LONGACRE TROON LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024
Company registration number 15984079 (England and Wales)
LONGACRE TROON LIMITED
COMPANY INFORMATION
Directors
Mr James Moreton
(Appointed 27 September 2024)
Mr Stanislaus Schmidt-Chiari
(Appointed 27 September 2024)
Mr Alastair McLeod BSc (Hons)
(Appointed 25 October 2024)
Company number
15984079
Registered office
1 Mercer Street
London
WC2H 9QJ
Auditor
William Duncan + Co (Audit) Ltd
Ellersley House
30 Miller Road
Ayr
Ayrshire
KA7 2AY
Business address
Prestwick International Aerospace Park
4 Dow Road
Monkton
Prestwick
Ayrshire
KA9 2TU
Bankers
HSBC
2 Buchanan Street
Glasgow
G1 3LB
Solicitors
Wright, Johnston & Mackenzie LLP
302 St Vincent Street
Glasgow
G2 5RZ
LONGACRE TROON LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 6
Group statement of comprehensive income
7
Group balance sheet
8
Company balance sheet
9
Group statement of changes in equity
10
Company statement of changes in equity
11
Group statement of cash flows
12
Company statement of cash flows
13
Notes to the financial statements
14 - 32
LONGACRE TROON LIMITED
STRATEGIC REPORT
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 1 -

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

Review of the business

On 25th October 2024, via its investment in Longacre Capture Limited, the company indirectly acquired Veracity UK Limited and its subsidiaries, giving rise to £11.4m of goodwill of which £8m arises through consolidation and £3.4m arises through assets acquired through business combinations. In the short financial reporting period ended 31st December 2024, the Group generated £3m turnover and a gross profit of £1.5m through its strong commercial relationships with major industry partners and high-profile customers across the globe.

The group acknowledges the £1.0m loss generated in the period and its net liability position of £1.0m as at 31 December 2024, which has arisen due to the short accounting period and events pertaining to the acquisition. The Directors consider the Group to be a going concern based on the strong track record and historical financial performance of the Investments acquired, and expected future profits to be generated, giving rise to a future accumulation of reserves.

The Group is determined to drive growth by strengthening existing and fostering new customer partnerships, both locally and internationally. The Group turnover and normalised EBITDA are expected to grow in 2025 through its strategic initiatives, drawing on its high value and versatile product base, whilst rolling out the new high margin products and improvements through its innovative Research and Development programme. This growth and the effective management of our supply chain is expected to lead to a reduction in the inventory levels held, improving the Group’s operating cash flows and working capital.

Principal risks and uncertainties

Given the geo-political logistics and trading difficulties faced by the international markets, the Board of Directors are continuing to take proactive steps to try and mitigate the risks faced by the business ensuring that our business model remains robust and flexible to the changing regulatory and economic pressures. We constantly review our critical KPIs so that the Board can take decisive and timely action on each issue as it arises. We continue to invest heavily in our systems and processes being ISO 9001, 14001 and 27001 compliant, and particularly our cyber resilience.

The Group has posted positive EBITDA figures for the year-to-date, and with working capital facilities in place, new products planned to launch later this year, new projects to be delivered and an increasing global presence, the Board remains confident of improving the Group EBITDA profits and cash reserves in 2025.

On behalf of the board

Mr Alastair McLeod BSc (Hons)
Director
30 September 2025
LONGACRE TROON LIMITED
DIRECTORS' REPORT
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 2 -

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

Principal activities

The principal activity of the company and group continued to be that of research and development of high technology software and hardware products for digital video surveillance markets.

Results and dividends

The results for the period are set out on page 7.

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

Directors

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

Mr James Moreton
(Appointed 27 September 2024)
Mr Stanislaus Schmidt-Chiari
(Appointed 27 September 2024)
Mr Alastair McLeod BSc (Hons)
(Appointed 25 October 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.

Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

On behalf of the board
Mr Alastair McLeod BSc (Hons)
Director
30 September 2025
LONGACRE TROON LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 3 -

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.

