| REGISTERED NUMBER: 11621867 (England and Wales) |
| Group Strategic Report, Report of the Directors and |
| Audited Consolidated Financial Statements for the Year Ended 31 December 2024 |
| for |
| Dorot Capital Limited |
| REGISTERED NUMBER: 11621867 (England and Wales) |
| Group Strategic Report, Report of the Directors and |
| Audited Consolidated Financial Statements for the Year Ended 31 December 2024 |
| for |
| Dorot Capital Limited |
| Dorot Capital Limited (Registered number: 11621867) |
| Contents of the Consolidated Financial Statements |
| for the Year Ended 31 December 2024 |
| Page |
| Company Information | 1 |
| Group Strategic Report | 2 |
| Report of the Directors | 5 |
| Report of the Independent Auditors | 7 |
| Consolidated Income Statement | 11 |
| Consolidated Other Comprehensive Income | 12 |
| Consolidated Balance Sheet | 13 |
| Company Balance Sheet | 14 |
| Consolidated Statement of Changes in Equity | 15 |
| Company Statement of Changes in Equity | 16 |
| Consolidated Cash Flow Statement | 17 |
| Notes to the Consolidated Cash Flow Statement | 18 |
| Notes to the Consolidated Financial Statements | 20 |
| Dorot Capital Limited |
| Company Information |
| for the Year Ended 31 December 2024 |
| DIRECTORS: |
| REGISTERED OFFICE: |
| REGISTERED NUMBER: |
| SENIOR STATUTORY AUDITOR: | Gordon Levy BA, FCA |
| AUDITORS: |
| Statutory Auditors |
| Suite 5, 4th floor |
| 3 Universal Square |
| Devonshire Street North |
| Manchester |
| M12 6JH |
| Dorot Capital Limited (Registered number: 11621867) |
| Group Strategic Report |
| for the Year Ended 31 December 2024 |
| Dorot Capital LTD is a holding company owning: |
| - 100% of Gold Grain Capital Ltd (GGC UK), UK based and registered with the UK Financial Conduct Authority (FCA) under number 734736. GGC UK was an appointed representative of Sapia Partners LLP, an AR principal authorised and registered with the UK Financial Conduct Authority (FCA) under number 550103. On 11 April 2025 GGC UK voluntarily deregistered with the FCA and and ceased to be a representative of Sapia Partners LLP as these regulations were no longer required. |
| - 100% of GGC Securities LTD (GGCS UK), UK based and registered with the UK Financial Conduct Authority (FCA) under number 728645. |
| - 100% of Gold Grain Capital BV (GGC BV), based in the Netherlands and registered with The Dutch Authority for the Financial Markets (AFM) under number 14006280. GGC BV has a branch registered in Italy (Codice Fiscale: 13263080965). |
| REVIEW OF BUSINESS |
| GGC UK, GGCS UK and GGC BV specialise in arranging and distributing fully customisable third-party instruments, with an emphasis on structured financial products. The appeal of structured financial products increases when there is a degree of market volatility and change, as opposed to a stagnant, sideways market. |
| PRINCIPAL RISKS AND UNCERTAINTIES |
| Macro-economic environment |
| The Group operates within a complex and fiercely competitive market, which is notably responsive to external market forces. The Group's revenues remain sensitive to global macroeconomic conditions. Prolonged inflationary pressures, rising interest rates, and geopolitical conflicts (Ukraine, Middle East tensions) may negatively affect investor sentiment, product demand, and liquidity across markets. A downturn in equity or credit markets can materially impact structured product issuance and distribution volumes. |
| Regulatory and Compliance Risk |
| Regulatory and compliance risk is a significant concern for financial services firms operating under the jurisdiction of the FCA in the United Kingdom and the AFM in the Netherlands. The FCA and AFM are known for their stringent regulations and oversight of the financial industry, and firms under their purview must adhere to a wide range of rules and requirements. They have a comprehensive rulebook that covers various aspects of financial services, including conduct, prudential requirements, reporting, and market integrity. The Group must ensure to remain compliant with the rules and to keep monitoring the updates and changes as they are published. To mitigate regulatory and compliance risk, the Group established and keeps revising comprehensive compliance programs, conducts regular internal audits, provides ongoing training to staff, and stays informed about changes in regulations. The Group is exposed to potential litigation and regulatory matters, which could have an impact on its operations and financial position. |
| FUTURE DEVELOPMENTS STRATEGY GOING FORWARD. |
| GGCS UK received the permission from the FCA to execute trades on a matched principal basis in July 2025. This will allow expanding its service offering. We expect to grow the UK based team due to the new licence. |
| Dorot Capital Limited (Registered number: 11621867) |
| Group Strategic Report |
| for the Year Ended 31 December 2024 |
| Section 172(1) Statement |
| In discharging their duty to promote the interests of the company, and therefore that of the group headed by the company, the directors act individually and collectively in the way they consider, in good faith, would be most likely to promote the success of the company for the benefit of its members as a whole, and in doing so have regard (amongst other matters) to: |
| (a) the likely consequences of any decision in the long term, |
| (b) the interests of the company's employees, |
| (c) the need to foster the company's business relationships with suppliers, customers and others, |
| (d) the impact of the company's operations on the community and the environment, |
| (e) the desirability of the company maintaining a reputation for high standards of business conduct, and |
| (f) the need to act fairly as between members of the company. |
| Being a holding company of the group, the key decisions which affect the group, this company and the wider stakeholders are principally made by the board of this company. |
| - Stakeholders |
| The board understands the importance of engagement with all of its stakeholders and gives appropriate weighting to the outcome of its decisions for the relevant stakeholder in weighing up how best to promote the success of the group. |
| The board regularly discusses issues concerning employees, customers, suppliers, community and environment, regulators and its shareholders, which it considers in its discussions and in its decision-making process. In addition to this, the board seeks to understand the interests and views of the group's stakeholders by engaging with them directly when required. The following page summarises the key stakeholders and how the group engages with each. |
| Stakeholders Engagement |
| - Employees |
| Our employees contribute to a positive working culture and safe working environment. Employees are key to the success of our business. In addition to aiming to be a responsible employer in our approach to pay and benefits, we continue to engage with our team to ascertain which training and development opportunities should be made available to improve our team's productivity and our individual employees' potential within the business. |
| We continually invest in employee development and well-being to create and encourage an inclusive culture within the organisation. Our employee appraisal programme encourages employee feedback and facilitates the opportunity for both employees and managers to set performance goals on an annual basis. |
| Our culture invites different perspectives, new ideas and opportunities for growth. We work hard to ensure employees feel welcome and are valued and recognised for their hard work. All employees receive regular updates on the performance of the business. |
| Dorot Capital Limited (Registered number: 11621867) |
| Group Strategic Report |
| for the Year Ended 31 December 2024 |
| - Customers |
| Customers are at the centre of our business. Our business development team, allied with our customer service teams, builds lasting relationships with current and potential customers to understand their objectives and requirements. We are in regular contact with customers in order to meet their defined service and reporting requirements. We take a consultative approach with customers focused on building long-term relationships. |
| - Suppliers |
| We remain committed to being fair and transparent in our dealings with all our suppliers. The group has procedures requiring due diligence of suppliers as to their internal governance, including for example, their anti-bribery and corruption practices, data protection policies and modem slavery matters. The group has systems and processes in place to ensure suppliers' goods and services are provided in line with terms and conditions which are acceptable to the company, in addition to ensuring suppliers are paid in timely manner. |
| - Community and Environment |
| The board's approach to social responsibility, diversity & the community is of high importance. And corporate social responsibility principles are part of our culture and decision-making process. We take a consultative approach focused on building long-term relationships and solving business problems. Diversity and inclusion is a key pillar of our business. Our HR resource is responsible for diversity & inclusion and aims to connect with affiliates and networks, updating the board regularly. |
| The board continues to commit and broaden the group's work and associations with local charitable organisations. |
| - Shareholders |
| The board also seeks to behave in a responsible manner towards our shareholders. The board communicates information relevant to the shareholders on a regular basis to cover such items as financial performance, forecasting, annual budgeting, etc. |
| ON BEHALF OF THE BOARD: |
| Dorot Capital Limited (Registered number: 11621867) |
| Report of the Directors |
| for the Year Ended 31 December 2024 |
| The directors present their report with the financial statements of the company and the group for the year ended 31 December 2024. |
| PRINCIPAL ACTIVITY |
| The principal activity of the group in the year under review was that of a financial intermediary company. |
| DIVIDENDS |
| Dividends were distributed of £3,803,986 in the year (2023: £4,732,570). These were intercompany distributions and therefore were eliminated from the consolidated accounts. |
| DIRECTORS |
| The directors shown below have held office during the whole of the period from 1 January 2024 to the date of this report. |
| STATEMENT OF DIRECTORS' RESPONSIBILITIES |
| The directors are responsible for preparing the Group Strategic Report, the Report of the Directors 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 company and the group and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to: |
| - | select suitable accounting policies and then apply them consistently; |
| - | make judgements and accounting estimates that are reasonable and prudent; |
| - | prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. |
| The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. |
| STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS |
| So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information. |
| Dorot Capital Limited (Registered number: 11621867) |
| Report of the Directors |
| for the Year Ended 31 December 2024 |
| AUDITORS |
| The auditors, Gordon Levy Limited, are deemed to be reappointed under section 487(2) of the Companies Act 2006. |
| ON BEHALF OF THE BOARD: |
| Report of the Independent Auditors to the Members of |
| Dorot Capital Limited |
| Opinion |
| We have audited the financial statements of Dorot Capital Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of 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: |
| - give a true and fair view of the state of the group's and of the parent company affairs as at 31 December 2024 and of the group's profit for the year then ended; |
| - have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and |
| - have been prepared in accordance with the requirements of the Companies Act 2006.. |
| 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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group 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 the 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. |
