Gembellicus Holdings Limited
Annual Report and Financial Statements
For the year ended 31 December 2024
Company Registration No. 12938902 (England and Wales)
Gembellicus Holdings Limited
Company Information
Directors
I N Rumens
(Appointed 4 November 2024)
C Prendergast
(Appointed 16 January 2025)
J Dillon
(Appointed 16 January 2025)
Secretary
Ocorian Secretaries (Jersey) Limited
Company number
12938902
Registered office
6th Floor
9 Appold Street
London
EC2A 2AP
Auditor
Moore Kingston Smith LLP
6th Floor
9 Appold Street
London
EC2A 2AP
Gembellicus Holdings Limited
Contents
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 8
Group statement of comprehensive income
9
Group balance sheet
10 - 11
Company balance sheet
12
Group statement of changes in equity
13
Company statement of changes in equity
14
Group statement of cash flows
15
Notes to the financial statements
16 - 34
Gembellicus Holdings Limited
Strategic Report
For the year ended 31 December 2024
Page 1

The directors present the strategic report for the year ended 31 December 2024.

 

This Strategic Report provides a review of the business for the financial year and describes how risks are managed.

 

The report outlines the developments and performance of the group during the financial year, the position at the end of the year and discusses the main trends and factors that could affect the future. Key performance indicators are provided to show the performance and position of the group.

 

These financial statements are presented in US$.

Fair review of the business

The company’s principal activity during the year was that of acting as a holding vehicle through which investments are held and made.

 

The company's activities primarily consist of seeking and executing investment opportunities as they arise, monitoring investment performance and managing its investments.

 

The group's principal trading activities are providing IT related services which continue to perform well.

 

The directors are satisfied with the results for the year and the position at the year end.

Principal risks and uncertainties

A principal risk of the group lies in its concentration of exposure to US$ denominated investments and trading activity.

 

To mitigate against this risk, the Company engages in planning and analysis to quantify the impact of any adverse performance, which in turn informs management decision making accordingly.

 

The group is subject to a number of risks similar to other companies in a comparable stage of development and/or industry, including the need for continued growth in the demand for the group’s products and services, reliance on key personnel, competition from other companies with greater financial, technical and marketing resources, risks around the evolving legislative and regulatory proposals concerning privacy and data protection, third party data provided from licensing agreements, and the risks relating to the ability to secure additional financing as needed.

Financial highlights

The group generated turnover of $57,631,034 (2023: $53,381,199) and profit before tax of $25,889,703 (2023: $22,739,598) in the year.

Future developments

The group continues to effectively manage its current investments and seek investment opportunities to ensure the ongoing prosperity of the business.

Section 172 statement

The directors are mindful of the long-term implications of the group's operating decisions as they have a bearing on the welfare of its staff, its suppliers, its customers and the environment. The group aims to conduct its business by observing high standards of business and ethical conduct in its dealings with its clients, its employees and vendors and treats different constituents it interfaces with integrity, the hallmark of successful enterprises.

Gembellicus Holdings Limited
Strategic Report (Continued)
For the year ended 31 December 2024
Page 2

On behalf of the board

J Dillon
Director
29 September 2025
Gembellicus Holdings Limited
Directors' Report
For the year ended 31 December 2024
Page 3

The directors present their annual report and financial statements for the year ended 31 December 2024.

 

See the strategic report for details of future developments and risk management.

Principal activities

The principal activity of the company is holding various fixed and short term investments and generating income from those investments. The group's principal trading activities are providing IT related services.

Directors

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

A Algard
(Resigned 4 November 2024)
I N Rumens
(Appointed 4 November 2024)
A C Collins
(Appointed 4 November 2024 and resigned 30 April 2025)
C Prendergast
(Appointed 16 January 2025)
J Dillon
(Appointed 16 January 2025)
Results and dividends

Ordinary dividends during the year to 31 December 2024 were paid amounting to $4,846,618 (2023: $nil). The directors do not recommend payment of a further dividend.

Auditor

The auditor, Moore Kingston Smith LLP, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Energy and carbon report

Substantially all of the group’s activities occur in subsidiaries that are not obliged to report on energy and carbon information and accordingly no information is presented in these financial statements. The group remains committed to minimising the energy and carbon foot print of the business, where considered appropriate, through management of working practises, premises and delivery and supply chains.

Gembellicus Holdings Limited
Directors' Report (Continued)
For the year ended 31 December 2024
Page 4
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 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 group and company, and of the profit or loss of the group 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 group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

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 auditor of the company 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 auditor of the company is aware of that information.

On behalf of the board
J Dillon
Director
29 September 2025
Gembellicus Holdings Limited
Independent Auditor's Report
To the Members of Gembellicus Holdings Limited
Page 5
Opinion

We have audited the financial statements of Gembellicus Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the Group Statement of Comprehensive Income, the Group Balance Sheet, the Company Balance Sheet, the Group Statement of Changes in Equity, the Company Statement of Changes in Equity, the Group 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 group and parent 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 group's and parent company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our 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.

Gembellicus Holdings Limited
Independent Auditor's Report (Continued)
To the Members of Gembellicus Holdings Limited
Page 6

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and their 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 group's and parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or parent company or to cease operations, or have no realistic alternative but to do so.

Gembellicus Holdings Limited
Independent Auditor's Report (Continued)
To the Members of Gembellicus Holdings Limited
Page 7
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.

As part of an audit in accordance with ISAs (UK) we exercise professional judgement and maintain professional scepticism throughout the audit. We also:

 

We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.

 

Gembellicus Holdings Limited
Independent Auditor's Report (Continued)
To the Members of Gembellicus Holdings Limited
Page 8

Explanation as to what extent the audit was considered capable of detecting irregularities, including

fraud

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities,

including fraud is detailed below.

 

The objectives of our audit in respect of fraud, are; to identify and assess the risks of material misstatement of the financial statements due to fraud; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, through designing and implementing appropriate responses to those assessed risks; and to respond appropriately to instances of fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both management and those charged with governance of the company.

 

Our approach was as follows:

Ÿ

 

There are inherent limitations in the audit procedures described above. We are less likely to become aware of instances of non-compliance with laws and regulations that are not closely related to events and transactions reflected in the financial statements. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.

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 for no purpose other than to draw to the attention of the company’s members those matters we are required to include in an auditor's report addressed to them. To the fullest extent permitted by law, we do not accept or assume responsibility to any party 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.

Andrew Grieve (Senior Statutory Auditor)
for and on behalf of Moore Kingston Smith LLP
29 September 2025
Chartered Accountants
Statutory Auditor
6th Floor
9 Appold Street
London
EC2A 2AP
Gembellicus Holdings Limited
Group Statement of Comprehensive Income
For the year ended 31 December 2024
Page 9
2024
2023
Notes
$
$
Turnover
3
57,631,034
53,381,199
Cost of sales
(9,567,814)
(9,548,114)
Gross profit
48,063,220
43,833,085
Administrative expenses
(26,619,202)
(24,560,872)
Other operating income
240,000
240,000
Operating profit
4
21,684,018
19,512,213
Interest receivable and similar income
7
4,206,163
3,226,539
Interest payable and similar expenses
8
(478)
-
0
Amounts written off investments
9
-
846
Profit before taxation
25,889,703
22,739,598
Tax on profit
10
(6,162,332)
(5,282,080)
Profit for the financial year
19,727,371
17,457,518
Profit for the financial year is attributable to:
- Owners of the parent company
17,366,562
15,373,496
- Non-controlling interests
2,360,809
2,084,022
19,727,371
17,457,518
Total comprehensive income for the year is attributable to:
- Owners of the parent company
17,366,562
15,373,496
- Non-controlling interests
2,360,809
2,084,022
19,727,371
17,457,518
Gembellicus Holdings Limited
Group Balance Sheet
As at 31 December 2024
Page 10
2024
2023
Notes
$
$
$
$
Fixed assets
Goodwill
12
2,205,135
2,704,410
Other intangible assets
12
2,995,107
2,499,424
Total intangible assets
5,200,242
5,203,834
Tangible assets
11
151,794
242,878
Investments
13
106,737
106,737
5,458,773
5,553,449
Current assets
Debtors
16
6,004,710
4,845,636
Investments
14
69,046,521
51,441,391
Cash at bank and in hand
22,487,133
24,979,622
97,538,364
81,266,649
Creditors: amounts falling due within one year
17
(13,813,506)
(12,814,863)
Net current assets
83,724,858
68,451,786
Total assets less current liabilities
89,183,631
74,005,235
Creditors: amounts falling due after more than one year
18
(956,322)
(828,661)
Net assets
88,227,309
73,176,574
Capital and reserves
Called up share capital
22
260
260
Share premium account
101,149,233
101,149,233
Other reserves
(100,131,276)
(100,301,258)
Profit and loss reserves
86,866,157
69,499,595
Equity attributable to owners of the parent company
87,884,374
70,347,830
Non-controlling interests
342,935
2,828,744
88,227,309
73,176,574
Gembellicus Holdings Limited
Group Balance Sheet (Continued)
As at 31 December 2024
Page 11
The financial statements were approved by the board of directors and authorised for issue on 29 September 2025 and are signed on its behalf by:
29 September 2025
J Dillon
Director
Gembellicus Holdings Limited
Company Balance Sheet
As at 31 December 2024
31 December 2024
Page 12
2024
2023
Notes
$
$
$
$
Fixed assets
Investments
13
101,256,101
101,256,101
Current assets
Investments
14
69,046,521
51,441,391
Cash at bank and in hand
16,271,558
84,339
85,318,079
51,525,730
Creditors: amounts falling due within one year
17
(821,412)
(374,864)
Net current assets
84,496,667
51,150,866
Net assets
185,752,768
152,406,967
Capital and reserves
Called up share capital
22
260
260
Share premium account
101,149,233
101,149,233
Profit and loss reserves
84,603,275
51,257,474
Total equity
185,752,768
152,406,967

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was $33,345,801 (2023: $1,939,855).

 

The financial statements were approved by the board of directors and authorised for issue on 29 September 2025 and are signed on its behalf by:
29 September 2025
J Dillon
Director
Company Registration No. 12938902 (England and Wales)
Gembellicus Holdings Limited
Group Statement of Changes in Equity
For the year ended 31 December 2024
Page 13
Share capital
Share premium account
Other reserves
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
Notes
$
$
$
$
$
$
$
Balance at 1 January 2023
260
101,149,233
(100,399,049)
54,126,099
54,876,543
744,722
55,621,265
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
-
-
15,373,496
15,373,496
2,084,022
17,457,518
Transfers
-
-
97,791
-
97,791
-
97,791
Balance at 31 December 2023
260
101,149,233
(100,301,258)
69,499,595
70,347,830
2,828,744
73,176,574
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
-
-
17,366,562
17,366,562
2,360,809
19,727,371
Dividends
-
-
-
-
-
(4,846,618)
(4,846,618)
Transfers
-
-
169,982
-
169,982
-
169,982
Balance at 31 December 2024
260
101,149,233
(100,131,276)
86,866,157
87,884,374
342,935
88,227,309
Gembellicus Holdings Limited
Company Statement of Changes in Equity
For the year ended 31 December 2024
Page 14
Share capital
Share premium account
Profit and loss reserves
Total
$
$
$
$
Balance at 1 January 2023
260
101,149,233
49,317,619
150,467,112
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
-
1,939,855
1,939,855
Balance at 31 December 2023
260
101,149,233
51,257,474
152,406,967
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
-
33,345,801
33,345,801
Balance at 31 December 2024
260
101,149,233
84,603,275
185,752,768
Gembellicus Holdings Limited
Group Statement of Cash Flows
For the year ended 31 December 2024
Page 15
2024
2023
Notes
$
$
$
$
Cash flows from operating activities
Cash generated from operations
28
23,656,059
24,394,255
Interest paid
(478)
-
0
Income taxes paid
(6,262,600)
(5,739,689)
Net cash inflow from operating activities
17,392,981
18,654,566
Investing activities
Purchase of intangible assets
(1,666,657)
(2,167,803)
Purchase of tangible fixed assets
(105,925)
(133,850)
Purchase of investments
(17,605,130)
(17,879,372)
Interest received
3,642,478
2,416,196
Other income received from investments
563,685
811,189
Net cash used in investing activities
(15,171,549)
(16,953,640)
Financing activities
Proceeds from issue of shares
132,697
-
Dividends paid to non-controlling interests
(4,846,618)
-
0
Net cash used in financing activities
(4,713,921)
-
Net (decrease)/increase in cash and cash equivalents
(2,492,489)
1,700,926
Cash and cash equivalents at beginning of year
24,979,622
23,278,696
Cash and cash equivalents at end of year
22,487,133
24,979,622
Gembellicus Holdings Limited
Notes to the Financial Statements
For the year ended 31 December 2024
Page 16
1
Accounting policies
Company information

Gembellicus Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 6th Floor, 9 Appold Street, London, EC2A 2AP.

 

The group consists of Gembellicus Holdings Limited and its subsidiaries.

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 dollars, which is the functional currency of the group. Monetary amounts in these financial statements are rounded to the nearest US dollar.

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

1.2
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Gembellicus Holdings Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

1.3
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources 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.

 

The group's principal investment continues to trade strongly and the group retains substantial cash reserves. Accordingly the the directors consider the going concern basis for the preparation of the financial statements remains appropriate.

Gembellicus Holdings Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2024
1
Accounting policies
(Continued)
Page 17
1.4
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

The group’s direct-to-consumer revenues are derived from customer subscriptions and transactional purchases of the group’s database of information which includes contact details, mobile numbers, bankruptcy history, criminal records, eviction reports, court records, and other information. The group offers monthly, quarterly, and annual subscriptions. Customers access the group’s products and services offerings through the group’s websites and third-party mobile applications. The group recognises revenues from subscription services ratably, on a straight-line basis, over the term of the subscription period. Certain direct-to-consumer revenues are recorded at a point in time when the reports are provided to the customer. The group recognises revenue earned through mobile applications on a gross basis, as the group is primarily responsible for fulfilling performance to the customer. The group records a liability for potential future refunds, which is estimated based on historical trends and recorded as a reduction of revenue. The refund reserve balance was $389,695 and $366,000 as of December 31, 2024 and 2023, respectively.

 

The group also generates advertising revenue primarily through the placement of advertisements (ads) on its websites under per-transaction agreements. The group recognises revenue over time as the ads are delivered to the customer. The group recognises advertising revenue on a gross basis because the group is the primary obligor responsible for fulfilling advertising delivery.

1.5
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.6
Intangible fixed assets other than goodwill

The company capitalizes payroll and related costs that are directly attributable to the design, coding, and testing of the company’s software developed for internal use. Costs related to internally developed software are capitalized and included in equipment, furniture, and software on the consolidated balance sheets. Depreciation is computed using the straight-line method over a three-year estimated useful life.

Amortisation 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:

Software
over 3 years at 33.3% on a straight line basis
Gembellicus Holdings Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2024
1
Accounting policies
(Continued)
Page 18
1.7
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
over the term of the lease
Office equipment
over 5 years at 20% on a straight line basis
Office furniture
over 7 years at 14% on a straight line basis

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 recognised in the profit and loss account.

1.8
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

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

1.9
Impairment of fixed assets

At each reporting period end date, the group 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.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

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.

Gembellicus Holdings Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2024
1
Accounting policies
(Continued)
Page 19

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.

1.10
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.

1.11
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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.

Gembellicus Holdings Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2024
1
Accounting policies
(Continued)
Page 20
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 group 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 group after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

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 group's contractual obligations expire or are discharged or cancelled.

1.12
Equity instruments

Equity instruments issued by the group 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 group.

Gembellicus Holdings Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2024
1
Accounting policies
(Continued)
Page 21
1.13
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 group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

 

The groups US subsidiaries file US federal and certain US state and local income tax returns. The group maintains a reserve for uncertain tax positions for state income tax matters, which is net of federal benefits and includes interest and penalties. The total reserve for uncertain tax positions is classified under long-term liabilities and interest and penalties are recognised in income tax expense. Interest and penalties related to uncertain tax positions were $30,688 and $40,124 for the years ended December 31, 2024 and 2023, respectively.

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 if, and only if, there is 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.

1.14
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.

1.15
Share-based payments

Equity-settled share-based payments are measured at fair value at the date of grant by reference to the fair value of the equity instruments granted using the current value method. The fair value determined at the grant date is expensed on a straight-line basis over the vesting period, based on the estimate of shares that will eventually vest. A corresponding adjustment is made to equity.

 

The expense in relation to options over the parent company’s shares granted to employees of a subsidiary is recognised by the company as a capital contribution, and presented as an increase in the company’s investment in that subsidiary.

Gembellicus Holdings Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2024
1
Accounting policies
(Continued)
Page 22

When the terms and conditions of equity-settled share-based payments at the time they were granted are subsequently modified, the fair value of the share-based payment under the original terms and conditions and under the modified terms and conditions are both determined at the date of the modification. Any excess of the modified fair value over the original fair value is recognised over the remaining vesting period in addition to the grant date fair value of the original share-based payment. The share-based payment expense is not adjusted if the modified fair value is less than the original fair value.

 

Cancellations or settlements (including those resulting from employee redundancies) are treated as an acceleration of vesting and the amount that would have been recognised over the remaining vesting period is recognised immediately.

1.16
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 leased asset are consumed.

1.17
Foreign exchange

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

2
Judgements and key sources of estimation uncertainty

In the application of the group’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.

 

The group uses estimates in determining provisions for customer refunds, uncollectible trade debtors, useful lives for equipment, furniture, and software, valuation and useful lives of intangible assets, valuation of goodwill, valuation of deferred tax assets, and assumptions used in calculating stock-based compensation.

 

The company uses estimates in determining provisions against the carrying value of investments.

In the normal course of business, various legal claims and other contingent matters may arise due to the products and services provided. Due to the uncertainties inherent in litigation, the group cannot predict the outcome of each claim in each instance. The group will record a liability if it believes that it is both probable that a loss has been incurred and the amount can be reasonably estimated. The group has insurance cover in place should such claims arise.

 

 

Gembellicus Holdings Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2024
Page 23
3
Turnover and other revenue
2024
2023
$
$
Turnover analysed by class of business
Direct to consumer
55,937,497
51,591,301
Advertising and other
1,693,537
1,789,898
57,631,034
53,381,199
2024
2023
$
$
Turnover analysed by geographical market
United States
57,631,034
53,381,199
2024
2023
$
$
Other revenue
Interest income
4,206,163
3,226,539
4
Operating profit
2024
2023
$
$
Operating profit for the year is stated after charging:
Exchange losses
22,745
137,580
Depreciation of owned tangible fixed assets
114,639
119,337
Amortisation of intangible assets
1,752,619
2,400,022
Share-based payments
37,285
97,791
Operating lease charges
212,514
177,266
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
$
$
For audit services
Audit of the financial statements of the group and company
26,000
23,000
Audit of the financial statements of the company's subsidiaries
83,000
77,000
109,000
100,000
For other services
Taxation compliance services
4,000
3,000
Gembellicus Holdings Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2024
Page 24
6
Employees

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

Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Technology and development
23
24
-
-
Sales and marketing
8
7
-
-
General and administrative
8
9
-
-
Total
39
40
0
0

Their aggregate remuneration comprised:

Group
Company
2024
2023
2024
2023
$
$
$
$
Wages and salaries
10,865,898
10,306,651
-
0
-
0
Social security costs
578,247
631,966
-
-
11,444,145
10,938,617
-
0
-
0
7
Interest receivable and similar income
2024
2023
$
$
Interest income
Interest on bank deposits
727,102
629,152
Other interest income
2,915,376
1,787,044
Total interest revenue
3,642,478
2,416,196
Other income from investments
Gains on financial instruments measured at fair value through profit or loss
563,685
810,343
Total income
4,206,163
3,226,539

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
727,102
629,152
Interest on financial assets measured at fair value through profit or loss
563,685
810,343
Gembellicus Holdings Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2024
Page 25
8
Interest payable and similar expenses
2024
2023
$
$
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
478
-
9
Amounts written off investments
2024
2023
$
$
Fair value gains/(losses) on financial instruments
Exchange gain on financial assets held at fair value through profit or loss
-
0
846
10
Taxation
2024
2023
$
$
Current tax
UK corporation tax on profits for the current period
730,274
318,503
Foreign current tax on profits for the current period
5,944,097
5,739,689
Total current tax
6,674,371
6,058,192
Deferred tax
Origination and reversal of timing differences
(512,039)
(776,112)
Total tax charge
6,162,332
5,282,080

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

2024
2023
$
$
Profit before taxation
25,889,703
22,739,598
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
6,472,426
5,684,900
Effect of overseas tax rates
201,945
373,292
Deferred tax movements
(512,039)
(776,112)
Taxation charge
6,162,332
5,282,080
Gembellicus Holdings Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2024
10
Taxation
(Continued)
Page 26

The groups US subsidiaries file U.S. federal and certain U.S. state and local income tax returns. The group maintains a reserve for uncertain tax positions for state income tax matters, which is net of federal benefits and includes interest and penalties. The total reserve for uncertain tax positions is classified under long-term liabilities and interest and penalties are recognised in income tax expense. Interest and penalties related to uncertain tax positions were $30,688 and $40,124 for the years ended December 31, 2024 and 2023, respectively.

11
Tangible fixed assets
Group
Leasehold improvements
Office equipment
Office furniture
Total
$
$
$
$
Cost
At 1 January 2024
103,975
50,757
412,615
567,347
Additions
-
0
1,157
104,768
105,925
Disposals
-
0
-
0
(69,756)
(69,756)
Transfers
(82,370)
-
0
-
0
(82,370)
At 31 December 2024
21,605
51,914
447,627
521,146
Depreciation and impairment
At 1 January 2024
21,605
29,872
272,992
324,469
Depreciation charged in the year
-
0
5,039
109,600
114,639
Eliminated in respect of disposals
-
0
-
0
(69,756)
(69,756)
At 31 December 2024
21,605
34,911
312,836
369,352
Carrying amount
At 31 December 2024
-
0
17,003
134,791
151,794
At 31 December 2023
82,370
20,885
139,623
242,878
The company had no tangible fixed assets at 31 December 2024 or 31 December 2023.
Gembellicus Holdings Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2024
Page 27
12
Intangible fixed assets
Group
Goodwill
Software
Total
$
$
$
Cost
At 1 January 2024
4,992,754
8,195,469
13,188,223
Additions - internally developed
-
0
1,666,657
1,666,657
Transfers
-
0
82,370
82,370
At 31 December 2024
4,992,754
9,944,496
14,937,250
Amortisation and impairment
At 1 January 2024
2,288,344
5,696,045
7,984,389
Amortisation charged for the year
499,275
1,253,344
1,752,619
At 31 December 2024
2,787,619
6,949,389
9,737,008
Carrying amount
At 31 December 2024
2,205,135
2,995,107
5,200,242
At 31 December 2023
2,704,410
2,499,424
5,203,834
The company had no intangible fixed assets at 31 December 2024 or 31 December 2023.
13
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
$
$
$
$
Investments in subsidiaries
15
-
0
-
0
101,149,364
101,149,364
Unlisted investments
106,737
106,737
106,737
106,737
106,737
106,737
101,256,101
101,256,101
Movements in fixed asset investments
Group
Investments
$
Cost or valuation
At 1 January 2024 and 31 December 2024
106,737
Carrying amount
At 31 December 2024
106,737
At 31 December 2023
106,737
Gembellicus Holdings Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2024
13
Fixed asset investments
(Continued)
Page 28
Movements in fixed asset investments
Company
Shares in subsidiaries
Other investments
Total
$
$
$
Cost or valuation
At 1 January 2024 and 31 December 2024
101,149,364
106,737
101,256,101
Carrying amount
At 31 December 2024
101,149,364
106,737
101,256,101
At 31 December 2023
101,149,364
106,737
101,256,101
14
Current asset investments
Group
Company
2024
2023
2024
2023
$
$
$
$
Listed investments
69,046,521
51,441,391
69,046,521
51,441,391
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
Whitepages, Inc
2033, 6th Avenue Suite 1100, Seattle, WA 98121, United States
IT services
Common shares
86.54
-
Switchboard LLC
2033, 6th Avenue Suite 1100, Seattle, WA 98121, United States
IT services
Equity interests
0
86.54
People Search Ventures, Inc
2033, 6th Avenue Suite 1100, Seattle, WA 98121, United States
IT services
Common shares
0
86.54
Snapvine, Inc
2033, 6th Avenue Suite 1100, Seattle, WA 98121, United States
IT services
Common shares
0
86.54

The results and balances of the subsidiaries have been included in the financial statements.

Gembellicus Holdings Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2024
Page 29
16
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
$
$
$
$
Trade debtors
972,564
938,953
-
0
-
0
Other debtors
1,013,534
1,124,792
-
0
-
0
Prepayments and accrued income
1,731,652
1,005,761
-
0
-
0
3,717,750
3,069,506
-
-
Amounts falling due after more than one year:
Other debtors
17,593
18,802
-
0
-
0
Deferred tax asset (note 20)
2,269,367
1,757,328
-
0
-
0
2,286,960
1,776,130
-
-
Total debtors
6,004,710
4,845,636
-
-
17
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
$
$
$
$
Trade creditors
751,135
872,908
46,785
25,768
Corporation tax payable
730,274
318,503
730,274
318,503
Other taxation and social security
985,088
976,810
-
-
Deferred income
19
7,397,798
7,297,029
-
0
-
0
Other creditors
641,139
571,399
-
0
-
0
Accruals and deferred income
3,308,072
2,778,214
44,353
30,593
13,813,506
12,814,863
821,412
374,864
18
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
$
$
$
$
Other creditors
956,322
828,661
-
0
-
0
Gembellicus Holdings Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2024
Page 30
19
Deferred income
Group
Company
2024
2023
2024
2023
$
$
$
$
Other deferred income
7,397,798
7,297,029
-
-
20
Deferred taxation

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

Assets
Assets
2024
2023
Group
$
$
Accelerated capital allowances
2,269,367
1,757,328
The company has no deferred tax assets or liabilities.
Group
Company
2024
2024
Movements in the year:
$
$
Asset at 1 January 2024
(1,757,328)
-
Credit to profit or loss
(512,039)
-
Asset at 31 December 2024
(2,269,367)
-

Items that account for differences between income taxes computed at the federal statutory rate and the provision recorded for income taxes for the years ended December 31 are as follows:

 

The US Tax Cuts and Jobs Act contained a provision which requires the capitalisation of Section 174 costs incurred in years beginning on or after January 1, 2022. Section 174 costs are expenditures which represent research and development costs that are incident to the development or improvement of a product, process, formula, invention, computer software, or technique. The groups US subsidiaries have included the impact of this provision, which results in a deferred tax asset of approximately $2.5 million and $1.9m for the years ended December 31, 2024 and 2023 respectively.

Gembellicus Holdings Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2024
Page 31
21
Share-based payment transactions
Group
Number of share options
Weighted average exercise price
2024
2023
2024
2023
Number
Number
$
$
Outstanding at 1 January 2024
2,692,583
1,934,331
1.37
1.34
Granted
-
806,498
-
1.45
Forfeited
(38,060)
(48,226)
1.42
1.43
Exercised
(95,767)
-
1.39
-
Outstanding at 31 December 2024
2,558,756
2,692,603
1.37
1.37
Exercisable at 31 December 2024
2,218,061
2,039,734
1.36
1.35

 

The options outstanding at 31 December 2024 had an exercise price ranging $1.36 to $1.42.

The group operates a share options plan for certain employees in the stock of one of its US trading subsidiaries. The weighted-average grant date fair value of options granted during the year ended 31 December 2024, was $nil. As of 31 December 2024, there was $42,409 of unrecognised stock compensation expense related to nonvested awards, which is expected to be recognized over a weighted average period of 1.81 years.

 

As at 31 December 2024 the remaining weighted average remaining contractual life for the options was 6.01 years (2023: 7.05)

Group
Company
2024
2023
2024
2023
$
$
$
$

 

Expenses recognised in the year
Arising from equity settled share based payment transactions
37,285
97,791
-
-
22
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
$
$
Issued and fully paid
Ordinary shares of $0.013 each
20,000
20,000
260
260
23
Other reserves

A merger reserve of $100,131,276 (2023: $100,301,258) arose through the acquisition of the subsidiary included within these consolidated financial statements.

Gembellicus Holdings Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2024
Page 32
24
Financial commitments, guarantees and contingent liabilities

In the normal course of business, various legal claims and other contingent matters may arise due to the products and services provided. In 2024, four claims were filed against the group with two dismissed in 2025. Due to the uncertainties inherent in litigation, the group cannot predict the outcome of each claim in each instance. The group will record a liability if the group believes that it is both probable that a loss has been incurred and the amount can be reasonably estimated. No liability has been recorded at December 31, 2024 and 2023.

 

25
Operating lease commitments
Lessee

At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

Group
Company
2024
2023
2024
2023
$
$
$
$
Within one year
2,770,226
4,656,312
-
-
Between two and five years
569,497
1,413,489
-
-
3,339,723
6,069,801
-
-

In December 2020, the group entered into a lease agreement for office space under a non-cancellable operating lease for a period of 36 months expiring in November 2023. In March 2023, the Company negotiated a lower price for the renewal period and extended the lease for an additional 24 months beginning in December 2023. The renewed lease (March 2023 lease renewal) expires on November 30, 2025.

 

In January 2025, the group amended the March 2023 lease renewal to extend the term for an additional 3 years beginning December 2025.

The groups trading subsidiaries have data license and reseller agreements for a non-exclusive limited right and license for a proprietary database of publicly available information on consumers with a certain provider. Under the reseller agreement, the Company pays a monthly fee which is subject to a 2.5% annual increase. In addition to the monthly fee, there is a revenue share which is paid annually and was recorded within direct cost of revenues on the consolidated statements of income. The Company also has a license agreement with this same provider, which provides the Company with additional data elements. The Company pays a quarterly fee of $150,000. The agreements auto renew for one-year terms concurrently. Total expense under these agreements was $1.8 million and $1.7 million for the years ended December 31, 2024 and 2023, respectively.

 

Other contractual obligations relate to minimum contractual payments due to outside service providers which includes a cloud-based service agreement. The most significant commitment included in other contractual obligations is a three-year cloud-based service agreement with a contract date of June 2022 and expiring in June 2025. The remaining spend amount required under the commitment is $934,000 for 2025.

Gembellicus Holdings Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2024
Page 33
26
Related party transactions
Transactions with related parties

During the year the group entered into the following transactions with related parties:

Professional services
2024
2023
$
$
Group
Entities under common control
388,032
93,941

The following amounts were outstanding at the reporting end date:

Amounts due to related parties
2024
2023
$
$
Group
Entities under common control
46,785
25,768
Other information

The company received dividends of $31,154,979 in 2024 and $nil in 2023 from its subsidiary undertakings.

27
Controlling party

The ultimate controlling party is S Algard, by virtue of her majority shareholding in Gembellicus Holdings Limited.

Gembellicus Holdings Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2024
Page 34
28
Cash generated from group operations
2024
2023
$
$
Profit for the year after tax
19,727,371
17,457,518
Adjustments for:
Taxation charged
6,162,332
5,282,080
Finance costs
478
-
0
Investment income
(4,206,163)
(3,226,539)
Amortisation and impairment of intangible assets
1,752,619
2,400,022
Depreciation and impairment of tangible fixed assets
114,639
119,337
Other gains and losses
-
(846)
Equity settled share based payment expense
37,285
97,791
Movements in working capital:
Increase in debtors
(647,035)
(292,710)
Increase in creditors
613,764
1,697,757
Increase in deferred income
100,769
859,845
Cash generated from operations
23,656,059
24,394,255
29
Analysis of changes in net funds - group
1 January 2024
Cash flows
31 December 2024
$
$
$
Cash at bank and in hand
24,979,622
(2,492,489)
22,487,133
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200I N RumensA C CollinsC PrendergastJ DillonJ DillonOcorian Secretaries (Jersey) Limitedfalse129389022024-01-012024-12-3112938902bus:Director12024-01-012024-12-3112938902bus:Director32024-01-012024-12-3112938902bus:Director42024-01-012024-12-3112938902bus:CompanySecretary12024-01-012024-12-3112938902bus:CompanySecretaryDirector12024-01-012024-12-3112938902bus:Director22024-01-012024-12-3112938902bus:Director52024-01-012024-12-3112938902bus:RegisteredOffice2024-01-012024-12-31129389022024-12-3112938902bus:Consolidated2024-01-012024-12-3112938902bus:Consolidated2023-01-012023-12-31129389022023-01-012023-12-3112938902bus:Consolidated2024-12-3112938902core:Goodwillbus:Consolidated2024-12-3112938902core:Goodwillbus:Consolidated2023-12-3112938902core:OtherResidualIntangibleAssetsbus:Consolidated2024-12-3112938902core:OtherResidualIntangibleAssetsbus:Consolidated2023-12-3112938902bus:Consolidated2023-12-3112938902core:ComputerSoftwarebus:Consolidated2024-12-3112938902core:ComputerSoftwarebus:Consolidated2023-12-3112938902core:LeaseholdImprovementsbus:Consolidated2024-12-3112938902core:FurnitureFittingsbus:Consolidated2024-12-3112938902core:ComputerEquipmentbus:Consolidated2024-12-3112938902core:LeaseholdImprovementsbus:Consolidated2023-12-3112938902core:FurnitureFittingsbus:Consolidated2023-12-3112938902core:ComputerEquipmentbus:Consolidated2023-12-31129389022023-12-3112938902core:ShareCapitalbus:Consolidated2024-12-3112938902core:ShareCapitalbus:Consolidated2023-12-3112938902core:SharePremiumbus:Consolidated2024-12-3112938902core:SharePremiumbus:Consolidated2023-12-3112938902core:OtherMiscellaneousReservebus:Consolidated2024-12-3112938902core:OtherMiscellaneousReservebus:Consolidated2023-12-3112938902core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3112938902core:Non-controllingInterestsbus:Consolidated2024-12-3112938902core:Non-controllingInterestsbus:Consolidated2023-12-3112938902core:ShareCapital2024-12-3112938902core:ShareCapital2023-12-3112938902core:SharePremium2024-12-3112938902core:SharePremium2023-12-3112938902core:RetainedEarningsAccumulatedLosses2024-12-3112938902core:RetainedEarningsAccumulatedLosses2023-12-3112938902core:ShareCapitalbus:Consolidated2022-12-3112938902core:SharePremiumbus:Consolidated2022-12-3112938902core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-12-3112938902core:ShareCapital2022-12-3112938902core:SharePremium2022-12-3112938902core:RetainedEarningsAccumulatedLosses2022-12-3112938902bus:Consolidated12024-01-012024-12-3112938902bus:Consolidated12023-01-012023-12-3112938902bus:Consolidated2022-12-3112938902core:Goodwill2024-01-012024-12-3112938902core:ComputerSoftware2024-01-012024-12-3112938902core:LeaseholdImprovements2024-01-012024-12-3112938902core:FurnitureFittings2024-01-012024-12-3112938902core:ComputerEquipment2024-01-012024-12-3112938902core:UKTaxbus:Consolidated2024-01-012024-12-3112938902core:UKTaxbus:Consolidated2023-01-012023-12-3112938902core:ForeignTaxbus:Consolidated2024-01-012024-12-3112938902core:ForeignTaxbus:Consolidated2023-01-012023-12-3112938902core:LeaseholdImprovementsbus:Consolidated2023-12-3112938902core:FurnitureFittingsbus:Consolidated2023-12-3112938902core:ComputerEquipmentbus:Consolidated2023-12-3112938902bus:Consolidated2023-12-3112938902core:LeaseholdImprovementsbus:Consolidated2024-01-012024-12-3112938902core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3112938902core:ComputerEquipmentbus:Consolidated2024-01-012024-12-3112938902core:Goodwillbus:Consolidated2023-12-3112938902core:ComputerSoftwarebus:Consolidated2023-12-3112938902core:Goodwillcore:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-01-012024-12-3112938902core:ComputerSoftwarecore:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-01-012024-12-3112938902core:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-01-012024-12-3112938902core:Goodwillbus:Consolidated2024-01-012024-12-3112938902core:ComputerSoftwarebus:Consolidated2024-01-012024-12-3112938902core:UnlistedNon-exchangeTradedbus:Consolidated2024-12-3112938902core:UnlistedNon-exchangeTradedbus:Consolidated2023-12-3112938902core:UnlistedNon-exchangeTraded2024-12-3112938902core:UnlistedNon-exchangeTraded2023-12-3112938902core:Subsidiary12024-01-012024-12-3112938902core:Subsidiary22024-01-012024-12-3112938902core:Subsidiary32024-01-012024-12-3112938902core:Subsidiary42024-01-012024-12-3112938902core:Subsidiary112024-01-012024-12-3112938902core:Subsidiary222024-01-012024-12-3112938902core:Subsidiary332024-01-012024-12-3112938902core:Subsidiary442024-01-012024-12-3112938902core:CurrentFinancialInstruments2024-12-3112938902core:CurrentFinancialInstruments2023-12-3112938902core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3112938902core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3112938902core:Non-currentFinancialInstruments2024-12-3112938902core:Non-currentFinancialInstruments2023-12-3112938902core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3112938902core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3112938902core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3112938902core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3112938902core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3112938902core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3112938902core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12024-12-3112938902core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12023-12-3112938902core:Non-currentFinancialInstrumentscore:AfterOneYear22024-12-3112938902core:Non-currentFinancialInstrumentscore:AfterOneYear22023-12-3112938902bus:PrivateLimitedCompanyLtd2024-01-012024-12-3112938902bus:FRS1022024-01-012024-12-3112938902bus:Audited2024-01-012024-12-3112938902bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3112938902bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP