Company Registration No. 11895434 (England and Wales)
PREVAYL HOLDINGS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
PM+M Solutions for Business LLP
Chartered Accountants
New Century House
Greenbank Technology Park
Challenge Way
Blackburn
Lancashire
BB1 5QB
PREVAYL HOLDINGS LIMITED
COMPANY INFORMATION
Directors
D Newns
C Lord
N Sarikhani
J S Dennis
J W F Cox
Company number
11895434
Registered office
Suite 3 First Floor
Grove Chambers
36 Green Lane
Wilmslow
England
SK9 1LD
Accountants
PM+M Solutions for Business LLP
New Century House
Greenbank Technology Park
Challenge Way
Blackburn
Lancashire
BB1 5QB
PREVAYL HOLDINGS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 6
PREVAYL HOLDINGS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Investments
3
200
200
Current assets
Debtors
4
6,841,669
5,046,616
Cash at bank and in hand
709
-
0
6,842,378
5,046,616
Creditors: amounts falling due within one year
5
(8,161)
(1,873)
Net current assets
6,834,217
5,044,743
Total assets less current liabilities
6,834,417
5,044,943
Creditors: amounts falling due after more than one year
6
(22,127,740)
(18,615,927)
Net liabilities
(15,293,323)
(13,570,984)
Capital and reserves
Called up share capital
257,876
256,250
Other reserves
2,758,972
2,515,500
Profit and loss reserves
(18,310,171)
(16,342,734)
Total equity
(15,293,323)
(13,570,984)
PREVAYL HOLDINGS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -

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

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

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

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

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

The financial statements were approved by the board of directors and authorised for issue on 26 September 2025 and are signed on its behalf by:
D Newns
Director
Company registration number 11895434 (England and Wales)
PREVAYL HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Prevayl Holdings Limited is a private company limited by shares incorporated in England and Wales. The registered office is Suite 3 First Floor, Grove Chambers, 36 Green Lane, Wilmslow, England, SK9 1LD.

1.1
Accounting convention

These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006.

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

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Going concern

As forecast the company has incurred substantial losses in the year to 31st December 2024 and these losses are expected to continue as the company develops.

 

The company has a number of committed investors and the directors are confident that sufficient funding is available to fund the companies ongoing operation.

 

The directors have agreed to continue to support the company and the directors are of the opinion that the company will have sufficient facilities to allow it to continue to operate.

 

On this basis the directors consider it appropriate to prepare the accounts on the going concern basis. The accounts do not include any adjustments that would result from a withdrawal of this support.

1.3
Tangible fixed assets
1.4
Investment in subsidiaries
Investments in subsidiary undertakings are recognised at cost.
1.5
Financial instruments

Compound financial instruments issued by the company comprise convertible loan notes that can be converted to share capital at the option of the holder, and the number of shares to be issued does not vary with changes in their fair value. The liability component of a compound financial instruments is initially recognised at the fair value of a similar liability that does not have an equity conversion option.

 

The equity component is initially recognised at the difference between the fair value of the compound financial instrument as a whole and the fair value of the liability component. Any directly attributable transaction costs are allocated to the liability and equity components in proportion to their initial carrying amounts.

 

Subsequent to initial recognition, the liability component of a compound financial instrument is measured at amortised cost using the effective interest method. The equity component of a compound financial instrument is not re-measured subsequent to initial recognition except on conversion or expiry.

1.6
Taxation

Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

PREVAYL HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
Current tax

Current or deferred taxation assets and liabilities are not discounted.

 

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

 

Timing differences arise from the inclusion of income and expenses in tax assessments in periods

different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

 

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

2
Employees

The average monthly number of persons employed by the company during the year was:

2024
2023
Number
Number
Total
0
0
3
Fixed asset investments
2024
2023
£
£
Shares in group undertakings
200
200
4
Debtors
2024
2023
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
6,814,725
5,043,366
Other debtors
26,944
3,250
6,841,669
5,046,616
PREVAYL HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
5
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans and overdrafts
-
0
123
Taxation and social security
5,569
-
0
Other creditors
2,592
1,750
8,161
1,873
6
Creditors: amounts falling due after more than one year
2024
2023
£
£
Other creditors
22,127,740
18,615,927

Included within other creditors, convertible loan notes have been issued which are convertible into equity at the option of the lender. The debt is convertible into £1 ordinary shares in Prevayl Holdings Limited from 23 March 2021 to the maturity of the debt in March 2028.

 

Interest accrues on the principal amount at 7.0% per annum, payable quarterly in arrears. The liability element has been accounted for at amortised cost using the effective interest method.

 

The convertible loan note reserve represents the equity component of the loan at initial issue.

 

Convertible loan notes with a face value of £7,500,000 (2023 - £7,500,000) are secured by fixed and floating charges over the assets of the company.

8
Convertible loan note reserve
2024
2023
£
£
At the beginning of the year
2,515,500
2,220,000
Loan note issue
243,472
295,500
At the end of the year
2,758,972
2,515,500

The convertible loan note reserve represents the equity component of the convertible loan notes at issue.

9
Operating lease commitments
Lessee

The company had operating lease commitments at the year end of £321,957 (2023 - £462,448).

10
Directors' transactions

The loan to the director is interest free with no set repayment date.

PREVAYL HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
11
Related party transactions

Included in creditors falling due after more than one year are convertible loans from companies controlled by two of the directors and from an LLP of which three of the directors are partners. The loans from the LLP are secured on the assets of the company.

 

In addition, at the balance sheet date, loans totalling £6,814,725 (2023 - £5,043,366) we due from subsidiaries. Both loans are interest free and repayable on demand.

2024-12-312024-01-01falsefalsefalse26 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityD NewnsA L CroftsP DonoghueC LordN SarikhaniJ S DennisJ W F Cox118954342024-01-012024-12-3111895434bus:Director12024-01-012024-12-3111895434bus:Director42024-01-012024-12-3111895434bus:Director52024-01-012024-12-3111895434bus:Director62024-01-012024-12-3111895434bus:Director72024-01-012024-12-3111895434bus:Director22024-01-012024-12-3111895434bus:Director32024-01-012024-12-3111895434bus:RegisteredOffice2024-01-012024-12-31118954342024-12-31118954342023-12-3111895434core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3111895434core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3111895434core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3111895434core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3111895434core:CurrentFinancialInstruments2024-12-3111895434core:CurrentFinancialInstruments2023-12-3111895434core:ShareCapital2024-12-3111895434core:ShareCapital2023-12-3111895434core:OtherMiscellaneousReserve2024-12-3111895434core:OtherMiscellaneousReserve2023-12-3111895434core:RetainedEarningsAccumulatedLosses2024-12-3111895434core:RetainedEarningsAccumulatedLosses2023-12-31118954342023-01-012023-12-3111895434core:WithinOneYear2024-12-3111895434core:WithinOneYear2023-12-3111895434core:Non-currentFinancialInstruments2024-12-3111895434core:Non-currentFinancialInstruments2023-12-3111895434bus:PrivateLimitedCompanyLtd2024-01-012024-12-3111895434bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3111895434bus:FRS1022024-01-012024-12-3111895434bus:AuditExemptWithAccountantsReport2024-01-012024-12-3111895434bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP