Company registration number 13192303 (England and Wales)
MORRIS TOPCO LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024
MORRIS TOPCO LIMITED
COMPANY INFORMATION
Directors
J Bucknell
C J Kay
H W B Sallitt
D Grantham
D Sackett
(Appointed 16 October 2023)
W Etchell
(Appointed 4 November 2024)
Company number
13192303
Registered office
Link House
25 West Street
Poole
Dorset
United Kingdom
BH15 1LD
Auditor
Azets Audit Services
2nd Floor
Regis House
45 King William Street
London
United Kingdom
EC4R 9AN
MORRIS TOPCO LIMITED
CONTENTS
Page
Strategic report
1 - 4
Directors' report
5
Directors' responsibilities statement
6
Independent auditor's report
7 - 10
Group statement of comprehensive income
11
Group balance sheet
12
Company balance sheet
13
Group statement of changes in equity
14
Company statement of changes in equity
15
Group statement of cash flows
16
Notes to the financial statements
18 - 34
MORRIS TOPCO LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 1 -

The directors present the strategic report for the year ended 30 September 2024.

Review Of The Business

This year’s performance has met the Board’s expectations, achieving turnover growth of 21% to £39.8m from £32.9m a year earlier. Our journey from a founder-led venture 25+ years ago to today’s mid-market digital transformation leader has been shaped by growth, innovation, and people. In the past year, we served almost 1,000 clients, retained more than 95% of our top talent, and achieved an +40 client NPS, showcasing our commitment to excellence benefits both our clients and our team.

 

Our journey over the past few years has combined organic growth with the strategic acquisitions of Clarivos, DSCallards, and Cloud Business between May 2022 and February 2024. These acquisitions account for 40% of our nearly 300 strong team and have expanded our capabilities to deliver an even broader range of high-value solutions, from ‘office of the CFO’ transformation and analytics, to 24/7/365 IT managed services, and advanced cybersecurity with AI-enabled SOC. Today, our talented teams which span across 8 countries work seamlessly to connect our clients’ most critical needs with comprehensive, end-to-end solutions.

 

Innovation That Moves Business Forward

Innovation at Codestone is rooted in solving real problems for real businesses. We know that ERP systems are central to how organisations run, so we’ve focused on making them faster to deploy, easier to manage, and more effective from day one. Our ‘INSIGHT’ for Finance solution allows businesses to implement Cloud ERP and Analytics in just a few weeks, with cost certainty built in.

 

We’ve also expanded the INSIGHT range to support planning and consolidation needs, adapting to different languages and regional requirements. This is powered by the tools and knowledge we’ve built over years of hands-on experience.

 

Security is a core part of everything we deliver. With CyberCare, we’ve developed AI-driven protection for the systems our clients rely on most. And through CloudCare, we provide fully managed IT and application support so teams can stay focused on what matters.

 

We don’t build solutions in isolation. Our team stays connected to the market and works closely with clients to develop tools and services that genuinely support how they operate and grow.

 

Client Success, Shared Growth

Our work is driven by purpose.

 

We help our clients thrive through meaningful digital transformation. That might mean finding better ways to serve their customers, staying ahead in a competitive market, or building a workplace that attracts and keeps great people. Whatever the goal, we're focused on creating genuine, measurable outcomes.

 

Every transformation is unique, and we’re proud to play a part in each one.

 

MORRIS TOPCO LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 2 -
Our People. Our Passion

At the heart of our business is a simple truth. People make it work. Their energy, ideas and commitment have brought us to where we are today, and they continue to drive us forward.

 

We have put in place a clear and focused people strategy built on three fundamentals. We have embedded scalable systems and platforms that support our team and enable us to grow with confidence. We have implemented engagement initiatives that genuinely add value, not just on paper, but in how people experience their careers here. These include clear development pathways, reward and recognition schemes that celebrate contribution, and cultural activities that reflect who we are and what we stand for. We have also connected the business through integrated processes that bring teams together and strengthen collaboration across every part of the organisation.

 

This foundation has already made a difference, and we are committed to building on it. We continue to invest in learning and development, helping our people grow their skills, confidence and ability to lead through change. Our first Leadership Development Programme brought together over 40 team members and concluded for the main cohort in July 2024. It provided practical tools to lead effectively, support teams and build resilience in a fast-changing environment. The programme now continues for those stepping into new leadership roles, ensuring we maintain consistency in how leadership is practised across the organisation. This continuity matters. It helps us build a shared mindset and a common language around what good leadership looks like, reinforcing clarity and trust as we grow.

 

At the centre of this approach are our He(art) of Leadership values. Communication, integrity, resourcefulness, resilience and agility. Among these, we place particular importance on effective communication. We believe it is the foundation of strong leadership, enabling transparency, connection and accountability across teams. When communication is clear and honest, people feel supported, aligned and empowered to do their best work.

 

Everything we do is anchored around our cultural framework: THRIVE. Talent, Hearts, Responsibility, Innovation, Value and Excellence. These principles guide how we support each other and how we show up for our clients.

 

Technology Partners

We work closely with a select group of technology partners whose platforms are continuously evolving and creating meaningful value for the market. These relationships are built on trust, alignment and a shared commitment to innovation.

 

Our long-standing partnership with SAP has earned us consistent recognition across multiple solutions, including Business One, Business ByDesign and S4HANA Public Cloud. We are proud to be counted in the small group of strategically managed SAP partners in the UK and Ireland. This reflects both our depth of expertise and the outcomes we deliver.