| Report of the Independent Auditors to the Members of |
| Dorot Capital Limited |
| 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 the audit: |
| - | the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
| - | the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements. |
| 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 Statement of Directors' Responsibilities set out on page five, 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 necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. |
| In preparing the financial statements, the directors are responsible for assessing the group's and 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 group or the parent company or to cease operations, or have no realistic alternative but to do so. |
| Report of the Independent Auditors to the Members of |
| Dorot Capital Limited |
| Auditors' 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 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. |
| 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. |
| Based on our understanding of the group and parent company and its industry, we considered that non-compliance with the following laws and regulations might have a material effect on the financial statements: employment regulation, health and safety regulation, anti-money laundering regulation. |
| To help us identify instances of non-compliance with these laws and regulations, and in identifying and assessing the risks of material misstatement in respect to non-compliance, our procedures included, but were not limited to: |
| - Inquiring of management and, where appropriate, those charged with governance, as to whether the company is in compliance with laws and regulations, and discussing their policies and procedures regarding compliance with laws and regulations; |
| - Inspecting correspondence, if any, with relevant licensing or regulatory authorities; |
| - Communicating identified laws and regulations to the engagement team and remaining alert to any indications of non-compliance throughout our audit; and |
| - Considering the risk of acts by the company which were contrary to applicable laws and regulations, including fraud. |
| We also considered those laws and regulations that have a direct effect on the preparation of the financial statements, such as tax legislation, pension legislation, the Companies Act 2006. In addition, we evaluated the directors' and management's incentives and opportunities for fraudulent manipulation of the financial statements, including the risk of management override of controls, and determined that the principal risks related to posting manual journal entries to manipulate financial performance, management bias through judgements and assumptions in significant accounting estimates, revenue recognition (which we pinpointed to the cut-off assertion), and significant one-off or unusual transactions. |
| Our audit procedures in relation to fraud included but were not limited to: |
| - Making enquiries of the directors and management on whether they had knowledge of any actual, suspected or alleged fraud; |
| - Gaining an understanding of the internal controls established to mitigate risks related to fraud; |
| - Discussing amongst the engagement team the risks of fraud; and |
| - Addressing the risks of fraud through management override of controls by performing journal entry testing. There are inherent limitations in the audit procedures described above and the primary responsibility for the prevention and detection of irregularities including fraud tests with management. |
| As with any audit, there remained a risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations or the override of internal controls. |
| Report of the Independent Auditors to the Members of |
| Dorot Capital Limited |
| A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors. |
| 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 a Report of the Auditors 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. |
| for and on behalf of |
| Statutory Auditors |
| Suite 5, 4th floor |
| 3 Universal Square |
| Devonshire Street North |
| Manchester |
| M12 6JH |
| Dorot Capital Limited (Registered number: 11621867) |
| Consolidated Income Statement |
| for the Year Ended 31 December 2024 |
| 31.12.24 | 31.12.23 |
| Notes | £ | £ |
| TURNOVER | 3 | 76,047,138 | 60,738,100 |
| Cost of sales | (60,533,674 | ) | (49,208,144 | ) |
| GROSS PROFIT | 15,513,464 | 11,529,956 |
| Administrative expenses | (9,416,244 | ) | (3,772,607 | ) |
| 6,097,220 | 7,757,349 |
| Other operating income | 8,094 | 8,090 |
| OPERATING PROFIT | 5 | 6,105,314 | 7,765,439 |
| Interest receivable and similar income | 779,417 | 258,870 |
| 6,884,731 | 8,024,309 |
| Gain/loss on revaluation of investments | (53,011 | ) | 277,233 |
| 6,831,720 | 8,301,542 |
| Interest payable and similar expenses | 6 | (44 | ) | (2,043 | ) |
| PROFIT BEFORE TAXATION | 6,831,676 | 8,299,499 |
| Tax on profit | 7 | (1,692,624 | ) | (1,908,238 | ) |
| PROFIT FOR THE FINANCIAL YEAR |
| Profit attributable to: |
| Owners of the parent | 5,139,052 | 6,391,261 |
| Dorot Capital Limited (Registered number: 11621867) |
| Consolidated Other Comprehensive Income |
| for the Year Ended 31 December 2024 |
| 31.12.24 | 31.12.23 |
| Notes | £ | £ |
| PROFIT FOR THE YEAR | 5,139,052 | 6,391,261 |
| OTHER COMPREHENSIVE INCOME |
| Exchange rate differences | 44,847 | (27,405 | ) |
| Acquisition of subsidiary | - | 43,712 |
| Income tax relating to components of other comprehensive income |
- |
- |
| OTHER COMPREHENSIVE INCOME FOR THE YEAR, NET OF INCOME TAX |
44,847 |
16,307 |
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
5,183,899 |
6,407,568 |
| Total comprehensive income attributable to: |
| Owners of the parent | 5,183,899 | 6,407,568 |
| Dorot Capital Limited (Registered number: 11621867) |
| Consolidated Balance Sheet |
| 31 December 2024 |
| 31.12.24 | 31.12.23 |
| Notes | £ | £ | £ | £ |
| FIXED ASSETS |
| Intangible assets | 10 | 11,110 | 11,110 |
| Tangible assets | 11 | 113,954 | 58,854 |
| Investments | 12 | 574,139 | 355,399 |
| 699,203 | 425,363 |
| CURRENT ASSETS |
| Debtors | 13 | 3,078,489 | 3,801,529 |
| Investments | 14 | 14,717,662 | 7,748,485 |
| Cash at bank | 9,225,391 | 8,713,972 |
| 27,021,542 | 20,263,986 |
| CREDITORS |
| Amounts falling due within one year | 15 | 6,246,822 | 4,399,325 |
| NET CURRENT ASSETS | 20,774,720 | 15,864,661 |
| TOTAL ASSETS LESS CURRENT LIABILITIES |
21,473,923 |
16,290,024 |
| CAPITAL AND RESERVES |
| Called up share capital | 18 | 10,000 | 10,000 |
| Revaluation reserve | 19 | 11,638 | (33,209 | ) |
| Retained earnings | 19 | 21,452,285 | 16,313,233 |
| SHAREHOLDERS' FUNDS | 21,473,923 | 16,290,024 |
| The financial statements were approved by the Board of Directors and authorised for issue on 30 September 2025 and were signed on its behalf by: |
| M J Eman - Director |
| Dorot Capital Limited (Registered number: 11621867) |
| Company Balance Sheet |
| 31 December 2024 |
| 31.12.24 | 31.12.23 |
| Notes | £ | £ | £ | £ |
| FIXED ASSETS |
| Intangible assets | 10 |
| Tangible assets | 11 |
| Investments | 12 |
| CURRENT ASSETS |
| Debtors | 13 |
| Investments | 14 |
| Cash at bank |
| CREDITORS |
| Amounts falling due within one year | 15 |
| NET CURRENT ASSETS |
| TOTAL ASSETS LESS CURRENT LIABILITIES |
| CAPITAL AND RESERVES |
| Called up share capital | 18 |
| Revaluation reserve | 19 |
| Retained earnings | 19 |
| SHAREHOLDERS' FUNDS |
| Company's profit for the financial year | 4,215,382 | 5,133,057 |
| The financial statements were approved by the Board of Directors and authorised for issue on |
| Dorot Capital Limited (Registered number: 11621867) |
| Consolidated Statement of Changes in Equity |
| for the Year Ended 31 December 2024 |
| Called up |
| share | Retained | Revaluation | Total |
| capital | earnings | reserve | equity |
| £ | £ | £ | £ |
| Balance at 1 January 2023 | 10,000 | 9,878,260 | (5,804 | ) | 9,882,456 |
| Changes in equity |
| Total comprehensive income | - | 6,434,973 | (27,405 | ) | 6,407,568 |
| Balance at 31 December 2023 | 10,000 | 16,313,233 | (33,209 | ) | 16,290,024 |
| Changes in equity |
| Total comprehensive income | - | 5,139,052 | 44,847 | 5,183,899 |
| Balance at 31 December 2024 | 10,000 | 21,452,285 | 11,638 | 21,473,923 |
| Dorot Capital Limited (Registered number: 11621867) |
| Company Statement of Changes in Equity |
| for the Year Ended 31 December 2024 |
| Called up |
| share | Retained | Revaluation | Total |
| capital | earnings | reserve | equity |
| £ | £ | £ | £ |
| Balance at 1 January 2023 |
| Changes in equity |
| Total comprehensive income | - |
| Balance at 31 December 2023 |
| Changes in equity |
| Total comprehensive income | - |
| Balance at 31 December 2024 |
| Dorot Capital Limited (Registered number: 11621867) |
| Consolidated Cash Flow Statement |
| for the Year Ended 31 December 2024 |
| 31.12.24 | 31.12.23 |
| Notes | £ | £ |
| Cash flows from operating activities |
| Cash generated from operations | 1 | (87,364 | ) | 3,902,380 |
| Interest paid | (44 | ) | (2,043 | ) |
| Tax paid | (1,312,292 | ) | (1,620,668 | ) |
| Net cash from operating activities | (1,399,700 | ) | 2,279,669 |
| Cash flows from investing activities |
| Purchase of intangible fixed assets | - | (11,110 | ) |
| Purchase of tangible fixed assets | (128,887 | ) | (29,896 | ) |
| Purchase of fixed asset investments | (218,740 | ) | (70,083 | ) |
| Sale of tangible fixed assets | 3,999 | - |
| Acquisition of subsidiary | - | 43,712 |
| Revaluation of assets | - | 277,233 |
| Exchange rate differences | - | (24,211 | ) |
| Interest received | 779,417 | 258,870 |
| Net cash from investing activities | 435,789 | 444,515 |
| Cash flows from financing activities |
| Amount introduced by directors | 343 | 344 |
| Amount withdrawn by directors | 1,999,998 | (2,003,368 | ) |
| Net cash from financing activities | 2,000,341 | (2,003,024 | ) |
| Increase in cash and cash equivalents | 1,036,430 | 721,160 |
| Cash and cash equivalents at beginning of year |
2 |
8,188,961 |
7,467,801 |
| Cash and cash equivalents at end of year |
2 |
9,225,391 |
8,188,961 |
| Dorot Capital Limited (Registered number: 11621867) |
| Notes to the Consolidated Cash Flow Statement |
| for the Year Ended 31 December 2024 |
| 1. | RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Profit before taxation | 6,831,676 | 8,299,499 |
| Depreciation charges | 62,872 | 53,686 |
| Loss on disposal of fixed assets | 6,916 | - |
| Loss/(gain) on revaluation of fixed assets | 53,011 | (277,233 | ) |
| Other reconciliation adjustments | (8,507 | ) | - |
| Finance costs | 44 | 2,043 |
| Finance income | (779,417 | ) | (258,870 | ) |
| 6,166,595 | 7,819,125 |
| Increase in trade and other debtors | (7,719,821 | ) | (5,865,101 | ) |
| Increase in trade and other creditors | 1,465,862 | 1,948,356 |
| Cash generated from operations | (87,364 | ) | 3,902,380 |
| 2. | CASH AND CASH EQUIVALENTS |
| The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts: |
| Year ended 31 December 2024 |
| 31.12.24 | 1.1.24 |
| £ | £ |
| Cash and cash equivalents | 9,225,391 | 8,713,972 |
| Bank overdrafts | - | (525,011 | ) |
| 9,225,391 | 8,188,961 |
| Year ended 31 December 2023 |
| 31.12.23 | 1.1.23 |
| £ | £ |
| Cash and cash equivalents | 8,713,972 | 7,467,846 |
| Bank overdrafts | (525,011 | ) | (45 | ) |
| 8,188,961 | 7,467,801 |
| Dorot Capital Limited (Registered number: 11621867) |
| Notes to the Consolidated Cash Flow Statement |
| for the Year Ended 31 December 2024 |
| 3. | ANALYSIS OF CHANGES IN NET FUNDS |
| At 1.1.24 | Cash flow | At 31.12.24 |
| £ | £ | £ |
| Net cash |
| Cash at bank | 8,713,972 | 511,419 | 9,225,391 |
| Bank overdrafts | (525,011 | ) | 525,011 | - |
| 8,188,961 | 1,036,430 | 9,225,391 |
| Liquid resources |
| Current asset investments | 7,748,485 | 6,969,177 | 14,717,662 |
| 7,748,485 | 6,969,177 | 14,717,662 |
| Total | 15,937,446 | 8,005,607 | 23,943,053 |
| Dorot Capital Limited (Registered number: 11621867) |
| Notes to the Consolidated Financial Statements |
| for the Year Ended 31 December 2024 |
| 1. | STATUTORY INFORMATION |
| Dorot Capital Limited is a |
| 2. | ACCOUNTING POLICIES |
| Basis of preparing the financial statements |
| 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 (January 2022) and the Companies Act 2006. The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies. |
| Significant judgements and estimates |
| The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors including expectations of future events that are believed to be reasonable under the circumstances. |
| Investments are measured at fair value. Where fair value cannot be measured reliably, the group estimate the value at cost less impairment. |
| Turnover |
| Turnover is measured at the fair consideration received or receivable, excluding discounts, rebates, value added tax and other sales tax. |
| Going concern |
| The accounts are prepared on a going concern basis, which assumes that the group will continue operations for the foreseeable future. The group's ability to meet future working capital requirement and therefore continue as a going concern is dependent on it being able to maintain its cash flow. Given that the group is profit making and that projections prepared by the directors demonstrate future revenue growth the business is well placed to operate within its existing cash resources.The company is therefore in a strong position to continue trading for the foreseeable future. |
| Goodwill |
| Goodwill, being the amount paid in connection with the acquisition of a business in 2023, is not being amortised. |
| Intangible assets |
| Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses. |
| Dorot Capital Limited (Registered number: 11621867) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 2. | ACCOUNTING POLICIES - continued |
| Tangible fixed assets |
| Tangible fixed assets are stated at cost less accumulated depreciated and accumulated impairment losses. |
| Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life. |
| Long leasehold - 10% straight line |
| Fixtures and fittings - 33% straight line |
| Computer equipment - 33% straight line |
| Financial instruments |
| Classification. All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a finance transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt 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. |
| Recognition and measurement. Debt instruments which meet the following conditions are subsequently measured at amortised cost using the effective interest method: |
| (a) The contractual return to the holder is (i) a fixed amount; (ii) a positive fixed rate or a positive variable rate; or (iii) a combination of a positive or a negative fixed rate and a positive variable rate. |
| (b) The contract may provide for repayments of the principal or the return to the holder (but not both) to be linked to a single relevant observable index of general price inflation of the currency in which the debt instrument is denominated, provided such links are not leveraged. |
| (c) The contract may provide for a determinable variation of the return to the holder during the life of the instrument, provided that (i) the new rate satisfies condition (a) and the variation is not contingent on future events other than (1) a change of a contractual variable rate; (2) to protect the holder against credit deterioration of the issuer; (3) changes in levies applied by a central bank or arising from changes in relevant taxation or law; or (ii) the new rate is a market rate of interest and satisfies condition (a). |
| (d) There is no contractual provision that could, by its terms, result in the holder losing the principal amount or any interest attributable to the current period or prior periods. |
| (e) Contractual provisions that permit the issuer to prepay a debt instrument or permit the holder to put it back to the issuer before maturity are not contingent on future events, other than to protect the holder against the credit deterioration of the issuer or a change in control of the issuer, or to protect the holder or issuer against changes in levies applied by a central bank or arising from changes in relevant taxation or law |
| Dorot Capital Limited (Registered number: 11621867) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 2. | ACCOUNTING POLICIES - continued |
| (f) Contractual provisions may permit the extension of the term of the debt instrument, provided that the return to the holder and any other contractual provisions applicable during the extended term satisfy the conditions of paragraphs (a) to (c). |
| Debt instruments that are classified as payable or receivable within one year on initial recognition and which meet the above conditions are measured at the undiscounted amount of the cash or other consideration expected to be paid or received, net of impairment. With the exception of some hedging instruments, other debt instruments not meeting these conditions are measured at fair value through profit or loss. |
| Commitments to make and receive loans which meet the conditions mentioned above are |
| measured at cost (which may be nil) less impairment. |
| Taxation |
| Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. |
| Current or deferred taxation assets and liabilities are not discounted. |
| Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date. |
| Foreign currencies |
| The financial statements are presented in GBP as that is the functional currency of the entities. |
| Transactions in foreign currencies are recorded using the rate of exchange ruling at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated using the contracted rate or the rate of exchange ruling at the balance sheet date and the gains or losses on translation are included in the profit and loss account. |
| On consolidation, the assets and liabilities of overseas subsidiary undertakings are translated at the closing exchange rates. Profit and loss accounts of such undertakings are consolidated at the average rates of exchange during the year. Gains and losses arising on these translations are taken directly to a separate component of equity. |
| Hire purchase and leasing commitments |
| Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease. |
| Pension costs and other post-retirement benefits |
| The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate. |
| Debtors |
| Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment. |
| Dorot Capital Limited (Registered number: 11621867) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 2. | ACCOUNTING POLICIES - continued |
| Creditors |
| Short-term creditors are measured at the transaction price. Other financial liabilities are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method. |
| Financial assets |
| Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is identified, an impairment loss is recognised in profit or loss. |
| For financial assets measured at amortised cost, the impairment loss is measured as the difference between an asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. |
| For financial assets measured at cost less impairment, the impairment loss is measured as the difference between an asset's carrying amount and its recoverable amount, which is an estimate of the amount that the company would receive for the asset if it were to be sold at the reporting date. |
| Financial liabilities |
| Basic financial liabilities, including trade and other payables are initially recognised at transaction price, unless the arrangement constitute a financing transaction, where the debt instrument is measured at the present value of the future receipts discontinued at a rate of interest. |
| Trade payables are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payables are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade payables are recognised initially at transactions price and subsequently measured at amortised costs. |
| Financial assets and liabilities are offset and the net amount reported in the statement of financial position when there is an 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. |
| Investments |
| Investments are initially measured at fair value. Any subsequent changes in fair value are recognised in profit or loss. Investments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment. |
| Cash and cash equivalents |
| Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value. |
| Loans and borrowings |
| Loans and borrowings are initially recognised at the transaction price including transaction costs. Subsequently, they are measured at amortised cost using the effective interest rate method, less impairment. |
| Dorot Capital Limited (Registered number: 11621867) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 2. | ACCOUNTING POLICIES - continued |
| Pensions |
| The company operates a defined contribution pension scheme. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company has no further payment obligations. The contributions are recognised as an expense when they are due. Amounts not paid are shown in other creditors in the balance sheet. The assets of the scheme are held separately from those of the company in an independently administered fund. |
| Leases |
| Assets held under finance leases, which are leases where substantially all the risks and rewards of ownership of the assets have passed to the company, are capitalised in the balance sheet as tangible fixed assets and are depreciated over their useful lives. The capital elements of future obligations under the leases are included as liabilities in the balance sheet. The interest element of the rental obligation is charged to the profit and loss account over the period of the lease and represents a constant proportion of the balance of capital repayments outstanding. |
| Assets held under hire purchase agreements are capitalised as tangible fixed assets and are depreciated over their useful lives. The capital element of future finance payments is included within creditors. Finance charges are allocated to accounting periods over the length of the contract. |
| 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 leases asset are consumed. |
| Interest payable and similar expenses |
| Interest payable and similar expenses are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument. |
| 3. | TURNOVER |
| The company has not broken down turnover by geographical location as the directors consider it prejudicial to the interests of the company. |
| 4. | EMPLOYEES AND DIRECTORS |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Wages and salaries | 4,248,617 | 1,061,965 |
| Social security costs | 392,604 | 125,143 |
| Other pension costs | 16,459 | 17,812 |
| 4,657,680 | 1,204,920 |
| Dorot Capital Limited (Registered number: 11621867) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 4. | EMPLOYEES AND DIRECTORS - continued |
| The average number of employees during the year was as follows: |
| 31.12.24 | 31.12.23 |
| Gold Grain Capital Limited | 9 | 8 |
| Gold Grain BV (ITA) | 2 | 2 |
| GGC Securities LTD | 5 | 2 |
| The average number of employees by undertakings that were proportionately consolidated during the year was 3 (2023 - 2 ) . |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Directors' emoluments | 368,589 | 218,628 |
| Amounts paid during the year to the highest paid director totalled £182,124 (2023: £169,937). |
| 5. | OPERATING PROFIT |
| The operating profit is stated after charging: |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Other operating leases | 344,263 | 115,204 |
| Depreciation - owned assets | 62,872 | 57,224 |
| Loss on disposal of fixed assets | 6,916 | - |
| Auditor's remuneration | 37,472 | 11,000 |
| 6. | INTEREST PAYABLE AND SIMILAR EXPENSES |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Bank interest | 35 | - |
| Interest payable | 9 | 2,043 |
| 44 | 2,043 |
| Dorot Capital Limited (Registered number: 11621867) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 7. | TAXATION |
| Analysis of the tax charge |
| The tax charge on the profit for the period was as follows: |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Current tax: |
| Group | 1,692,624 | 1,908,238 |
| Company | 84,035 | 70,286 |
| Reconciliation of UK tax charge included in profit and loss: |
| The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below: |
| Group | Company |
| £ | £ |
| UK Profit before tax - prior to consolidation | 8,272,377 | 4,299,417 |
| Standard corporation tax calculation in the UK at 25% (2023: 25%) | 2,068,094 | 1,074,854 |
| Effects of: |
| Expenses not deductible for tax purposes | 201,871 | 53,011 |
| Income not taxable | (4,079,383 | ) | 4,040,663 |
| Net capital gain/(loss) | 24,373 | 24,373 |
| Capital reliefs | (19,583 | ) | - |
| Use of losses brough forward | (58,509 | ) | - |
| Other adjustments | (12,528 | ) | - |
| UK tax charge | 1,082,155 | 84,035 |
| Tax effect relating to effects of other comprehensive income |
| 2024 |
| Gross | Tax | Net |
| £ | £ | £ |
| Revaluation reserves | 44,859 | - | 44,859 |
| 8. | INDIVIDUAL INCOME STATEMENT |
| As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements. |
| Dorot Capital Limited (Registered number: 11621867) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 9. | DIVIDENDS |
| 31.12.2024 | 31.12.2023 |
| £ | £ |
| Dividend distribution for the year | 3,803,986 | 4,732,570 |
| All dividend distributions were intercompany dividends and have therefore been eliminated from the consolidated accounts. |
| 10. | INTANGIBLE FIXED ASSETS |
| Group |
| Goodwill |
| £ |
| COST |
| At 1 January 2024 |
| and 31 December 2024 | 11,110 |
| NET BOOK VALUE |
| At 31 December 2024 | 11,110 |
| At 31 December 2023 | 11,110 |
| Dorot Capital Limited (Registered number: 11621867) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 11. | TANGIBLE FIXED ASSETS |
| Group |
| Fixtures |
| Long | Plant and | and |
| leasehold | machinery | fittings |
| £ | £ | £ |
| COST |
| At 1 January 2024 | - | - | 81,755 |
| Additions | 7,829 | 41,019 | 16,498 |
| Disposals | - | - | - |
| At 31 December 2024 | 7,829 | 41,019 | 98,253 |
| DEPRECIATION |
| At 1 January 2024 | - | - | 69,787 |
| Charge for year | 1,566 | 4,352 | 12,977 |
| At 31 December 2024 | 1,566 | 4,352 | 82,764 |
| NET BOOK VALUE |
| At 31 December 2024 | 6,263 | 36,667 | 15,489 |
| At 31 December 2023 | - | - | 11,968 |
| Motor | Computer |
| vehicles | equipment | Totals |
| £ | £ | £ |
| COST |
| At 1 January 2024 | 24,949 | 111,981 | 218,685 |
| Additions | 35,399 | 28,142 | 128,887 |
| Disposals | (10,915 | ) | - | (10,915 | ) |
| At 31 December 2024 | 49,433 | 140,123 | 336,657 |
| DEPRECIATION |
| At 1 January 2024 | 14,034 | 76,010 | 159,831 |
| Charge for year | 8,850 | 35,127 | 62,872 |
| At 31 December 2024 | 22,884 | 111,137 | 222,703 |
| NET BOOK VALUE |
| At 31 December 2024 | 26,549 | 28,986 | 113,954 |
| At 31 December 2023 | 10,915 | 35,971 | 58,854 |
| Dorot Capital Limited (Registered number: 11621867) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 12. | FIXED ASSET INVESTMENTS |
| Group | Company |
| 31.12.24 | 31.12.23 | 31.12.24 | 31.12.23 |
| £ | £ | £ | £ |
| Participating interest in joint ventures | 180,251 | 174,633 | 871,896 | 304,455 |
| Other investments not loans | 393,888 | 180,766 | 393,888 | 322,589 |
| 574,139 | 355,399 | ,265,784 | 627,044 |
| Additional information is as follows: |
| Group |
| Participating interest in joint ventures |
Other investments not loans |
| £ |
| COST OR VALUATION |
| At 1 January 2024 | 174,633 | 180,766 |
| Additions | 5,618 | - |
| Revaluations | - | 71,299 |
| At 31 December 2024 | 180,251 | 393,888 |
| NET BOOK VALUE |
| At 31 December 2024 | 180,251 | 393,888 |
| At 1 January 2024 | 174,633 | 180,766 |
| Company |
| Participating interest in joint ventures |
Other investments not loans |
| £ |
| COST OR VALUATION |
| At 1 January 2024 | 304,455 | 180,766 |
| Additions | 567,441 | - |
| Revaluations | - | 71,299 |
| At 31 December 2024 | 871,896 | 393,888 |
| NET BOOK VALUE |
| At 31 December 2024 | 871,896 | 393,888 |
| At 1 January 2024 | 304,455 | 180,766 |
| Dorot Capital Limited (Registered number: 11621867) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| The company's investments at the Balance sheet date in the share capital of companies include the following: |
| Subsidiaries |
| Gold Grain Capital Limited |
| Registered office: UK |
| Nature of business: Financial intermediary services |
| Class of shares: % Holding: |
| Ordinary shares 100 |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Aggregate capital and reserves | 1,655,467 | 3,636,702 |
| Profit for the year | 1,822,851 | 5,812,114 |
| Gold Grain Capital Europe Limited |
| Registered office: Malta |
| Nature of business: Financial intermediary services |
| Class of shares: % Holding: |
| Ordinary shares 100 |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Aggregate capital and reserves | - | - |
| Profit/(loss) for the year | - | 16,333 |
| Gold Grain Capital Europe Limited was disposed of by the group in August 2024. |
| Gold Grain Capital B.V (NETHERLANDS) |
| Registered office: Netherlands |
| Nature of business: Financial intermediary services |
| Class of shares: % Holding: |
| Ordinary shares 100 |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Aggregate capital and reserves | 2,063,051 | 303,742 |
| Profit/(loss) for the year | 1,746,874 | 186,881 |
| Dorot Capital Limited (Registered number: 11621867) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| Gold Grain Capital B.V (ITALY) |
| Registered office: Italy |
| Nature of business: Financial intermediary services |
| Class of shares: % Holding: |
| Ordinary shares 100 |
| 31.12.23 | 31.12.23 |
| £ | £ |
| Aggregate capital and reserves | (3,552 | ) | (1,799 | ) |
| Profit/(loss) for the year | 3,655 | (1,799 | ) |
| GGC Securities LTD |
| Registered office: UK |
| Nature of business: Financial intermediary services |
| Class of shares: % Holding: |
| Ordinary shares 100 |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Aggregate capital and reserves | 1,673,502 | 101,513 |
| Profit/(loss) for the year | 1,151,990 | (17,199 | ) |
| 13. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| Group | Company |
| 31.12.24 | 31.12.23 | 31.12.24 | 31.12.23 |
| £ | £ | £ | £ |
| Trade debtors | 1,239,632 | 661,170 |
| Amounts owed by group undertakings | 93,820 | 70,112 |
| Other debtors | 33,013 | 174,035 |
| Directors' loan accounts | 3,370 | 2,003,368 | - | 2,000,000 |
| Tax | 1,303 | - |
| Prepayments and accrued income | 1,707,351 | 892,844 |
| 3,078,489 | 3,801,529 |
| Dorot Capital Limited (Registered number: 11621867) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 14. | CURRENT ASSET INVESTMENTS |
| Group Company |
| 31.12.24 | 31.12.23 | 31.12.24 | 31.12.23 |
| £ | £ | £ | £ |
| Bonds | 6,006,197 | 2,604,867 | 6,006,197 | 2,604,867 |
| Structured products | 7,180,117 | 3,408,800 | 7,180,117 | 3,408,800 |
| Other investments | 1,531,348 | 1,734,818 | 1,531,348 | 1,734,818 |
| 14,717,662 | 7,748,485 | 14,717,662 | 7,748,485 |
| 15. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| Group | Company |
| 31.12.24 | 31.12.23 | 31.12.24 | 31.12.23 |
| £ | £ | £ | £ |
| Bank loans and overdrafts (see note 16) | - |
525,011 |
| Trade creditors | 2,076,015 | 348,301 |
| Amounts owed to group undertakings | - | - |
| Corporation tax provision | 1,402,065 | 1,020,430 |
| Other taxes & social security | 106,875 | 27,076 | - | - |
| VAT | 6,716 | - | - | - |
| Other creditors | 137,517 | 686,091 |
| Directors' loan accounts | 687 | 344 | - | - |
| Accrued expenses | 2,516,947 | 1,792,072 |
| 6,246,822 | 4,399,325 |
| 16. | LOANS |
| An analysis of the maturity of loans is given below: |
| Group | Company |
| 31.12.24 | 31.12.23 | 31.12.24 | 31.12.23 |
| £ | £ | £ | £ |
| Amounts falling due within one year or | on demand: |
| Bank overdrafts | - | 525,011 |
| 17. | LEASING AGREEMENTS |
| Minimum lease payments fall due as follows: |
| Dorot Capital Limited (Registered number: 11621867) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| Group |
| Non-cancellable |
| operating leases |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Within one year | 317,399 | 50,000 |
| Between one and five years | 1,028,439 | 75,750 |
| 1,345,838 | 125,750 |
| 18. | CALLED UP SHARE CAPITAL |
| Allotted, issued and fully paid: |
| Number: | Class: | Nominal | 31.12.24 | 31.12.23 |
| value: | £ | £ |
| Ordinary shares | £1.00 | 10,000 | 10,000 |
| 19. | RESERVES |
| Group |
| Retained | Revaluation |
| earnings | reserve | Totals |
| £ | £ | £ |
| At 1 January 2024 | 16,313,233 | (33,209 | ) | 16,280,024 |
| Profit for the year | 5,139,052 | 5,139,052 |
| Movement in year | - | 44,847 | 44,847 |
| At 31 December 2024 | 21,452,285 | 11,638 | 21,463,923 |
| Company |
| Retained | Revaluation |
| earnings | reserve | Totals |
| £ | £ | £ |
| At 1 January 2024 | 12,499,821 |
| Profit for the year |
| Movement in year | - | 44,859 | 44,859 |
| At 31 December 2024 | 16,760,062 |
| Dorot Capital Limited (Registered number: 11621867) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 20. | PENSION COMMITMENTS |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Contributions to defined contribution scheme | 16,459 | 17,812 |
| Total pension contributions in financial year | 16,459 | 17,812 |
| 21. | DIRECTORS' ADVANCES, CREDITS AND GUARANTEES |
| The following advances and credits to a director subsisted during the years ended 31 December 2024 and 31 December 2023: |
| 31.12.24 | 31.12.23 |
| £ | £ |
| M J Eman |
| Balance outstanding at start of year | 2,003,368 | - |
| Amounts advanced | - | 2,003,368 |
| Amounts repaid | (1,999,998 | ) | - |
| Amounts written off | - | - |
| Amounts waived | - | - |
| Balance outstanding at end of year | 3,370 | 2,003,368 |
| 22. | RELATED PARTY DISCLOSURES |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Loan given to related party: Free Finance Ltd. | 93,820 | 63,257 |
| Relationship to company: Dorot Capital Ltd. owns 50% of Free Finance Ltd. |
| 23. | ULTIMATE CONTROLLING PARTY |
| M. Eman is the ultimate controlling party by virtue of his shareholding. |
| Dorot Capital Limited (Registered number: 11621867) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 24. | COMMITMENTS AND GUARANTEES |
| Since January 2024, Dorot Capital Limited has given a guarantee in respect of the credit facility provided to them by LGT Bank Ltd (Switzerland). The guarantee is secured by a fixed and floating charge on the company's assets. |
| Dorot Capital Limited has also provided a guarantee under section 479C of the Companies Act 2006 in respect of subsidiary Gold Grain Capital Ltd, registered company number 09865577, thereby allowing the subsidiary to take an audit exemption under section 479A of the Act. |
| The guarantee is in respect of all outstanding liabilities for the financial year ended 31 December 2024. The financial information for Gold Grain Capital Ltd is included within these consolidated financial statements. |
| 25. | CONTINGENT LIABILITY |
| Gold Grain Capital Ltd (subsidiary of Dorot Capital Limited) along with seven other unrelated entities, has received a joint court summons in Luxembourg relating to litigation covering the period June 2021 to February 2024. The total damages claimed total 82,700,000 EUR. The summons was received after the reporting date but relates to conditions existing at the balance sheet date. |
| Legal counsel based in Luxembourg has advised that at this stage of the proceedings it is premature to take a definitive position on the potential risks, as not all parties have filed their written submissions and the documents produced by the claimant do not, in their assessment, provide a sufficient evidentiary basis to support a liability action against Gold Grain Capital Ltd. |
| There is significant uncertainty regarding both the timing and the amount of any potential outflow of resources. Based on the latest hearings to date and consultation with legal counsel, Management of the Group strongly believe that Gold Grain Capital Ltd will not be liable for any damages. Gold Grain Capital Ltd firmly rejects the allegations and strongly maintains that it has engaged in no wrongdoing. The Group believes the claim to be entirely speculative and without merit. |
| No provision has been recognised in these financial statements. The Group will continue to monitor the progress of the proceedings and will update disclosures as appropriate in future reporting periods. |