LONGACRE TROON LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF LONGACRE TROON LIMITED
- 4 -
Opinion

We have audited the financial statements of Longacre Troon Limited (the 'parent company') and its subsidiaries (the 'group') for the period 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, 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 other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

LONGACRE TROON LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF LONGACRE TROON LIMITED
- 5 -
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 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.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

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

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 is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

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.

LONGACRE TROON LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF LONGACRE TROON LIMITED
- 6 -

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.

Mr Graeme Bryson CTA, ACA (Senior Statutory Auditor)
For and on behalf of William Duncan + Co (Audit) Ltd
30 September 2025
Statutory Auditor
Ellersley House
30 Miller Road
Ayr
Ayrshire
KA7 2AY
LONGACRE TROON LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 7 -
Period
ended
31 December
2024
Notes
£
Turnover
3
2,957,880
Cost of sales
(1,469,682)
Gross profit
1,488,198
Administrative expenses
(1,682,948)
Operating loss
4
(194,750)
Interest receivable and similar income
7
27,638
Interest payable and similar expenses
8
(651,035)
Fair value gains and losses on foreign exchange contracts
(201,139)
Loss before taxation
(1,019,286)
Tax on loss
9
(22,224)
Loss for the financial period
(1,041,510)
(Loss)/profit for the financial period is all attributable to the owners of the parent company.
Total comprehensive income for the period is all attributable to the owners of the parent company.
LONGACRE TROON LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 8 -
2024
Notes
£
£
Fixed assets
Goodwill
10
11,195,604
Other intangible assets
10
38,316
Total intangible assets
11,233,920
Tangible assets
11
819,443
12,053,363
Current assets
Stocks
14
3,609,172
Debtors
15
5,637,332
Cash at bank and in hand
792,771
10,039,275
Creditors: amounts falling due within one year
16
(3,359,105)
Net current assets
6,680,170
Total assets less current liabilities
18,733,533
Creditors: amounts falling due after more than one year
17
(19,650,000)
Provisions for liabilities
Deferred tax liability
19
25,043
(25,043)
Net liabilities
(941,510)
Capital and reserves
Called up share capital
21
10,000
Share premium account
90,000
Profit and loss reserves
(1,041,510)
Total equity
(941,510)

These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.

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
Mr James Moreton
Mr Alastair McLeod BSc (Hons)
Director
Director
Company registration number 15984079 (England and Wales)
LONGACRE TROON LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 9 -
2024
Notes
£
£
Fixed assets
Investments
12
100
100
Current assets
Debtors
15
10,999,900
Creditors: amounts falling due within one year
16
(175,804)
Net current assets
10,824,096
Total assets less current liabilities
10,824,196
Creditors: amounts falling due after more than one year
17
(10,900,000)
Net liabilities
(75,804)
Capital and reserves
Called up share capital
21
10,000
Share premium account
90,000
Profit and loss reserves
(175,804)
Total equity
(75,804)

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 £175,804.

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
Mr James Moreton
Mr Alastair McLeod BSc (Hons)
Director
Director
Company registration number 15984079 (England and Wales)
LONGACRE TROON LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 10 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 27 September 2024
-
-
-
-
Period ended 31 December 2024:
Loss and total comprehensive income
-
-
(1,041,510)
(1,041,510)
Issue of share capital
21
10,000
90,000
-
100,000
Balance at 31 December 2024
10,000
90,000
(1,041,510)
(941,510)
LONGACRE TROON LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 11 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 27 September 2024
-
-
-
-
Period ended 31 December 2024:
Profit and total comprehensive income
-
-
(175,804)
(175,804)
Issue of share capital
21
10,000
90,000
-
100,000
Balance at 31 December 2024
10,000
90,000
(175,804)
(75,804)
LONGACRE TROON LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 12 -
2024
Notes
£
£
Cash flows from operating activities
Cash absorbed by operations
25
(1,829,966)
Interest paid
(651,035)
Income taxes paid
(131,125)
Net cash outflow from operating activities
(2,612,126)
Investing activities
Purchase of business
(12,704,031)
Purchase of intangible assets
(8,042,116)
Purchase of tangible fixed assets
(31,325)
Purchase of investments
4,154,731
Interest received
27,638
Net cash used in investing activities
(16,595,103)
Financing activities
Proceeds from issue of shares
100,000
Proceeds from borrowings
1,776,000
Repayment of borrowings
9,124,000
Repayment of bank loans
9,000,000
Net cash generated from financing activities
20,000,000
Net increase in cash and cash equivalents
792,771
Cash and cash equivalents at beginning of period
-
Cash and cash equivalents at end of period
792,771
LONGACRE TROON LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 13 -
2024
Notes
£
£
Cash flows from operating activities
Cash absorbed by operations
26
(10,824,096)
Interest paid
(175,804)
Net cash outflow from operating activities
(10,999,900)
Investing activities
Purchase of subsidiaries
(100)
Net cash used in investing activities
(100)
Financing activities
Proceeds from issue of shares
100,000
Proceeds from borrowings
1,776,000
Repayment of borrowings
9,124,000
Net cash generated from financing activities
11,000,000
Net increase in cash and cash equivalents
-
Cash and cash equivalents at beginning of period
-
0
Cash and cash equivalents at end of period
-
0
LONGACRE TROON LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 14 -
1
Accounting policies
Company information

Longacre Troon Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 1 Mercer Street, London, WC2H 9QJ.

 

The group consists of Longacre Troon Limited and all of its subsidiaries.

1.1
Reporting period

The parent company, Longacre Troon Limited, was incorporated on 27th September and its reporting period ends on 31st December, the group and individual financial statements therefore cover this period. There were a number of acquisitions during the period and the results of these subsidiaries have been consolidated from their respective acquisition dates.

1.2
Accounting convention

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

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

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

The financial statements of the company and group are consolidated in the financial statements of Longacre Group Holdings Limited These consolidated financial statements are available from its registered office at 1 Mercer Street, London, United Kingdom, WC2H 9QJ.

1.3
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.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

LONGACRE TROON LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
1.4
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Longacre Troon 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.

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

1.5
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue as a going concern. In addition to this, the parent entity, Longacre Group Holdings Limited, has also pledged to continue in its financial support of the sub-group to ensure its ability 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.

1.6
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.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from the sale of hardware and third party software, where no significant vendor obligations exist, is recognised on despatch. Revenue on non-standard software or where significant vendor obligations exist is recognised on customer acceptance.

 

Revenue from the sale of software is recognised at the time the software licence is granted, in accordance with agreed milestones. Revenues for support and maintenance services are recognised proportionately over the period that the services are provided. Payments received in advance of services are recorded in the balance sheet as deferred income.

1.7
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.

LONGACRE TROON LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.8
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.

1.9
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
10% Straight-Line
1.10
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:

Freehold land and buildings
2% Straight-Line
Leasehold land and buildings
25% Straight-Line
Leasehold improvements
20% Straight-Line
Plant and equipment
25%-33% Straight-Line
Fixtures and fittings
16%-33% Straight-Line & 10% Reducing Balance
Computers
20%-33% Straight-Line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.

1.11
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.

LONGACRE TROON LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -

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.

1.12
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.

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.

1.13
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.

1.14
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.

LONGACRE TROON LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
1.15
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.

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.

LONGACRE TROON LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
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.

1.16
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.

1.17
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.

LONGACRE TROON LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 20 -
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.

1.18
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.

1.19
Retirement benefits

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

1.20
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.

1.21
Foreign exchange

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

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.

LONGACRE TROON LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 21 -
3
Turnover and other revenue
2024
£
Turnover analysed by class of business
Hardware & software sales
2,957,880
2024
£
Other revenue
Interest income
27,638
4
Operating loss
2024
£
Operating loss for the period is stated after charging/(crediting):
Exchange gains
(71,497)
Research and development costs
403,671
Fees payable to the group's auditor for the audit of the group's financial statements
-
Depreciation of owned tangible fixed assets
18,438
Amortisation of intangible assets
211,811
Operating lease charges
44,794
5
Employees

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

Group
Company
2024
2024
Number
Number
Administration
15
-
Marketing
1
-
Operations
11
-
Research & Development
33
-
Sales
24
-
Technical
39
-
Design
3
-
Total
126
0
LONGACRE TROON LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
5
Employees
(Continued)
- 22 -

Their aggregate remuneration comprised:

Group
Company
2024
2024
£
£
Wages and salaries
886,544
-
0
Social security costs
115,876
-
Pension costs
89,155
-
0
1,091,575
-
0
6
Directors' remuneration
2024
£
Remuneration for qualifying services
131,765
Company pension contributions to defined contribution schemes
57,066
188,831
7
Interest receivable and similar income
2024
£
Interest income
Interest on bank deposits
27,638
2024
Investment income includes the following:
£
Interest on financial assets not measured at fair value through profit or loss
27,638
8
Interest payable and similar expenses
2024
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
100,731
Other interest on financial liabilities
550,304
651,035
LONGACRE TROON LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 23 -
9
Taxation
2024
£
Current tax
Foreign current tax on profits for the current period
4,918
Deferred tax
Origination and reversal of timing differences
17,306
Total tax charge
22,224

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

2024
£
Loss before taxation
(1,019,286)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00%
(254,822)
Tax effect of expenses that are not deductible in determining taxable profit
13,405
Tax effect of utilisation of tax losses not previously recognised
72,024
Change in unrecognised deferred tax assets
(7,752)
Adjustments in respect of prior years
89,891
Effect of change in corporation tax rate
1,605
Depreciation on assets not qualifying for tax allowances
2,636
Amortisation on assets not qualifying for tax allowances
118,957
Research and development tax credit
80,117
Other permanent differences
(62,347)
Tax relief on share options
(605,666)
NTLR losses c/fwd
118,239
Consolidation adjustments
455,937
Taxation charge
22,224
LONGACRE TROON LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 24 -
10
Intangible fixed assets
Group
Goodwill
Patents & licences
Total
£
£
£
Cost
At 27 September 2024
-
0
-
0
-
0
Additions - internally developed
-
0
3,810
3,810
Additions - separately acquired
8,038,306
-
0
8,038,306
Additions - business combinations
3,368,812
34,803
3,403,615
At 31 December 2024
11,407,118
38,613
11,445,731
Amortisation and impairment
At 27 September 2024
-
0
-
0
-
0
Amortisation charged for the period
211,514
297
211,811
At 31 December 2024
211,514
297
211,811
Carrying amount
At 31 December 2024
11,195,604
38,316
11,233,920
The company had no intangible fixed assets at 31 December 2024.
LONGACRE TROON LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 25 -
11
Tangible fixed assets
Group
Freehold land and buildings
Leasehold land and buildings
Leasehold improvements
Plant and equipment
Fixtures and fittings
Computers
Total
£
£
£
£
£
£
£
Cost
At 27 September 2024
-
0
-
0
-
0
-
0
-
0
-
0
-
0
Additions
5,874
-
0
-
0
17,609
7,842
-
0
31,325
Business combinations
609,667
5,309
14,706
99,059
77,540
499
806,780
Exchange adjustments
-
0
-
0
143
2,371
608
-
0
3,122
At 31 December 2024
615,541
5,309
14,849
119,039
85,990
499
841,227
Depreciation and impairment
At 27 September 2024
-
0
-
0
-
0
-
0
-
0
-
0
-
0
Depreciation charged in the period
2,530
-
0
1,149
10,927
3,790
42
18,438
Exchange adjustments
-
0
-
0
71
2,777
498
-
0
3,346
At 31 December 2024
2,530
-
0
1,220
13,704
4,288
42
21,784
Carrying amount
At 31 December 2024
613,011
5,309
13,629
105,335
81,702
457
819,443
The company had no tangible fixed assets at 31 December 2024.
LONGACRE TROON LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 26 -
12
Fixed asset investments
Group
Company
2024
2024
Notes
£
£
Investments in subsidiaries
13
-
0
100
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 27 September 2024
-
Additions
100
At 31 December 2024
100
Carrying amount
At 31 December 2024
100
13
Subsidiaries

Details of the company's subsidiaries at 31 December 2024 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Longacre Capture Limited
England, United Kingdom
Ordinary
100.00
-
Veracity UK Limited
Scotland, United Kingdom
Ordinary
0
100.00
Veracity Solutions Limited
Scotland, United Kingdom
Ordinary
0
100.00
Veracity Systems Limited
England, United Kingdom
Ordinary
0
100.00
Veracity ME DMCC
Dubai, Unit Arab Emirates
Ordinary
0
100.00
Veracity Systems Surveillance Private Ltd
New Dehli, India
Ordinary
0
100.00
Veracity USA Inc
Texas, USA
Ordinary
0
100.00
14
Stocks
Group
Company
2024
2024
£
£
Raw materials and consumables
319,675
-
Finished goods and goods for resale
3,289,497
-
0
3,609,172
-
LONGACRE TROON LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 27 -
15
Debtors
Group
Company
2024
2024
Amounts falling due within one year:
£
£
Trade debtors
4,439,992
-
0
Corporation tax recoverable
135,437
-
0
Amounts owed by group undertakings
-
10,999,900
Other debtors
680,466
-
0
Prepayments and accrued income
381,437
-
0
5,637,332
10,999,900
16
Creditors: amounts falling due within one year
Group
Company
2024
2024
Notes
£
£
Bank loans
18
250,000
-
0
Trade creditors
911,904
-
0
Corporation tax payable
1,493
-
0
Other taxation and social security
368,430
-
Other creditors
561,008
-
0
Accruals and deferred income
1,266,270
175,804
3,359,105
175,804
17
Creditors: amounts falling due after more than one year
Group
Company
2024
2024
Notes
£
£
Bank loans and overdrafts
18
8,750,000
-
0
Other borrowings
18
10,900,000
10,900,000
19,650,000
10,900,000
LONGACRE TROON LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 28 -
18
Loans and overdrafts
Group
Company
2024
2024
£
£
Bank loans
9,000,000
-
0
Other loans
10,900,000
10,900,000
19,900,000
10,900,000
Payable within one year
250,000
-
0
Payable after one year
19,650,000
10,900,000

OakNorth Bank plc holds both fixed and floating charges over the entity's assets and undertakings in relation to borrowings granted to the entity's subsidiary, Longacre Capture Limited.

19
Deferred taxation

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

Liabilities
2024
Group
£
Accelerated capital allowances
39,899
Provision movements
(6,819)
Pension accrual movement
(8,037)
25,043
The company has no deferred tax assets or liabilities.
Group
Company
2024
2024
Movements in the period:
£
£
Asset at 27 September 2024
-
-
Charge to profit or loss
25,043
-
Liability at 31 December 2024
25,043
-
LONGACRE TROON LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 29 -
20
Retirement benefit schemes
2024
Defined contribution schemes
£
Charge to profit or loss in respect of defined contribution schemes
89,155

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.

21
Share capital
Group and company
2024
2024
Ordinary share capital
Number
£
Issued and fully paid
Ordinary shares of 1p each
1,000,000
10,000
22
Acquisition of a business

On 25 October 2024 the group acquired 100 percent of the issued capital of Veracity UK Limited.

Book Value
Adjustments
Fair Value
Net assets acquired
£
£
£
Intangible assets
3,403,615
-
3,403,615
Property, plant and equipment
806,780
-
806,780
Investments
4,154,731
-
4,154,731
Inventories
3,921,948
-
3,921,948
Trade and other receivables
6,744,426
-
6,744,426
Cash and cash equivalents
7,562,670
-
7,562,670
Trade and other payables
(6,327,469)
-
(6,327,469)
Total identifiable net assets
20,266,701
-
20,266,701
Goodwill
8,038,306
Total consideration
28,305,007
The consideration was satisfied by:
£
Cash
24,278,362
Deferred consideration
526,645
Issue of loan notes
3,500,000
28,305,007
LONGACRE TROON LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
22
Acquisition of a business
(Continued)
- 30 -
Contribution by the acquired business for the reporting period included in the group statement of comprehensive income since acquisition:
£
Turnover
-
Loss after tax
(118,496)

The goodwill arising on acquisition is attributable to future growth potential of the acquired business.

23
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
2024
£
£
Within one year
163,656
-
Between two and five years
85,483
-
249,139
-
24
Controlling party

By virtue of its controlling interest held, the parent undertaking of the company is Longacre Group Holdings Limited, a company incorporated in England and Wales.

 

Longacre Group Holdings Limited is also the ultimate controlling party and it prepares consolidated financial statements for the largest group of undertakings of which the company is a member.

 

Copies of Longacre Group Holdings Limited consolidated financial statements are available from its registered office at 1 Mercer Street, London, WC2H 9QJ.

LONGACRE TROON LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 31 -
25
Cash absorbed by group operations
2024
£
Loss after taxation
(1,043,670)
Adjustments for:
Taxation charged
22,224
Finance costs
651,035
Investment income
(27,638)
Fair value loss on foreign exchange contracts
201,139
Amortisation and impairment of intangible assets
211,811
Depreciation and impairment of tangible fixed assets
18,438
Foreign exchange gains on cash equivalents
(198,659)
Movements in working capital:
Decrease in stocks
312,680
Decrease in debtors
1,242,531
Decrease in creditors
(3,219,857)
Cash absorbed by operations
(1,829,966)
26
Cash absorbed by operations - company
2024
£
Loss after taxation
(175,804)
Adjustments for:
Finance costs
175,804
Movements in working capital:
Increase in debtors
(10,999,900)
Increase in creditors
175,804
Cash absorbed by operations
(10,824,096)
27
Analysis of changes in net debt - group
27 September 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
-
792,771
792,771
Borrowings excluding overdrafts
-
(19,900,000)
(19,900,000)
-
(19,107,229)
(19,107,229)
LONGACRE TROON LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 32 -
28
Analysis of changes in net debt - company
27 September 2024
Cash flows
31 December 2024
£
£
£
Borrowings excluding overdrafts
-
(10,900,000)
(10,900,000)
2024-12-312024-09-27falsefalseCCH SoftwareCCH Accounts Production 2025.100Mr James MoretonMr Stanislaus Schmidt-ChiariMr Alastair McLeod BSc (Hons)false159840792024-09-272024-12-3115984079bus:Director12024-09-272024-12-3115984079bus:Director22024-09-272024-12-3115984079bus:Director32024-09-272024-12-3115984079bus:RegisteredOffice2024-09-272024-12-3115984079bus:Agent12024-09-272024-12-31159840792024-12-3115984079bus:Consolidated2024-09-272024-12-3115984079bus:Consolidated2024-12-3115984079core:Goodwillbus:Consolidated2024-12-3115984079core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3115984079core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-12-3115984079core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3115984079core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3115984079core:LeaseholdImprovementsbus:Consolidated2024-12-3115984079core:PlantMachinerybus:Consolidated2024-12-3115984079core:FurnitureFittingsbus:Consolidated2024-12-3115984079core:ComputerEquipmentbus:Consolidated2024-12-3115984079core:ShareCapitalbus:Consolidated2024-12-3115984079core:SharePremiumbus:Consolidated2024-12-3115984079core:ShareCapital2024-12-3115984079core:SharePremium2024-12-3115984079core:RetainedEarningsAccumulatedLosses2024-12-3115984079core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3115984079core:ShareCapitalbus:Consolidated2024-09-272024-12-3115984079core:SharePremiumbus:Consolidated2024-09-272024-12-3115984079core:ShareCapital2024-09-272024-12-3115984079core:SharePremium2024-09-272024-12-31159840792024-09-2615984079core:Goodwill2024-09-272024-12-3115984079core:IntangibleAssetsOtherThanGoodwill2024-09-272024-12-3115984079core:PatentsTrademarksLicencesConcessionsSimilar2024-09-272024-12-3115984079core:LandBuildingscore:OwnedOrFreeholdAssets2024-09-272024-12-3115984079core:LandBuildingscore:LongLeaseholdAssets2024-09-272024-12-3115984079core:LeaseholdImprovements2024-09-272024-12-3115984079core:PlantMachinery2024-09-272024-12-3115984079core:FurnitureFittings2024-09-272024-12-3115984079core:ComputerEquipment2024-09-272024-12-3115984079core:ForeignTaxbus:Consolidated2024-09-272024-12-3115984079bus:Consolidated12024-09-272024-12-3115984079bus:Consolidated22024-09-272024-12-3115984079bus:Consolidated32024-09-272024-12-3115984079bus:Consolidated42024-09-272024-12-3115984079core:Goodwillbus:Consolidated2024-09-2615984079core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-09-2615984079bus:Consolidated2024-09-2615984079core:Goodwillcore:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-09-272024-12-3115984079core:PatentsTrademarksLicencesConcessionsSimilarcore:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-09-272024-12-3115984079core:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-09-272024-12-3115984079core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-09-272024-12-3115984079core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-09-272024-12-3115984079core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-09-272024-12-3115984079core:Goodwillbus:Consolidated2024-09-272024-12-3115984079core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-09-272024-12-3115984079core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-09-2615984079core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-09-2615984079core:LeaseholdImprovementsbus:Consolidated2024-09-2615984079core:PlantMachinerybus:Consolidated2024-09-2615984079core:FurnitureFittingsbus:Consolidated2024-09-2615984079core:ComputerEquipmentbus:Consolidated2024-09-2615984079core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-09-272024-12-3115984079core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-09-272024-12-3115984079core:LeaseholdImprovementsbus:Consolidated2024-09-272024-12-3115984079core:PlantMachinerybus:Consolidated2024-09-272024-12-3115984079core:FurnitureFittingsbus:Consolidated2024-09-272024-12-3115984079core:ComputerEquipmentbus:Consolidated2024-09-272024-12-3115984079core:Subsidiary12024-09-272024-12-3115984079core:Subsidiary22024-09-272024-12-3115984079core:Subsidiary32024-09-272024-12-3115984079core:Subsidiary42024-09-272024-12-3115984079core:Subsidiary52024-09-272024-12-3115984079core:Subsidiary62024-09-272024-12-3115984079core:Subsidiary72024-09-272024-12-3115984079core:Subsidiary112024-09-272024-12-3115984079core:Subsidiary222024-09-272024-12-3115984079core:Subsidiary332024-09-272024-12-3115984079core:Subsidiary442024-09-272024-12-3115984079core:Subsidiary552024-09-272024-12-3115984079core:Subsidiary662024-09-272024-12-3115984079core:Subsidiary772024-09-272024-12-3115984079core:CurrentFinancialInstruments2024-12-3115984079core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3115984079core:WithinOneYearbus:Consolidated2024-12-3115984079core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3115984079core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3115984079core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3115984079core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3115984079core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3115984079core:Non-currentFinancialInstruments2024-12-3115984079bus:PrivateLimitedCompanyLtd2024-09-272024-12-3115984079bus:FRS1022024-09-272024-12-3115984079bus:Audited2024-09-272024-12-3115984079bus:ConsolidatedGroupCompanyAccounts2024-09-272024-12-3115984079bus:FullAccounts2024-09-272024-12-31xbrli:purexbrli:sharesiso4217:GBP