Company registration number 06417349 (England and Wales)
METRICELL GROUP LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
METRICELL GROUP LIMITED
COMPANY INFORMATION
Directors
Mr L H Alexander
Dr S Mockford
Mr F J Pareja Pena
Mr P Richardson
Mr T J Staniland
Mr A R Watson
Mr F J Rowsell
Secretary
Dr S Mockford
Company number
06417349
Registered office
The Big Blue
26 Foundry Lane
Horsham
West Sussex
RH13 5PX
Auditor
Sumer Audit
Amelia House
Crescent Road
Worthing
West Sussex
BN11 1RL
METRICELL GROUP LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Notes to the financial statements
14 - 25
METRICELL GROUP LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -

The directors present the strategic report and audited financial statements for the year ended 31 March 2025.

Review of the business

2025 was a landmark year for the group, delivering exceptional financial performance and strategic progress. Turnover surged to £9.1 million (2023/24: £7.3 million), a 24.7% year-on-year increase, while profit before tax increased by more than 180% to £2.02 million (2023/24: £702K). Net assets rose to £7.32 million, reflecting robust profitability and disciplined capital management.

 

This growth was underpinned by:

 

The groups performance demonstrates its resilience, scalability, and strategic positioning in a rapidly evolving digital infrastructure landscape.

Principal risks and uncertainties

The group maintains a proactive and dynamic approach to risk management. The Board and senior management regularly review risks, supported by rigorous monitoring systems and mitigation strategies.

 

Key strengths include:

 

The company and groups size enables hands-on governance, ensuring that operational, financial and commercial risks are effectively managed.

Directors' statement of compliance with duty to promote the success of the group

The Directors are committed to promoting the long-term success of the company and group in accordance with section 172 of the Companies Act 2006. Decisions are made with consideration for employees, customers, suppliers and other stakeholders. The Board ensures responsible governance and high standards of conduct, aligning business operations with sustainable growth and stakeholder value.

Development

Metricell is entering a transformative phase, driven by bold innovation, strategic foresight and a relentless focus on value creation. The Directors are committed to unlocking the full potential of the business, ensuring every decision aligns with long-term growth and stakeholder success.

 

We operate with a clear vision: to scale our technology, deepen customer relationships and expand into high-growth markets. Our governance framework supports agile decision-making, empowering teams to deliver results while maintaining the highest standards of integrity and accountability with a strong foundation in place — including a loyal customer base, cutting-edge products and a proven financial model.

 

Metricell is perfectly positioned for its next chapter. Whether through organic growth or strategic partnership, the company and group offers a compelling platform for future expansion and investment.

METRICELL GROUP LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
Other performance indicators

The group continues to outperform industry benchmarks in Customer Satisfaction and Net Promoter Score, with high customer retention across key accounts.

 

Strategic investment in R&D, particularly in artificial intelligence, has expanded our product portfolio and opened doors to new industry verticals. Recent innovations include:

 

These developments reinforce our position as a technology innovator and lay the foundation for sustained growth and market expansion.

On behalf of the board

Mr T J Staniland
Director
14 October 2025
METRICELL GROUP LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -

The directors present their annual report and financial statements for the year ended 31 March 2025.

Principal activities

The principal activity of the company continued to be that of a holding company.

 

The group's trade is that of software development for telecoms and other industry verticals, including transport.

Results and dividends

The results for the year are set out on page 8.

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

Directors

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

Mr L H Alexander
Mrs T L Hines
(Resigned 19 September 2025)
Dr S Mockford
Mr F J Pareja Pena
Mr P Richardson
Mr T J Staniland
Mr A R Watson
Mr F J Rowsell
Auditor

The auditor, Sumer Audit, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

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.

Strategic report

The company and group has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company and group's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of financial instruments and future developments.

On behalf of the board
Mr T J Staniland
Director
14 October 2025
METRICELL GROUP LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -

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.

METRICELL GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF METRICELL GROUP LIMITED
- 5 -
Opinion

We have audited the financial statements of Metricell Group Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2025 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

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

Other information

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

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

METRICELL GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF METRICELL GROUP LIMITED
- 6 -
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.

 

In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, our procedures included the following:

 

As a result of these procedures, we considered the opportunities and incentives that may exist within the company and group for fraud. We are also required to perform specific procedures to respond to the risk of management override. As a result of performing the above, we identified the following areas as those most likely to have an impact on the financial statements: health & safety, employment law and compliance with the UK Companies Act.

METRICELL GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF METRICELL GROUP LIMITED
- 7 -

In addition to the above, our procedures to respond to risks identified included the following:

 

Due to the inherent limitations of an audit, there is an unavoidable risk that some material misstatements in the financial statements may not be detected, even though the audit is properly planned and performed in accordance with the ISAs (UK). For instance, the further removed non-compliance is from the events and transactions reflected in the financial statements, the less likely the auditor is to become aware of it or to recognise the non-compliance.

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.

Use of our report

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Kristina Perry FCCA (Senior Statutory Auditor)
For and on behalf of Sumer Audit
16 October 2025
Chartered Accountants
Statutory Auditor
Worthing
Sumer Audit is the trading name of Sumer Auditco Limited
METRICELL GROUP LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
9,096,934
7,297,625
Cost of sales
(2,704,764)
(2,461,370)
Gross profit
6,392,170
4,836,255
Administrative expenses
(4,296,718)
(4,231,834)
Exceptional item
19
(268,342)
-
0
Operating profit
4
1,827,110
604,421
Interest receivable and similar income
8
190,666
97,623
Profit before taxation
2,017,776
702,044
Tax on profit
9
(299,282)
(98,156)
Profit for the financial year
1,718,494
603,888
Profit and total comprehensive income for the year is all attributable to the owners of the parent company.
METRICELL GROUP LIMITED
GROUP BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 9 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
11
82,796
122,771
Tangible assets
12
1,264,104
1,373,142
1,346,900
1,495,913
Current assets
Stocks
15
2,500
5,884
Debtors
16
2,870,838
2,369,226
Cash at bank and in hand
5,508,351
3,364,777
8,381,689
5,739,887
Creditors: amounts falling due within one year
17
(2,406,337)
(1,900,384)
Net current assets
5,975,352
3,839,503
Net assets
7,322,252
5,335,416
Capital and reserves
Called up share capital
20
123
123
Capital redemption reserve
2
2
Other reserves
19
268,342
-
0
Profit and loss reserves
7,053,785
5,335,291
Total equity
7,322,252
5,335,416
The financial statements were approved by the board of directors and authorised for issue on 14 October 2025 and are signed on its behalf by:
14 October 2025
Dr S Mockford
Mr T J Staniland
Director
Director
Company registration number 06417349 (England and Wales)
METRICELL GROUP LIMITED
COMPANY BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investments
13
269,343
1,000
Current assets
Debtors
16
293,398
293,398
Net current assets
293,398
293,398
Net assets
562,741
294,398
Capital and reserves
Called up share capital
20
123
123
Capital redemption reserve
2
2
Other reserves
19
268,343
-
0
Profit and loss reserves
294,273
294,273
Total equity
562,741
294,398

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £0 (2024 - £254,510 profit).

The financial statements were approved by the board of directors and authorised for issue on 14 October 2025 and are signed on its behalf by:
14 October 2025
Dr S Mockford
Mr T J Staniland
Director
Director
Company registration number 06417349 (England and Wales)
METRICELL GROUP LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 11 -
Share capital
Capital redemption reserve
Other reserves
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 April 2023
124
1
-
4,909,595
4,909,720
Year ended 31 March 2024:
Profit and total comprehensive income for the year
-
-
-
603,888
603,888
Dividends
10
-
-
-
(170,500)
(170,500)
Own shares acquired
-
-
-
0
(7,692)
(7,692)
Redemption of shares
20
(1)
1
-
-
-
0
Balance at 31 March 2024
123
2
-
0
5,335,291
5,335,416
Year ended 31 March 2025:
Profit and total comprehensive income for the year
-
-
-
1,718,494
1,718,494
Share based payments
19
-
-
268,342
-
268,342
Balance at 31 March 2025
123
2
268,342
7,053,785
7,322,252
METRICELL GROUP LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 12 -
Share capital
Capital redemption reserve
Other reserves
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 April 2023
124
1
-
217,955
218,080
Year ended 31 March 2024:
Profit and total comprehensive income for the year
-
-
-
254,510
254,510
Dividends
10
-
-
-
(170,500)
(170,500)
Own shares acquired
-
-
-
0
(7,692)
(7,692)
Redemption of shares
20
(1)
1
-
-
-
0
Balance at 31 March 2024
123
2
-
0
294,273
294,398
Year ended 31 March 2025:
Profit and total comprehensive income for the year
-
-
-
-
-
0
Share based payments
19
-
-
268,343
-
268,343
Balance at 31 March 2025
123
2
268,343
294,273
562,741
METRICELL GROUP LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 13 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
23
2,016,285
912,434
Income taxes paid
(28,668)
(8,814)
Net cash inflow from operating activities
1,987,617
903,620
Investing activities
Purchase of intangible assets
-
(14,158)
Purchase of tangible fixed assets
(34,709)
(194,053)
Proceeds on disposal of tangible fixed assets
-
357
Interest received
190,666
97,623
Net cash generated from/(used in) investing activities
155,957
(110,231)
Financing activities
Own shares acquired
-
0
(7,692)
Dividends paid to equity shareholders
-
(170,500)
Net cash used in financing activities
-
(178,192)
Net increase in cash and cash equivalents
2,143,574
615,197
Cash and cash equivalents at beginning of year
3,364,777
2,749,580
Cash and cash equivalents at end of year
5,508,351
3,364,777
METRICELL GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 14 -
1
Accounting policies
Company information

Metricell Group Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is The Big Blue, 26 Foundry Lane, Horsham, West Sussex, RH13 5PX.

 

The group consists of Metricell Group Limited and all of its subsidiaries.

1.1
Accounting convention

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

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £1.

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

The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:

 

1.2
Basis of consolidation

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

 

All financial statements are made up to 31 March 2025. 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.

1.3
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. The directors have considered relevant information, including the group’s principal risks and uncertainties and the impact of subsequent events in making their assessment. Based on these assessments and having regard to the resources available to the group, the directors have concluded that there is no material uncertainty and that they can continue to adopt the going concern basis in preparing the annual report and financial statements.

1.4
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes.

METRICELL GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 15 -
1.5
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.

Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Software
3 - 7 years straight line p.a.
1.6
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
Straight line over 50 years (buildings)
Plant and equipment
4% straight line p.a.
Fixtures and fittings
25% straight line p.a.
Computer equipment
4 - 6 years straight line p.a.
Motor vehicles
25% diminishing balance p.a.

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.

Freehold land is not depreciated.

1.7
Fixed asset investments

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

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

1.8
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.

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.

1.9
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks. Bank overdrafts are shown within borrowings in current liabilities.

METRICELL GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 16 -
1.10
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.

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.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies, 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.

1.11
Equity instruments

Equity instruments issued by the company and 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.

1.12
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.

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.

1.13
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.

1.14
Retirement benefits

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

1.15
Share-based payments

Equity-settled share-based payments are measured at fair value at the date of grant by reference to the fair value of the equity instruments granted using a valuation model. This valuation model considers the fair value of the company and group, expected retention rates and other factors. The fair value determined at the grant date is expensed on a straight-line basis over the vesting period, based on the estimate of shares that will eventually vest. A corresponding adjustment is made to equity.

 

The expense in relation to options over the company’s shares granted to employees of a subsidiary is credited to a separate equity reserve and presented as an increase in the company’s investment in that subsidiary.

METRICELL GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 17 -
1.16
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.

3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Software and related sales
5,513,008
4,377,093
Services and consultancy
3,583,926
2,920,532
9,096,934
7,297,625
2025
2024
£
£
Other significant revenue
Interest income
190,666
97,623
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
8,510,613
6,781,468
Europe
65,000
132,260
Rest of the world
521,321
383,897
9,096,934
7,297,625
METRICELL GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 18 -
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging:
Exchange losses
2,532
23,997
Depreciation of owned tangible fixed assets
143,747
153,153
Amortisation of intangible assets
39,975
39,849
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
3,000
2,500
Audit of the financial statements of the company's subsidiaries
13,500
12,500
16,500
15,000
6
Employees

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

Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Directors
16
16
8
8
Technical and Administration
64
70
-
-
Total
80
86
8
8

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
3,635,889
3,385,756
-
0
-
0
Social security costs
426,472
414,725
-
-
Pension costs
211,464
162,434
-
0
-
0
4,273,825
3,962,915
-
0
-
0
METRICELL GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 19 -
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
760,036
591,913
Company pension contributions to defined contribution schemes
88,758
91,652
848,794
683,565
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
132,923
122,506
Company pension contributions to defined contribution schemes
2,688
3,100

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 8 (2024 - 8).

8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
190,088
71,085
Other interest income
578
26,538
Total income
190,666
97,623
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
270,614
-
0
Adjustments in respect of prior periods
(7,339)
89,342
Total UK current tax
263,275
89,342
Foreign current tax on profits for the current period
36,007
8,814
Total current tax
299,282
98,156
METRICELL GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
9
Taxation
(Continued)
- 20 -

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

2025
2024
£
£
Profit before taxation
2,017,776
702,044
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 19.00%)
504,444
133,388
Tax effect of expenses that are not deductible in determining taxable profit
368
(1,093)
Tax effect of utilisation of tax losses not previously recognised
(248,841)
-
0
Permanent capital allowances in excess of depreciation
33,385
463
Depreciation on assets not qualifying for tax allowances
2,450
-
Share based payment charge
67,086
-
0
Under/(over) provided in prior years
-
0
89,342
Research and development losses utilised
(106,803)
(129,029)
Foreign tax
36,007
8,814
Rounding
(1)
1
Utilisation of losses brought forward
(7,339)
(3,730)
18,526
-
Taxation charge
299,282
98,156
10
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Final paid
-
170,500
11
Intangible fixed assets
Group
Software
£
Cost
At 1 April 2024 and 31 March 2025
185,927
Amortisation and impairment
At 1 April 2024
63,156
Amortisation charged for the year
39,975
At 31 March 2025
103,131
METRICELL GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
11
Intangible fixed assets
(Continued)
- 21 -
Carrying amount
At 31 March 2025
82,796
At 31 March 2024
122,771
The company had no intangible fixed assets at 31 March 2025 or 31 March 2024.
12
Tangible fixed assets
Group
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Computer equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 April 2024
979,880
103,781
349,381
1,065,257
15,260
2,513,559
Additions
-
0
-
0
-
0
34,709
-
0
34,709
At 31 March 2025
979,880
103,781
349,381
1,099,966
15,260
2,548,268
Depreciation and impairment
At 1 April 2024
78,391
7,420
281,750
762,345
10,511
1,140,417
Depreciation charged in the year
9,799
4,151
26,553
102,057
1,187
143,747
At 31 March 2025
88,190
11,571
308,303
864,402
11,698
1,284,164
Carrying amount
At 31 March 2025
891,690
92,210
41,078
235,564
3,562
1,264,104
At 31 March 2024
901,489
96,361
67,631
302,912
4,749
1,373,142
The company had no tangible fixed assets at 31 March 2025 or 31 March 2024.
13
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
14
-
0
-
0
269,343
1,000
METRICELL GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
13
Fixed asset investments
(Continued)
- 22 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 April 2024
1,000
Valuation changes
268,343
At 31 March 2025
269,343
Carrying amount
At 31 March 2025
269,343
At 31 March 2024
1,000
14
Subsidiaries

Details of the company's subsidiaries at 31 March 2025 are as follows:

Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Metricell Limited
The Big Blue, 26 Foundry Lane, Horsham, RH13 5PX
Telecom software development
Ordinary shares
100.00
15
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Finished goods and goods for resale
2,500
5,884
-
0
-
0
16
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
2,670,137
2,251,378
-
0
-
0
Unpaid share capital
125
125
125
125
Amounts owed by group undertakings
-
-
293,273
293,273
Other debtors
799
799
-
0
-
0
Prepayments and accrued income
199,777
116,924
-
0
-
0
2,870,838
2,369,226
293,398
293,398
METRICELL GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 23 -
17
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
£
£
£
£
Trade creditors
215,811
163,064
-
0
-
0
Corporation tax payable
270,614
-
0
-
0
-
0
Other taxation and social security
662,671
445,140
-
-
Other creditors
87,844
12,761
-
0
-
0
Accruals and deferred income
1,169,397
1,279,419
-
0
-
0
2,406,337
1,900,384
-
0
-
0
18
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
211,464
162,434

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.

19
Share-based payment transactions
Company and group
Number of share options
Weighted average exercise price
2025
2024
2025
2024
Number
Number
£
£
Outstanding at 1 April 2024
732
616
380.00
385.00
Granted
35
120
57.00
347.15
Forfeited
(27)
(4)
58.00
51.00
Outstanding at 31 March 2025
740
732
376.00
380.00
Exercisable at 31 March 2025
-
-
-
-

 

As at 31 March 2025 a total of 589 (2024 - 572) £0.10 B ordinary, 67 (2024 - 73) £0.10 C ordinary and 84 (2024 - 87) £0.10 D ordinary share options had been granted. These options are estimated to vest in the next 3 years and are only exercisable on a specific event. If the options remain unexercised after a period of 10 years from the date of the grant or if the option holder ceases employment, the options expire.

 

These share-based payments were not previously recognised in the financial statements as the vesting conditions were not considered likely to be met.

METRICELL GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 24 -
20
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and not fully paid
Ordinary A shares of 10p each
913
913
91
91
Ordinary B shares of 10p each
117
117
12
12
Ordinary C shares of 10p each
197
197
20
20
1,227
1,227
123
123

The above share classes have the following rights,

 

A ordinary shares: Ordinary voting with a) voting rights, b) right to dividend/distribution, c) right to capital/distribution and d) may be redeemed at the option of the company

 

B ordinary shares: Rank pari passu with A ordinary shares and C ordinary shares with regard to voting (subject to below), income and capital rights. Subject to pre-emption rights on transfer. On owner of B shares becoming a leaver, shareholder required to vote as directed by majority of shareholders

 

C ordinary shares: Rank pari passu with A ordinary shares and B ordinary shares with regard to voting (subject to below), income and capital rights. Subject to pre-emption rights on transfer. Subject to deemed transfer requirements on bankruptcy or termination of employment. On owner of C shares becoming a leaver, shareholder required to vote as directed by majority of shareholders

 

During the prior year the company re-purchased 10 Ordinary C shares for cancellation on 3 April 2024.

21
Operating lease commitments

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
2025
2024
2025
2024
£
£
£
£
Within one year
9,238
3,874
-
-
9,238
3,874
-
-
22
Analysis of changes in net funds - group
1 April 2024
Cash flows
31 March 2025
£
£
£
Cash at bank and in hand
3,364,777
2,143,574
5,508,351
METRICELL GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 25 -
23
Cash generated from group operations
2025
2024
£
£
Profit for the year after tax
1,718,494
603,888
Adjustments for:
Taxation charged
299,282
98,156
Investment income
(190,666)
(97,623)
Amortisation and impairment of intangible assets
39,975
39,849
Depreciation and impairment of tangible fixed assets
143,747
153,153
Equity settled share based payment expense
268,343
-
Movements in working capital:
Decrease in stocks
3,383
110
Increase in debtors
(501,612)
(530,126)
Increase in creditors
235,339
645,027
Cash generated from operations
2,016,285
912,434
2025-03-312024-04-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr L H AlexanderMrs T L HinesMr F J Pareja PenaMr P RichardsonMr T J StanilandMr A R WatsonMr F J RowsellMr F J RowsellDr S Mockfordfalse06417349bus:Consolidated2024-04-012025-03-31064173492024-04-012025-03-3106417349bus:Director12024-04-012025-03-3106417349bus:CompanySecretaryDirector12024-04-012025-03-3106417349bus:Director32024-04-012025-03-3106417349bus:Director42024-04-012025-03-3106417349bus:Director52024-04-012025-03-3106417349bus:Director62024-04-012025-03-3106417349bus:Director72024-04-012025-03-3106417349bus:CompanySecretary12024-04-012025-03-3106417349bus:Director22024-04-012025-03-3106417349bus:Director82024-04-012025-03-3106417349bus:RegisteredOffice2024-04-012025-03-31064173492025-03-3106417349bus:Consolidated2025-03-3106417349bus:Consolidated2023-04-012024-03-3106417349core:Exceptionalbus:Consolidated12024-04-012025-03-3106417349core:Exceptionalbus:Consolidated12023-04-012024-03-31064173492023-04-012024-03-3106417349core:OtherResidualIntangibleAssetsbus:Consolidated2025-03-3106417349core:OtherResidualIntangibleAssetsbus:Consolidated2024-03-3106417349core:ComputerSoftwarebus:Consolidated2025-03-3106417349core:ComputerSoftwarebus:Consolidated2024-03-3106417349bus:Consolidated2024-03-3106417349core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-03-3106417349core:PlantMachinerybus:Consolidated2025-03-3106417349core:FurnitureFittingsbus:Consolidated2025-03-3106417349core:ComputerEquipmentbus:Consolidated2025-03-3106417349core:MotorVehiclesbus:Consolidated2025-03-3106417349core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-03-3106417349core:PlantMachinerybus:Consolidated2024-03-3106417349core:FurnitureFittingsbus:Consolidated2024-03-3106417349core:ComputerEquipmentbus:Consolidated2024-03-3106417349core:MotorVehiclesbus:Consolidated2024-03-31064173492024-03-3106417349core:ShareCapitalbus:Consolidated2025-03-3106417349core:ShareCapitalbus:Consolidated2024-03-3106417349core:CapitalRedemptionReservebus:Consolidated2025-03-3106417349core:CapitalRedemptionReservebus:Consolidated2024-03-3106417349core:OtherMiscellaneousReservebus:Consolidated2025-03-3106417349core:OtherMiscellaneousReservebus:Consolidated2024-03-3106417349core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-03-3106417349core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-03-3106417349core:ShareCapital2025-03-3106417349core:ShareCapital2024-03-3106417349core:CapitalRedemptionReserve2025-03-3106417349core:CapitalRedemptionReserve2024-03-3106417349core:OtherMiscellaneousReserve2025-03-3106417349core:OtherMiscellaneousReserve2024-03-3106417349core:RetainedEarningsAccumulatedLosses2025-03-3106417349core:RetainedEarningsAccumulatedLosses2024-03-3106417349core:ShareCapitalbus:Consolidated2023-03-3106417349core:CapitalRedemptionReservebus:Consolidated2023-03-3106417349core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-03-3106417349core:ShareCapital2023-03-3106417349core:CapitalRedemptionReserve2023-03-3106417349core:RetainedEarningsAccumulatedLosses2023-03-3106417349bus:Consolidated12023-04-012024-03-310641734922023-04-012024-03-3106417349bus:Consolidated2023-03-3106417349core:IntangibleAssetsOtherThanGoodwill2024-04-012025-03-3106417349core:ComputerSoftware2024-04-012025-03-3106417349core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-3106417349core:PlantMachinery2024-04-012025-03-3106417349core:FurnitureFittings2024-04-012025-03-3106417349core:ComputerEquipment2024-04-012025-03-3106417349core:MotorVehicles2024-04-012025-03-3106417349core:UKTaxbus:Consolidated2024-04-012025-03-3106417349core:UKTaxbus:Consolidated2023-04-012024-03-3106417349core:ForeignTaxbus:Consolidated2024-04-012025-03-3106417349core:ForeignTaxbus:Consolidated2023-04-012024-03-3106417349bus:Consolidated12024-04-012025-03-3106417349bus:Consolidated22024-04-012025-03-3106417349bus:Consolidated22023-04-012024-03-3106417349bus:Consolidated32024-04-012025-03-3106417349bus:Consolidated32023-04-012024-03-3106417349bus:Consolidated42024-04-012025-03-3106417349bus:Consolidated42023-04-012024-03-3106417349bus:Consolidated52024-04-012025-03-3106417349bus:Consolidated52023-04-012024-03-3106417349bus:Consolidated62024-04-012025-03-3106417349bus:Consolidated62023-04-012024-03-3106417349core:ComputerSoftwarebus:Consolidated2024-03-3106417349core:ComputerSoftwarebus:Consolidated2024-04-012025-03-3106417349core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-03-3106417349core:PlantMachinerybus:Consolidated2024-03-3106417349core:FurnitureFittingsbus:Consolidated2024-03-3106417349core:ComputerEquipmentbus:Consolidated2024-03-3106417349core:MotorVehiclesbus:Consolidated2024-03-3106417349bus:Consolidated2024-03-3106417349core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-04-012025-03-3106417349core:PlantMachinerybus:Consolidated2024-04-012025-03-3106417349core:FurnitureFittingsbus:Consolidated2024-04-012025-03-3106417349core:ComputerEquipmentbus:Consolidated2024-04-012025-03-3106417349core:MotorVehiclesbus:Consolidated2024-04-012025-03-3106417349core:Subsidiary12024-04-012025-03-3106417349core:Subsidiary112024-04-012025-03-3106417349core:CurrentFinancialInstrumentsbus:Consolidated2025-03-3106417349core:CurrentFinancialInstrumentsbus:Consolidated2024-03-3106417349core:CurrentFinancialInstruments2025-03-3106417349core:CurrentFinancialInstruments2024-03-3106417349core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-03-3106417349core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-03-3106417349core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3106417349core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3106417349bus:PrivateLimitedCompanyLtd2024-04-012025-03-3106417349bus:FRS1022024-04-012025-03-3106417349bus:Audited2024-04-012025-03-3106417349bus:ConsolidatedGroupCompanyAccounts2024-04-012025-03-3106417349bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP