| REGISTERED NUMBER: 13352071 (England and Wales) |
| GROUP STRATEGIC REPORT, |
| REPORT OF THE DIRECTOR AND |
| CONSOLIDATED FINANCIAL STATEMENTS |
| FOR THE PERIOD 1 MAY 2024 TO 31 DECEMBER 2024 |
| FOR |
| CLAN EQUITY LIMITED |
| REGISTERED NUMBER: 13352071 (England and Wales) |
| GROUP STRATEGIC REPORT, |
| REPORT OF THE DIRECTOR AND |
| CONSOLIDATED FINANCIAL STATEMENTS |
| FOR THE PERIOD 1 MAY 2024 TO 31 DECEMBER 2024 |
| FOR |
| CLAN EQUITY LIMITED |
| CLAN EQUITY LIMITED (REGISTERED NUMBER: 13352071) |
| CONTENTS OF THE CONSOLIDATED FINANCIAL STATEMENTS |
| FOR THE PERIOD 1 MAY 2024 TO 31 DECEMBER 2024 |
| Page |
| Company Information | 1 |
| Group Strategic Report | 2 |
| Report of the Director | 3 |
| Report of the Independent Auditors | 4 |
| Consolidated Income Statement | 7 |
| Consolidated Other Comprehensive Income | 8 |
| Consolidated Statement of Financial Position | 9 |
| Company Statement of Financial Position | 10 |
| Consolidated Statement of Changes in Equity | 11 |
| Company Statement of Changes in Equity | 12 |
| Consolidated Statement of Cash Flows | 13 |
| Notes to the Consolidated Statement of Cash Flows | 14 |
| Notes to the Consolidated Financial Statements | 15 |
| CLAN EQUITY LIMITED |
| COMPANY INFORMATION |
| FOR THE PERIOD 1 MAY 2024 TO 31 DECEMBER 2024 |
| DIRECTOR: |
| REGISTERED OFFICE: |
| REGISTERED NUMBER: |
| AUDITORS: |
| Chartered Accountants and Registered Auditors |
| 5 Giffard Court |
| Millbrook Close |
| Northampton |
| Northamptonshire |
| NN5 5JF |
| CLAN EQUITY LIMITED (REGISTERED NUMBER: 13352071) |
| GROUP STRATEGIC REPORT |
| FOR THE PERIOD 1 MAY 2024 TO 31 DECEMBER 2024 |
| The director presents his strategic report of the company and the group for the period 1 May 2024 to 31 December 2024. |
| REVIEW OF BUSINESS |
| The Directors consider that the Group performed steadily in the year given the general economic conditions.The Group maintained a strong balance sheet with adequate liquidity to support ongoing operations.The Group continues to actively manage its working capital, funding and investment requirements. |
| PRINCIPAL RISKS AND UNCERTAINTIES |
| The Directors monitor risks through regular reporting and risk review processes across the Group. The key risks and uncertainties include: |
| Market Risk |
| The Group is exposed to market conditions affecting demand, pricing and investment valuations. Economic uncertainty and interest rate volatility may impact group results. |
| Operational Risk |
| Risks include dependence on key management, integration of acquisitions and operational efficiency. The Group mitigates this through strong governance and internal controls. |
| Credit and Liquidity Risk |
| The Group is exposed to credit and liquidity risk and ensures sufficient liquidity through cash management and banking facilities. |
| IT and Cybersecurity Risk |
| As with all modern businesses, the Group faces risks related to data security. IT systems and controls are reviewed regularly, and cybersecurity measures are in place. |
| KEY PERFORMANCE INDICATORS |
| The Group uses a number of financial KPIs to measure progress and performance including: |
| Gross profit margin: 79% (prior year: 86%) |
| Operating margin: 21% (prior year :16%) |
| Profit before tax: £1.8m for 8 month period (prior year: £1.4m) |
| The Group also assesses financial KPI's on a individual investment level. |
| ON BEHALF OF THE BOARD: |
| CLAN EQUITY LIMITED (REGISTERED NUMBER: 13352071) |
| REPORT OF THE DIRECTOR |
| FOR THE PERIOD 1 MAY 2024 TO 31 DECEMBER 2024 |
| The director presents his report with the financial statements of the company and the group for the period 1 May 2024 to 31 December 2024. |
| PRINCIPAL ACTIVITY |
| Clan Equity Limited ("the Group") operates as a medium-sized investment and trading group. The principal activity of the Group during the period was maintaining the portfolio of trading businesses predominantly in the recruitment and factoring sectors and its listed investments. There were no material changes to the principal activities during the year. |
| DIVIDENDS |
| The total distribution of dividends for the period ended 31 December 2024 will be £106,169. |
| EVENTS SINCE THE END OF THE PERIOD |
| Information relating to events since the end of the period is given in the notes to the financial statements. |
| DIRECTOR |
| STATEMENT OF DIRECTOR'S RESPONSIBILITIES |
| The director is responsible for preparing the Group Strategic Report, the Report of the Director 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 company and the group 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; |
| - | prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. |
| The director is responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group and enable him to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. |
| STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS |
| So far as the director is aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and he has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information. |
| AUDITORS |
| The auditors, Cube Partners Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting. |
| ON BEHALF OF THE BOARD: |
| REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
| CLAN EQUITY LIMITED |
| Opinion |
| We have audited the financial statements of Clan Equity Limited (the 'parent company') and its subsidiaries (the 'group') for the period ended 31 December 2024 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Statement of Financial Position, Company Statement of Financial Position, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Statement of Cash Flows and Notes to the Consolidated Statement of Cash Flows, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice). |
| In our opinion the financial statements: |
| - | give a true and fair view of the state of the group's and of the parent company affairs as at 31 December 2024 and of the group's profit for the period then ended; |
| - | have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and |
| - | have been prepared in accordance with the requirements of the Companies Act 2006. |
| Basis for opinion |
| We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. |
| Conclusions relating to going concern |
| In auditing the financial statements, we have concluded that the 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 the parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue. |
| Our responsibilities and the responsibilities of the director with respect to going concern are described in the relevant sections of this report. |
| Other information |
| The director is responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Director, but does not include the financial statements and our Report of the Auditors thereon. |
| 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. |
| In connection with our audit of the financial statements, 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 audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard. |
| Opinions on other matters prescribed by the Companies Act 2006 |
| In our opinion, based on the work undertaken in the course of the audit: |
| - | the information given in the Group Strategic Report and the Report of the Director for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
| - | the Group Strategic Report and the Report of the Director have been prepared in accordance with applicable legal requirements. |
| REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
| CLAN EQUITY LIMITED |
| Matters on which we are required to report by exception |
| In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Director. |
| We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion: |
| - | adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or |
| - | the parent company financial statements are not in agreement with the accounting records and returns; or |
| - | certain disclosures of director's 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 Statement of Director's Responsibilities set out on page three, 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 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 group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the director either intends to liquidate the group or the parent company or to cease operations, or has no realistic alternative but to do so. |
| Auditors' responsibilities for the audit of the financial statements |
| Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements. |
| The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below: |
| We considered the central laws and regulations and identified those of significance to the entity and group. The significant laws and regulations include GDPR, health and safety, employment laws and UK tax laws. We undertook an enquiry of management and those charged with governance to evaluate those of significance and any instances of non-compliance.. |
| Through discussion, and where appropriate, written representations, we obtained an understanding of the entity’s policies and procedures on fraud risks, including knowledge of any actual, suspected or alleged fraud. |
| Where necessary documentation scrutiny was used to determine the significance of any instances of non-compliance of central laws and regulations or fraud. |
| We 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. The audit team remained vigilant throughout the audit for any evidence of non-compliance or fraud. |
| The risk of management override of controls and understatement of revenue were identified to have the greatest risk of material misstatement from irregularities, including fraud, on the financial statements. Our audit procedures to respond to these risks included enquiries of management about their own identification and assessment of the risks of regularities, sample testing on the posting of journals, reviewing of regulatory correspondence and professional fees, detailed substantive testing on the completeness of income, and reviewing accounting estimates for biases. |
| Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation. |
| A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors. |
| Other matter |
| This is the first period of audit, and as such the corresponding figures are unaudited. |
| REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
| CLAN EQUITY LIMITED |
| Use of our report |
| This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed. |
| for and on behalf of |
| Chartered Accountants and Registered Auditors |
| 5 Giffard Court |
| Millbrook Close |
| Northampton |
| Northamptonshire |
| NN5 5JF |
| CLAN EQUITY LIMITED (REGISTERED NUMBER: 13352071) |
| CONSOLIDATED INCOME STATEMENT |
| FOR THE PERIOD 1 MAY 2024 TO 31 DECEMBER 2024 |
| Period | Year Ended |
| 1.5.24 to 31.12.24 | 30.4.24 |
| (Unaudited) |
| Notes | £ | £ | £ | £ |
| TURNOVER | 3 | 8,917,782 | 8,645,323 |
| Cost of sales | 1,838,326 | 1,200,470 |
| GROSS PROFIT | 7,079,456 | 7,444,853 |
| Administrative expenses | 4,496,327 | 5,319,318 |
| 2,583,129 | 2,125,535 |
| Other operating income | 14,851 | 7,425 |
| OPERATING PROFIT | 5 | 2,597,980 | 2,132,960 |
| Income from other participating interests | 119,721 | 208,895 |
| Interest receivable and similar income | 15,832 | 18,065 |
| 135,553 | 226,960 |
| 2,733,533 | 2,359,920 |
| Interest payable and similar expenses | 6 | 894,614 | 1,007,249 |
| PROFIT BEFORE TAXATION | 1,838,919 | 1,352,671 |
| Tax on profit | 7 | 574,081 | 442,281 |
| PROFIT FOR THE FINANCIAL PERIOD |
| Profit attributable to: |
| Owners of the parent | 1,024,559 | 793,252 |
| Non-controlling interests | 240,279 | 117,138 |
| 1,264,838 | 910,390 |
| CLAN EQUITY LIMITED (REGISTERED NUMBER: 13352071) |
| CONSOLIDATED OTHER COMPREHENSIVE INCOME |
| FOR THE PERIOD 1 MAY 2024 TO 31 DECEMBER 2024 |
| Period |
| 1.5.24 |
| to | Year Ended |
| 31.12.24 | 30.4.24 |
| (Unaudited) |
| Notes | £ | £ |
| PROFIT FOR THE PERIOD | 1,264,838 | 910,390 |
| OTHER COMPREHENSIVE INCOME | - | - |
| TOTAL COMPREHENSIVE INCOME FOR THE PERIOD |
1,264,838 |
910,390 |
| Total comprehensive income attributable to: |
| Owners of the parent | 1,024,559 | 793,252 |
| Non-controlling interests | 240,279 | 117,138 |
| 1,264,838 | 910,390 |
| CLAN EQUITY LIMITED (REGISTERED NUMBER: 13352071) |
| CONSOLIDATED STATEMENT OF FINANCIAL POSITION |
| 31 DECEMBER 2024 |
| 2024 | 2024 |
| (Unaudited) |
| Notes | £ | £ | £ | £ |
| FIXED ASSETS |
| Intangible assets | 10 | 7,104,159 | 7,713,301 |
| Tangible assets | 11 | 144,440 | 96,538 |
| Investments | 12 |
| Interest in associate | 145,083 | 149,583 |
| Other investments | 6,165,610 | 5,963,303 |
| 13,559,292 | 13,922,725 |
| CURRENT ASSETS |
| Debtors | 13 | 36,612,420 | 29,326,136 |
| Cash at bank | 3,096,211 | 2,470,604 |
| 39,708,631 | 31,796,740 |
| CREDITORS |
| Amounts falling due within one year | 14 | 45,245,465 | 41,715,212 |
| NET CURRENT LIABILITIES | (5,536,834 | ) | (9,918,472 | ) |
| TOTAL ASSETS LESS CURRENT LIABILITIES |
8,022,458 |
4,004,253 |
| CREDITORS |
| Amounts falling due after more than one year | 15 | (2,842,667 | ) | - |
| PROVISIONS FOR LIABILITIES | 18 | (34,743 | ) | (17,874 | ) |
| NET ASSETS | 5,145,048 | 3,986,379 |
| CAPITAL AND RESERVES |
| Called up share capital | 19 | 100 | 100 |
| Retained earnings | 20 | 1,890,338 | 971,948 |
| 1,890,438 | 972,048 |
| NON-CONTROLLING INTERESTS | 3,254,610 | 3,014,331 |
| TOTAL EQUITY | 5,145,048 | 3,986,379 |
| The financial statements were approved by the director and authorised for issue on 19 December 2025 and were signed by: |
| Mr J D Moodie - Director |
| CLAN EQUITY LIMITED (REGISTERED NUMBER: 13352071) |
| COMPANY STATEMENT OF FINANCIAL POSITION |
| 31 DECEMBER 2024 |
| 2024 | 2024 |
| (Unaudited) |
| Notes | £ | £ | £ | £ |
| FIXED ASSETS |
| Intangible assets | 10 |
| Tangible assets | 11 |
| Investments | 12 |
| CURRENT ASSETS |
| Debtors | 13 |
| Cash at bank |
| CREDITORS |
| Amounts falling due within one year | 14 |
| NET CURRENT LIABILITIES | ( |
) | ( |
) |
| TOTAL ASSETS LESS CURRENT LIABILITIES |
| CAPITAL AND RESERVES |
| Called up share capital | 19 |
| Retained earnings | 20 |
| Company's profit for the financial year | 690,539 | 773,884 |
| The financial statements were approved by the director and authorised for issue on |
| CLAN EQUITY LIMITED (REGISTERED NUMBER: 13352071) |
| CONSOLIDATED STATEMENT OF CHANGES IN EQUITY |
| FOR THE PERIOD 1 MAY 2024 TO 31 DECEMBER 2024 |
| Called up |
| share | Retained | Non-controlling | Total |
| capital | earnings | Total | interests | equity |
| £ | £ | £ | £ | £ |
| Balance at 1 May 2023 | 100 | 293,301 | 293,401 | 2,897,193 | 3,190,594 |
| Changes in equity |
| Dividends | - | (114,605 | ) | (114,605 | ) | - | (114,605 | ) |
| Total comprehensive income | - | 793,252 | 793,252 | 117,138 | 910,390 |
| Balance at 30 April 2024 | 100 | 971,948 | 972,048 | 3,014,331 | 3,986,379 |
| Changes in equity |
| Dividends | - | (106,169 | ) | (106,169 | ) | - | (106,169 | ) |
| Total comprehensive income | - | 1,024,559 | 1,024,559 | 240,279 | 1,264,838 |
| Balance at 31 December 2024 | 100 | 1,890,338 | 1,890,438 | 3,254,610 | 5,145,048 |
| CLAN EQUITY LIMITED (REGISTERED NUMBER: 13352071) |
| COMPANY STATEMENT OF CHANGES IN EQUITY |
| FOR THE PERIOD 1 MAY 2024 TO 31 DECEMBER 2024 |
| Called up |
| share | Retained | Total |
| capital | earnings | equity |
| £ | £ | £ |
| Balance at 1 May 2023 | ( |
) | ( |
) |
| Changes in equity |
| Dividends | - | ( |
) | ( |
) |
| Total comprehensive income | - |
| Balance at 30 April 2024 |
| Changes in equity |
| Dividends | - | ( |
) | ( |
) |
| Total comprehensive income | - |
| Balance at 31 December 2024 |
| CLAN EQUITY LIMITED (REGISTERED NUMBER: 13352071) |
| CONSOLIDATED STATEMENT OF CASH FLOWS |
| FOR THE PERIOD 1 MAY 2024 TO 31 DECEMBER 2024 |
| Period |
| 1.5.24 |
| to | Year Ended |
| 31.12.24 | 30.4.24 |
| (Unaudited) |
| Notes | £ | £ |
| Cash flows from operating activities |
| Cash generated from operations | 1 | (4,892,921 | ) | 1,421,446 |
| Interest paid | (894,614 | ) | (1,007,249 | ) |
| Consolidation adjustment | (50,268 | ) | - |
| Tax paid | (366,670 | ) | (348,867 | ) |
| Net cash from operating activities | (6,204,473 | ) | 65,330 |
| Cash flows from investing activities |
| Purchase of intangible fixed assets | (5,300 | ) | (3,549,398 | ) |
| Purchase of tangible fixed assets | (72,903 | ) | (10,558 | ) |
| Purchase of fixed asset investments | (299,490 | ) | (649,457 | ) |
| Sale of tangible fixed assets | 100 | 333 |
| Sale of fixed asset investments | 310,317 | 475,599 |
| Interest received | 15,832 | 18,065 |
| Dividends received | 119,721 | 208,895 |
| Net cash from investing activities | 68,277 | (3,506,521 | ) |
| Cash flows from financing activities |
| Loan movement in the year | 6,867,972 | 5,026,963 |
| Equity dividends paid | (106,169 | ) | (114,605 | ) |
| Net cash from financing activities | 6,761,803 | 4,912,358 |
| Increase in cash and cash equivalents | 625,607 | 1,471,167 |
| Cash and cash equivalents at beginning of period | 2 | 2,470,604 | 999,437 |
| Cash and cash equivalents at end of period | 2 | 3,096,211 | 2,470,604 |
| CLAN EQUITY LIMITED (REGISTERED NUMBER: 13352071) |
| NOTES TO THE CONSOLIDATED STATEMENT OF CASH FLOWS |
| FOR THE PERIOD 1 MAY 2024 TO 31 DECEMBER 2024 |
| 1. | RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS |
| Period |
| 1.5.24 |
| to | Year Ended |
| 31.12.24 | 30.4.24 |
| (Unaudited) |
| £ | £ |
| Profit before taxation | 1,838,919 | 1,352,671 |
| Depreciation charges | 639,343 | 661,269 |
| Loss on disposal of fixed assets | 29,748 | 72,819 |
| Gain on revaluation of fixed assets | (178,894 | ) | (257,364 | ) |
| Finance costs | 894,614 | 1,007,249 |
| Finance income | (135,553 | ) | (226,960 | ) |
| 3,088,177 | 2,609,684 |
| Increase in trade and other debtors | (7,286,284 | ) | (4,474,734 | ) |
| (Decrease)/increase in trade and other creditors | (694,814 | ) | 3,286,496 |
| Cash generated from operations | (4,892,921 | ) | 1,421,446 |
| 2. | CASH AND CASH EQUIVALENTS |
| The amounts disclosed on the Statement of Cash Flows in respect of cash and cash equivalents are in respect of these Statement of Financial Position amounts: |
| Period ended 31 December 2024 |
| 31.12.24 | 1.5.24 |
| £ | £ |
| Cash and cash equivalents | 3,096,211 | 2,470,604 |
| Year ended 30 April 2024 |
| 30.4.24 | 1.5.23 |
| (Unaudited) |
| £ | £ |
| Cash and cash equivalents | 2,470,604 | 999,437 |
| 3. | ANALYSIS OF CHANGES IN NET DEBT |
| At 1.5.24 | Cash flow | At 31.12.24 |
| £ | £ | £ |
| Net cash |
| Cash at bank | 2,470,604 | 625,607 | 3,096,211 |
| 2,470,604 | 625,607 | 3,096,211 |
| Debt |
| Debts falling due within 1 year | (15,673,984 | ) | (4,025,305 | ) | (19,699,289 | ) |
| (15,673,984 | ) | (4,025,305 | ) | (19,699,289 | ) |
| Total | (13,203,380 | ) | (3,399,698 | ) | (16,603,078 | ) |
| CLAN EQUITY LIMITED (REGISTERED NUMBER: 13352071) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| FOR THE PERIOD 1 MAY 2024 TO 31 DECEMBER 2024 |
| 1. | STATUTORY INFORMATION |
| Clan Equity Limited is a |
| The presentation currency of the financial statements is the Pound Sterling (£). |
| 2. | ACCOUNTING POLICIES |
| Basis of preparing the financial statements |
| These financial statements are for a short period of eight months. This has been done to bring the period end of each company within the group, in line with each other. |
| These financial statements represent the first set of consolidated financial statements prepared by the Group. In prior periods, the parent company qualified as a small group and was therefore exempt from the requirement to prepare group accounts under section 399 of the Companies Act 2006. |
| During the current financial year, the Group no longer qualified as a small group and, accordingly, group accounts have been prepared for the first time in accordance with FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland.. |
| Financial Reporting Standard 102 - reduced disclosure exemptions |
| This company meets the definition of a qualifying entity per FRS102 and has taken advantage of the exemption available in paragraph 1.12 of FRS102 from presenting a statement of cash flows of the parent company. The statement of cash flows of the consolidated entity has been prepared and included in these financial statements. |
| Basis of consolidation |
| The consolidated financial statements include the financial statements of the Company and its subsidiary undertaking up to 31 December 2024. The acquisition method of accounting has been adopted. Under this method, the results of subsidiary undertakings acquired in the year are included in the consolidated profit and loss account from the date of acquisition. |
| Related party exemption |
| The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group. |
| Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements. |
| Significant judgements and estimates |
| In the application of the company's accounting policies, the directors are required to make judgments, estimates and assumptions about the carrying amounts 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 revision and future periods where the revision affects both current and future periods. |
| CLAN EQUITY LIMITED (REGISTERED NUMBER: 13352071) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE PERIOD 1 MAY 2024 TO 31 DECEMBER 2024 |
| 2. | ACCOUNTING POLICIES - continued |
| Turnover |
| Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. |
| Turnover comprises fees for the provision of invoice financing services, net of Value Added Tax, and is recognised as explained below. |
| Fee income from invoice factoring and discounting is recognised on an accruals basis as services are provided, in line with contractual agreements with clients. |
| Ancillary to the provision of finance to its customers, the company provides various services for which it charges a fee. Income for these services is recognised as the service is provided. |
| Revenue from sale of services is recognised when the stage of completion of the transaction can be measured reliably. To the extent that the service provided has not been billed at the balance sheet date, the amount is recognised as revenue and recorded as accrued income. Sales billed in advance of the services being provided are recognised as deferred income. |
| Goodwill |
| Goodwill arising in connection with the acquisition of the subsidiaries is being amortised evenly over a period of ten years from the date in which the subsidiary was acquired. |
| Intangible assets |
| Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses. |
| Computer software is being amortised evenly over its estimated useful life of five years. |
| Tangible fixed assets |
| Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life. |
| Freehold property - 10% on cost |
| Fixtures and fittings - straight line over 4 years, 5 years or 6 years |
| Computer equipment - 33% on cost |
| Tangible fixed assets are stated at historical cost less accumulated depreciation. Cost includes the original purchase price of the asset and the costs attributable to bringing the asset to its working condition for its intended use. |
| Impairment of fixed assets |
| At each reporting period end date, the group reviews the carrying amounts of its tangible 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. |
| Investments in subsidiaries and associates |
| Investments in subsidiary and associate undertakings are recognised at cost. |
| CLAN EQUITY LIMITED (REGISTERED NUMBER: 13352071) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE PERIOD 1 MAY 2024 TO 31 DECEMBER 2024 |
| 2. | ACCOUNTING POLICIES - continued |
| Financial instruments |
| The group has elected to apply the provisions of section 11 ' Basic Financial Instruments' and section 12 'Other Financial Instruments issues' of FRS 102 to all of its financial instruments. |
| Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument. |
| The group's financial assets include trade debtors (invoices factored) and cash at bank. These are initially recognised at transaction price and subsequently measured at amortised cost less impairment. |
| Financial liabilities include borrowings and trade creditors (including client balances payable), measured at amortised cost. |
| Impairment of financial assets |
| The carrying amounts of financial assets are reviewed at each reporting date to determine whether there is objective evidence of impairment. Where a client is in financial difficulty or receivables are unlikely to be recovered, an impairment loss is recognised in profit or loss. |
| Borrowings |
| Borrowings are initially recorded at the amount of proceeds received, net of transaction costs. They are subsequently measured at amortised cost, with interest charged to the profit and loss account on an effective interest basis. Borrowing costs in relation to the back-back financing facility are shown within cost of sales. The facility is used to provide invoice finance to clients and is backed by the underlying debts of the clients. |
| Taxation |
| Taxation for the period comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. |
| Current or deferred taxation assets and liabilities are not discounted. |
| Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date. |
| Deferred tax |
| Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position date. |
| Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the period end and that are expected to apply to the reversal of the timing difference. |
| Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. |
| Hire purchase and leasing commitments |
| Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease. |
| Pension costs and other post-retirement benefits |
| The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate. |
| 3. | TURNOVER |
| The turnover and profit before taxation all relate to sales made within the United Kingdom and are attributable to the principal activities of the the group. |
| CLAN EQUITY LIMITED (REGISTERED NUMBER: 13352071) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE PERIOD 1 MAY 2024 TO 31 DECEMBER 2024 |
| 4. | EMPLOYEES AND DIRECTORS |
| Period |
| 1.5.24 |
| to | Year Ended |
| 31.12.24 | 30.4.24 |
| (Unaudited) |
| £ | £ |
| Wages and salaries | 2,199,216 | 2,577,115 |
| Social security costs | 249,280 | 283,526 |
| Other pension costs | 85,456 | 91,740 |
| 2,533,952 | 2,952,381 |
| The average number of employees during the period was as follows: |
| Period |
| 1.5.24 |
| to | Year Ended |
| 31.12.24 | 30.4.24 |
| (Unaudited) |
| Management | 10 | 10 |
| Finance | 55 | 51 |
| The average number of employees by undertakings that were proportionately consolidated during the period was 49 (2024 - 46 ) . |
| Period |
| 1.5.24 |
| to | Year Ended |
| 31.12.24 | 30.4.24 |
| (Unaudited) |
| £ | £ |
| Director's remuneration | - | - |
| 5. | OPERATING PROFIT |
| The operating profit is stated after charging: |
| Period |
| 1.5.24 |
| to | Year Ended |
| 31.12.24 | 30.4.24 |
| (Unaudited) |
| £ | £ |
| Hire of plant and machinery | 30,975 | 44,720 |
| Other operating leases | 144,016 | 130,453 |
| Depreciation - owned assets | 24,901 | 42,346 |
| Loss on disposal of fixed assets | 29,748 | 72,819 |
| Goodwill amortisation | 608,758 | 619,891 |
| Computer software amortisation | 5,684 | 6,942 |
| Auditors' remuneration | 3,000 | - |
| CLAN EQUITY LIMITED (REGISTERED NUMBER: 13352071) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE PERIOD 1 MAY 2024 TO 31 DECEMBER 2024 |
| 6. | INTEREST PAYABLE AND SIMILAR EXPENSES |
| Period |
| 1.5.24 |
| to | Year Ended |
| 31.12.24 | 30.4.24 |
| (Unaudited) |
| £ | £ |
| Bank loan interest | 603,400 | 790,354 |
| Other interest paid | 291,214 | 216,895 |
| 894,614 | 1,007,249 |
| 7. | TAXATION |
| Analysis of the tax charge |
| The tax charge on the profit for the period was as follows: |
| Period |
| 1.5.24 |
| to | Year Ended |
| 31.12.24 | 30.4.24 |
| (Unaudited) |
| £ | £ |
| Current tax: |
| UK corporation tax | 566,432 | 441,656 |
| Deferred tax | 7,649 | 625 |
| Tax on profit | 574,081 | 442,281 |
| Reconciliation of total tax charge included in profit and loss |
| The tax assessed for the period is higher than the standard rate of corporation tax in the UK. The difference is explained below: |
| Period |
| 1.5.24 |
| to | Year Ended |
| 31.12.24 | 30.4.24 |
| (Unaudited) |
| £ | £ |
| Profit before tax | 1,838,919 | 1,352,671 |
| Profit multiplied by the standard rate of corporation tax in the UK of 25 % (2024 - 25 %) |
459,730 |
338,168 |
| Effects of: |
| Expenses not deductible for tax purposes | 23,095 | 9,420 |
| Depreciation in excess of capital allowances | 8,568 | 5,064 |
| Utilisation of tax losses | - | 7,429 |
| Franked investment income | (36,222 | ) | (23,175 | ) |
| Realised loss on disposal of investments | 7,437 | 18,205 |
| Revaluation on investments | (44,724 | ) | - |
| Change in tax rates | - | (68,887 | ) |
| Amortisation of goodwill | 152,190 | 154,973 |
| Losses carried forward | 4,007 | 1,084 |
| Total tax charge | 574,081 | 442,281 |
| CLAN EQUITY LIMITED (REGISTERED NUMBER: 13352071) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE PERIOD 1 MAY 2024 TO 31 DECEMBER 2024 |
| 8. | INDIVIDUAL INCOME STATEMENT |
| As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements. |
| 9. | DIVIDENDS |
| Dividends totalling £24,360 (Apr 24: £32,373) were paid out from the parent company in relation to the Ordinary A shares. |
| Further dividends totalling £81,809 (Apr 24: £82,232), were paid out from subsidiary companies to the non controlling interests. |
| 10. | INTANGIBLE FIXED ASSETS |
| Group |
| Computer |
| Goodwill | software | Totals |
| £ | £ | £ |
| COST |
| At 1 May 2024 | 9,131,366 | 30,450 | 9,161,816 |
| Additions | - | 5,300 | 5,300 |
| At 31 December 2024 | 9,131,366 | 35,750 | 9,167,116 |
| AMORTISATION |
| At 1 May 2024 | 1,441,573 | 6,942 | 1,448,515 |
| Amortisation for period | 608,758 | 5,684 | 614,442 |
| At 31 December 2024 | 2,050,331 | 12,626 | 2,062,957 |
| NET BOOK VALUE |
| At 31 December 2024 | 7,081,035 | 23,124 | 7,104,159 |
| At 30 April 2024 | 7,689,793 | 23,508 | 7,713,301 |
| 11. | TANGIBLE FIXED ASSETS |
| Group |
| Fixtures |
| Freehold | and | Computer |
| property | fittings | equipment | Totals |
| £ | £ | £ | £ |
| COST |
| At 1 May 2024 | 48,348 | 117,405 | 66,190 | 231,943 |
| Additions | - | 69,539 | 3,364 | 72,903 |
| Disposals | - | - | (100 | ) | (100 | ) |
| At 31 December 2024 | 48,348 | 186,944 | 69,454 | 304,746 |
| DEPRECIATION |
| At 1 May 2024 | 5,238 | 73,471 | 56,696 | 135,405 |
| Charge for period | 3,223 | 14,965 | 6,713 | 24,901 |
| At 31 December 2024 | 8,461 | 88,436 | 63,409 | 160,306 |
| NET BOOK VALUE |
| At 31 December 2024 | 39,887 | 98,508 | 6,045 | 144,440 |
| At 30 April 2024 | 43,110 | 43,934 | 9,494 | 96,538 |
| CLAN EQUITY LIMITED (REGISTERED NUMBER: 13352071) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE PERIOD 1 MAY 2024 TO 31 DECEMBER 2024 |
| 11. | TANGIBLE FIXED ASSETS - continued |
| Company |
| Computer |
| equipment |
| £ |
| COST |
| At 1 May 2024 |
| and 31 December 2024 |
| DEPRECIATION |
| At 1 May 2024 |
| Charge for period |
| At 31 December 2024 |
| NET BOOK VALUE |
| At 31 December 2024 |
| At 30 April 2024 |
| 12. | FIXED ASSET INVESTMENTS |
| Group |
| Interest |
| in | Listed |
| associate | investments | Totals |
| £ | £ | £ |
| COST OR VALUATION |
| At 1 May 2024 | 149,583 | 5,963,303 | 6,112,886 |
| Additions | - | 299,490 | 299,490 |
| Disposals | (4,500 | ) | (335,565 | ) | (340,065 | ) |
| Revaluations | - | 238,382 | 238,382 |
| At 31 December 2024 | 145,083 | 6,165,610 | 6,310,693 |
| NET BOOK VALUE |
| At 31 December 2024 | 145,083 | 6,165,610 | 6,310,693 |
| At 30 April 2024 | 149,583 | 5,963,303 | 6,112,886 |
| CLAN EQUITY LIMITED (REGISTERED NUMBER: 13352071) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE PERIOD 1 MAY 2024 TO 31 DECEMBER 2024 |
| Group |
| Interest in associate |
| At 31 December 2024 (and 30 April 2024), the Group and Company has interest in the following associate: |
| Name | Registered Office | Principal activity |
Class of shares | Holding |
| Peoplewise Holdings Ltd | Savoy Hill House, 7-10 Savoy Hill, London, WC2R 0BU |
Holding company |
Ordinary A | 48% |
| Peoplewise Ltd | Savoy Hill House, 7-10 Savoy Hill, London, WC2R 0BU |
Provision of human resources |
Ordinary | 48% |
H9 Technical Recruitment Holdings Ltd |
Second Floor,2, The Waterhouse, Waterhouse Street, Hemel Hempstead, HP1 1ES |
Holding company |
Ordinary A |
39% |
H9 Technical Recruitment Ltd |
Second Floor,2, The Waterhouse, Waterhouse Street, Hemel Hempstead, HP1 1ES |
Provision of staffing solutions |
Ordinary A |
39% |
| Peoplewise Holdings Ltd is held directly by the company. Peoplewise Ltd, H9 Technical Recruitment Holdings Ltd and H9 Technical Recruitment Ltd are all held indirectly. |
| Market value of listed investments at 31 December 2024 - £ 6,165,610 . |
| Company |
| Shares in |
| group | Listed |
| undertakings | investments | Totals |
| £ | £ | £ |
| COST OR VALUATION |
| At 1 May 2024 | 6,101,692 |
| Additions | 299,490 |
| Disposals | ( |
) | (335,565 | ) |
| Revaluations | 238,382 |
| At 31 December 2024 | 6,303,999 |
| NET BOOK VALUE |
| At 31 December 2024 | 6,303,999 |
| At 30 April 2024 | 6,101,692 |
| Market value of listed investments at 31 December 2024 - £ 6,165,610 . |
| CLAN EQUITY LIMITED (REGISTERED NUMBER: 13352071) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE PERIOD 1 MAY 2024 TO 31 DECEMBER 2024 |
| 12. | FIXED ASSET INVESTMENTS - continued |
| Name | Registered Office | Principal activity |
Class of shares | Holding |
| JDM Recruitment Ltd | 71-75 Shelton Street, Covent Garden, London, WC2H 9JQ |
Holding company |
Ordinary A | 70% |
| SSG Recruitment Partnership Ltd |
Second Floor, 2 The Waterhouse, Waterhouse Street, Hemel Hempstead, HP1 1ES |
Finance company |
Ordinary A-D | 70% |
| Team Factors Holdings Ltd | 71-75 Shelton Street, Covent Garden, London, WC2H 9JQ |
Holding company |
Ordinary A | 82% |
| Team Factors Ltd | 1-9 John Dickinson Enterprise Centre, London Road, Hemel Hempstead |
Factoring company |
Ordinary | 82% |
| Apollo Business Holdings Ltd | 71-75 Shelton Street, Covent Garden, London, WC2H 9JQ |
Holding company |
Ordinary A | 76% |
| Apollo Business Finance Ltd | Suite 4, 1st Floor, Egerton House Towers Business Park, Wilmslow Road, Manchester, M20 2DX |
Factoring company |
Ordinary | 76% |
| Apollo Business Holdings Ltd and Apollo Business Finance Ltd were acquired in the prior period. |
| JDM Recruitment Ltd, Team Factors Ltd and Apollo Business Holdings Ltd are all held directly by the company. SSG Recruitment Partnerships Ltd, Team Factors Ltd and Apollo Business Finance Ltd are all held indirectly. |
| All of the above subsidiaries are included in the consolidation. The period ends of the subsidiaries are as follows: |
| Name | Current Period | Prior Period |
| JDM Recruitment Ltd | 31 December 2024 | 31 December 2023 |
| SSG Recruitment Partnership Ltd | 31 December 2024 | 31 December 2023 |
| Team Factors Holdings Ltd | 31 December 2024 | 31 May 2024 |
| Team Factors Ltd | 31 December 2024 | 30 April 2024 |
| Apollo Business Holdings Ltd | 31 December 2024 | N/A |
| Apollo Business Finance Ltd | 31 December 2024 | 31 July 2023 |
| For preparing the prior period financial statements, as Team Factors Holdings Ltd and Team Factors Ltd prepared financial statements within three months of the Company's period end, these have been used for consolidation purposes. |
| From a review of the JDM Recruitment Ltd and SSG Recruitment Partnership Ltd financial statements, there were no material movements from 31 December 2023 to 30 April 2024, therefore, although these are outside of a three month period, the financial statements at 31 December 2023 have been used for consolidation purposes. |
| Apollo Business Finance Ltd prepared interim financial statements at 29 February 2024 for acquisition purposes. Therefore, as these are within three months of the Company's prior period end, these financial statements were used for consolidation purposes. |
| 13. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| Group | Company |
| 2024 | 2024 | 2024 | 2024 |
| (Unaudited) | (Unaudited) |
| £ | £ | £ | £ |
| Trade debtors | 35,696,962 | 29,008,222 |
| Other debtors | 802,378 | 146,271 |
| Prepayments and accrued income | 113,080 | 171,643 |
| 36,612,420 | 29,326,136 |
| CLAN EQUITY LIMITED (REGISTERED NUMBER: 13352071) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE PERIOD 1 MAY 2024 TO 31 DECEMBER 2024 |
| 14. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| Group | Company |
| 2024 | 2024 | 2024 | 2024 |
| (Unaudited) | (Unaudited) |
| £ | £ | £ | £ |
| Bank loans and overdrafts (see note 16) | 15,240,671 | 11,714,398 |
| Other loans (see note 16) | 4,458,618 | 3,959,586 |
| Trade creditors | 10,741,891 | 7,204,253 |
| Tax | 814,296 | 614,534 |
| Social security and other taxes | 118,755 | 127,388 |
| VAT | 390,093 | 517,534 | 25,460 | 15,259 |
| Other creditors | 7,913,235 | 11,894,000 |
| Advance Global Capital | 5,296,624 | 5,296,624 | - | - |
| Accruals and deferred income | 271,282 | 386,895 |
| 45,245,465 | 41,715,212 |
| 15. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
| Group |
| 2024 | 2024 |
| (Unaudited |
| £ | £ |
| Other creditors | 2,842,667 | - |
| Included in creditor due after more than one year is loan notes totalling £2,842,667 (April 2024: Nil) that are all repayable in more than five years. |
| 16. | LOANS |
| An analysis of the maturity of loans is given below: |
| Group |
| 2024 | 2024 |
| (Unaudited |
| £ | £ |
| Amounts falling due within one year or on demand: |
| Bank loans | 15,240,671 | 11,714,398 |
| Other loans | 4,458,618 | 3,959,586 |
| 19,699,289 | 15,673,984 |
| CLAN EQUITY LIMITED (REGISTERED NUMBER: 13352071) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE PERIOD 1 MAY 2024 TO 31 DECEMBER 2024 |
| 17. | SECURED DEBTS |
| The following secured debts are included within creditors: |
| Group |
| 2024 | 2024 |
| (Unaudited |
| £ | £ |
| Bank loans | 15,240,671 | 11,714,398 |
| Other creditors | 5,735,246 | 5,933,634 |
| Advance Global Capital | 5,296,624 | 5,296,624 |
| 26,272,541 | 22,944,656 |
| Included within other creditors is a loan from Jamie Moodie, the director of the company, of £5,735,246 (Apr 24: £5,933,634). This loan has a fixed and floating charge over all the property or undertaking of the company. |
| Included within bank loans is a credit facility with Aldemore Bank PLC of £15,240,671 (Apr 24: £11,714,398). Aldemore Bank PLC holds a fixed and floating charge over the assets of Team Factors Limited, a member of the group. |
| Advance Global Capital has a balance at the year end of £5,296,624 (Apr 24: £5,296,624). Advance Global Capital had a fixed and floating charge of the assets of Apollo Business Finance Limited, a member of the group. |
| 18. | PROVISIONS FOR LIABILITIES |
| Group |
| 2024 | 2024 |
| (Unaudited |
| £ | £ |
| Deferred tax | 34,743 | 17,874 |
| Group |
| Deferred |
| tax |
| £ |
| Balance at 1 May 2024 | 17,874 |
| Provided during period | 16,869 |
| Balance at 31 December 2024 | 34,743 |
| 19. | CALLED UP SHARE CAPITAL |
| Allotted, issued and fully paid: |
| Number | Class | Nominal value | 2024 | 2024 |
| £ | £ |
| 26 | Ordinary A | £1 | 26 | 26 |
| 24 | Ordinary B | £1 | 24 | 24 |
| 25 | Ordinary C | £1 | 25 | 25 |
| 25 | Ordinary D | £1 | 25 | 25 |
| 400 | 400 |
| The holders of ordinary shares are entitled to receive dividends as declared from time to time and are entitled to one vote per share at meetings of the company. All ordinary shares rank equally with regard to the company's residual assets. |
| CLAN EQUITY LIMITED (REGISTERED NUMBER: 13352071) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE PERIOD 1 MAY 2024 TO 31 DECEMBER 2024 |
| 20. | RESERVES |
| Group |
| Retained |
| earnings |
| £ |
| At 1 May 2024 | 971,948 |
| Profit for the period | 1,024,559 |
| Dividends | (106,169 | ) |
| At 31 December 2024 | 1,890,338 |
| Company |
| Retained |
| earnings |
| £ |
| At 1 May 2024 |
| Profit for the period |
| Dividends | ( |
) |
| At 31 December 2024 |
| 21. | RELATED PARTY DISCLOSURES |
| At the balance sheet date, the company owed a participating interest owner company £3,179,586 (Apr 24: £3,029,586). The amounts have no formal terms of repayment. The amounts are shown under creditors due within one year. |
| 22. | POST BALANCE SHEET EVENTS |
| Since the year end, Apollo Business Finance Limited, a subsidiary company, has changed it's funding provider from Advance Global Capital Ltd to Aldermore Bank Plc. |
| 23. | ULTIMATE CONTROLLING PARTY |
| The controlling party is Mr J D Moodie. |