 

Over decades we have adapted a strong portfolio of solutions using Microsoft’s leading technology stack. From Dynamics and Azure Cloud to Modern Workplace and Productivity, AI and Security, we help clients unlock the full potential of Microsoft’s technology to support growth, efficiency and resilience.

MORRIS TOPCO LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 3 -
Recognition & Achievement

Codestone’s approach has always been grounded in helping clients understand and adopt best practices tailored to their unique business context. We guide them away from overly customised solutions and toward strategic implementations that unlock real operational and commercial value.

This philosophy continues to earn us recognition across the industry:

o    Championing Diversity Award

o    Equitable Place to Work

o    Cultural Inclusion Company of the Year

o    Best Customer Event UK (for the second consecutive year)

 

Looking Ahead

As we look to the future, our focus remains clear. We are here to enable mid-sized businesses around the world to navigate digital transformation with confidence. Our approach brings together enterprise grade technology, human centred design and flexible delivery, all tailored to the unique challenges and goals of each client.

 

Our solutions continue to evolve in step with changing business needs, market shifts and emerging technologies. Whether it is data strategy, security, culture or cloud, we make sure every part of the digital journey works together to drive sustainable success.

 

The strength of our performance speaks to the growing demand for what we offer and the resilience of our model. As we grow into new international markets, we are equally proud of the global reach of our team, a diverse group of talented professionals working across multiple regions, united by a shared purpose.

 

Alongside this growth, we will continue to strengthen our commitment to environmental, social and governance principles. We are actively developing our ESG and CSR strategy to ensure we operate responsibly, create meaningful impact and contribute positively to the communities and environments in which we work.

 

MORRIS TOPCO LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 4 -
Principal Risks & Uncertainties

The Board actively reviews and monitors potential risks as part of our ongoing risk management programme, designed to minimise any adverse impact on the business.

 

Financial Risk Management

Codestone’s finance department maintains a financial risk register and provides regular updates to the Board. Liquidity risk remains the principal financial risk and is actively managed through robust credit control practices.

 

The Board frequently reviews the group’s cash position and cash flow forecasts to ensure sound financial oversight. The group holds a free cash balance, and the wider group has access to committed bank facilities to support investment and working capital needs as part of its growth strategy.

 

Price Risk

Codestone enters into pricing agreements with suppliers wherever feasible to reduce exposure to price volatility.

 

Credit Risk

Codestone manages its exposure to credit risk through the use of robust operational systems. Credit limits are assigned to clients and are regularly monitored and reviewed by the finance department.

 

Key performance indicators

Performance is monitored for Codestone Solutions Limited and all group entities monthly and reported to the main Board against the budget and a number of key performance indicators.

On behalf of the board

D Sackett
Director
30 September 2025
MORRIS TOPCO LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 5 -

The directors present their annual report and financial statements for the year ended 30 September 2024.

Results and dividends

The results for the year are set out on page 11.

No ordinary dividends were paid. The directors do not recommend payment of a further dividend.

Directors

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

J Bucknell
D Hobson
(Resigned 4 October 2024)
C J Kay
H W B Sallitt
D Grantham
D Sackett
(Appointed 16 October 2023)
C G Powell
(Resigned 3 May 2024)
W Etchell
(Appointed 4 November 2024)
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
D Sackett
Director
30 September 2025
MORRIS TOPCO LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 6 -

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.

MORRIS TOPCO LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MORRIS TOPCO LIMITED
- 7 -
Opinion

We have audited the financial statements of Morris Topco Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 30 September 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, the company 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 directors are responsible for the other information. The other information comprises the information in the Group strategic report and the Report of the directors, but does not include the financial statements and our Report of the auditors thereon.

 

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. In connection with our audit of the financial statements, 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 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:

MORRIS TOPCO LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MORRIS TOPCO LIMITED
- 8 -
Matters on which we are required to report by exception

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 its environment obtained in the course of the audit, we have not identified material misstatements in the Group strategic report or the Report of the directors.

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

- adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or

- the parent company financial statements are not in agreement with the accounting records and returns; or

- certain disclosures of directors' remuneration specified by law are not made; or

- we have not received all the information and explanations we require for our audit.

 

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, 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 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 parent company or to cease operations, or have no realistic alternative but to do so.

MORRIS TOPCO LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MORRIS TOPCO LIMITED
- 9 -
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.

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 a Report of the auditors 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:

We had regard to laws and regulations in areas that directly affect the financial statements including financial reporting and taxation legislation.

 

We considered the extent of compliance with those laws and regulations as part of our procedures on the related financial statement items.

 

With the exception of any known or possible non-compliance, and as required by auditing standards, our work in respect of these was limited to enquiry of the Officers.

 

We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit.

 

We addressed the risk of fraud through management override of controls, by testing the appropriateness of journal entries and other adjustments; assessing whether the judgements made in making accounting estimates are indicative of a potential bias; and evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business.

 

Our tests included agreeing the financial statements disclosures to underlying supporting documentation and enquiries with management and obtaining an understanding of the control environment in place to prevent and detect irregularities.

 

Our audit procedures were designed to respond to risks of material misstatement in the financial statements, recognising that 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, misrepresentations or through collusion. There are inherent limitations in the audit procedures performed and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we are to become aware of it.

 

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.

 

 

MORRIS TOPCO LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MORRIS TOPCO LIMITED
- 10 -

Extent to which 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 and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.

 

We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework.  Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion.  This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.

 

In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:

 

 

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation.  This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance.  The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

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.

Toby Mason (Senior Statutory Auditor)
For and on behalf of Azets Audit Services
30 September 2025
Chartered Accountants
Statutory Auditor
2nd Floor
Regis House
45 King William Street
London
United Kingdom
EC4R 9AN
MORRIS TOPCO LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 11 -
2024
2023
Notes
£
£
Turnover
3
39,781,559
32,922,028
Cost of sales
(26,220,488)
(21,811,144)
Gross profit
13,561,071
11,110,884
Administrative expenses
(16,976,119)
(11,180,958)
Operating loss
5
(3,415,048)
(70,074)
Interest receivable and similar income
9
9,011
21,007
Interest payable and similar expenses
10
(4,857,410)
(3,132,256)
Amounts written off investments
11
50,265
-
Loss before taxation
(8,213,182)
(3,181,323)
Tax on loss
12
(147,320)
(710,565)
Loss for the financial year
26
(8,360,502)
(3,891,888)
Loss for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
MORRIS TOPCO LIMITED
GROUP BALANCE SHEET
AS AT 30 SEPTEMBER 2024
30 September 2024
- 12 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
13
46,423,784
26,955,032
Other intangible assets
13
919,060
883,130
Total intangible assets
47,342,844
27,838,162
Tangible assets
14
2,628,774
2,617,282
49,971,618
30,455,444
Current assets
Stocks
17
36,998
-
Debtors
18
12,922,985
7,796,819
Cash at bank and in hand
1,293,418
6,084,658
14,253,401
13,881,477
Creditors: amounts falling due within one year
19
(19,533,129)
(16,309,447)
Net current liabilities
(5,279,728)
(2,427,970)
Total assets less current liabilities
44,691,890
28,027,474
Creditors: amounts falling due after more than one year
20
(58,626,236)
(35,307,383)
Provisions for liabilities
Deferred tax liability
22
153,920
151,495
(153,920)
(151,495)
Net liabilities
(14,088,266)
(7,431,404)
Capital and reserves
Called up share capital
24
2,127
1,755
Share premium account
25
2,047,107
343,839
Profit and loss reserves
26
(16,137,500)
(7,776,998)
Total equity
(14,088,266)
(7,431,404)
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:
30 September 2025
D Sackett
Director
Company registration number 13192303 (England and Wales)
MORRIS TOPCO LIMITED
COMPANY BALANCE SHEET
AS AT 30 SEPTEMBER 2024
30 September 2024
- 13 -
2024
2023
Notes
£
£
£
£
Fixed assets
Investments
15
77,031
77,031
Current assets
Debtors
18
17,828,250
13,859,180
Creditors: amounts falling due within one year
19
(206,505)
(41,818)
Net current assets
17,621,745
13,817,362
Total assets less current liabilities
17,698,776
13,894,393
Creditors: amounts falling due after more than one year
20
(18,631,190)
(14,909,549)
Net liabilities
(932,414)
(1,015,156)
Capital and reserves
Called up share capital
24
2,127
1,755
Share premium account
25
2,047,107
343,839
Profit and loss reserves
26
(2,981,648)
(1,360,750)
Total equity
(932,414)
(1,015,156)

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £1,620,898 (2023 - £1,369,543 loss).

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

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:
30 September 2025
D Sackett
Director
Company registration number 13192303 (England and Wales)
MORRIS TOPCO LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 14 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 October 2022
1,731
197,280
(3,885,110)
(3,686,099)
Year ended 30 September 2023:
Loss and total comprehensive income
-
-
(3,891,888)
(3,891,888)
Issue of share capital
24
24
146,559
-
146,583
Balance at 30 September 2023
1,755
343,839
(7,776,998)
(7,431,404)
Year ended 30 September 2024:
Loss and total comprehensive income
-
-
(8,360,502)
(8,360,502)
Issue of share capital
24
424
1,740,769
-
1,741,193
Redemption of shares
24
(52)
(37,501)
-
(37,553)
Balance at 30 September 2024
2,127
2,047,107
(16,137,500)
(14,088,266)
MORRIS TOPCO LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 15 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 October 2022
1,731
197,280
8,793
207,804
Year ended 30 September 2023:
Loss and total comprehensive income for the year
-
-
(1,369,543)
(1,369,543)
Issue of share capital
24
24
146,559
-
146,583
Balance at 30 September 2023
1,755
343,839
(1,360,750)
(1,015,156)
Year ended 30 September 2024:
Profit and total comprehensive income
-
-
(1,620,898)
(1,620,898)
Issue of share capital
24
424
1,740,769
-
1,741,193
Redemption of shares
24
(52)
(37,501)
-
(37,553)
Balance at 30 September 2024
2,127
2,047,107
(2,981,648)
(932,414)
MORRIS TOPCO LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 16 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
32
198,331
3,654,152
Interest paid
(2,403,002)
(1,088,510)
Income taxes paid
(282,740)
(90,983)
Net cash (outflow)/inflow from operating activities
(2,487,411)
2,474,659
Investing activities
Purchase of business
(24,536,007)
(1,621,024)
Purchase of intangible assets
(143,542)
-
Purchase of tangible fixed assets
(178,113)
(124,297)
Proceeds from disposal of tangible fixed assets
641
-
Loans made to other entities
(30,000)
-
Interest received
9,011
21,007
Net cash used in investing activities
(24,878,010)
(1,724,314)
Financing activities
Proceeds from issue of shares
1,741,193
146,583
Redemption of shares
(37,553)
-
0
Issue of preference shares
1,758,900
95,257
Repayment of preference shares
(65,223)
-
Proceeds from borrowings
1,758,900
95,257
Repayment of borrowings
(65,219)
-
Proceeds from new bank loans
17,535,495
-
Repayment of bank loans
(52,312)
(102,128)
Payment of finance leases obligations
-
(7,216)
Net cash generated from financing activities
22,574,181
227,753
Net (decrease)/increase in cash and cash equivalents
(4,791,240)
978,098
Cash and cash equivalents at beginning of year
6,084,658
5,106,560
Cash and cash equivalents at end of year
1,293,418
6,084,658
MORRIS TOPCO LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 17 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
33
(3,829,939)
(337,096)
Income taxes refunded
30,945
-
0
Net cash outflow from operating activities
(3,798,994)
(337,096)
Financing activities
Proceeds from issue of shares
1,741,193
146,583
Redemption of shares
(37,553)
-
0
Issue of preference shares
1,758,896
95,257
Repayment of preference shares
(65,223)
-
Proceeds from borrowings
466,900
95,256
Repayment of borrowings
(65,219)
-
Net cash generated from financing activities
3,798,994
337,096
Net increase in cash and cash equivalents
-
-
Cash and cash equivalents at beginning of year
-
0
-
0
Cash and cash equivalents at end of year
-
0
-
0
MORRIS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 18 -
1
Accounting policies
Company information

Morris Topco Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is .

 

The group consists of Morris Topco Limited and all of its subsidiaries.

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" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

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.

1.2
Business combinations

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Morris Topco Limited together with all entities controlled by the parent company (its subsidiaries).

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

1.4
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group 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.

1.5
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.

Revenue from the sale of goods and services is recognised when the right to consideration in respect of the sale has been earned.

 

For fixed term contracts, revenue is recognised on a time apportioned basis over the length of the contract. For support service 'labour' hours invoiced in advance, the revenue is derived from time spent on the contract as at the period end.

MORRIS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 19 -
1.6
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.7
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.

1.8
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

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:

Patents & licences
on a straight line basis over 20 years
Development costs
on a straight line basis over 12 years

Development expenditure on an individual project are recognised as an intangible asset when the company can demonstrate:

- The technical feasibility of completing the intangible asset so that the asset will be available for use or sale

- Its intention to complete and its ability to use or sell the asset

- How the asset will generate future economic benefits

- The availability of resources to complete the asset

- The ability to measure reliably the expenditure during development

- The ability to use the intangible asset generated

 

Where the directors are satisfied as to the technical, commercial and financial viability of individual projects, the identifiable expenditure is deferred and amortised over the period during which the company is expected to benefit. This period is expected to be twelve years.

 

At the balance sheet date the directors undertook an impairment review and it was determined that one project was no longer viable. All capitalised development expenditure relating to that project has therefore been fully impaired at the year end.

1.9
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.

MORRIS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 20 -

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:

Short term leasehold
7.5% on cost
Fixtures and fittings
33% reducing balance, 20% reducing balance and over the term of the lease
IT equipment
33% straight line
Motor vehicles
25% reducing balance

Freehold land and buildings are recorded at cost. No depreciation is provided in respect of freehold land. Buildings are depreciated over a 50 year term.

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.

1.10
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.

1.11
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.12
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.

1.13
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.

MORRIS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 21 -
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.

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. Financial liabilities classified as payable within one year are not amortised.

1.14
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.

1.15
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.

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.

1.16
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

 

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.

MORRIS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 22 -
1.17
Retirement benefits

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

1.18
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.

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.

3
Turnover and other revenue
2024
2023
£
£
Other revenue
Interest income
9,011
21,007
4
Exceptional item
2024
2023
£
£
Expenditure
Additional staff costs
1,838,643
-
Chairman fees
-
67,077
Advisory and monitoring fees
164,375
50,000
Severance costs
106,614
134,323
M&A professional fees
210,037
16,575
New system implementation costs
-
143,207
Monthly storage back up
289,711
-
Training costs
164,027
-
Discontinued miscellaneous costs
200,013
-
2,973,420
411,182
MORRIS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 23 -
5
Operating loss
2024
2023
£
£
Operating loss for the year is stated after charging/(crediting):
Exchange losses/(gains)
12,224
(4,928)
Research and development costs
-
(129,508)
Depreciation of owned tangible fixed assets
204,560
208,862
Loss on disposal of tangible fixed assets
2,227
-
Amortisation of intangible assets
5,174,875
3,513,825
Operating lease charges
156,864
188,973
6
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
9,600
9,500
Audit of the financial statements of the company's subsidiaries
59,600
51,500
69,200
61,000
7
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
Directors
7
6
7
6
Cost of sales
278
240
-
-
Total
285
246
7
6

Their aggregate remuneration comprised:

Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
17,000,003
12,908,462
-
0
-
0
Social security costs
1,689,418
1,806,259
-
-
Pension costs
324,344
551,173
-
0
-
0
19,013,765
15,265,894
-
0
-
0
MORRIS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 24 -
8
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
813,226
-
Company pension contributions to defined contribution schemes
98,220
-
911,446
-
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
331,242
-
Company pension contributions to defined contribution schemes
5,063
-
9
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
9,011
21,007
10
Interest payable and similar expenses
2024
2023
£
£
Loan note interest
1,042,373
853,234
Preference share interest
1,100,241
899,432
Mortgage interest
58,753
44,966
Loan interest
2,649,876
1,328,093
Other interest
6,167
6,531
4,857,410
3,132,256
11
Amounts written off investments
2024
2023
£
£
Amounts written back to current loans
50,265
-
12
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
144,895
449,159
Adjustments in respect of prior periods
-
0
218,966
Total current tax
144,895
668,125
MORRIS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
12
Taxation
2024
2023
£
£
(Continued)
- 25 -
Deferred tax
Origination and reversal of timing differences
2,425
42,440
Total tax charge
147,320
710,565

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

2024
2023
£
£
Loss before taxation
(8,213,182)
(3,181,323)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2023: 24.78%)
(2,053,296)
(788,437)
Tax effect of expenses that are not deductible in determining taxable profit
2,204,484
1,317,126
Tax effect of income not taxable in determining taxable profit
-
0
28,397
Change in unrecognised deferred tax assets
(3,868)
-
0
Adjustments in respect of prior years
-
0
220,263
Effect of change in corporation tax rate
-
(66,784)
Taxation charge
147,320
710,565
13
Intangible fixed assets
Group
Goodwill
Patents & licences
Development costs
Total
£
£
£
£
Cost
At 1 October 2023
34,282,246
300,807
1,018,287
35,601,340
Additions
24,536,007
640
142,910
24,679,557
At 30 September 2024
58,818,253
301,447
1,161,197
60,280,897
Amortisation and impairment
At 1 October 2023
7,327,214
90,505
345,459
7,763,178
Amortisation charged for the year
5,067,255
15,933
91,687
5,174,875
At 30 September 2024
12,394,469
106,438
437,146
12,938,053
MORRIS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
13
Intangible fixed assets
(Continued)
- 26 -
Carrying amount
At 30 September 2024
46,423,784
195,009
724,051
47,342,844
At 30 September 2023
26,955,032
210,302
672,828
27,838,162
The company had no intangible fixed assets at 30 September 2024 or 30 September 2023.
14
Tangible fixed assets
Group
Land and buildings
Short term leasehold
Fixtures and fittings
IT equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 October 2023
2,115,975
481,482
2,447,703
-
0
42,657
5,087,817
Additions
-
0
-
0
168,871
50,049
-
0
218,920
Disposals
-
0
-
0
(14,284)
-
0
(175)
(14,459)
At 30 September 2024
2,115,975
481,482
2,602,290
50,049
42,482
5,292,278
Depreciation and impairment
At 1 October 2023
177,742
343,845
1,909,198
-
0
39,750
2,470,535
Depreciation charged in the year
25,392
32,546
133,375
12,520
727
204,560
Eliminated in respect of disposals
-
0
-
0
(11,426)
-
0
(165)
(11,591)
At 30 September 2024
203,134
376,391
2,031,147
12,520
40,312
2,663,504
Carrying amount
At 30 September 2024
1,912,841
105,091
571,143
37,529
2,170
2,628,774
At 30 September 2023
1,938,233
137,637
538,505
-
0
2,907
2,617,282
The company had no tangible fixed assets at 30 September 2024 or 30 September 2023.
15
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
16
-
0
-
0
77,031
77,031
MORRIS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
15
Fixed asset investments
(Continued)
- 27 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 October 2023 and 30 September 2024
77,031
Carrying amount
At 30 September 2024
77,031
At 30 September 2023
77,031
16
Subsidiaries

Details of the company's subsidiaries at 30 September 2024 are as follows:

Name of undertaking
Address
Class of
% Held
shares held
Direct
Indirect
Morris Midco Ltd
*
Ordinary
100.00
-
Morris Bidco Ltd
*
Ordinary
0
100.00
Codestone Group Ltd
*
Ordinary
0
100.00
Codestone Solutions Ltd
*
Ordinary
0
100.00
Codestone Estates Ltd
*
Ordinary
0
100.00
Rinedata Holdings Ltd
*
Ordinary
0
100.00
Rinedata Ltd
*
Ordinary
0
100.00
Midmarch Ltd
*
Ordinary
0
100.00
DS Callards Ltd
*
Ordinary
0
100.00
Cloud Business Enterprise Ltd
*
Ordinary
0
100.00

Registered office addresses (all UK unless otherwise indicated):

*
1st Floor, Link House, 25 West Street, Poole, BH15 1LD
17
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Finished goods and goods for resale
36,998
-
0
-
0
-
0
MORRIS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 28 -
18
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
10,176,627
6,721,588
-
0
-
0
Amounts owed by group undertakings
-
-
17,828,250
13,859,180
Other debtors
541,610
61,271
-
0
-
0
Prepayments and accrued income
2,204,748
1,013,960
-
0
-
0
12,922,985
7,796,819
17,828,250
13,859,180
19
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans
21
72,621
66,525
-
0
-
0
Trade creditors
3,258,832
1,131,662
-
0
-
0
Amounts owed to group undertakings
-
0
-
0
171,855
29,368
Corporation tax payable
917,018
1,054,863
-
0
-
0
Other taxation and social security
2,842,196
2,469,637
-
-
Other creditors
1,490,683
4,334,115
-
0
-
0
Accruals and deferred income
10,951,779
7,252,645
34,650
12,450
19,533,129
16,309,447
206,505
41,818

Included in accruals and deferred income is deferment of income for annual maintenance contract and block support monies received in advance, amounting to £8,325,551 (2023: £5,518,100).

20
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
21
31,237,617
13,448,736
-
0
-
0
Other borrowings
21
27,388,619
21,858,647
18,631,190
14,909,549
58,626,236
35,307,383
18,631,190
14,909,549
MORRIS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 29 -
21
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans
31,310,238
13,515,261
-
0
-
0
Preference shares
12,690,530
9,896,612
12,690,530
9,896,612
Other loans
14,698,089
11,962,035
5,940,660
5,012,937
58,698,857
35,373,908
18,631,190
14,909,549
Payable within one year
72,621
66,525
-
0
-
0
Payable after one year
58,626,236
35,307,383
18,631,190
14,909,549

All amounts owing to Shawbrook Bank Limited are secured against all the property or undertaking of the company and its group, by way of a legal charge dated 7 July 2021.

 

Amounts owing to parties connected with the acquired Rinedata Holdings Ltd are secured against the property and undertaking of Morris Bidco Ltd and Morris Topco Ltd, by way of legal charges dated 3 May 2022.

 

All monies due to or to become due to NatWest Bank PLC are secured by way of a fixed and floating charge, dated 15 December 2016, over all the property of the company and a first legal

The bank loan held in Codestone Estates Ltd is repayable over 120 months, Interest is charged at a fixed rate of 3.12% for the first 60 months followed by 60 months with interest charged at 1.81%p.a. over Base rate, unless otherwise agreed between the Bank and the Company.

 

The bank loan held in Morris Bidco Ltd is repayable 72 months after the date of the agreement. Interest accrues at a rate of 7% above the Sterling Overnight Index Average interest rate, with payments of accrued interest being made at interim periods agreed with the lender.

 

Details of shares shown as liabilities are as follows:

 

7,613,158 1p Preference Shares were issued on 2 March 2021 at a 99p premium per share, a further 37,125 1p Preference Shares being issued on 3 May 2022, at a 99p premium per share, and a further 95,257 1p Preference Shares being issued on 2 November 2022, also at a 99p premium per share. On 14 February 2024, a further 1,758,900 1p Preference Shares were issued at a 99p premium.

 

Dividends are accruing at a rate of 10% per annum, with the total owing liability at the balance sheet date being £12,690,530 (2023: £9,896,612).

22
Deferred taxation

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

Liabilities
Liabilities
2024
2023
Group
£
£
Accelerated capital allowances
153,920
151,495
MORRIS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
22
Deferred taxation
(Continued)
- 30 -
The company has no deferred tax assets or liabilities.
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 October 2023
151,495
-
Charge to profit or loss
2,425
-
Liability at 30 September 2024
153,920
-
23
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
324,344
551,173

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

24
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
A Ordinary of 1p each
102,103
77,031
1,021
770
B Ordinary of 1p each
86,026
77,872
860
779
C Ordinary of 1p each
24,555
20,598
246
206
212,684
175,501
2,127
1,755
MORRIS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
24
Share capital
(Continued)
- 31 -

On 04 October 2023, the company issued 439 C Ordinary shares with a nominal value of £0.01 for total consideration of £3,161.

 

On 11 October 2023, the company repurchased and cancelled 842 B Ordinary shares and 1,228 C Ordinary shares.

 

On 03 November 2023, the company issued 2,545 C Ordinary shares with a nominal value of £0.01 for total consideration of £18,324.

 

On 14 February 2024, the company issued:

 

On 06 March 2024, the company repurchased and cancelled 2 B Ordinary shares and 877 C Ordinary shares.

 

On 06 August 2024, the company repurchased and cancelled 1,755 C Ordinary shares.

 

On 06 August 2024, the company issued 439 C Ordinary shares with a nominal value of £0.01 for total consideration of £5,488.

 

On 24 September 2024, the company repurchased and cancelled 66 B Ordinary shares and 439 C Ordinary shares.

25
Share premium account
Group
Company
2024
2023
2024
2023
£
£
£
£
At the beginning of the year
343,839
197,280
343,839
197,280
Issue of new shares
1,740,769
146,559
1,740,769
146,559
Share capital redemption
(37,501)
-
(37,501)
-
At the end of the year
2,047,107
343,839
2,047,107
343,839
26
Profit and loss reserves
Group
Company
2024
2023
2024
2023
£
£
£
£
At the beginning of the year
(7,776,998)
(3,885,110)
(1,360,750)
8,793
Loss for the year
(8,360,502)
(3,891,888)
(1,620,898)
(1,369,543)
At the end of the year
(16,137,500)
(7,776,998)
(2,981,648)
(1,360,750)
MORRIS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 32 -
27
Acquisition of a business

During the year Morris Bidco Limited acquired 100% of the Ordinary share capital of Cloud Business Enterprise Ltd.

 

The amounts recognised in respect of the identifiable assets and liabilities acquired during the year as part of the acquisition of Coud Business Enterprise Ltd are as set out in the table below:

Book Value
Adjustments
Fair Value
Net assets acquired
£
£
£
8
-
8
40,807
-
40,807
1,868,618
-
1,868,618
(1,909,333)
-
(1,909,333)
Total identifiable net assets
100
-
100
Goodwill
24,536,007
Total consideration
24,536,107
The consideration was satisfied by:
£
Cash
14,583,500
Deferred consideration
9,334,500
Acquisition fees
618,107
24,536,107
28
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
1,563
12,967
-
-
Between two and five years
-
1,590
-
-
1,563
14,557
-
-
MORRIS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 33 -
29
Events after the reporting date

On 4 October 2024, £1,108,000 of C class loan notes were issued by Morris Midco Ltd. These loan notes do not incur any interest and are repayable at three times their principal value upon completion of a disposal, listing or sale.

 

On 28 March 2025, the company sold the Land and Buildings shown in the Balance Sheet at the year end for £1,050,000. At this date, the mortgage outstanding on the property was settled in full.

30
Related party transactions

At the beginning of the period, the group had loan note liabilities to an entity with control over the group, with a nominal value of £2,846,387 (2023: £2,846,387). During the year a further £1,292,000 (2023: £Nil) of loan notes were issued to the same entity. At the year end a balance of £5,387,250 (2023: £3,646,266) representing the nominal value plus interest accrued, is included within creditors: amounts falling due after more than one year.

 

At the beginning of the period, the group had loan note liabilities to key management personnel, with a nominal value of £3,932,499 (2023: £3,837,242). During the year, a further £466,900 (2023: £95,257) of loan notes were issued and £54,063 (2023: £Nil) were repaid. At the year end a balance of £5,940,656 (2023: £5,012,937) representing the nominal value plus interest accrued, is included within creditors: amounts falling due after more than one year.

 

At the beginning of the period, the group had loan note liabilities to key management personnel, with a nominal value of £3,210,000 (2023: £3,210,000). At the year end a balance of £3,370,179 (2023: £3,302,832) representing the nominal value plus interest accrued, is included within creditors: amounts falling due after more than one year.

31
Controlling party

FPE Capital LLP is the company's ultimate parent, a limited liability partnership the registered office of which is 7-9 Swallow Street, London, W1B 4DE.

32
Cash generated from group operations
2024
2023
£
£
Loss for the year after tax
(8,360,502)
(3,891,888)
Adjustments for:
Taxation charged
147,320
710,565
Finance costs
4,857,410
3,132,256
Investment income
(9,011)
(21,007)
Loss on disposal of tangible fixed assets
2,227
-
Amortisation and impairment of intangible assets
5,174,875
3,513,825
Depreciation and impairment of tangible fixed assets
204,560
208,862
Movements in working capital:
Increase in stocks
(36,998)
-
Increase in debtors
(3,227,648)
(2,410,106)
Increase in creditors
1,446,098
2,411,645
Cash generated from operations
198,331
3,654,152
MORRIS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 34 -
33
Cash absorbed by operations - company
2024
2023
£
£
Loss for the year after tax
(1,620,898)
(1,369,543)
Adjustments for:
Taxation credited
(30,945)
-
0
Finance costs
1,626,287
1,354,493
Movements in working capital:
Increase in debtors
(3,969,070)
(344,676)
Increase in creditors
164,687
22,630
Cash absorbed by operations
(3,829,939)
(337,096)
34
Analysis of changes in net debt - group
1 October 2023
Cash flows
Market value movements
30 September 2024
£
£
£
£
Cash at bank and in hand
6,084,658
(4,791,240)
-
1,293,418
Borrowings excluding overdrafts
(35,373,908)
(24,679,116)
1,354,167
(58,698,857)
(29,289,250)
(29,470,356)
1,354,167
(57,405,439)
35
Analysis of changes in net debt - company
1 October 2023
Cash flows
Market value movements
30 September 2024
£
£
£
£
Borrowings excluding overdrafts
(14,909,549)
(4,247,683)
526,042
(18,631,190)
2024-09-302023-10-01falsefalseCCH SoftwareCCH Accounts Production 2025.100No description of principal activityJ BucknellD HobsonC J KayH W B SallittD GranthamD SackettC G PowellW Etchellfalse13192303bus:Consolidated2023-10-012024-09-30131923032023-10-012024-09-3013192303bus:Director12023-10-012024-09-3013192303bus:Director32023-10-012024-09-3013192303bus:Director42023-10-012024-09-3013192303bus:Director52023-10-012024-09-3013192303bus:Director62023-10-012024-09-3013192303bus:Director82023-10-012024-09-3013192303bus:Director22023-10-012024-09-3013192303bus:Director72023-10-012024-09-3013192303bus:RegisteredOffice2023-10-012024-09-3013192303bus:Consolidated2024-09-30131923032024-09-3013192303bus:Consolidated2022-10-012023-09-30131923032022-10-012023-09-3013192303core:Goodwillbus:Consolidated2024-09-3013192303core:Goodwillbus:Consolidated2023-09-3013192303core:OtherResidualIntangibleAssetsbus:Consolidated2024-09-3013192303core:OtherResidualIntangibleAssetsbus:Consolidated2023-09-3013192303bus:Consolidated2023-09-3013192303core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-09-3013192303core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-09-3013192303core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2023-09-3013192303core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2023-09-3013192303core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-09-3013192303core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-09-3013192303core:FurnitureFittingsbus:Consolidated2024-09-3013192303core:ComputerEquipmentbus:Consolidated2024-09-3013192303core:MotorVehiclesbus:Consolidated2024-09-3013192303core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-09-3013192303core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-09-3013192303core:FurnitureFittingsbus:Consolidated2023-09-3013192303core:ComputerEquipmentbus:Consolidated2023-09-3013192303core:MotorVehiclesbus:Consolidated2023-09-30131923032023-09-3013192303core:ShareCapitalbus:Consolidated2024-09-3013192303core:ShareCapitalbus:Consolidated2023-09-3013192303core:SharePremiumbus:Consolidated2024-09-3013192303core:SharePremiumbus:Consolidated2023-09-3013192303core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-09-3013192303core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-09-3013192303core:ShareCapital2024-09-3013192303core:ShareCapital2023-09-3013192303core:SharePremium2024-09-3013192303core:SharePremium2023-09-3013192303core:RetainedEarningsAccumulatedLosses2024-09-3013192303core:RetainedEarningsAccumulatedLosses2023-09-3013192303core:ShareCapitalbus:Consolidated2022-09-3013192303core:SharePremiumbus:Consolidated2022-09-3013192303core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-09-3013192303core:ShareCapital2022-09-3013192303core:SharePremium2022-09-3013192303core:RetainedEarningsAccumulatedLosses2022-09-3013192303core:SharePremiumbus:Consolidated2023-09-3013192303core:SharePremium2023-09-3013192303core:ShareCapitalbus:Consolidated2022-10-012023-09-3013192303core:SharePremiumbus:Consolidated2022-10-012023-09-3013192303core:ShareCapitalbus:Consolidated2023-10-012024-09-3013192303core:SharePremiumbus:Consolidated2023-10-012024-09-3013192303core:ShareCapital2022-10-012023-09-3013192303core:SharePremium2022-10-012023-09-3013192303core:ShareCapital2023-10-012024-09-3013192303core:SharePremium2023-10-012024-09-3013192303bus:Consolidated2022-09-30131923032022-09-3013192303core:Goodwill2023-10-012024-09-3013192303core:IntangibleAssetsOtherThanGoodwill2023-10-012024-09-3013192303core:PatentsTrademarksLicencesConcessionsSimilar2023-10-012024-09-3013192303core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-10-012024-09-3013192303core:LandBuildingscore:LongLeaseholdAssets2023-10-012024-09-3013192303core:FurnitureFittings2023-10-012024-09-3013192303core:ComputerEquipment2023-10-012024-09-3013192303core:MotorVehicles2023-10-012024-09-3013192303core:UKTaxbus:Consolidated2023-10-012024-09-3013192303core:UKTaxbus:Consolidated2022-10-012023-09-3013192303core:Goodwillbus:Consolidated2023-09-3013192303core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2023-09-3013192303core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2023-09-3013192303bus:Consolidated2023-09-3013192303core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2023-10-012024-09-3013192303core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2023-10-012024-09-3013192303core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2023-10-012024-09-3013192303core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2023-10-012024-09-3013192303core:Goodwillbus:Consolidated2023-10-012024-09-3013192303core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2023-10-012024-09-3013192303core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2023-10-012024-09-3013192303core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-09-3013192303core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-09-3013192303core:FurnitureFittingsbus:Consolidated2023-09-3013192303core:ComputerEquipmentbus:Consolidated2023-09-3013192303core:MotorVehiclesbus:Consolidated2023-09-3013192303core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-10-012024-09-3013192303core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-10-012024-09-3013192303core:FurnitureFittingsbus:Consolidated2023-10-012024-09-3013192303core:ComputerEquipmentbus:Consolidated2023-10-012024-09-3013192303core:MotorVehiclesbus:Consolidated2023-10-012024-09-3013192303core:Subsidiary12023-10-012024-09-3013192303core:Subsidiary22023-10-012024-09-3013192303core:Subsidiary32023-10-012024-09-3013192303core:Subsidiary42023-10-012024-09-3013192303core:Subsidiary52023-10-012024-09-3013192303core:Subsidiary62023-10-012024-09-3013192303core:Subsidiary72023-10-012024-09-3013192303core:Subsidiary82023-10-012024-09-3013192303core:Subsidiary92023-10-012024-09-3013192303core:Subsidiary102023-10-012024-09-3013192303core:Subsidiary112023-10-012024-09-3013192303core:Subsidiary222023-10-012024-09-3013192303core:Subsidiary332023-10-012024-09-3013192303core:Subsidiary442023-10-012024-09-3013192303core:Subsidiary552023-10-012024-09-3013192303core:Subsidiary662023-10-012024-09-3013192303core:Subsidiary772023-10-012024-09-3013192303core:Subsidiary882023-10-012024-09-3013192303core:Subsidiary992023-10-012024-09-3013192303core:Subsidiary10102023-10-012024-09-3013192303core:CurrentFinancialInstruments2024-09-3013192303core:CurrentFinancialInstruments2023-09-3013192303core:CurrentFinancialInstrumentsbus:Consolidated2024-09-3013192303core:CurrentFinancialInstrumentsbus:Consolidated2023-09-3013192303core:WithinOneYearbus:Consolidated2024-09-3013192303core:WithinOneYearbus:Consolidated2023-09-3013192303core:CurrentFinancialInstrumentscore:WithinOneYear2024-09-3013192303core:CurrentFinancialInstrumentscore:WithinOneYear2023-09-3013192303core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-09-3013192303core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-09-3013192303core:Non-currentFinancialInstrumentscore:AfterOneYear2024-09-3013192303core:Non-currentFinancialInstrumentscore:AfterOneYear2023-09-3013192303core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-09-3013192303core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-09-3013192303core:Non-currentFinancialInstrumentsbus:Consolidated2024-09-3013192303core:Non-currentFinancialInstrumentsbus:Consolidated2023-09-3013192303core:Non-currentFinancialInstruments2024-09-3013192303core:Non-currentFinancialInstruments2023-09-3013192303bus:PrivateLimitedCompanyLtd2023-10-012024-09-3013192303bus:FRS1022023-10-012024-09-3013192303bus:Audited2023-10-012024-09-3013192303bus:ConsolidatedGroupCompanyAccounts2023-10-012024-09-3013192303bus:FullAccounts2023-10-012024-09-30xbrli:purexbrli:sharesiso4217:GBP