with ISAs (UK).
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.
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Laura Leslie BSc FCA (Senior Statutory Auditor)
For and on behalf of DSG Audit, Statutory Auditor
Chartered Accountants
Castle Chambers
43 Castle Street
Liverpool
L2 9TL
30 September 2025
OBG PHARMACEUTICALS LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
5,419,651
5,913,730
Administrative expenses
(4,878,434)
(6,492,195)
Other operating income
23,522
24,330
Operating profit/(loss) pre exceptional items
5
564,739
(554,135)
Exceptional item
4
(691,123)
(11,689,006)
Operating loss post exceptional items
(126,384)
(12,243,141)
Interest receivable and similar income
8
190,000
2,335,736
Interest payable and similar expenses
9
(1,026,641)
(1,254,383)
Loss before taxation
(963,025)
(11,161,788)
Tax on loss
10
103,839
614,000
Loss for the financial year
(859,186)
(10,547,788)
OBG PHARMACEUTICALS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
£
£
Loss for the year
(859,186)
(10,547,788)
Other comprehensive income
-
-
Total comprehensive income for the year
(859,186)
(10,547,788)
OBG PHARMACEUTICALS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
13
113,055
205,343
Investments
14
9,273,122
9,273,122
9,386,177
9,478,465
Current assets
Debtors
16
31,126,261
27,681,227
Cash at bank and in hand
524,233
40,422
31,650,494
27,721,649
Creditors: amounts falling due within one year
17
(13,041,232)
(11,225,489)
Net current assets
18,609,262
16,496,160
Total assets less current liabilities
27,995,439
25,974,625
Creditors: amounts falling due after more than one year
18
(14,225,000)
(11,225,000)
Net assets
13,770,439
14,749,625
Capital and reserves
Called up share capital
22
2,461,258
2,461,258
Profit and loss reserves
11,309,181
12,288,367
Total equity
13,770,439
14,749,625
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 30 September 2025 and are signed on its behalf by:
Mr P Didlick
Director
Company registration number 03266045 (England and Wales)
OBG PHARMACEUTICALS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
2,461,258
22,916,155
25,377,413
Year ended 31 December 2023:
Loss and total comprehensive income
-
(10,547,788)
(10,547,788)
Dividends
11
-
(80,000)
(80,000)
Balance at 31 December 2023
2,461,258
12,288,367
14,749,625
Year ended 31 December 2024:
Loss and total comprehensive income
-
(859,186)
(859,186)
Dividends
11
-
(120,000)
(120,000)
Balance at 31 December 2024
2,461,258
11,309,181
13,770,439
OBG PHARMACEUTICALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
1
Accounting policies
Company information
OBG Pharmaceuticals Limited is a private company limited by shares incorporated in England and Wales. The registered office is Ayrton House, Parliament Business Park, Commerce Way, Liverpool, L8 7BA.
The principal activity of the company is disclosed in the strategic report.
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.
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 £1.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
Section 4 ‘Statement of Financial Position’ – Reconciliation of the opening and closing number of shares;
Section 7 ‘Statement of Cash Flows’ – Presentation of a statement of cash flow and related notes and disclosures;
Section 33 ‘Related Party Disclosures’ – Compensation for key management personnel.
The financial statements of the company are consolidated in the financial statements of OBG Holding Limited. These consolidated financial statements are available from its registered office at Ayrton House, Commerce Way, Liverpool, L8 7BA.
The company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.
OBG Pharmaceuticals Limited is a wholly owned subsidiary of OBG Holding Limited and the results of OBG Pharmaceuticals Limited are included in the consolidated financial statements of OBG Holding Limited, which are available from the address above.
1.2
Going concern
The group prepares forecasts, which includes this company, which indicate that the company and the group will continue to generate cash, over the period considered by them in their assessment of the appropriateness of adopting the going concern basis in the preparation of these financial statements. The forecasts also demonstrate that existing group banking facilities will remain adequate and that all associated banking covenants will be satisfactorily met. true
Having made appropriate enquiries the directors consider it appropriate to prepare these financial statements on a going concern basis.
OBG PHARMACEUTICALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
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 taxed. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
Turnover represents the recharge of centrally incurred expenditure to other group companies and is recognised when sales invoices are raised.
1.4
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 improvements
10% staight line
Fixtures, fittings and equipment
20% straight line
Computer equipment
20% straight line
Motor vehicles
33.33% straight line
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.
1.5
Fixed asset investments
Interests in subsidiaries 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.
1.6
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.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
1.7
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.
OBG PHARMACEUTICALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
1.8
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.
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.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal 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.
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.
OBG PHARMACEUTICALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans and loans from fellow group companies 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.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
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.
1.9
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.
1.10
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.
OBG PHARMACEUTICALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
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.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.11
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.
The company operates an employee share ownership plan (ESOP) trust and has de facto control of the shares held by the trust and bears their benefits and risks. The company records assets and liabilities of the trust as its own. Consideration paid by the ESOP scheme for shares of the company is deducted from equity. Finance costs and administrative expenses incurred by the company in relation to the ESOP are recognised on an accruals basis.
1.12
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.13
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.
1.14
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.
1.15
Exceptional items are disclosed separately in the financial statements where it is necessary to do so to provide further understanding of the financial performance of the company. They are material items of income or expenditure which are of exceptional size or incidence.
OBG PHARMACEUTICALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Carrying value of fixed asset investments
The directors assesses the carrying value of shares in group undertakings by reference to the current and expected financial performance of each subsidiary undertaking. Impairments are recognised when there is an expectation that carrying value is in excess of recoverable amount.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Deferred tax asset
The recognition and measurement of deferred tax assets require significant judgement, particularly in forecasting future taxable profits and assessing the likelihood of utilising tax losses before expiry.
As at 31 December 2024, the company had £1.0m (2023: £1.0m) in deferred tax assets. The deferred tax assets are made up of operating loss carry forwards that can be used to offset taxable income in future periods and reduce any taxes payable in those future periods. The carry forward losses will expire if they are not used within certain periods.
At this time, the directors consider it more likely than not that they will have sufficient taxable income in the future that will allow them to realise these deferred tax assets. Changes in tax laws and rates may also affect recorded deferred tax assets and liabilities and our effective rate in the future. This continues to be monitored by the directors and any rates enacted subsequently applied in the relevant periods.
See note 20 for further details.
3
Turnover and other revenue
An analysis of the company's turnover is as follows:
2024
2023
£
£
Turnover analysed by class of business
Management services
5,419,651
5,913,730
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
5,419,651
5,913,730
OBG PHARMACEUTICALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
3
Turnover and other revenue
(Continued)
- 18 -
2024
2023
£
£
Other revenue
Dividends received
190,000
2,335,736
4
Exceptional item
2024
2023
£
£
Expenditure
Exceptional items
691,123
11,689,006
Exceptional items in the current year relate to the write off of certain intercompany balances of £298,025, and costs borne by the company for a related party in liquidation of £393,098. Exceptional items in the prior year related to the write off of refinance costs of £277,040, the write off of certain intercompany balances of £11,354,594, other write offs of £6,624, payroll costs of £2,248, and recruitment costs of £48,500.
See note 26 for further details of the related party transactions.
5
Operating loss post exceptional items
2024
2023
Operating loss for the year is stated after charging/(crediting):
£
£
Exchange (gains)/losses
(34,090)
3,011
Fees payable to the company's auditor for the audit of the company's financial statements
16,500
3,690
Depreciation of owned tangible fixed assets
97,060
156,287
Operating lease charges
49,500
49,500
Fees payable to the company's auditor for the audit of the company's financial statements were borne by the company for certain companies within the group.
6
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Administration
35
36
Production
-
5
Sales
1
2
Total
36
43
OBG PHARMACEUTICALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
6
Employees
(Continued)
- 19 -
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
2,638,267
3,673,848
Social security costs
334,469
403,670
Pension costs
129,743
207,787
3,102,479
4,285,305
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
591,598
567,114
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 3 (2023 - 3).
Remuneration disclosed above include the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
307,168
273,800
8
Interest receivable and similar income
2024
2023
£
£
Income from fixed asset investments
Income from shares in group undertakings
190,000
2,335,736
9
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
1,026,641
-
Other interest
1,254,383
1,026,641
1,254,383
OBG PHARMACEUTICALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
10
Taxation
2024
2023
£
£
Current tax
Adjustments in respect of prior periods
(103,839)
(96,725)
Deferred tax
Origination and reversal of timing differences
(528,676)
Changes in tax rates
(33,257)
Adjustment in respect of prior periods
44,658
Total deferred tax
(517,275)
Total tax credit
(103,839)
(614,000)
The actual credit for the year can be reconciled to the expected credit for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Loss before taxation
(963,025)
(11,161,788)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
(240,756)
(2,625,253)
Tax effect of expenses that are not deductible in determining taxable profit
240,756
2,096,577
Under/(over) provided in prior years
(103,839)
(96,725)
Deferred tax adjustments in respect of prior years
44,655
Deferred tax rate change
(33,254)
Taxation credit for the year
(103,839)
(614,000)
11
Dividends
2024
2023
£
£
Final paid
120,000
80,000
OBG PHARMACEUTICALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
12
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2024 and 31 December 2024
185,005
Amortisation and impairment
At 1 January 2024 and 31 December 2024
185,005
Carrying amount
At 31 December 2024
At 31 December 2023
13
Tangible fixed assets
Leasehold improvements
Fixtures, fittings and equipment
Computer equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
296,095
89,641
880,993
48,500
1,315,229
Additions
4,772
4,772
At 31 December 2024
296,095
89,641
885,765
48,500
1,320,001
Depreciation and impairment
At 1 January 2024
200,008
75,597
785,781
48,500
1,109,886
Depreciation charged in the year
29,766
4,403
62,891
97,060
At 31 December 2024
229,774
80,000
848,672
48,500
1,206,946
Carrying amount
At 31 December 2024
66,321
9,641
37,093
113,055
At 31 December 2023
96,087
14,044
95,212
205,343
14
Fixed asset investments
2024
2023
Notes
£
£
Investments in subsidiaries
15
9,273,122
9,273,122
15
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Indirect
Ayrton Saunders and Company Ltd
Ayrton House, L8 7BA
Manufacture of food additives
Ordinary
100.00
-
OBG PHARMACEUTICALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
15
Subsidiaries
Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Indirect
(Continued)
- 22 -
Ayrton Saunders Limited
Ayrton House, L8 7BA
Holder of intellectual property
Ordinary
0
100.00
Baker Sillavan Limited
Ayrton House, L8 7BA
Dormant
Ordinary
0
100.00
British Chemical Products & Colours Limited
Ayrton House, L8 7BA
Dormant
Ordinary
0
100.00
Guangxi Talc Limited
Ayrton House, L8 7BA
Dormant
Ordinary
0
100.00
Haichen Talc Limited
Ayrton House, L8 7BA
Dormant
Ordinary
0
100.00
Hubron (International) Limited
Ayrton House, L8 7BA
Sale and manufacture of carbon based masterbatch
Ordinary
100.00
-
RBH Repacking Services Ltd
Ayrton House, L8 7BA
Sale and manufacture of plastic packing products
Ordinary
100.00
-
J M Loveridge Limited
Ayrton House, L8 7BA
Non-trading
Ordinary
0
100.00
Ransom Naturals Limited
Ayrton House, L8 7BA
Manufacture and sales of flavourings and active pharmaceutical ingredients derived from plant extracts
Ordinary
100.00
-
Richard Baker Harrison Limited
Ayrton House, L8 7BA
Import and distribution of mineral and chemical products
Ordinary
100.00
-
Western Minerals Limited
Ayrton House, L8 7BA
Dormant
Ordinary
0
100.00
Whitfield and Son Limited
Ayrton House, L8 7BA
Dormant
Ordinary
0
100.00
Whitfield International Limited
Ayrton House, L8 7BA
Dormant
Ordinary
0
100.00
OBG Property Holding Limited
Ayrton House, L8 7BA
Property holding company
Ordinary
100.00
-
OBG Scientific Division Limited
Ayrton House, L8 7BA
Holding company
Ordinary
100.00
-
Pharmaserve (North West) Development Company Limited
Ayrton House, L8 7BA
Development of specialist pharmaceutical products
Ordinary
0
100.00
Pharmaserve (North West) Limited
Ayrton House, L8 7BA
In administration
Ordinary
0
100.00
Richard Baker Harrison (Ireland) Limited
Sandyford Business Centre, Blackthorn Road, Sandyford, Dublin, Ireland
Import and distribution of mineral and chemical products
Ordinary
100.00
-
Ayrton Saunders (Ireland) Limited
Sandyford Business Centre, Blackthorn Road, Sandyford, Dublin, Ireland
Dormant
Ordinary
0
100.00
Ayrton Saunders Inhalation Limited
Progress House, L8 7BA
Development and commercialisation of inhalation products
Ordinary
0
100.00
Ayrton Saunders (Development) Limited
Progress House, L8 7BA
Development and commercialisation of inhalation products
Ordinary
0
100.00
Ayrton Saunders, Inc.
Wilmington, Delaware, USA, 19808-1674
Dissolved during the year
Ordinary
0
100.00
OBG Consumer Scientific Limited
Progress House, L8 7BA
Development of medical devices
Ordinary
0
100.00
OBG Consumer Reg Scientific Limited
Progress House, L8 7BA
Development of medical devices
Ordinary
0
100.00
Geniechem Limited
Progress House, L8 7BA
Non-trading
Ordinary
0
100.00
OBG PHARMACEUTICALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
15
Subsidiaries
Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Indirect
(Continued)
- 23 -
Geniechem Europe Limited
Progress House, L8 7BA
Dormant
Ordinary
0
100.00
Dunwood Specialties Limited
Progress House, L8 7BA
Non-trading
Ordinary
0
100.00
Faber & VanderEnde B.V
WTC Almere P.J. Oudeweg 4 1314 CH Almere The Netherlands
Wholesale of chemical products
Ordinary
0
100.00
Faber & VanderEnde GmBh
WTC Almere P.J. Oudeweg 4 1314 CH Almere The Netherlands
Non-trading
Ordinary
0
100.00
Nicovations New Zealand Ltd
Auckland, New Zeland
Dormant
Ordinary
0
100.00
16
Debtors
2024
2023
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
26,655,389
24,974,925
Other debtors
3,399,187
1,522,889
Prepayments and accrued income
83,976
195,704
30,138,552
26,693,518
Deferred tax asset (note 20)
987,709
987,709
31,126,261
27,681,227
Amounts owed by group undertakings are unsecured, interest free, and repayable on demand.
17
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
75,845
273,748
Amounts owed to group undertakings
12,573,585
9,722,610
Corporation tax
103,839
Other taxation and social security
285,788
664,630
Other creditors
46,093
403,596
Accruals and deferred income
59,921
57,066
13,041,232
11,225,489
Amounts owed to group undertakings are unsecured, interest free, and payable on demand.
OBG PHARMACEUTICALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
18
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Bank loans and overdrafts
19
14,225,000
11,225,000
Bank loans and overdrafts drawn down from HSBC Bank plc are secured via a debenture including First Fixed Charge over book and other debts, chattels, goodwill and uncalled capital, both present and future; and First Floating Charge over all assets and undertaking both present and future.
19
Loans and overdrafts
2024
2023
£
£
Bank loans
14,225,000
11,225,000
Payable after one year
14,225,000
11,225,000
20
Deferred taxation
The following are the major deferred tax assets recognised by the company and movements thereon:
Assets
Assets
2024
2023
Balances:
£
£
ACAs
5,365
5,365
Tax losses
978,960
978,960
Other permanent
3,384
3,384
987,709
987,709
There were no deferred tax movements in the year.
The deferred tax asset is expected to reverse within 12 to 48 months and predominantly relates to the utilisation of tax losses against future expected profits of the same period.
21
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
129,743
207,787
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.
OBG PHARMACEUTICALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
22
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Class A of £1 each
0
2,261,258
2,261,258
Ordinary shares of £1 each
2,461,258
200,000
2,461,258
200,000
2,461,258
2,461,258
2,461,258
2,461,258
Each ordinary share carries one vote per share, the right to participate pari passu in any dividend declared, and the right to participate pari passu in any distribution made on a winding up. The shares are not redeemable.
23
Financial commitments, guarantees and contingent liabilities
The company is party to a multilateral guarantee in respect of amounts owed to HSBC Bank plc by OBG Holding Limited and its subsidiaries listed below:
Hubron (International) Limited
Ayrton Saunders and Company Ltd
RBH Repacking Services Ltd
Ransom Naturals Limited
Richard Baker Harrison Limited
OBG Holding Limited
The company is also party to a Foreign Currency Loan Revolving Credit facility of £17,500,000 and a Foreign Bills of Negotiation facility of £20,000.
24
Operating lease commitments
Lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2024
2023
£
£
Within one year
20,625
49,500
Between two and five years
20,625
20,625
70,125
25
Events after the reporting date
On 28 February 2025, the company executed a share charge in favour of HSBC UK Bank plc over its entire holding of 1 ordinary share in Richard Baker Harrison (Ireland) Limited, a private company limited by shares in Ireland with company number 640715. The charge constitutes a fixed charge and includes a negative pledge over the shares and associated rights, securing all present and future liabilities of the company to HSBC UK Bank plc under its existing banking arrangements.
The charge does not affect the company’s assets or liabilities as at the balance sheet date.
OBG PHARMACEUTICALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
26
Related party transactions
Transactions with related parties
Included in other debtors are amounts due from companies outside of the OBG Holding group with common shareholders of £3,354,715 (2023: £1,476,166).
Included in other creditors are amounts due to companies outside of the OBG Holding group with common shareholders of £nil (2023: £305,849).
These amounts are interest free, undertaken on an arms length basis and are repayable on demand.
Included within exceptional items are costs borne by the company for a company in liquidation with common shareholders and directors of £393,098.
The company is exempt from disclosing transactions with group companies that are wholly owned within the same group.
The company is owed £23,823,867 (2023: £22,904,829) from group companies within the OBG Holding Limited group which are not 100% owned but have common shareholders and directors.
The company owed £8,137,412 (2023: £7,918,850) to group companies within the OBG Holding Limited group which are not 100% owned but have common shareholders and directors.
27
Ultimate parent company and controlling party
The company is a wholly owned subsidiary of OBG Holding Limited. OBG Holding Limited prepares consolidated financial statements and is registered in England and Wales at Ayrton House, Commerce Way, Liverpool, L8 7BA.
The smallest and largest group into which the results of this entity are consolidated is OBG Holding Limited.
The ultimate controlling party as at the year end 31 December 2024 and up to 31 March 2025 was Mr G F O'Brien. The ultimate controlling party from 1 April 2025 is Mr P M O'Brien.
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr G F O'BrienMr P M O'BrienMr P DidlickMr M Bromiley032660452024-01-012024-12-3103266045bus:Director12024-01-012024-12-3103266045bus:Director22024-01-012024-12-3103266045bus:Director32024-01-012024-12-3103266045bus:Director42024-01-012024-12-3103266045bus:RegisteredOffice2024-01-012024-12-31032660452024-12-31032660452023-01-012023-12-3103266045core:ContinuingOperationscore:Exceptional12024-01-012024-12-3103266045core:Exceptional12023-01-012023-12-3103266045core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3103266045core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31032660452023-12-3103266045core:LeaseholdImprovements2024-12-3103266045core:FurnitureFittings2024-12-3103266045core:ComputerEquipment2024-12-3103266045core:MotorVehicles2024-12-3103266045core:LeaseholdImprovements2023-12-3103266045core:FurnitureFittings2023-12-3103266045core:ComputerEquipment2023-12-3103266045core:MotorVehicles2023-12-3103266045core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3103266045core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3103266045core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3103266045core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3103266045core:CurrentFinancialInstruments2024-12-3103266045core:CurrentFinancialInstruments2023-12-3103266045core:ShareCapital2024-12-3103266045core:ShareCapital2023-12-3103266045core:RetainedEarningsAccumulatedLosses2024-12-3103266045core:RetainedEarningsAccumulatedLosses2023-12-3103266045core:ShareCapital2022-12-3103266045core:RetainedEarningsAccumulatedLosses2022-12-3103266045core:ShareCapitalOrdinaryShareClass12024-12-3103266045core:ShareCapitalOrdinaryShareClass12023-12-3103266045core:ShareCapitalOrdinaryShareClass22024-12-3103266045core:ShareCapitalOrdinaryShareClass22023-12-3103266045core:ShareCapitalOrdinaryShares2024-12-3103266045core:ShareCapitalOrdinaryShares2023-12-3103266045core:LeaseholdImprovements2024-01-012024-12-3103266045core:FurnitureFittings2024-01-012024-12-3103266045core:ComputerEquipment2024-01-012024-12-3103266045core:MotorVehicles2024-01-012024-12-310326604512024-01-012024-12-310326604512023-01-012023-12-3103266045core:UKTax2024-01-012024-12-3103266045core:UKTax2023-01-012023-12-310326604522024-01-012024-12-310326604522023-01-012023-12-3103266045core:Goodwill2023-12-3103266045core:Goodwill2024-12-3103266045core:Goodwill2023-12-3103266045core:LeaseholdImprovements2023-12-3103266045core:FurnitureFittings2023-12-3103266045core:ComputerEquipment2023-12-3103266045core:MotorVehicles2023-12-31032660452023-12-3103266045core:Non-currentFinancialInstruments2024-12-3103266045core:Non-currentFinancialInstruments2023-12-3103266045core:Subsidiary12024-01-012024-12-3103266045core:Subsidiary22024-01-012024-12-3103266045core:Subsidiary32024-01-012024-12-3103266045core:Subsidiary42024-01-012024-12-3103266045core:Subsidiary52024-01-012024-12-3103266045core:Subsidiary62024-01-012024-12-3103266045core:Subsidiary72024-01-012024-12-3103266045core:Subsidiary82024-01-012024-12-3103266045core:Subsidiary92024-01-012024-12-3103266045core:Subsidiary102024-01-012024-12-3103266045core:Subsidiary112024-01-012024-12-3103266045core:Subsidiary122024-01-012024-12-3103266045core:Subsidiary132024-01-012024-12-3103266045core:Subsidiary142024-01-012024-12-3103266045core:Subsidiary152024-01-012024-12-3103266045core:Subsidiary162024-01-012024-12-3103266045core:Subsidiary172024-01-012024-12-3103266045core:Subsidiary182024-01-012024-12-3103266045core:Subsidiary192024-01-012024-12-3103266045core:Subsidiary202024-01-012024-12-3103266045core:Subsidiary212024-01-012024-12-3103266045core:Subsidiary222024-01-012024-12-3103266045core:Subsidiary232024-01-012024-12-3103266045core:Subsidiary242024-01-012024-12-3103266045core:Subsidiary252024-01-012024-12-3103266045core:Subsidiary262024-01-012024-12-3103266045core:Subsidiary272024-01-012024-12-3103266045core:Subsidiary282024-01-012024-12-3103266045core:Subsidiary292024-01-012024-12-3103266045core:Subsidiary302024-01-012024-12-3103266045core:Subsidiary312024-01-012024-12-3103266045core:Subsidiary112024-01-012024-12-3103266045core:Subsidiary222024-01-012024-12-3103266045core:Subsidiary332024-01-012024-12-3103266045core:Subsidiary442024-01-012024-12-3103266045core:Subsidiary552024-01-012024-12-3103266045core:Subsidiary662024-01-012024-12-3103266045core:Subsidiary772024-01-012024-12-3103266045core:Subsidiary882024-01-012024-12-3103266045core:Subsidiary992024-01-012024-12-3103266045core:Subsidiary10102024-01-012024-12-3103266045core:Subsidiary11112024-01-012024-12-3103266045core:Subsidiary12122024-01-012024-12-3103266045core:Subsidiary13132024-01-012024-12-3103266045core:Subsidiary14142024-01-012024-12-3103266045core:Subsidiary15152024-01-012024-12-3103266045core:Subsidiary16162024-01-012024-12-3103266045core:Subsidiary17172024-01-012024-12-3103266045core:Subsidiary18182024-01-012024-12-3103266045core:Subsidiary19192024-01-012024-12-3103266045core:Subsidiary20202024-01-012024-12-3103266045core:Subsidiary21212024-01-012024-12-3103266045core:Subsidiary22222024-01-012024-12-3103266045core:Subsidiary23232024-01-012024-12-3103266045core:Subsidiary24242024-01-012024-12-3103266045core:Subsidiary25252024-01-012024-12-3103266045core:Subsidiary26262024-01-012024-12-3103266045core:Subsidiary27272024-01-012024-12-3103266045core:Subsidiary28282024-01-012024-12-3103266045core:Subsidiary29292024-01-012024-12-3103266045core:Subsidiary30302024-01-012024-12-3103266045core:Subsidiary31312024-01-012024-12-3103266045bus:OrdinaryShareClass12024-01-012024-12-3103266045bus:OrdinaryShareClass22024-01-012024-12-3103266045bus:OrdinaryShareClass12024-12-3103266045bus:OrdinaryShareClass12023-12-3103266045bus:OrdinaryShareClass22024-12-3103266045bus:OrdinaryShareClass22023-12-3103266045bus:AllOrdinaryShares2024-12-3103266045bus:AllOrdinaryShares2023-12-3103266045core:WithinOneYear2024-12-3103266045core:BetweenTwoFiveYears2024-12-3103266045bus:PrivateLimitedCompanyLtd2024-01-012024-12-3103266045bus:FRS1022024-01-012024-12-3103266045bus:Audited2024-01-012024-12-3103266045bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP