Company registration number 13834234 (England and Wales)
STABLE GROUP HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2025
STABLE GROUP HOLDINGS LIMITED
COMPANY INFORMATION
Directors
Mr D E Aspden
Mrs A M Aspden
Company number
13834234
Registered office
1 Talbot Street
Pontcanna
United Kingdom
Glamorgan
CF11 9BW
Auditor
Xeinadin Audit Limited
Suite 2D
Building 1 Eastern Business Park
St Mellons
Cardiff
South Glamorgan
CF3 3EA
STABLE GROUP HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Profit and loss account
8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Company statement of cash flows
15
Notes to the financial statements
16 - 29
STABLE GROUP HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 JANUARY 2025
- 1 -
The directors present the strategic report for the year ended 31 January 2025.
As we reflect on the past year, we are proud of how Stable has continued to adapt in an ever-changing environment. By combining disciplined growth with bold innovation, we have remained steadfast in our company vision: enabling the future of work through technology, inclusivity and innovation.
This year’s performance highlights the resilience of our business and our people. Our ability to adapt swiftly to external challenges and change combined with the collaborative strength of our unique Team of Teams methodology has allowed us to deliver strong outcomes. Although revenue was marginally lower than in the previous year, this reflects a deliberate strategy to diversify and invest in our foundations for sustainable growth. These results not only underscore our financial stability but also affirm the strength of our approach centred on empowering our clients and shaping a more inclusive, innovative future.
As we look ahead, we remain committed to empowering people and organisations to work more securely, inclusively and effectively in the digital era.
Review of the business
This year has been one of significant progress and achievement for Stable. We are proud to report a year of strong financial performance, driven by our ability to adapt, diversify, and invest in the future of our business.
Key performance indicators for the year are summarised below:*
2025 2024 Change
Turnover 12,516,719 13,225,437 -708,718
Gross Profit 3,271,332 3,102,978 168,354
Gross Profit % 26.14% 23.46% 2.68%
EBITDA 160,979 605,085 -444,106
EBITDA % 1.29% 4.58% -3.29%
*These results reflect not only our financial resilience but also our strategic focus on diversifying our offerings and expanding our capabilities. Gross profit increased by £168k compared to the previous year supported by the successful growth of our resourcing arm and investments in our team.
During the year we welcomed an additional 9 employees and enhanced our consultant base, enabling us to meet growing client demand while maintaining our commitment to quality and innovation. While these investments contributed to a decrease in operating profit, they form part of our broader strategy to strengthen Stable’s capacity to deliver impactful, customer-centred solutions.
Our balance sheet remains strong with consistent current assets and liabilities compared to the previous year. Credit risk concentration and bad debt remain low highlighting our disciplined financial management and trusted client relationships.
EBITDA, a key performance measure represents profit adjusted for the effects of depreciation and certain non-cash items as measured using UK GAAP principles. Whilst EBITDA has declined in the current year compared to prior year, we note that gross profit was higher and that the increase in administrative overheads was purely due to continuing to invest in a high-quality suite of services and in our overhead base to be able to offer new services to our customer base in the future.
STABLE GROUP HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 2 -
Principal risks and uncertainties
Stable operates in a dynamic environment influenced by economic and competitive factors. However, our ability to adapt and thrive is deeply rooted in the trust we have built with our partners over many years. This trust positions us as a valued and reliable advisor strengthening our resilience in challenging times.
Economic factors remain a key consideration for the business. Stable’s diversified expertise across industries and clients combined with a recurring revenue base from established partnerships provides a robust foundation of stability. In an environment where technology is a driving force behind economic and business growth, our ability to combine technical innovation with people-centred solutions ensures we remain not only relevant but essential to our clients’ success.
The competitive environment brings both challenges and opportunities. While we face established players and new entrants, our unique strength lies in the seamless integration of our three core pillars - Solutions, Learning and People. This fusion empowers us to deliver bespoke, impactful solutions tailored to evolving client needs. It is this distinctive approach paired with the trust we’ve earned as a strategic advisor that continues to differentiate Stable in a crowded market and secure our position for the future.
Corporate Responsibility
At Stable, corporate responsibility is more than an obligation - it is integral to who we are and how we operate. We are proud of our achievements to date and remain committed to building on this foundation to enhance our reputation as a company that prioritises people, innovation and meaningful change.
Our vision is to pioneer the integration of social value into everything we do making it an intrinsic part of our operations and outcomes. By working with trusted partners including third-sector organisations, we aim to amplify our efforts and address societal challenges collaboratively and sustainably.
Through our commitment to inclusivity, sustainability and innovation, we strive to deliver outcomes that matter - to our employees, our clients, and the communities we serve. Whether it’s through the solutions we deliver, the learning we foster, or the people we empower, our goal is to create lasting, positive change while strengthening Stable’s role as a trusted partner. Because when technology and humanity move forward together, everyone benefits.
Mr D E Aspden
Director
31 October 2025
STABLE GROUP HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 JANUARY 2025
- 3 -
The directors present their annual report and financial statements for the year ended 31 January 2025.
Principal activities
The principal activity of the company continued to be that of a holding company. The principle activity of the group continued to be that of specialist recruitment and bespoke technical consultancy services.
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 D E Aspden
Mrs A M Aspden
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
Mr D E Aspden
Director
31 October 2025
STABLE GROUP HOLDINGS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 JANUARY 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:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
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.
STABLE GROUP HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF STABLE GROUP HOLDINGS LIMITED
- 5 -
Opinion
We have audited the financial statements of Stable Group Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 January 2025 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 January 2025 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.
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.
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:
The information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
STABLE GROUP HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF STABLE GROUP HOLDINGS 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:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the parent company or to cease operations, or have no realistic alternative but to do so.
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.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
STABLE GROUP HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF STABLE GROUP HOLDINGS LIMITED
- 7 -
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 we have considered the following:
- The nature of the industry and sector, control environment and business performance;
- Results of the enquiries of management about their own identification and assessment of the risks of
irregularities;
- Any matters we have identified having obtained and reviewed the company's documentation of their policies and procedures relating to:
-- identifying, evaluating and complying with laws and regulations and whether they were aware of any
instances of noncompliance;
-- detecting and responding to the risks of fraud and whether they have knowledge of any actual, suspected or alleged fraud;
-- the internal controls established to mitigate risks of fraud or non-compliance with laws and regulations;
-- the matters discussed among the audit engagement team regarding how and where fraud might occur in the financial statements and any potential indicators of fraud.
As a result of these procedures, we considered the opportunities and incentives that may exist within the organisation for fraud and identified the greatest potential for fraud in the following areas: timing of recognition of income.. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override.
We also obtained an understanding of the legal and regulatory frameworks that the company operates in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements. The key laws and regulations we considered in this context included UK Companies Act, health and safety and tax legislation.
In addition, we considered provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which may be fundamental to the company's ability to operate or to avoid a material penalty.
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.
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.
Gareth Francis ACA FCCA (Senior Statutory Auditor)
For and on behalf of Xeinadin Audit Limited, Statutory Auditor
Chartered Accountants
Suite 2D
Building 1 Eastern Business Park
St Mellons
Cardiff
South Glamorgan
CF3 3EA
31 October 2025
STABLE GROUP HOLDINGS LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 JANUARY 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
12,516,719
13,225,437
Cost of sales
(9,245,387)
(10,122,459)
Gross profit
3,271,332
3,102,978
Administrative expenses
(3,173,490)
(2,552,109)
Other operating income
6,202
506
Operating profit
4
104,044
551,375
Interest payable and similar expenses
6
(15,125)
(20,124)
Profit before taxation
88,919
531,251
Tax on profit
7
(33,357)
(149,432)
Profit for the financial year
20
55,562
381,819
Profit for the financial year is all attributable to the owners of the parent company.
STABLE GROUP HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 JANUARY 2025
- 9 -
2025
2024
£
£
Profit for the year
55,562
381,819
Other comprehensive income
-
-
Cash flow hedges gain arising in the year
Total comprehensive income for the year
55,562
381,819
Total comprehensive income for the year is all attributable to the owners of the parent company.
STABLE GROUP HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT
31 JANUARY 2025
31 January 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
2,383
3,683
Tangible assets
10
815,926
677,395
818,309
681,078
Current assets
Debtors
13
3,097,339
2,443,695
Cash at bank and in hand
664,469
297,745
3,761,808
2,741,440
Creditors: amounts falling due within one year
14
(1,907,034)
(1,931,317)
Net current assets
1,854,774
810,123
Total assets less current liabilities
2,673,083
1,491,201
Creditors: amounts falling due after more than one year
15
(1,324,313)
(187,401)
Provisions for liabilities
Deferred tax liability
17
65,290
75,882
(65,290)
(75,882)
Net assets
1,283,480
1,227,918
Capital and reserves
Called up share capital
19
2
2
Profit and loss reserves
20
1,283,478
1,227,916
Total equity
1,283,480
1,227,918
These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.
The financial statements were approved by the board of directors and authorised for issue on 31 October 2025 and are signed on its behalf by:
31 October 2025
Mr D E Aspden
Director
Company registration number 13834234 (England and Wales)
STABLE GROUP HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 JANUARY 2025
31 January 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investments
11
2
2
2
2
Current assets
Debtors
13
1,169,432
353,270
Creditors: amounts falling due within one year
14
(817,262)
(1,100)
Net current assets
352,170
352,170
Net assets
352,172
352,172
Capital and reserves
Called up share capital
19
2
2
Profit and loss reserves
20
352,170
352,170
Total equity
352,172
352,172
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 - £351,070 profit).
These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved by the board of directors and authorised for issue on 31 October 2025 and are signed on its behalf by:
31 October 2025
Mr D E Aspden
Director
Company registration number 13834234 (England and Wales)
STABLE GROUP HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JANUARY 2025
- 12 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 February 2023
2
959,597
959,599
Year ended 31 January 2024:
Profit and total comprehensive income
-
381,819
381,819
Dividends
8
-
(113,500)
(113,500)
Balance at 31 January 2024
2
1,227,916
1,227,918
Year ended 31 January 2025:
Profit and total comprehensive income
-
55,562
55,562
Balance at 31 January 2025
2
1,283,478
1,283,480
STABLE GROUP HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JANUARY 2025
- 13 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 February 2023
2
114,600
114,602
Year ended 31 January 2024:
Profit and total comprehensive income for the year
-
351,070
351,070
Dividends
8
-
(113,500)
(113,500)
Balance at 31 January 2024
2
352,170
352,172
Year ended 31 January 2025:
Profit and total comprehensive income
-
-
Balance at 31 January 2025
2
352,170
352,172
STABLE GROUP HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 JANUARY 2025
- 14 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
24
50,909
619,537
Interest paid
(15,125)
(20,124)
Income taxes refunded
107,261
15,208
Net cash inflow from operating activities
143,045
614,621
Investing activities
Purchase of tangible fixed assets
(194,166)
(294,001)
Repayment of loans
(696,964)
(240,016)
Net cash used in investing activities
(891,130)
(534,017)
Financing activities
Proceeds from new bank loans
1,200,000
-
Repayment of bank loans
(60,234)
(97,945)
Dividends paid to equity shareholders
(113,500)
Net cash generated from/(used in) financing activities
1,139,766
(211,445)
Net increase/(decrease) in cash and cash equivalents
391,681
(130,841)
Cash and cash equivalents at beginning of year
251,990
382,831
Cash and cash equivalents at end of year
643,671
251,990
Relating to:
Cash at bank and in hand
664,469
297,745
Bank overdrafts included in creditors payable within one year
(20,798)
(45,755)
STABLE GROUP HOLDINGS LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 JANUARY 2025
- 15 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
25
577,766
1,516
Income taxes refunded
119,198
Net cash inflow from operating activities
696,964
1,516
Investing activities
Repayment of loans
(696,964)
(240,016)
Dividends received
352,000
Net cash (used in)/generated from investing activities
(696,964)
111,984
Financing activities
Dividends paid to equity shareholders
-
(113,500)
Net cash used in financing activities
-
(113,500)
Net increase in cash and cash equivalents
-
-
Cash and cash equivalents at beginning of year
Cash and cash equivalents at end of year
STABLE GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2025
- 16 -
1
Accounting policies
Company information
Stable Group Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 1 Talbot Street, Pontcanna, Cardiff, United Kingdom, CF11 9BW.
The group consists of Stable Group Holdings 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 £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Stable Group Holdings Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 January 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.
Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.
STABLE GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
1
Accounting policies
(Continued)
- 17 -
Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.
If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.
Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.
1.4
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.5
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
1.6
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Software
20% on straight line basis
1.7
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Long leasehold
not provided
Fixtures and fittings
15% on reducing balance
Computers
20% on reducing balance
Motor vehicles
Enter depreciation rate via StatDB - cd78
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.
STABLE GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
1
Accounting policies
(Continued)
- 18 -
1.8
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.
Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.
In the parent company financial statements, investments in associates are accounted for at cost less impairment.
Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.9
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
STABLE GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
1
Accounting policies
(Continued)
- 19 -
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.10
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.11
Financial instruments
The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
STABLE GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
1
Accounting policies
(Continued)
- 20 -
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.12
Equity instruments
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.
1.13
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
STABLE GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
1
Accounting policies
(Continued)
- 21 -
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.14
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.15
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.16
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
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.
STABLE GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 22 -
3
Turnover
2025
2024
£
£
Turnover analysed by class of business
Services rendered
12,516,719
13,225,437
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging:
Fees payable to the group's auditor for the audit of the group's financial statements
-
-
Depreciation of owned tangible fixed assets
55,635
51,480
Amortisation of intangible assets
1,300
1,300
Operating lease charges
44,650
57,306
5
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
Core staff
35
29
-
-
Other staff
38
50
-
-
Total
73
79
0
0
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
7,633,800
9,236,675
Social security costs
197,525
145,686
-
-
Pension costs
60,625
28,952
7,891,950
9,411,313
6
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
15,125
20,124
STABLE GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 23 -
7
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
43,949
123,990
Deferred tax
Origination and reversal of timing differences
(10,592)
25,442
Total tax charge
33,357
149,432
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
88,919
531,251
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 24.03%)
22,230
127,660
Tax effect of expenses that are not deductible in determining taxable profit
9,353
5,604
Permanent capital allowances in excess of depreciation
12,366
(9,274)
Deferred tax
(10,592)
25,442
Taxation charge
33,357
149,432
8
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Final paid
-
113,500
9
Intangible fixed assets
Group
Software
£
Cost
At 1 February 2024 and 31 January 2025
6,500
Amortisation and impairment
At 1 February 2024
2,817
Amortisation charged for the year
1,300
At 31 January 2025
4,117
STABLE GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
9
Intangible fixed assets
(Continued)
- 24 -
Carrying amount
At 31 January 2025
2,383
At 31 January 2024
3,683
The company had no intangible fixed assets at 31 January 2025 or 31 January 2024.
More information on impairment movements in the year is given in note .
10
Tangible fixed assets
Group
Long leasehold
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 February 2024
371,445
244,166
195,513
811,124
Additions
103,245
14,219
30,669
46,033
194,166
At 31 January 2025
474,690
258,385
226,182
46,033
1,005,290
Depreciation and impairment
At 1 February 2024
55,673
78,056
133,729
Depreciation charged in the year
28,753
26,882
55,635
At 31 January 2025
84,426
104,938
189,364
Carrying amount
At 31 January 2025
474,690
173,959
121,244
46,033
815,926
At 31 January 2024
371,445
188,493
117,457
677,395
The company had no tangible fixed assets at 31 January 2025 or 31 January 2024.
11
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
12
2
2
STABLE GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
11
Fixed asset investments
(Continued)
- 25 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 February 2024 and 31 January 2025
2
Carrying amount
At 31 January 2025
2
At 31 January 2024
2
12
Subsidiaries
Details of the company's subsidiaries at 31 January 2025 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Stable Resources Limited
United Kingdom
Ordinary shares
100.00
Stable Studios Designs Limited
United Kingdom
Ordinary shares
100.00
13
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
624,386
744,790
Amounts owed by group undertakings
-
-
91
91
Other debtors
1,244,523
379,331
1,169,341
353,179
Prepayments and accrued income
1,228,430
1,319,574
3,097,339
2,443,695
1,169,432
353,270
STABLE GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 26 -
14
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
16
81,532
103,635
Trade creditors
435,416
185,196
Amounts owed to group undertakings
696,964
Corporation tax payable
351,047
199,837
119,198
Other taxation and social security
507,634
679,528
-
-
Other creditors
443,089
584,494
Accruals and deferred income
88,316
178,627
1,100
1,100
1,907,034
1,931,317
817,262
1,100
15
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
16
1,324,313
187,401
16
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
1,385,047
245,281
Bank overdrafts
20,798
45,755
1,405,845
291,036
-
-
Payable within one year
81,532
103,635
Payable after one year
1,324,313
187,401
17
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
65,290
75,882
The company has no deferred tax assets or liabilities.
STABLE GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
17
Deferred taxation
(Continued)
- 27 -
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 February 2024
75,882
-
Credit to profit or loss
(10,592)
-
Liability at 31 January 2025
65,290
-
The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.
18
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
60,625
28,952
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 capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
2
2
2
2
20
Profit and loss reserves
Group
Company
2025
2024
2025
2024
£
£
£
£
At the beginning of the year
1,227,916
959,597
352,170
114,600
Profit for the year
55,562
381,819
351,070
Dividends
-
(113,500)
-
(113,500)
At the end of the year
1,283,478
1,227,916
352,170
352,170
STABLE GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 28 -
21
Operating lease commitments
Lessee
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2025
2024
2025
2024
£
£
£
£
Within one year
40,000
40,000
-
-
Between two and five years
93,333
133,333
-
-
133,333
173,333
-
-
22
Directors' transactions
Description
% Rate
Opening balance
Amounts advanced
Closing balance
£
£
£
Direcotrs loan account
-
353,179
696,964
1,050,143
353,179
696,964
1,050,143
23
Controlling party
The directors are considered to be the ultimate controlling party by virtue of their ability to act in concert in respect of the operational and financial policies of the company.
24
Cash generated from group operations
2025
2024
£
£
Profit after taxation
55,562
381,819
Adjustments for:
Taxation charged
33,357
149,432
Finance costs
15,125
20,124
Amortisation and impairment of intangible assets
1,300
1,300
Depreciation and impairment of tangible fixed assets
55,635
51,480
Movements in working capital:
Decrease in debtors
43,320
262,537
Decrease in creditors
(153,390)
(247,155)
Cash generated from operations
50,909
619,537
STABLE GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 29 -
25
Cash generated from operations - company
2025
2024
£
£
Profit after taxation
-
351,070
Adjustments for:
Investment income
(352,000)
Movements in working capital:
(Increase)/decrease in debtors
(119,198)
2,346
Increase in creditors
696,964
100
Cash generated from operations
577,766
1,516
26
Analysis of changes in net funds/(debt) - group
1 February 2024
Cash flows
31 January 2025
£
£
£
Cash at bank and in hand
297,745
366,724
664,469
Bank overdrafts
(45,755)
24,957
(20,798)
251,990
391,681
643,671
Borrowings excluding overdrafts
(245,281)
(1,139,766)
(1,385,047)
6,709
(748,085)
(741,376)
27
Analysis of changes in net funds - company
1 February 2024
31 January 2025
£
£
2025-01-312024-02-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr D E AspdenMrs A M Aspdenfalse13834234bus:Consolidated2024-02-012025-01-31138342342024-02-012025-01-3113834234bus:Director12024-02-012025-01-3113834234bus:Director22024-02-012025-01-3113834234bus:RegisteredOffice2024-02-012025-01-31138342342025-01-3113834234bus:Consolidated2025-01-3113834234bus:Consolidated2023-02-012024-01-31138342342023-02-012024-01-3113834234bus:Consolidated2024-01-3113834234core:ComputerSoftwarebus:Consolidated2025-01-3113834234core:ComputerSoftwarebus:Consolidated2024-01-3113834234core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-01-3113834234core:FurnitureFittingsbus:Consolidated2025-01-3113834234core:ComputerEquipmentbus:Consolidated2025-01-3113834234core:MotorVehiclesbus:Consolidated2025-01-3113834234core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-01-3113834234core:FurnitureFittingsbus:Consolidated2024-01-3113834234core:ComputerEquipmentbus:Consolidated2024-01-3113834234core:MotorVehiclesbus:Consolidated2024-01-31138342342024-01-3113834234core:ShareCapital2025-01-3113834234core:ShareCapital2024-01-3113834234core:RetainedEarningsAccumulatedLosses2025-01-3113834234core:RetainedEarningsAccumulatedLosses2024-01-3113834234core:ShareCapitalbus:Consolidated2023-01-31138342342023-01-3113834234core:ShareCapitalbus:Consolidated2024-01-3113834234core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-01-3113834234core:ShareCapitalbus:Consolidated2025-01-3113834234core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-01-3113834234core:ShareCapital2023-01-3113834234core:RetainedEarningsAccumulatedLosses2023-01-3113834234bus:Consolidated2023-01-3113834234core:IntangibleAssetsOtherThanGoodwill2024-02-012025-01-3113834234core:ComputerSoftware2024-02-012025-01-3113834234core:LandBuildingscore:LongLeaseholdAssets2024-02-012025-01-3113834234core:FurnitureFittings2024-02-012025-01-3113834234core:ComputerEquipment2024-02-012025-01-3113834234core:MotorVehicles2024-02-012025-01-3113834234core:UKTaxbus:Consolidated2024-02-012025-01-3113834234core:UKTaxbus:Consolidated2023-02-012024-01-3113834234bus:Consolidated12024-02-012025-01-3113834234bus:Consolidated12023-02-012024-01-3113834234core:ComputerSoftwarebus:Consolidated2024-01-3113834234core:ComputerSoftwarebus:Consolidated2024-02-012025-01-3113834234core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-01-3113834234core:FurnitureFittingsbus:Consolidated2024-01-3113834234core:ComputerEquipmentbus:Consolidated2024-01-3113834234core:MotorVehiclesbus:Consolidated2024-01-3113834234bus:Consolidated2024-01-3113834234core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-02-012025-01-3113834234core:FurnitureFittingsbus:Consolidated2024-02-012025-01-3113834234core:ComputerEquipmentbus:Consolidated2024-02-012025-01-3113834234core:MotorVehiclesbus:Consolidated2024-02-012025-01-3113834234core:Subsidiary12024-02-012025-01-3113834234core:Subsidiary22024-02-012025-01-3113834234core:Subsidiary112024-02-012025-01-3113834234core:Subsidiary222024-02-012025-01-3113834234core:CurrentFinancialInstruments2025-01-3113834234core:CurrentFinancialInstruments2024-01-3113834234core:CurrentFinancialInstrumentsbus:Consolidated2025-01-3113834234core:CurrentFinancialInstrumentsbus:Consolidated2024-01-3113834234core:WithinOneYearbus:Consolidated2025-01-3113834234core:WithinOneYearbus:Consolidated2024-01-3113834234core:CurrentFinancialInstrumentscore:WithinOneYear2025-01-3113834234core:CurrentFinancialInstrumentscore:WithinOneYear2024-01-3113834234core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-01-3113834234core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-01-3113834234core:Non-currentFinancialInstrumentscore:AfterOneYear2025-01-3113834234core:Non-currentFinancialInstrumentscore:AfterOneYear2024-01-3113834234core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-01-3113834234core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-01-3113834234bus:PrivateLimitedCompanyLtd2024-02-012025-01-3113834234bus:FRS1022024-02-012025-01-3113834234bus:Audited2024-02-012025-01-3113834234bus:ConsolidatedGroupCompanyAccounts2024-02-012025-01-3113834234bus:FullAccounts2024-02-012025-01-31xbrli:purexbrli:sharesiso4217:GBP