Company registration number 13045283 (England and Wales)
DRAGONTAIL HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
DRAGONTAIL HOLDINGS LIMITED
COMPANY INFORMATION
Director
Mr J Dingwall
Company number
13045283
Registered office
2nd Floor
4 St Paul's Churchyard
London
United Kingdom
EC4M 8AY
Auditor
Goodman Jones LLP
1st Floor Arthur Stanley House
40-50 Tottenham Street
London
W1T 4RN
DRAGONTAIL HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Director's report
3 - 4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group statement of financial position
9
Company statement of financial position
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Notes to the financial statements
14 - 30
DRAGONTAIL HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -
The director presents the strategic report for the year ended 31 March 2025.
Review of the business
The Group's principal activity is the provision of regulatory compliance services. Headquartered in London, the Group provides expert services to a range of financial services firms, including acquisition duediligence, financial crime compliance, FCA applications, ongoing compliance support services, audits, advisory and remediation. The sectors serviced are Investments, payment services, credit & mortgages, digital assets and general
insurance.
Our people are our greatest asset, their professionalism, their dedication to providing the highest quality service to
our clients. The Group seeks talented, motivated people to work in a challenging environment.
The business continues to outperform in the sector during a period where management have also wound down and divested non-core assets. There has been continued investment into the core business to support a high demand for regulatory and compliance professional services. Alongside an expansion of service lines into Financial Crime and Change & Transformation to meet the growing needs of our financial services customers
The directors are satisfied with the performance of the Group for the year.
Principal risks and uncertainties
The principal risks and uncertainties facing the Group include the following:
An economic downturn, decline in global financial markets and similar conditions may adversely affect employment rates, commercial and consumer spending and indebtedness, availability of credit, asset values, investments and liquidity. This may negatively impact customers and result in decreased demand for services.
The Group operates in a highly competitive market place, subject to rapid change and expected to remain so in the future.
The Group relies upon its reputation to secure new engagements. Any factor that diminishes that reputation could impact new client work.
The inability to hire and to retain talented people in a competitive market place for talent could negatively impact operations.
Ensuring technology is kept up to date and that products offered are relevant and reliable.
Key performance indicators
The Group considers adjusted gross profit and adjusted revenue to by the key performance indicator.
Adjusted gross profit was £10.4m (2024 £10.2m) at a margin of 95.4% (2024 96.9%).The directors consider that adjusted revenue for the current year to stand at £10.9m (2024 £10.5m) an increase of 3.6% year on year. The adjusted figure above seeks to reflect the current underlying trading of the Company adjusting for discontinued operations.
Financial risk management
Due to the nature of the Group's business, the relevant financial risks are cash flow risk and credit risk.
The Group manages its cash resources through the use of cash flow forecasting longer term, to better manage the timing of cash inflows and outflows. Cash receipts and payments are reviewed monthly, and consideration is given to working capital requirements. The Group holds significant cash in reserve as a buffer.
The Group's financial assets are bank balances and trade and other receivables. Credit risk on liquid funds is managed by dealing with reputable banks. Credit risk on trade receivables is managed by the Group's credit control policies.
DRAGONTAIL HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
Mr J Dingwall
Director
23 December 2025
DRAGONTAIL HOLDINGS LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
The director presents his annual report and financial statements for the year ended 31 March 2025.
Principal activities
The principal activity of the company and group continued to be that of the provision of regulatory compliance services.
Results and dividends
The results for the year are set out on page 8.
No ordinary dividends were paid. The director does not recommend payment of a further dividend.
Director
The director who held office during the year and up to the date of signature of the financial statements was as follows:
Mr J Dingwall
Auditor
In accordance with the company's articles, a resolution proposing that Goodman Jones LLP be reappointed as auditor of the group will be put at a General Meeting.
Statement of director's responsibilities
The director is responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 director must not approve the financial statements unless he is 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 director is 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 director is 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. He is 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.
DRAGONTAIL HOLDINGS LIMITED
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
Going concern
The directors have considered the forecast position of both the company and the wider group in reaching their conclusions in respect of going concern.
In assessing the appropriateness of the going concern assumption, the directors have considered the ability of the group to maintain adequate liquidity through the forecast period. Taking account of reasonably possible changes in trading performance, the group's forecasts and projections show that the group is able to operate within the level of its current resources.
The directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future and that it remains appropriate to continue to adopt the going concern basis in preparing the annual report and financial statements.
Post balance sheet events
As detailed in note 23, subsequent to the year end the company disposed of the entire share capital of ATEB IT Solutions Limited. This is a non adjusting event and no changes have been made to the carrying value of the investment as at 31 March 2025.
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 J Dingwall
Director
23 December 2025
DRAGONTAIL HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF DRAGONTAIL HOLDINGS LIMITED
- 5 -
Opinion
We have audited the financial statements of Dragontail Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2025 which comprise the group statement of comprehensive income, the group 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 March 2025 and of the group's loss 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 director's 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 director 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 director is 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 director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the director's report have been prepared in accordance with applicable legal requirements.
DRAGONTAIL HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF DRAGONTAIL 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 director's 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 director
As explained more fully in the director's responsibilities statement, the director is 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 director determines 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 director is 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 director either intends to liquidate the parent company or to cease operations, or has 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.
Based on our understanding of the company and industry, we identified that the principal risks of non-compliance with laws and regulations related to industry sector regulations and unethical and prohibited business practices, and we considered the extent to which non-compliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements such as the Companies Act 2006 and UK Tax Legislation. We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls). Appropriate audit procedures in response to these risks were carried out. These procedures included:
Discussions with management, including consideration of known or suspected instances of non-compliance with laws and regulation and fraud;
Reading minutes of meetings of those charged with governance;
Obtaining and reading correspondence from legal and regulatory bodies including HMRC;
Identifying and testing journal entries;
Challenging assumptions and judgements made by management in their significant accounting estimates.
We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members; and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.
DRAGONTAIL HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF DRAGONTAIL HOLDINGS LIMITED
- 7 -
There are inherent limitations in the audit procedures described above. The further removed instances of non-compliance with laws and regulations are from the events and transactions reflected in the financial statements, the less likely we are to become aware of it. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.
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.
Sarf Malik (Senior Statutory Auditor)
For and on behalf of Goodman Jones LLP, Statutory Auditor
Chartered Accountants
1st Floor Arthur Stanley House
40-50 Tottenham Street
London
W1T 4RN
23 December 2025
DRAGONTAIL HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
2025
2024
Notes
£
£
Revenue
3
10,925,809
10,542,989
Cost of sales
(504,688)
(324,728)
Gross profit
10,421,121
10,218,261
Administrative expenses
(10,424,624)
(9,551,941)
Other operating income
1,937
54,127
Operating (loss)/profit
4
(1,566)
720,447
Investment income
7
7,366
6,374
Finance costs
8
(270,069)
(246,921)
(Loss)/profit before taxation
(264,269)
479,900
Tax on (loss)/profit
9
(273,018)
(595,366)
Loss for the financial year
(537,287)
(115,466)
Loss for the financial year is attributable to:
- Owners of the parent company
(562,717)
(124,625)
- Non-controlling interests
25,430
9,159
(537,287)
(115,466)
Total comprehensive income for the year is attributable to:
- Owners of the parent company
(562,717)
(124,625)
- Non-controlling interests
25,430
9,159
(537,287)
(115,466)
DRAGONTAIL HOLDINGS LIMITED
GROUP STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2025
31 March 2025
- 9 -
2025
2024
Notes
£
£
£
£
Non-current assets
Goodwill
11
178,029
550,000
Other intangible assets
11
1,063,484
1,700,316
Total intangible assets
1,241,513
2,250,316
Property, plant and equipment
12
86,577
39,198
1,328,090
2,289,514
Current assets
Trade and other receivables
15
3,908,506
3,636,748
Cash and cash equivalents
3,763,899
3,093,270
7,672,405
6,730,018
Current liabilities
16
(5,382,706)
(5,125,949)
Net current assets
2,289,699
1,604,069
Total assets less current liabilities
3,617,789
3,893,583
Non-current liabilities
17
(2,476,816)
(2,217,290)
Provisions for liabilities
Deferred tax liability
19
11,766
9,799
(11,766)
(9,799)
Net assets
1,129,207
1,666,494
Equity
Called up share capital
21
1
1
Retained earnings
1,005,519
1,568,236
Equity attributable to owners of the parent company
1,005,520
1,568,237
Non-controlling interests
123,687
98,257
Total equity
1,129,207
1,666,494
These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.
The financial statements were approved and signed by the director and authorised for issue on 23 December 2025
23 December 2025
Mr J Dingwall
Director
Company registration number 13045283 (England and Wales)
DRAGONTAIL HOLDINGS LIMITED
COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2025
31 March 2025
- 10 -
2025
2024
Notes
£
£
£
£
Non-current assets
Investments
13
950
950
950
950
Current assets
Trade and other receivables
15
2,835,333
2,569,107
Cash and cash equivalents
82
161
2,835,415
2,569,268
Net current assets
2,835,415
2,569,268
Total assets less current liabilities
2,836,365
2,570,218
Non-current liabilities
17
(2,470,983)
(2,201,457)
Net assets
365,382
368,761
Equity
Called up share capital
21
1
1
Retained earnings
365,381
368,760
Total equity
365,382
368,761
As permitted by s408 Companies Act 2006, the company has not presented its own income statement and related notes. The company’s loss for the year was £3,379 (2024 - £220 loss).
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 and signed by the director and authorised for issue on 23 December 2025
23 December 2025
Mr J Dingwall
Director
Company registration number 13045283 (England and Wales)
DRAGONTAIL HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 11 -
Share capital
Retained earnings
Total controlling interest
Non-controlling interest
Total
£
£
£
£
£
Balance at 1 April 2023
1
1,692,861
1,692,862
89,098
1,781,960
Year ended 31 March 2024:
Loss and total comprehensive income
-
(124,625)
(124,625)
9,159
(115,466)
Balance at 31 March 2024
1
1,568,236
1,568,237
98,257
1,666,494
Year ended 31 March 2025:
Loss and total comprehensive income
-
(562,717)
(562,717)
25,430
(537,287)
Balance at 31 March 2025
1
1,005,519
1,005,520
123,687
1,129,207
DRAGONTAIL HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 12 -
Share capital
Retained earnings
Total
£
£
£
Balance at 1 April 2023
1
368,980
368,981
Year ended 31 March 2024:
Loss and total comprehensive income for the year
-
(220)
(220)
Balance at 31 March 2024
1
368,760
368,761
Year ended 31 March 2025:
Profit and total comprehensive income
-
(3,379)
(3,379)
Balance at 31 March 2025
1
365,381
365,382
DRAGONTAIL HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 13 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
26
1,093,876
1,432,183
Interest paid
(543)
(783)
Income taxes paid
(344,586)
(605,379)
Net cash inflow from operating activities
748,747
826,021
Investing activities
Purchase of property, plant and equipment
(75,140)
(23,254)
Repayment of loans
(344)
-
Interest received
7,366
6,374
Net cash used in investing activities
(68,118)
(16,880)
Financing activities
Repayment of bank loans
(10,000)
(10,000)
Net cash used in financing activities
(10,000)
(10,000)
Net increase in cash and cash equivalents
670,629
799,141
Cash and cash equivalents at beginning of year
3,093,270
2,294,129
Cash and cash equivalents at end of year
3,763,899
3,093,270
DRAGONTAIL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 14 -
1
Accounting policies
Company information
Dragontail Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 4 St. Paul's Churchyard, London, EC4M 8AY.
The group consists of Dragontail 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.
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:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
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.
DRAGONTAIL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 15 -
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Dragontail 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 March 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
1.4
Going concern
The group’s business activities, together with the factors likely to affect its future development, performance and position are set out in the strategic report. The strategic report further describes the financial position of the group; the group’s objectives and policies; its financial risk management objectives; details of its financial instruments; and its exposure to credit risk and liquidity risk.
We pay particular attention to the results of the current year and showing losses before tax of £264,269 (2024: profits before tax of £479,900) and net assets of £1,129,207 (2024: £1,666,494). The directors have considered the forecast position of both the company and the wider group in reaching their conclusions in respect to going concern. In assessing the appropriateness of the going concern assumption, the directors have considered the ability of the group to maintain adequate liquidity through the forecast period. Taking account of reasonably possible changes in trading performance the group’s forecasts and projections show that the group is able to operate within the level of its current resources.
The directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future and that it remains appropriate to continue to adopt the going concern basis in preparing the annual report and financial statements.
1.5
Revenue
Revenue is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
DRAGONTAIL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 16 -
1.6
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 5 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.7
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
5 years straight line
Development costs
3 years straight line
Purchased goodwill
5 years straight line
1.8
Property, plant and equipment
Property, plant and equipment 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:
Fixtures and fittings
33% on cost and 15% on reducing balance
Computer Equipment
33% on cost and 15% on reducing balance
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.
1.9
Non-current 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.
DRAGONTAIL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 17 -
1.10
Impairment of non-current 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.
1.11
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.
1.12
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 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 trade and other receivables 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.
DRAGONTAIL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 18 -
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.
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 trade and other payables, 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 payables 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 payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.13
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.
1.14
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.
DRAGONTAIL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 19 -
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.
1.15
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 non-current 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.
1.16
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.17
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.
1.18
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.
1.19
Software development costs
Expenditure on software development is prepaid until such time that the software is completed, tested and readily marketable. The prepaid development costs are then written off over the useful economic life of the developed software only where the expected economic benefit can be reliably estimated to exceed the initial development expenditure. In all other cases, software development costs are written off in the year in which they occur.
DRAGONTAIL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 20 -
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the director is 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.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Impairment of fixed assets and goodwill
At each reporting year end date, the group reviews the carrying amounts of goodwill and fixed 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 group estimates the recoverable amount of the cash-generating unit to which the asset belongs.
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 a cash-generating unit is estimated to be less than its carrying amount, the carrying amount of the cash-generating unit is reduced to its recoverable amount. An impairment loss is recognised immediately, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease. The estimated future cash flows used to assess the impairment of goodwill are based on management’s assumptions.
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 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 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.
3
Revenue
2025
2024
£
£
Revenue analysed by class of business
Consultancy fees
10,892,139
9,516,323
SaaS fees
-
838,720
Commissions received
33,670
187,946
10,925,809
10,542,989
DRAGONTAIL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
3
Revenue
(Continued)
- 21 -
2025
2024
£
£
Revenue analysed by geographical market
United Kingdom
10,925,809
10,542,989
2025
2024
£
£
Other revenue
Interest income
7,366
6,374
4
Operating (loss)/profit
2025
2024
£
£
Operating (loss)/profit for the year is stated after charging:
Exchange losses
169
1,341
Fees payable to the group's auditor for the audit of the group's financial statements
46,400
45,600
Depreciation of owned property, plant and equipment
25,518
18,023
Loss on disposal of property, plant and equipment
2,243
-
Amortisation of intangible assets
1,008,803
1,189,121
Impairment of intangible assets
387,185
Operating lease charges
198,543
219,143
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
70
78
1
1
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
6,025,047
5,075,013
Social security costs
712,946
543,672
-
-
Pension costs
463,005
337,009
7,200,998
5,955,694
DRAGONTAIL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 22 -
6
Director's remuneration
2025
2024
£
£
Remuneration for qualifying services
503,000
817,927
Company pension contributions to defined contribution schemes
42,000
45,300
545,000
863,227
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
311,251
584,936
The group considers directors to be the key management, and their remuneration is disclosed above.
