Company registration number 11042276 (England and Wales)
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
COMPANY INFORMATION
Directors
L Hargreaves
A Dexter
Company number
11042276
Registered office
Dixcart House Addlestone Road
Bourne Business Park
Addlestone
KT15 2LE
Auditor
Gravita Audit II Limited
Aldgate Tower
2 Leman Street
London
United Kingdom
E1 8FA
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Income statement
8
Group statement of comprehensive income
9
Group statement of financial position
10
Company statement of financial position
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Notes to the financial statements
15 - 29
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Review of the business
The Group’s principal activity is that of recruitment consultancy providing permanent, temporary and contract staff specialising in technology to enterprise customers.
Macro conditions have remained challenging throughout 2024, however our contract business continues to grow and management is focused on delivering high quality services in our core markets. Increasing efficiency and strong cost control remains a key focus.
The profit and loss on page 8 shows turnover of £59,753,775 (2023: £58,235,642) which resulted in a gross profit of £11,472,503 (2023: £12,385,652).
Operating profit for the year was £2,067,510 (2023: £1,954,341) resulting in a profit before tax for the year of £1,277,988 (2023: £959,699).
The balance sheet shows that the Group's net assets increased to £571,293 from a net liability of £467,344.
Strategy
The group's strategy is to continue to increase headcount in key markets where job flow is strong and margins attractive. This is underpinned by investments in leadership positions, the business support team, technology and training and development.
Principal risks and uncertainties
The Group is exposed to several potential risks including market environment risk, credit risk, liquidity risk and foreign exchange risk.
Market Environment Risk
The Group operates in domestic and international markets, each of which present challenges.
Credit Risk
All clients are credit checked prior to commencing trade. Most are at least partially covered by credit insurance. The Group has increased its investment in credit control to minimise outstanding debt. Regular reviews are undertaken by senior management and actions allocated accordingly.
Liquidity Risk
Credit terms and cash collection are carefully managed and regular cash forecasts are prepared and reviewed. The Group has regular discussions with banks and lenders and shares forecasts to ensure that sufficient credit facilities are in place.
Foreign Exchange Risk
The Group is exposed to foreign exchange risk by nature of its multi region presence. The Group reduces its foreign exchange risk by ensuring that contractor payroll is paid and billed in the same currency.
Key performance indicators
The Group monitors a number of key performance indicators, including:
2024 2023
Net Fee Income £11,472,503 £12,385,652
Operating profit/(loss) £2,067,510 £1,954,341
Net Assets / (Liabilities) £571,293 (£467,344)
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
L Hargreaves
Director
8 December 2025
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company and group continued to be that of recruitment consultancy providing permanent, temporary and contract staff specialising in technology to enterprise customers.
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:
G Tew
(Resigned 12 May 2025)
L Hargreaves
A Dexter
Statement of directors' responsibilities
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.
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.
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
On behalf of the board
L Hargreaves
Director
8 December 2025
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
- 5 -
Opinion
We have audited the financial statements of Source Group International Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group income statement, the group statement of comprehensive income, the group statement of financial position, the company statement of financial position, 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:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2024 and of the group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
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. However, because not all future events or conditions can be predicted this statement is not a guarantee as to the group's and parent company's ability to continue as a going concern.
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.
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SOURCE GROUP INTERNATIONAL 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.
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. However, the primary responsibility for the prevention and detection of fraud rests with both those charged with governance of the entity and management.
The extent to which the audit was considered capable of detecting irregularities including fraud
Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:
the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;
we identified the laws and regulations applicable to the group through discussions with directors and other management, and from our commercial knowledge and experience of the industry;
we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including the Companies Act 2006 and taxation legislation;
we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management; and
identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
- 7 -
We assessed the susceptibility of the group’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
understanding the business model as part of the control and business environment;
making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and
considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.
To address the risk of fraud through management bias and override of controls, we performed analytical procedures to identify any unusual or unexpected relationships;
tested journal entries to identify unusual transactions;
performed analytical procedures to identify any unusial or unexpected relationships;
assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias; and
investigated the rationale behind significant or unusual transactions
In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:
agreeing financial statement disclosures to underlying supporting documentation;
enquiring of management as to actual and potential litigation and claims; and
enquiring with the company of actual and potential non-compliance with laws and regulations.
There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.
Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion. Our audit procedures are designed to detect material misstatement. We are not responsible for preventing non-compliance or fraud and cannot be expected to detect non-compliance with all laws and regulations.
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.
Mark Brown FCA (Senior Statutory Auditor)
For and on behalf of Gravita Audit II Limited, Statutory Auditor
Chartered Accountants
Aldgate Tower
2 Leman Street
London
E1 8FA
United Kingdom
9 December 2025
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
GROUP INCOME STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
59,753,775
58,235,642
Cost of sales
(48,281,272)
(45,849,990)
Gross profit
11,472,503
12,385,652
Administrative expenses
(9,413,358)
(10,809,340)
Other operating income
8,365
344,010
Operating profit
4
2,067,510
1,920,322
Interest receivable and similar income
8
16,205
5,757
Interest payable and similar expenses
9
(805,727)
(966,380)
Profit before taxation
1,277,988
959,699
Tax on profit
10
(144,706)
(482,491)
Profit for the financial year
22
1,133,282
477,208
Profit for the financial year is all attributable to the owners of the parent company.
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
£
£
Profit for the year
1,133,282
477,208
Other comprehensive income
Currency translation (loss)/gain taken to retained earnings
(94,645)
82,513
Cash flow hedges gain arising in the year
Total comprehensive income for the year
1,038,637
559,721
Total comprehensive income for the year is all attributable to the owners of the parent company.
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
GROUP STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
11
30,595
43,197
Tangible assets
12
55,703
56,090
86,298
99,287
Current assets
Debtors
15
11,701,844
12,940,469
Cash at bank and in hand
904,248
1,415,560
12,606,092
14,356,029
Creditors: amounts falling due within one year
16
(12,047,531)
(14,821,976)
Net current assets/(liabilities)
558,561
(465,947)
Total assets less current liabilities
644,859
(366,660)
Creditors: amounts falling due after more than one year
17
(60,515)
(85,214)
Provisions for liabilities
Deferred tax liability
19
13,051
15,470
(13,051)
(15,470)
Net assets/(liabilities)
571,293
(467,344)
Capital and reserves
Called up share capital
21
900
900
Other reserves
22
101,526
6,881
Profit and loss reserves
22
468,867
(475,125)
Total equity
571,293
(467,344)
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 8 December 2025 and are signed on its behalf by:
08 December 2025
L Hargreaves
Director
Company registration number 11042276 (England and Wales)
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2024
31 December 2024
- 11 -
2024
2023
Notes
£
£
£
£
Fixed assets
Investments
13
898
898
Current assets
Cash at bank and in hand
2
2
Creditors: amounts falling due within one year
16
(558,243)
(558,243)
Net current liabilities
(558,241)
(558,241)
Net liabilities
(557,343)
(557,343)
Capital and reserves
Called up share capital
21
900
900
Profit and loss reserves
22
(558,243)
(558,243)
Total equity
(557,343)
(557,343)
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 £- (2023 - £0 profit).
The financial statements were approved by the board of directors and authorised for issue on 8 December 2025 and are signed on its behalf by:
08 December 2025
L Hargreaves
Director
Company registration number 11042276 (England and Wales)
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
Share capital
Other reserves
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2023
900
(75,632)
(952,333)
(1,027,065)
Year ended 31 December 2023:
Profit for the year
-
-
477,208
477,208
Other comprehensive income:
Currency translation differences
-
-
82,513
82,513
Total comprehensive income
-
-
559,721
559,721
Other movements
-
82,513
(82,513)
-
Balance at 31 December 2023
900
6,881
(475,125)
(467,344)
Year ended 31 December 2024:
Profit for the year
-
-
1,133,282
1,133,282
Other comprehensive income:
Currency translation differences
-
-
(94,645)
(94,645)
Total comprehensive income
-
-
1,038,637
1,038,637
Other movements
-
94,645
(94,645)
-
Balance at 31 December 2024
900
101,526
468,867
571,293
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2023
900
(558,243)
(557,343)
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
-
Balance at 31 December 2023
900
(558,243)
(557,343)
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
Balance at 31 December 2024
900
(558,243)
(557,343)
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
24
242,029
1,060,072
Interest paid
(805,727)
(966,380)
Income taxes refunded/(paid)
256,594
(132,633)
Net cash outflow from operating activities
(307,104)
(38,941)
Investing activities
Purchase of intangible assets
-
(13,132)
Purchase of tangible fixed assets
(19,373)
(10,991)
Interest received
16,205
5,757
Net cash used in investing activities
(3,168)
(18,366)
Financing activities
Repayment of bank loans
(106,395)
(90,372)
Net cash used in financing activities
(106,395)
(90,372)
Net decrease in cash and cash equivalents
(416,667)
(147,679)
Cash and cash equivalents at beginning of year
1,415,560
1,480,726
Effect of foreign exchange rates
(94,645)
82,513
Cash and cash equivalents at end of year
904,248
1,415,560
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
1
Accounting policies
Company information
Source Group International Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Dixcart House Addlestone Road, Bourne Business Park, Addlestone, KT15 2LE. The principal place of business is 43 Worship Street, London, EC2A 2DU.
The group consists of Source Group International 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 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
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 Source Group International 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 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
1.4
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.5
Turnover
Revenue comprises sales of services provided to customers net of value added tax.
The company recognises revenue from the following major sources:
Contractor placements, representing fees billed for the services of contractors including their costs, which is recognised when the service has been provided and an invoice has been raised.
Permanent placements, representing fees billed as a percentage of the candidate's remuneration package, which is recognised on the start date of the candidate.
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:
Other intangibles
3 years straight line
1.7
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:
Fixtures and fittings
5 years straight line
Computers
5 years straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the income statement.
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 are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.9
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.
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’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the group's statement of financial position 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.
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors and bank loans, 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.
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.
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
1.13
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement 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 income statement, 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.
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.
1.17
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.
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
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.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Accrued contract income
In assessing the need for accrued contract income and associated costs, the directors utilise information both internal and external post year and to identify the need to recognise income associated with work performed not yet invoiced. As this information is often finalised post year end, there is an element of estimation uncertainty. In these instances, the directors use historic knowledge of the business and the industry to estimate the revenue and associated costs to be recognised.
Recoverability of debtors
In assessing the recoverability of debtors, directors consider both external and internal sources of information such as market conditions,counterparty,credit ratings, latest management accounts. However, there is always some estimation uncertainty when assessing recoverability.
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Contract sales
57,854,034
55,089,250
Permanent sales
1,899,741
3,146,392
59,753,775
58,235,642
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
11,796,695
13,482,903
Europe
45,330,006
42,632,570
Rest of the world
2,627,074
2,120,169
59,753,775
58,235,642
2024
2023
£
£
Other revenue
Interest income
16,205
5,757
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
4
Operating profit
2024
2023
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange (gains)/losses
(59,410)
490,870
Depreciation of owned tangible fixed assets
19,760
20,098
Amortisation of intangible assets
12,602
31,907
Operating lease charges
165,907
454,270
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
7,500
6,250
Audit of the financial statements of the company's subsidiaries
62,500
43,750
70,000
50,000
6
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Directors
3
3
-
-
Sales
47
57
-
-
Non-Sales
17
15
-
-
Total
67
75
0
0
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
5,879,301
6,539,045
Social security costs
719,557
824,715
-
-
Pension costs
173,514
197,402
6,772,372
7,561,162
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
226,959
477,795
Company pension contributions to defined contribution schemes
19,101
20,132
246,060
497,927
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
214,609
201,320
Company pension contributions to defined contribution schemes
18,711
20,132
The remuneration to directors was paid entirely through the subsidiary company Source Group International Limited.
8
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
16,205
5,757
9
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
27,610
70,025
Other interest
778,117
896,355
Total finance costs
805,727
966,380
10
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
236,235
18,256
Adjustments in respect of prior periods
(84,253)
75,764
Total UK current tax
151,982
94,020
Foreign current tax on profits for the current period
84,806
Total current tax
151,982
178,826
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
10
Taxation
2024
2023
£
£
(Continued)
- 23 -
Deferred tax
Origination and reversal of timing differences
(7,276)
303,665
Total tax charge
144,706
482,491
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:
2024
2023
£
£
Profit before taxation
1,277,988
959,699
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.50%)
319,497
225,529
Tax effect of expenses that are not deductible in determining taxable profit
6,551
(71,637)
Change in unrecognised deferred tax assets
(7,276)
44,036
Adjustments in respect of prior years
(84,253)
75,764
Permanent capital allowances in excess of depreciation
(4,626)
Other permanent differences
359
(100)
Deferred tax adjustments
(21,164)
303,665
Other tax movements
(64,382)
(34,664)
Effect of overseas tax rates
(60,102)
Taxation charge
144,706
482,491
11
Intangible fixed assets
Group
Other intangibles
£
Cost
At 1 January 2024 and 31 December 2024
202,647
Amortisation and impairment
At 1 January 2024
159,450
Amortisation charged for the year
12,602
At 31 December 2024
172,052
Carrying amount
At 31 December 2024
30,595
At 31 December 2023
43,197
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
11
Intangible fixed assets
(Continued)
- 24 -
The company had no intangible fixed assets at 31 December 2024 or 31 December 2023.
12
Tangible fixed assets
Group
Fixtures and fittings
Computers
Total
£
£
£
Cost
At 1 January 2024
127,570
127,570
Additions
500
18,873
19,373
At 31 December 2024
500
146,443
146,943
Depreciation and impairment
At 1 January 2024
71,480
71,480
Depreciation charged in the year
19,760
19,760
At 31 December 2024
91,240
91,240
Carrying amount
At 31 December 2024
500
55,203
55,703
At 31 December 2023
56,090
56,090
The company had no tangible fixed assets at 31 December 2024 or 31 December 2023.
13
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
14
898
898
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
898
Carrying amount
At 31 December 2024
898
At 31 December 2023
898
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
14
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Address
Class of
% Held
shares held
Direct
Indirect
Source Group International Gmbh
1
Ordinary
100.00
-
Source Group International BV
2
Ordinary
0
100.00
Source Group International Inc
3
Ordinary
0
100.00
Source Group International Limited
4
Ordinary
100.00
-
Xplore Pharma Limited
5
Ordinary
100.00
-
Registered office addresses (all UK unless otherwise indicated):
1
Bosch 106,6331 Zug,Switzerland
2
Joop Geesinkweg 901,Ground,1st,2nd and 3rd floor,1114AB Amsterdam-Duivendrecht
3
Corporation Trust Center 1209 Orange St,Wilmington, New Castle, DE,19801
4
Dixcart House, Addlestone Road, Bourne Business Park, Addlestone, England,KT15 2LE
5
Dixcart House, Addlestone Road, Bourne Business Park, Addlestone, England,KT15 2LE
15
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
5,349,641
7,217,403
Corporation tax recoverable
58,217
357,061
Other debtors
2,391,584
1,413,603
Prepayments and accrued income
3,799,983
3,862,634
11,599,425
12,850,701
-
-
Amounts falling due after more than one year:
Deferred tax asset (note 19)
102,419
89,768
Total debtors
11,701,844
12,940,469
-
-
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
16
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans
18
24,699
106,395
Trade creditors
2,109,496
3,531,545
Amounts owed to group undertakings
558,243
558,243
Corporation tax payable
396,272
266,095
Other taxation and social security
634,632
1,554,416
-
-
Other creditors
4,238,284
4,835,580
Accruals and deferred income
4,644,148
4,527,945
12,047,531
14,821,976
558,243
558,243
17
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
18
60,515
85,214
18
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans
85,214
191,609
Payable within one year
24,699
106,395
Payable after one year
60,515
85,214
During the 2021 year, Source Group International Limited obtained a loan of £250,000 under the Business Interruption Loan Scheme introduced by the UK government in response to the Coronavirus pandemic. The loan bears interest at a rate of 10.95% per annum and repayable over 4 years.
During the 2022 year, Source Group International Limited obtained a loan of £100,000 under the Recovery Loan Scheme introduced by the UK government in response to the Coronavirus pandemic. The loan bears interest at a rate of 12.10% per annum and repayable over 6 years.
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
19
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
Assets
Assets
2024
2023
2024
2023
Group
£
£
£
£
Accelerated capital allowances
13,051
15,470
-
-
Tax losses
-
-
89,689
-
Short term timing differences
-
-
12,730
89,768
13,051
15,470
102,419
89,768
The company has no deferred tax assets or liabilities.
Group
Company
2024
2024
Movements in the year:
£
£
Asset at 1 January 2024
(74,298)
-
Credit to profit or loss
(15,070)
-
Asset at 31 December 2024
(89,368)
-
20
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
173,514
197,402
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
21
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of 1p each
90,000
90,000
900
900
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
22
Reserves
Other reserves represent a merger reserve.
On 11 March 2020 a group restructure was performed with Source Group International Holdings Limited as the parent company.
This was achieved through a share for share exchange whereby the shareholders exchanged their shares in the following subsidiaries for shares in the parent company:
Xplore Pharma Limited
Scale Search Limited
Primal Technology Limited
Picture Services Limited
Source Group International GmbH
The company has taken advantage of Section 612 of the Companies Act 2006 (Merger Relief) when accounting for this transaction.
23
Directors' transactions
Interest free loans have been granted by the group to its directors as follows:
Description
% Rate
Opening balance
Amounts advanced
Closing balance
£
£
£
Directors' Loan
-
1,219,639
575,185
1,794,824
1,219,639
575,185
1,794,824
SOURCE GROUP INTERNATIONAL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
24
Cash generated from group operations
2024
2023
£
£
Profit after taxation
1,133,282
477,208
Adjustments for:
Taxation charged/(credited)
144,706
(178,826)
Finance costs
805,727
966,380
Investment income
(16,205)
(5,757)
Amortisation and impairment of intangible assets
12,602
31,908
Depreciation and impairment of tangible fixed assets
19,760
20,098
Movement in deferred tax asset
322,379
Movements in working capital:
Decrease/(increase) in debtors
965,083
(690,934)
(Decrease)/increase in creditors
(2,822,926)
117,616
Cash generated from operations
242,029
1,060,072
25
Analysis of changes in net funds - group
1 January 2024
Cash flows
Exchange rate movements
31 December 2024
£
£
£
£
Cash at bank and in hand
1,415,560
(399,617)
(111,695)
904,248
Borrowings excluding overdrafts
(191,609)
106,395
-
(85,214)
1,223,951
(293,222)
(111,695)
819,034
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.300Ashley DexterGavin TewL HargreavesGravita II LLPfalse11042276bus:Consolidated2024-01-012024-12-31110422762024-01-012024-12-3111042276bus:RegisteredOffice2024-01-012024-12-3111042276bus:Director32024-01-012024-12-31110422762024-12-3111042276bus:Consolidated2024-12-3111042276bus:Consolidated2023-01-012023-12-31110422762023-01-012023-12-3111042276core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-01-012024-12-3111042276core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-01-012023-12-3111042276core:OtherResidualIntangibleAssetsbus:Consolidated2024-12-3111042276core:OtherResidualIntangibleAssetsbus:Consolidated2023-12-3111042276core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3111042276core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2023-12-3111042276bus:Consolidated2023-12-3111042276core:FurnitureFittingsbus:Consolidated2024-12-3111042276core:ComputerEquipmentbus:Consolidated2024-12-3111042276core:FurnitureFittingsbus:Consolidated2023-12-3111042276core:ComputerEquipmentbus:Consolidated2023-12-31110422762023-12-3111042276core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3111042276core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3111042276core:ShareCapitalbus:Consolidated2024-12-3111042276core:ShareCapitalbus:Consolidated2023-12-3111042276core:OtherMiscellaneousReservebus:Consolidated2024-12-3111042276core:OtherMiscellaneousReservebus:Consolidated2023-12-3111042276core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3111042276core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3111042276core:ShareCapital2024-12-3111042276core:ShareCapital2023-12-3111042276core:RetainedEarningsAccumulatedLosses2024-12-3111042276core:RetainedEarningsAccumulatedLosses2023-12-3111042276core:ShareCapitalbus:Consolidated2022-12-31110422762022-12-3111042276core:ShareCapital2022-12-3111042276core:RetainedEarningsAccumulatedLosses2022-12-3111042276bus:Consolidated2022-12-3111042276core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3111042276core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-3111042276core:FurnitureFittings2024-01-012024-12-3111042276core:ComputerEquipment2024-01-012024-12-3111042276core:UKTaxbus:Consolidated2024-01-012024-12-3111042276core:UKTaxbus:Consolidated2023-01-012023-12-3111042276core:ForeignTaxbus:Consolidated2024-01-012024-12-3111042276core:ForeignTaxbus:Consolidated2023-01-012023-12-3111042276bus:Consolidated12024-01-012024-12-3111042276bus:Consolidated12023-01-012023-12-3111042276bus:Consolidated22024-01-012024-12-3111042276bus:Consolidated22023-01-012023-12-3111042276bus:Consolidated32024-01-012024-12-3111042276bus:Consolidated32023-01-012023-12-3111042276bus:Consolidated42024-01-012024-12-3111042276bus:Consolidated42023-01-012023-12-3111042276core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2023-12-3111042276core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-01-012024-12-3111042276core:FurnitureFittingsbus:Consolidated2023-12-3111042276core:ComputerEquipmentbus:Consolidated2023-12-3111042276bus:Consolidated2023-12-3111042276core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3111042276core:ComputerEquipmentbus:Consolidated2024-01-012024-12-3111042276core:Subsidiary12024-01-012024-12-3111042276core:Subsidiary22024-01-012024-12-3111042276core:Subsidiary32024-01-012024-12-3111042276core:Subsidiary42024-01-012024-12-3111042276core:Subsidiary52024-01-012024-12-3111042276core:Subsidiary112024-01-012024-12-3111042276core:Subsidiary222024-01-012024-12-3111042276core:Subsidiary332024-01-012024-12-3111042276core:Subsidiary442024-01-012024-12-3111042276core:Subsidiary552024-01-012024-12-3111042276core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3111042276core:CurrentFinancialInstruments2024-12-3111042276core:CurrentFinancialInstruments2023-12-3111042276core:CurrentFinancialInstrumentsbus:Consolidated12024-12-3111042276core:CurrentFinancialInstrumentsbus:Consolidated12023-12-3111042276core:CurrentFinancialInstruments22024-12-3111042276core:CurrentFinancialInstruments32024-12-3111042276core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3111042276core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3111042276core:Non-currentFinancialInstruments2024-12-3111042276core:Non-currentFinancialInstruments2023-12-3111042276core:WithinOneYearbus:Consolidated2024-12-3111042276core:WithinOneYearbus:Consolidated2023-12-3111042276core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3111042276core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3111042276core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3111042276core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3111042276core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3111042276core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3111042276core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3111042276bus:PrivateLimitedCompanyLtd2024-01-012024-12-3111042276bus:FRS1022024-01-012024-12-3111042276bus:Audited2024-01-012024-12-3111042276bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3111042276bus:Director12024-01-012024-12-3111042276bus:Director22024-01-012024-12-3111042276bus:Director42024-01-012024-12-3111042276bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP