Company registration number 07608360 (England and Wales)
ELSEWHEN LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024
ELSEWHEN LTD
COMPANY INFORMATION
Directors
F Angelini
L Gauhamanis
T McCarthy
Secretary
L Gauhamanis
Company number
07608360
Registered office
86-90 Paul Street
London
England
EC2A 4NE
Auditor
BHP LLP
1st Floor
Mayesbrook House
Lawnswood Business Park
Redvers Close, Leeds
LS16 6QY
ELSEWHEN LTD
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 22
ELSEWHEN LTD
STRATEGIC REPORT
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 1 -

The directors present the strategic report for the eighteen-month period to 31 December 2024. Comparatives are for the twelve months to 30 June 2023.

Business Review

The company is a digital product consultancy working with its clients to help them achieve their business goals.

For the third period in a row, the company has experienced amazing growth. The company extended its accounting period from June 2024 to December 2024 and its turnover for the 18 month period was £25.0m. Turnover for the 12 months to December for the previous four years was as follows:

 

12 months to

31-Dec-24

31-Dec-23

31-Dec-22

31-Dec-21

 

£'000

£'000

£'000

£'000

Revenue

£18,607

£12,147

£9,742

£6,490

 

 

 

 

 

This represents an average annual growth rate of 43% and arises from the company's success in consistently delivering great products and services to its clients as recognised by the company appearing in the FT's UK's Leading Management Consultants 2025 list.

Principal risks and uncertainties

As the company works on client systems, quality is paramount. The company achieves its quality standards by:

 

· Applying strong quality controls and procedures;

· Investing in its people to achieve high levels of retention;

· Steadily growing its team of permanent staff; and

· Encouraging team development to retain its status as a provider of leading edge solutions.

 

The consequence of a large, employed workforce is that the company is susceptible to the volatility of income arising from its large contracts. To ensure the company’s sustainability, large cash reserves are retained within the business.

 

To facilitate the growth of the business, the company is dependent upon recruiting more qualified people. It aims to continue to do this through its market leading employment benefits and by providing freelances with interesting and challenging work and a high level of autonomy.

 

Bad debt risk is mitigated by the financial stability of clients and the approval of work done in advance of billing.

Likely future developments

Artificial Intelligence is changing the way business works, and we are ideally positioned to help clients identify, prioritise and deploy this technology. In addition to expecting growth through our traditional client base, we will be delivering AI services to the public sector.

 

We continue to demonstrate our thought leadership through our marketing activities and are now deploying services as a Google Cloud Partner.

Key performance indicators

The directors have identified the following Key Performance Indicators for the company.

 

 

18 months to 31-Dec-24

12 months to 30-Jun-23

Movement

Movement

 

£'000

£'000

£'000

%

Revenue

£24,977

£11,347

£13,630

120%

PBT

£9,249

£4,292

£4,957

115%

PBT Margin

37%

38%

n/a

-1%

 

 

 

 

 

 

 

 

 

 

Analysis and commentary of these has been referenced within the business review.

ELSEWHEN LTD
STRATEGIC REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 2 -

On behalf of the board

F Angelini
Director
30 September 2025
ELSEWHEN LTD
DIRECTORS' REPORT
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 3 -

The directors present their annual report and financial statements for the for the eighteen-month period to 31 December 2024. Comparatives are for the twelve months to 30 June 2023.

Principal activities

The principal activity of the company continued to be that of digital consultancy combining strategy, design and engineering to deliver products and services.

Results and dividends

The results for the period are set out on page 8.

Ordinary dividends were paid amounting to £1,360,800. The directors do not recommend payment of a further dividend.

Directors

The directors who held office during the period and up to the date of signature of the financial statements were as

follows:

F Angelini
L Gauhamanis
T McCarthy
Research and development

The company’s focus on delivering services that enable its clients to achieve their strategic objectives means that it regularly undertakes development work utilising the latest technology to build new tools and develop new processes.

Auditor

BHP LLP were appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

 

The period ending 31 December 2024 is the first in which the company has been audited.

Statement of directors' responsibilities

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial period. 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:

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.

ELSEWHEN LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 4 -
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
F Angelini
Director
30 September 2025
ELSEWHEN LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ELSEWHEN LTD
- 5 -
Opinion

We have audited the financial statements of Elsewhen Ltd (the 'company') for the period ended 31 December 2024 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

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 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.

Other information

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:

ELSEWHEN LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ELSEWHEN LTD (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:

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.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

 

We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

 

ELSEWHEN LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ELSEWHEN LTD (CONTINUED)
- 7 -

To address the risk of fraud through management bias and override of controls, we:

 

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

 

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

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.

Other matters which we are required to address

The financial statements for the year ended 30 June 2023 were not audited. Accordingly, we do not express an opinion on the comparative information.

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 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.

Chris Neale (Senior Statutory Auditor)
For and on behalf of BHP LLP, Statutory Auditor
Chartered Accountants
1st Floor
Mayesbrook House
Lawnswood Business Park
Redvers Close, Leeds
LS16 6QY
30 September 2025
ELSEWHEN LTD
STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 8 -
Period
Year
ended
ended
31 December
30 June
2024
2023
Notes
£
£
Turnover
3
24,976,892
11,347,342
Cost of sales
(11,729,391)
(4,897,467)
Gross profit
13,247,501
6,449,875
Administrative expenses
(4,519,300)
(2,247,037)
Other operating income
16,150
-
0
Operating profit
4
8,744,351
4,202,838
Interest receivable and similar income
7
478,873
89,486
Interest payable and similar expenses
8
(2,627)
(374)
Profit before taxation
9,220,597
4,291,950
Tax on profit
9
(1,961,656)
(266,075)
Profit for the financial Period
7,258,941
4,025,875

The profit and loss account has been prepared on the basis that all operations are continuing operations.

ELSEWHEN LTD
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 9 -
31 December 2024
30 June 2023
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
11
115,990
164,107
Investments
12
20,613
20,613
136,603
184,720
Current assets
Debtors falling due after more than one year
13
2,554,756
1,362,749
Debtors falling due within one year
13
3,542,339
3,164,574
Cash at bank and in hand
10,608,837
4,581,701
16,705,932
9,109,024
Creditors: amounts falling due within one year
14
(2,913,192)
(1,249,936)
Net current assets
13,792,740
7,859,088
Total assets less current liabilities
13,929,343
8,043,808
Provisions for liabilities
Deferred tax liability
15
28,986
41,592
(28,986)
(41,592)
Net assets
13,900,357
8,002,216
Capital and reserves
Called up share capital
17
3
3
Profit and loss reserves
13,900,354
8,002,213
Total equity
13,900,357
8,002,216

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:
F Angelini
Director
Company registration number 07608360 (England and Wales)
ELSEWHEN LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 10 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 July 2022
3
4,634,688
4,634,691
Period ended 30 June 2023:
Profit and total comprehensive income
-
4,025,875
4,025,875
Dividends
10
-
(658,350)
(658,350)
Balance at 30 June 2023
3
8,002,213
8,002,216
Period ended 31 December 2024:
Profit and total comprehensive income
-
7,258,941
7,258,941
Dividends
10
-
(1,360,800)
(1,360,800)
Balance at 31 December 2024
3
13,900,354
13,900,357
ELSEWHEN LTD
STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 11 -
18 months to 31/12/2024
12 months to 30/06/2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
20
9,100,104
3,391,269
Interest paid
(2,627)
(374)
Income taxes paid
(1,008,302)
(814,751)
Net cash inflow from operating activities
8,089,175
2,576,144
Investing activities
Purchase of tangible fixed assets
(44,611)
(137,533)
Amounts advanced to related parties
(1,171,650)
(454,579)
Interest received
478,873
80,096
Net cash used in investing activities
(737,388)
(512,016)
Financing activities
Net movement on directors' loan accounts
36,149
(43,971)
Payment of finance leases obligations
-
0
(7,637)
Dividends paid
(1,360,800)
(658,350)
Net cash used in financing activities
(1,324,651)
(709,958)
Net increase in cash and cash equivalents
6,027,136
1,354,170
Cash and cash equivalents at beginning of Period
4,581,701
3,227,531
Cash and cash equivalents at end of Period
10,608,837
4,581,701
ELSEWHEN LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 12 -
1
Accounting policies
Company information

Elsewhen Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 86-90 Paul Street, London, England, EC2A 4NE.

1.1
Reporting period

The financial period covers 18 months from 1 July 2023 to 31 December 2024 and as a result the comparative figures are not wholly comparable.

 

The reason for using a longer period is to better align internal reporting and processes with statutory accounts preparation.

1.2
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.3
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources (notably significant cash reserves) to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.4
Turnover

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the company and the revenue can be reliably measured. Revenue is generated through the supply of digital product consultancy services and is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

1.5
Tangible fixed assets

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

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

Office equipment
25% Straight line
Motor vehicles
25% 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.

ELSEWHEN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
1.6
Fixed asset investments

Investments in subsidiaries are measured at cost less accumulated impairment.

 

Investments in unlisted Company shares, whose market value can be reliably determined, are remeasured to market value at each reporting date. Gains and losses on remeasurement are recognised in the Statement of income and retained earnings for the period. Where market value cannot be reliably determined, such investments are stated at historic cost less impairment.

 

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

1.7
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

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.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.8
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.9
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

ELSEWHEN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.10
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.11
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

ELSEWHEN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
Current tax

The tax currently payable is based on taxable profit for the period. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

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.

1.12
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.13
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.14
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.

ELSEWHEN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 16 -
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.

 

A key judgement made by the directors is that the amounts due from the related party is deemed recoverable based on the net assets within this company.

3
Turnover
18 months to 31/12/2024
12 months to 30/06/2023
£
£
Turnover analysed by geographical market
United Kingdom
24,672,812
11,263,495
Europe
260,080
-
Rest of World
44,000
83,847
24,976,892
11,347,342

All turnover is attributed to the principal activity of the company.

4
Operating profit
18 months to 31/12/2024
12 months to 30/06/2023
Operating profit for the period is stated after charging/(crediting):
£
£
Exchange (gains)/losses
(11,093)
61,521
Fees payable to the company's auditor for the audit of the company's financial statements
15,370
-
0
Depreciation of owned tangible fixed assets
92,728
53,315
(Profit)/loss on disposal of tangible fixed assets
-
1,332
5
Employees

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

18 months to 31/12/2024
12 months to 30/06/2023
Number
Number
32
21
ELSEWHEN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
5
Employees
(Continued)
- 17 -

Their aggregate remuneration comprised:

18 months to 31/12/2024
12 months to 30/06/2023
£
£
Wages and salaries
3,898,096
1,467,624
Social security costs
482,501
191,909
Pension costs
425,323
211,388
4,805,920
1,870,921
6
Directors' remuneration
18 months to 31/12/2024
12 months to 30/06/2023
£
£
Remuneration for qualifying services
53,325
35,550
Company pension contributions to defined contribution schemes
360,000
170,193
413,325
205,743
7
Interest receivable and similar income
18 months to 31/12/2024
12 months to 30/06/2023
£
£
Interest income
Interest on bank deposits
265,180
27,072
Other interest income
213,693
62,414
Total income
478,873
89,486
8
Interest payable and similar expenses
18 months to 31/12/2024
12 months to 30/06/2023
£
£
Other finance costs:
Interest on finance leases and hire purchase contracts
-
338
Interest on overdue taxation
2,311
-
Other interest
316
36
2,627
374
ELSEWHEN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 18 -
9
Taxation
18 months to 31/12/2024
12 months to 30/06/2023
£
£
Current tax
UK corporation tax on profits for the current period
1,974,262
266,075
Deferred tax
Origination and reversal of timing differences
(12,606)
-
0
Total tax charge
1,961,656
266,075

The actual charge for the period can be reconciled to the expected charge for the period based on the profit or loss and the standard rate of tax as follows:

18 months to 31/12/2024
12 months to 30/06/2023
£
£
Profit before taxation
9,220,597
4,291,950
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 20.50%)
2,305,149
879,850
Tax effect of expenses that are not deductible in determining taxable profit
5,519
1,306
Adjustments in respect of prior years
-
0
(255,951)
Research and development tax credit
(346,048)
(363,096)
Other tax differences
-
0
3,966
Movement in deferred tax not recognised
(2,964)
-
0
Taxation charge for the period
1,961,656
266,075
10
Dividends
18 months to 31/12/2024
12 months to 30/06/2023
£
£
Final paid
1,360,800
658,350
ELSEWHEN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 19 -
11
Tangible fixed assets
Office equipment
Motor vehicles
Total
£
£
£
Cost
At 1 July 2023
82,846
179,060
261,906
Additions
44,611
-
0
44,611
At 31 December 2024
127,457
179,060
306,517
Depreciation and impairment
At 1 July 2023
53,542
44,257
97,799
Depreciation charged in the Period
25,397
67,331
92,728
At 31 December 2024
78,939
111,588
190,527
Carrying amount
At 31 December 2024
48,518
67,472
115,990
At 30 June 2023
29,304
134,803
164,107
12
Fixed asset investments
2024
2023
£
£
Unlisted investments
20,613
20,613

The original cost was £92,600 and investments are stated after impairment of £71,987.

13
Debtors
2024
2023
as restated
Amounts falling due within one year:
£
£
Trade debtors
2,178,681
2,036,424
Corporation tax recoverable
-
0
124,700
Prepayments and accrued income
1,363,658
1,003,450
3,542,339
3,164,574
2024
2023
as restated
Amounts falling due after more than one year:
£
£
Other debtors
2,554,756
1,362,749
Total debtors
6,097,095
4,527,323
ELSEWHEN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 20 -
14
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
458,158
531,694
Corporation tax
841,260
-
0
Other taxation and social security
1,186,298
457,291
Other creditors
53,171
61,006
Accruals and deferred income
374,305
199,945
2,913,192
1,249,936
15
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2024
2023
Balances:
£
£
Fixed asset timing differences
28,998
41,592
Short term timing differences
(12)
-
28,986
41,592
2024
Movements in the Period:
£
Liability at 1 July 2023
41,592
Credit to profit or loss
(12,606)
Liability at 31 December 2024
28,986

The deferred tax liability relates to accelerated capital allowances and is expected to reverse in future periods.

16
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
425,323
211,388

The company operates defined contribution pension schemes for all qualifying employees. The assets of the schemes are held separately from those of the company in a self-administered pension scheme in respect of the Directors and in independently administered funds for other employees.

 

ELSEWHEN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 21 -
17
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
3
3
3
3
18
Related party transactions

Within other debtors at the balance sheet date, £2,554,551 (2023: £1,360,245) was due from a company under common control. Interest was charged at 2.5% above base rate in the period, which amounted to £213,693 (2023: £62,913). The amount is due for repayment on 13th October 2026 or earlier at the discretion of the borrower.

 

In addition to this, the company has incurred expenses on behalf of the related company totalling £1,578 which has been added to the balance owing.

19
Directors' transactions

Drawings or credits have been granted by the entity to its directors as follows:

Description
% Rate
Opening balance
Movements
Closing balance
£
£
£
Directors' loan accounts
-
(47,235)
36,149
(11,086)
(47,235)
36,149
(11,086)

Dividends payable of £1,360,800 and net directors’ pay of £50,962 were credited to the directors’ loan accounts during the period and drawn out on a monthly basis to leave a net credit movement for the period of £36,149.

20
Cash generated from operations
2024
2023
£
£
Profit after taxation
7,258,941
4,025,875
Adjustments for:
Taxation charged
1,961,656
266,075
Finance costs
2,627
374
Investment income
(478,873)
(89,486)
(Gain)/loss on disposal of tangible fixed assets
-
1,332
Depreciation and impairment of tangible fixed assets
92,728
53,315
Movements in working capital:
Increase in debtors
(522,822)
(1,223,234)
Increase in creditors
785,847
357,018
Cash generated from operations
9,100,104
3,391,269
ELSEWHEN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 22 -
21
Analysis of changes in net funds
1 July 2023
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
4,581,701
6,027,136
10,608,837
22
Prior year restatement

A prior year restatement has been made of £1,362,749 to reallocate other debtors to due over one year. The adjustment does not impact net assets or equity and has no impact on the Statement of Comprehensive Income.

2024-12-312023-07-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200F AngeliniT McCarthyTadhaq McCarthyL Gauhamanis076083602023-07-012024-12-3107608360bus:Director12023-07-012024-12-3107608360bus:CompanySecretaryDirector12023-07-012024-12-3107608360bus:Director22023-07-012024-12-3107608360bus:CompanySecretary12023-07-012024-12-3107608360bus:Director32023-07-012024-12-3107608360bus:RegisteredOffice2023-07-012024-12-31076083602024-12-31076083602022-07-012023-06-3007608360core:RetainedEarningsAccumulatedLosses2022-07-012023-06-3007608360core:RetainedEarningsAccumulatedLosses2023-07-012024-12-31076083602023-06-3007608360core:FurnitureFittings2024-12-3107608360core:MotorVehicles2024-12-3107608360core:FurnitureFittings2023-06-3007608360core:MotorVehicles2023-06-3007608360core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3107608360core:Non-currentFinancialInstrumentscore:AfterOneYear2023-06-3007608360core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3107608360core:CurrentFinancialInstrumentscore:WithinOneYear2023-06-3007608360core:CurrentFinancialInstruments2024-12-3107608360core:CurrentFinancialInstruments2023-06-3007608360core:ShareCapital2024-12-3107608360core:ShareCapital2023-06-3007608360core:RetainedEarningsAccumulatedLosses2024-12-3107608360core:RetainedEarningsAccumulatedLosses2023-06-3007608360core:ShareCapital2022-06-3007608360core:RetainedEarningsAccumulatedLosses2022-06-3007608360core:ShareCapitalOrdinaryShareClass12024-12-3107608360core:ShareCapitalOrdinaryShareClass12023-06-30076083602023-06-30076083602022-06-3007608360core:FurnitureFittings2023-07-012024-12-3107608360core:MotorVehicles2023-07-012024-12-310760836012022-07-012023-06-3007608360core:UKTax2023-07-012024-12-3107608360core:UKTax2022-07-012023-06-300760836012023-07-012024-12-310760836022023-07-012024-12-310760836022022-07-012023-06-3007608360core:FurnitureFittings2023-06-3007608360core:MotorVehicles2023-06-3007608360core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2024-12-3107608360core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2023-06-3007608360core:Non-currentFinancialInstruments2024-12-3107608360core:Non-currentFinancialInstruments2023-06-3007608360bus:OrdinaryShareClass12023-07-012024-12-3107608360bus:OrdinaryShareClass12024-12-3107608360bus:OrdinaryShareClass12023-06-3007608360bus:PrivateLimitedCompanyLtd2023-07-012024-12-3107608360bus:FRS1022023-07-012024-12-3107608360bus:Audited2023-07-012024-12-3107608360bus:FullAccounts2023-07-012024-12-31xbrli:purexbrli:sharesiso4217:GBP