7
Investment income
2025
2024
£
£
Interest income
Interest on bank deposits
7,361
6,056
Other interest income
5
318
Total income
7,366
6,374
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
7,361
6,056
8
Finance costs
2025
2024
£
£
Interest on bank overdrafts and loans
543
783
Interest payable to group undertakings
269,526
246,138
270,069
246,921
DRAGONTAIL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 23 -
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
271,051
595,012
Adjustments in respect of prior periods
(953)
Total current tax
271,051
594,059
Deferred tax
Origination and reversal of timing differences
1,967
1,307
Total tax charge
273,018
595,366
The actual charge for the year can be reconciled to the expected (credit)/charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
(Loss)/profit before taxation
(264,269)
479,900
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
(66,067)
119,975
Tax effect of expenses that are not deductible in determining taxable profit
120,232
38,985
Unutilised tax losses carried forward
6,360
Group relief
2,143
Permanent capital allowances in excess of depreciation
(16,782)
(8,289)
Depreciation on assets not qualifying for tax allowances
5,057
4,506
Amortisation on assets not qualifying for tax allowances
159,207
297,280
Under/(over) provided in prior years
29,146
(953)
Deferred tax adjustments in respect of prior years
7,046
1,307
Impairment of intangible assets
74,660
Interest payable to group companies
61,535
Deferred taxation
33,036
Taxation charge
273,018
595,366
DRAGONTAIL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 24 -
10
Impairments
Impairment tests have been carried out where appropriate and the following impairment losses have been recognised in profit or loss:
2025
2024
Notes
£
£
In respect of:
Goodwill
11
-
298,641
Intangible assets
11
-
88,544
Recognised in:
Administrative expenses
-
387,185
The impairment losses in respect of financial assets are recognised in other gains and losses in the income statement.
During the prior year, following impairment reviews a provision of £298,641 was made against the goodwill arising on the acquisition of ATEB IT Solutions Limited. In addition, a provision of £88,544 was made against software assets.
11
Intangible fixed assets
Group
Goodwill
Software
Development costs
Purchased goodwill
Total
£
£
£
£
£
Cost
At 1 April 2024 and 31 March 2025
1,853,531
1,170,246
230,394
3,184,161
6,438,332
Amortisation and impairment
At 1 April 2024
1,303,531
1,170,246
230,394
1,483,845
4,188,016
Amortisation charged for the year
371,971
636,832
1,008,803
At 31 March 2025
1,675,502
1,170,246
230,394
2,120,677
5,196,819
Carrying amount
At 31 March 2025
178,029
1,063,484
1,241,513
At 31 March 2024
550,000
1,700,316
2,250,316
The company had no intangible fixed assets at 31 March 2025 or 31 March 2024.
Goodwill on consolidation at the start of the period related to the acquisition by Thistle Initiatives Limited in November 2022 of ATEB Business Solutions Limited and ATEB IT Solutions Limited. The total consideration paid was £5.6m. During the prior year Thistle Initiatives Limited completed the hive-up of trade and assets of its subsidiary undertaking ATEB Business Solutions Limited. Goodwill on the original acquisition after allowing for the hive-up was reclassified as purchased goodwill.
More information on impairment movements in the year is given in note 10.
DRAGONTAIL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 25 -
12
Property, plant and equipment
Group
Fixtures and fittings
Computer Equipment
Total
£
£
£
Cost
At 1 April 2024
2,241
145,313
147,554
Additions
29,707
45,433
75,140
Disposals
(881)
(13,293)
(14,174)
At 31 March 2025
31,067
177,453
208,520
Depreciation and impairment
At 1 April 2024
956
107,400
108,356
Depreciation charged in the year
1,715
23,803
25,518
Eliminated in respect of disposals
(563)
(11,368)
(11,931)
At 31 March 2025
2,108
119,835
121,943
Carrying amount
At 31 March 2025
28,959
57,618
86,577
At 31 March 2024
1,285
37,913
39,198
The company had no property, plant and equipment at 31 March 2025 or 31 March 2024.
13
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
14
950
950
Movements in non-current investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 April 2024 and 31 March 2025
950
Carrying amount
At 31 March 2025
950
At 31 March 2024
950
14
Subsidiaries
Details of the company's subsidiaries at 31 March 2025 are as follows:
DRAGONTAIL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
14
Subsidiaries
(Continued)
- 26 -
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Thistle Initiatives Group Limited
4 St. Paul's Churchyard, London, England, EC4M 8AY
Ordinary
95.00
-
Thistle Initiatives Holdings Limited
4 St. Paul's Churchyard, London, England, EC4M 8AY
Ordinary
0
100.00
Thistle Initiatives Limited
4 St. Paul's Churchyard, London, England, EC4M 8AY
Ordinary
0
100.00
Whitby 1 (CSL) Limited
4 St. Paul's Churchyard, London, England, EC4M 8AY
Ordinary
0
100.00
Whitby 2 (ACL) Limited
4 St. Paul's Churchyard, London, England, EC4M 8AY
Ordinary
0
100.00
ATEB IT Solutions Limited
Evolve Business Centre, Cygnet Way, Houghton-Le-Spring, Durham, DH4 5QY
Ordinary
0
100.00
ATEB Business Solutions Limited
Evolve Business Centre, Cygnet Way, Houghton-Le-Spring, Durham, DH4 5QY
Ordinary
0
100.00
For the financial period ended 31 March 2025, the following subsidiary companies were entitled to exemption from audit under section 479A of the Companies Act 2006 relating to subsidiary companies:
Thistle Initiatives Holdings Limited, company registration number 13052084
Whitby 1 (CSL) Limited, company registration number 08620141
ATEB Business Solutions Limited, company registration number 05075208
Whitby 2 (ACL) Limited, company registration number 13716964
15
Trade and other receivables
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade receivables
1,914,985
2,333,879
Gross amounts owed by contract customers
845,405
581,657
Amounts owed by group undertakings
778,546
409,215
364,350
367,650
Other receivables
113,708
75,257
Prepayments and accrued income
255,862
236,740
3,908,506
3,636,748
364,350
367,650
Amounts falling due after more than one year:
Amounts owed by group undertakings
-
-
2,470,983
2,201,457
Total debtors
3,908,506
3,636,748
2,835,333
2,569,107
Amounts of £2,470,983 (2024: £2,201,457) represent the value of loan notes and any accrued interest receivable from the company's subsidiary Thistle Initiatives Group Limited. Such amounts will become payable upon the exercise of an option by the company.
DRAGONTAIL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 27 -
16
Current liabilities
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans
18
10,000
10,000
Trade payables
319,908
180,534
Amounts owed to group undertakings
3,607,302
3,613,255
Corporation tax payable
86,449
159,984
Other taxation and social security
720,250
696,797
-
-
Other payables
215,277
40,073
Accruals and deferred income
423,520
425,306
5,382,706
5,125,949
17
Non-current liabilities
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
18
5,833
15,833
Amounts owed to group undertakings
18
2,470,983
2,201,457
2,470,983
2,201,457
2,476,816
2,217,290
2,470,983
2,201,457
Amounts owed to group undertakings of £2,470,983 (2024: £2,201,457) represent the value of loan notes and any rolled up interest due to the company's immediate parent undertaking, Whitby Bidco Limited. The maturity date is the earlier of an exit event or the eighth anniversary of the issue date.
Amounts included above which fall due after five years are as follows:
Payable other than by instalments
2,470,983
2,201,457
-
-
18
Borrowings
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
15,833
25,833
Loans from group undertakings
2,470,983
2,201,457
2,470,983
2,201,457
2,486,816
2,227,290
2,470,983
2,201,457
Payable within one year
10,000
10,000
Payable after one year
2,476,816
2,217,290
2,470,983
2,201,457
DRAGONTAIL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 28 -
19
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
21,645
9,799
Spare 1
(9,879)
-
11,766
9,799
The company has no deferred tax assets or liabilities.
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 April 2024
9,799
-
Charge to profit or loss
1,967
-
Liability at 31 March 2025
11,766
-
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.
20
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
463,005
337,009
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
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
1
1
1
1
DRAGONTAIL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 29 -
22
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
-
820,266
-
-
-
820,266
-
-
23
Events after the reporting date
Subsequent to the year end the group sold its investment in ATEB IT Solutions Limited. This is a non adjusting event and no changes have been made to the carrying value of the investment as at 31 March 2025.
24
Related party transactions
At the year-end, an amount of £nil (2024: £nil) was owed to Resolution Compliance Limited, a company previously owned by a subsidiary and now owned by James Dingwall, a director of the company.
At the year-end, an amount of £31,304 (2024: £32,504) was owed to Vanir Holdings Limited, a related party.
At the year-end, an amount of £5,677,199 (2024: £5,442,291) was owed to Whitby Bidco Limited, the intermediate parent company.
At the year-end, an amount of £415,948 (2024: £34,949) was owed from Whitby Topco Limited, the ultimate parent company.
During the year, management charges of £354,541 (2024: £180,799) were paid to Whitby Topco Limited, the ultimate parent company.
During the year, management charges of £25,000 (2024: £80,613) were paid to Whitby Bidco Limited, the immediate parent company.
During the year, interest charges of £269,526 (2024: £246,138) were paid Whitby Bidco Limited, the immediate parent company.
25
Ultimate controlling party
The intermediate parent company is Whitby BidCo Limited. The ultimate parent company is Whitby TopCo Limited, a company incorporated in Jersey. Ultimate control rests with J Del Missier.
DRAGONTAIL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 30 -
26
Cash generated from group operations
2025
2024
£
£
Loss after taxation
(537,287)
(115,466)
Adjustments for:
Taxation charged
273,018
595,366
Finance costs
270,069
246,921
Investment income
(7,366)
(6,374)
Loss on disposal of property, plant and equipment
2,243
-
Amortisation and impairment of intangible assets
1,008,803
1,576,306
Depreciation and impairment of property, plant and equipment
25,518
18,023
Foreign exchange gains on cash equivalents
-
(163)
Increase in provisions
-
76,916
Movements in working capital:
Increase in trade and other receivables
(271,414)
(639,363)
Increase/(decrease) in trade and other payables
330,292
(319,983)
Cash generated from operations
1,093,876
1,432,183
27
Analysis of changes in net funds - group
1 April 2024
Cash flows
Market value movements
31 March 2025
£
£
£
£
Cash at bank and in hand
3,093,270
670,629
-
3,763,899
Borrowings excluding overdrafts
(2,227,290)
(529,052)
269,526
(2,486,816)
865,980
141,577
269,526
1,277,083
2025-03-312024-04-01falsefalseCCH SoftwareCCH Accounts Production 2025.300Mr J Dingwallfalse13045283bus:Consolidated2024-04-012025-03-31130452832024-04-012025-03-3113045283bus:Director12024-04-012025-03-3113045283bus:RegisteredOffice2024-04-012025-03-31130452832025-03-3113045283bus:Consolidated2025-03-3113045283bus:Consolidated2023-04-012024-03-31130452832023-04-012024-03-3113045283core:Goodwillbus:Consolidated2025-03-3113045283core:Goodwillbus:Consolidated2024-03-3113045283core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2025-03-3113045283core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2024-03-3113045283bus:Consolidated2024-03-3113045283core:ComputerSoftwarebus:Consolidated2025-03-3113045283core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2025-03-3113045283core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2025-03-3113045283core:ComputerSoftwarebus:Consolidated2024-03-3113045283core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-03-3113045283core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-03-3113045283core:FurnitureFittingsbus:Consolidated2025-03-3113045283core:ComputerEquipmentbus:Consolidated2025-03-3113045283core:FurnitureFittingsbus:Consolidated2024-03-3113045283core:ComputerEquipmentbus:Consolidated2024-03-3113045283core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-03-3113045283core:CurrentFinancialInstrumentsbus:Consolidated2024-03-31130452832024-03-3113045283core:ShareCapitalbus:Consolidated2025-03-3113045283core:ShareCapitalbus:Consolidated2024-03-3113045283core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-03-3113045283core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-03-3113045283core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterestsbus:Consolidated2025-03-3113045283core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterestsbus:Consolidated2024-03-3113045283core:Non-controllingInterestsbus:Consolidated2025-03-3113045283core:Non-controllingInterestsbus:Consolidated2024-03-3113045283core:ShareCapital2025-03-3113045283core:ShareCapital2024-03-3113045283core:RetainedEarningsAccumulatedLosses2025-03-3113045283core:RetainedEarningsAccumulatedLosses2024-03-3113045283core:ShareCapitalbus:Consolidated2023-03-31130452832023-03-3113045283core:ShareCapital2023-03-3113045283core:RetainedEarningsAccumulatedLosses2023-03-3113045283core:Goodwill2024-04-012025-03-3113045283core:IntangibleAssetsOtherThanGoodwill2024-04-012025-03-3113045283core:ComputerSoftware2024-04-012025-03-3113045283core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-04-012025-03-3113045283core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-04-012025-03-3113045283core:FurnitureFittings2024-04-012025-03-3113045283core:ComputerEquipment2024-04-012025-03-3113045283core:UKTaxbus:Consolidated2024-04-012025-03-3113045283core:UKTaxbus:Consolidated2023-04-012024-03-3113045283bus:Consolidated12024-04-012025-03-3113045283bus:Consolidated12023-04-012024-03-3113045283bus:Consolidated22024-04-012025-03-3113045283bus:Consolidated22023-04-012024-03-3113045283bus:Consolidated32024-04-012025-03-3113045283bus:Consolidated32023-04-012024-03-3113045283bus:Consolidated42024-04-012025-03-3113045283bus:Consolidated42023-04-012024-03-3113045283bus:Consolidated52024-04-012025-03-3113045283bus:Consolidated52023-04-012024-03-3113045283core:Goodwillbus:Consolidated2024-03-3113045283core:ComputerSoftwarebus:Consolidated2024-03-3113045283core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-03-3113045283core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-03-3113045283bus:Consolidated2024-03-3113045283core:Goodwillbus:Consolidated2024-04-012025-03-3113045283core:ComputerSoftwarebus:Consolidated2024-04-012025-03-3113045283core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-04-012025-03-3113045283core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-04-012025-03-3113045283core:FurnitureFittingsbus:Consolidated2024-03-3113045283core:ComputerEquipmentbus:Consolidated2024-03-3113045283core:FurnitureFittingsbus:Consolidated2024-04-012025-03-3113045283core:ComputerEquipmentbus:Consolidated2024-04-012025-03-3113045283core:Subsidiary12024-04-012025-03-3113045283core:Subsidiary22024-04-012025-03-3113045283core:Subsidiary32024-04-012025-03-3113045283core:Subsidiary42024-04-012025-03-3113045283core:Subsidiary52024-04-012025-03-3113045283core:Subsidiary62024-04-012025-03-3113045283core:Subsidiary72024-04-012025-03-3113045283core:Subsidiary112024-04-012025-03-3113045283core:Subsidiary222024-04-012025-03-3113045283core:Subsidiary332024-04-012025-03-3113045283core:Subsidiary442024-04-012025-03-3113045283core:Subsidiary552024-04-012025-03-3113045283core:Subsidiary662024-04-012025-03-3113045283core:Subsidiary772024-04-012025-03-3113045283core:CurrentFinancialInstrumentsbus:Consolidated2025-03-3113045283core:CurrentFinancialInstruments2025-03-3113045283core:CurrentFinancialInstruments2024-03-3113045283core:CurrentFinancialInstrumentsbus:Consolidated12025-03-3113045283core:CurrentFinancialInstrumentsbus:Consolidated12024-03-3113045283core:CurrentFinancialInstruments22025-03-3113045283core:CurrentFinancialInstruments32025-03-3113045283core:WithinOneYearbus:Consolidated2025-03-3113045283core:WithinOneYearbus:Consolidated2024-03-3113045283core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3113045283core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3113045283core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-03-3113045283core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-03-3113045283core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-3113045283core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-3113045283core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-03-3113045283core:Non-currentFinancialInstrumentsbus:Consolidated2025-03-3113045283core:Non-currentFinancialInstrumentsbus:Consolidated2024-03-3113045283core:Non-currentFinancialInstruments2025-03-3113045283core:Non-currentFinancialInstruments2024-03-3113045283bus:PrivateLimitedCompanyLtd2024-04-012025-03-3113045283bus:FRS1022024-04-012025-03-3113045283bus:Audited2024-04-012025-03-3113045283bus:ConsolidatedGroupCompanyAccounts2024-04-012025-03-3113045283bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP