Caseware UK (AP4) 2024.0.164 2024.0.164 2025-03-312025-03-312025-03-3132024-04-01false3falsefalsefalse 13397722 2024-04-01 2025-03-31 13397722 2023-04-01 2024-03-31 13397722 2025-03-31 13397722 2024-03-31 13397722 2023-04-01 13397722 c:Director1 2024-04-01 2025-03-31 13397722 c:Director2 2024-04-01 2025-03-31 13397722 c:Director3 2024-04-01 2025-03-31 13397722 c:RegisteredOffice 2024-04-01 2025-03-31 13397722 c:Agent1 2024-04-01 2025-03-31 13397722 d:Buildings 2024-04-01 2025-03-31 13397722 d:Buildings 2025-03-31 13397722 d:Buildings 2024-03-31 13397722 d:PlantMachinery 2024-04-01 2025-03-31 13397722 d:MotorVehicles 2024-04-01 2025-03-31 13397722 d:FurnitureFittings 2024-04-01 2025-03-31 13397722 d:OfficeEquipment 2024-04-01 2025-03-31 13397722 d:CurrentFinancialInstruments 2025-03-31 13397722 d:CurrentFinancialInstruments 2024-03-31 13397722 d:CurrentFinancialInstruments d:WithinOneYear 2025-03-31 13397722 d:CurrentFinancialInstruments d:WithinOneYear 2024-03-31 13397722 d:ShareCapital 2025-03-31 13397722 d:ShareCapital 2024-03-31 13397722 d:ShareCapital 2023-04-01 13397722 d:RevaluationReserve 2024-04-01 2025-03-31 13397722 d:RetainedEarningsAccumulatedLosses 2024-04-01 2025-03-31 13397722 d:RetainedEarningsAccumulatedLosses 2025-03-31 13397722 d:RetainedEarningsAccumulatedLosses 2023-04-01 2024-03-31 13397722 d:RetainedEarningsAccumulatedLosses 2024-03-31 13397722 d:RetainedEarningsAccumulatedLosses 2023-04-01 13397722 c:OrdinaryShareClass1 2024-04-01 2025-03-31 13397722 c:OrdinaryShareClass1 2025-03-31 13397722 c:OrdinaryShareClass1 2024-03-31 13397722 c:FRS102 2024-04-01 2025-03-31 13397722 c:Audited 2024-04-01 2025-03-31 13397722 c:FullAccounts 2024-04-01 2025-03-31 13397722 c:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 13397722 d:Subsidiary1 2024-04-01 2025-03-31 13397722 d:Subsidiary1 1 2024-04-01 2025-03-31 13397722 d:Subsidiary2 2024-04-01 2025-03-31 13397722 d:Subsidiary2 1 2024-04-01 2025-03-31 13397722 c:Consolidated 2025-03-31 13397722 c:ConsolidatedGroupCompanyAccounts 2024-04-01 2025-03-31 13397722 2 2024-04-01 2025-03-31 13397722 5 2024-04-01 2025-03-31 13397722 6 2024-04-01 2025-03-31 13397722 7 2024-04-01 2025-03-31 13397722 e:PoundSterling 2024-04-01 2025-03-31 xbrli:shares iso4217:GBP xbrli:pure
Registered number: 13397722









DIGITGAIN HOLDINGS LIMITED

ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025






































Whitings LLP
Chartered Accountants
Fenland House
15B Hostmoor Avenue
March
Cambridgeshire
PE15 0AX


 
DIGITGAIN HOLDINGS LIMITED
 

CONTENTS



Page
Company Information
1
Group Strategic Report
2 - 4
Directors' Report
5 - 6
Independent Auditors' Report
7 - 12
Consolidated Profit and Loss Account
13
Consolidated Balance Sheet
14
Company Balance Sheet
15
Consolidated Statement of Changes in Equity
16
Company Statement of Changes in Equity
17
Consolidated Statement of Cash Flows
18
Consolidated Analysis of Net Debt
19
Notes to the Financial Statements
20 - 39


 
DIGITGAIN HOLDINGS LIMITED
 
 
COMPANY INFORMATION


Directors
Mr B A Jenkins 
Mrs M P Jenkins 
Mr MG Jenkins 




Registered number
13397722



Registered office
Greenwood House
Greenwood Court

Bury St. Edmunds

Suffolk

IP32 7GY




Independent auditors
Whitings LLP
Chartered Accountants & Statutory Auditor

Fenland House

15B Hostmoor Avenue

March

Cambridgeshire

PE15 0AX




Accountants
Whitings LLP
Greenwood House

Greenwood Court

Skyliner Way

Bury St Edmunds

Suffolk

IP32 7GY




Solicitors
SAB Corporate Services Limited
Ashbrook House

Westbrook Street

Blewbury

Oxfordshire

OX11 9AQ




Page 1

 
DIGITGAIN HOLDINGS LIMITED
 
 
GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025

Introduction
 
The directors present their strategic report for the period ended 31 March 2025.
Digitgain Holdings Limited is a dynamic and multifaceted group providing high-quality services in the childcare and event hosting sectors. The Group operates Jubilee Day Nursery and Jubilee Gems Nursery, focusing on outdoor learning for children aged three months to five years, Jubilee Jets, an action-packed holiday club for primary school children, as well as The Old Rectory, previously a premium wedding venue and now an events venue and coffee shop and play lounge for parents and children. The Company also invests in commercial and residential property for rent.

Business review
 
During the period, the Company continued to deliver excellent services across its business activities. The Company achieved a turnover of £4.8m, an increase from £4.3m in the previous year. Although the gross profit of the company reduced to £1.5m compared to £1.8m last year, the company was able to maintain control of their administrative expenditure and achieve a greater operating profit.
In the nursery care trade, there was a significant increase in direct wages and salaries. This increase was driven by the hiring of additional staff to maintain the quality of care with increasing enrolments and significant increases in average wages to attract and retain skilled staff in a competitive job market.
 The operating profit for the year was £0.5m, reflecting the company's resilience in managing costs and revenue growth.
For The Old Rectory, notable increases were seen in consumables, which rose in line with the trade diversification.

Page 2

 
DIGITGAIN HOLDINGS LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025

Principal risks and uncertainties
 
The Group operates in a challenging and competitive environment, where economic conditions and regulatory changes can significantly impact its operations. The following outlines the principal risks and uncertainties faced by the Group, along with the strategies employed to mitigate these risks.
Economic Downturn:
The Group operates in a sector where consumer spending can be influenced by broader economic conditions. An economic downturn could reduce disposable income, affecting the demand for nursery, holiday club, coffee shop, and event hosting services. The Group maintains a diversified service portfolio to spread risk and sustain revenue streams. The directors carry out regular financial reviews and employ flexible pricing strategies to help manage economic fluctuations.
Regulatory Changes:
Changes in childcare and other relevant regulations could require significant adjustments in operations and compliance costs. The directors ensure that all relevant staff stay abreast of regulatory changes through continuous training and compliance audits. The Group works closely with industry bodies to ensure adherence to all guidelines.
Operational Disruptions:
Unforeseen events such as severe weather, health pandemics, or other disruptions could impact business operations, particularly affecting The Old Rectory's event schedules and Jubilee Jets’ holiday club activities. Comprehensive contingency plans are in place to handle operational disruptions, including alternative arrangements for scheduled events and robust health and safety protocols at all facilities.
Financial Risks:
The Group uses various financial instruments, including cash, trade debtors, and creditors that arise directly from its operations. The main risks arising from the Group's financial instruments are liquidity risk and credit risk.
Liquidity Risk:
The Group seeks to manage financial risk by ensuring sufficient liquidity is available to meet foreseeable needs and to invest cash assets safely and profitably.
Credit Risk:
The Group's principal financial assets are cash and trade debtors. The principal credit risk lies with trade debtors. Credit limits are reviewed on a regular basis in conjunction with debt ageing and collection history.
In conclusion, while the Group faces various risks and uncertainties, the directors have implemented robust risk management strategies to mitigate these risks and ensure business continuity. The board regularly reviews these risks and the effectiveness of the mitigation strategies to adapt to changing circumstances.

Page 3

 
DIGITGAIN HOLDINGS LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025

Financial key performance indicators
 
The directors regularly review a variety of financial Key Performance Indicators (KPI's) to measure the performance and financial health of the Group. For the year ended 31 March 2025, the directors report that:
Turnover:
Turnover for the year increased by 13% to £4.9m (2024 - £4.3m). This growth was primarily driven by higher enrolments in the nurseries and more events hosted at The Old Rectory.
Gross Profit:
Gross profit for the period totalled £1.6m (2024 - £1.5m), reflecting a gross profit margin of 33.3% (2024 - 34.3%). While total gross profit remained largely comparable with the prior period, the reduction in gross profit margin can be largely attributed to the significant increase in Nursery Care wages, as in the Business Review.
Profit Before Tax:
Profit before tax increased to £0.5m (2024 - £0.3m). The increase was primarily due to the company maintaining control of their administrative expenditure.
Net Current Liabilities:
Net current liabilities increased to £3.0m (2024 - £2.2m). The growth in net current liabilities is largely from a loan of £0.7m from the directors to finance the acquisition of investment property.


This report was approved by the board on 23 December 2025 and signed on its behalf.



Mr B A Jenkins
Director

Page 4

 
DIGITGAIN HOLDINGS LIMITED
 
 
 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025

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

Directors' responsibilities statement

The directors are responsible for preparing the Group Strategic Report, the Directors' Report and the consolidated financial statements in accordance with applicable law and regulations.
 
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and the Group and of the profit or loss of the Group for that period.

 In preparing these financial statements, the directors are required to:


select suitable accounting policies for the Group's financial statements 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 Group will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company and the Group and to enable them to ensure that the financial statements comply with the Companies Act 2006They are 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.

Principal activity

The principal activities of the Group for the year continued to be that of:
The provision of nursery and child care together with an events venue, plus property investment for rental income.

Results and dividends

The profit for the year, after taxation, amounted to £409,163 (2024 - £243,083).

Equity dividends paid in the year amounted to £505 (2024 - £1,010).
The directors propose the payment of a final dividend of £Nil per share.

Directors

The directors who served during the year were:

Mr B A Jenkins 
Mrs M P Jenkins 
Mr MG Jenkins 

Future developments

The directors' continue to develop the business to maintain and improve it's position in the marketplace.

Page 5

 
DIGITGAIN HOLDINGS LIMITED
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025

Disclosure of information to auditors

Each of the persons who are directors at the time when this Directors' Report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the Company and the Group's auditors are unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company and the Group's auditors are aware of that information.

Auditors

The auditorsWhitings LLP Chartered Accountants & Statutory Auditorwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board on 23 December 2025 and signed on its behalf.
 





Mr B A Jenkins
Director

Page 6

 
DIGITGAIN HOLDINGS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF DIGITGAIN HOLDINGS LIMITED
 

Opinion


We have audited the financial statements of Digitgain Holdings Limited (the 'parent Company') and its subsidiaries (the 'Group') for the year ended 31 March 2025, which comprise the Consolidated Profit and Loss Account, the Consolidated Balance Sheet, the Company Balance Sheet, the Consolidated Statement of Cash Flows, the Consolidated Statement of Changes in Equity, the Company Statement of Changes in Equity and the related notes, including a summary of significant accounting policiesThe 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's affairs as at 31 March 2025 and of the Group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.


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 United Kingdom, including the Financial Reporting Council's Ethical Standard and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.


Conclusions relating to going concern


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


Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the Group's or 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 directors with respect to going concern are described in the relevant sections of this report.


Page 7

 
DIGITGAIN HOLDINGS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF DIGITGAIN HOLDINGS LIMITED (CONTINUED)


Other information


The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' Report thereon. The directors are responsible for the other information contained within the Annual ReportOur 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.


Opinion 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 Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the Group Strategic Report and the Directors' Report have been prepared in accordance with applicable legal requirements.


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 Directors' Report.


We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:


adequate accounting records have not been kept by the parent Company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent Company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.


Page 8

 
DIGITGAIN HOLDINGS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF DIGITGAIN HOLDINGS LIMITED (CONTINUED)


Responsibilities of directors
 

As explained more fully in the Directors' Responsibilities Statement set out on page 5, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.


In preparing the financial statements, the directors are responsible for assessing the 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 directors either intend to liquidate the Group or the parent Company or to cease operations, or have no realistic alternative but to do so.


Page 9

 
DIGITGAIN HOLDINGS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF DIGITGAIN HOLDINGS LIMITED (CONTINUED)


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 an Auditors' 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 Group financial statements.

The extent to which our procedures are capable of detecting irregularities including fraud, is detailed below.

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:
 
•        We obtained an understanding of the legal and regulatory frameworks that are applicable to the 
         Group and determined that the most significant are those that relate to the reporting frameworks 
         (FRS 102 and Companies Act 2006) and the relevant tax compliance regulations in the jurisdictions in 
         which the Group operates;

• We communicated relevant 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;
• We enquired of management and those charged with governance, concerning the Group's policies 
          and procedures relating to:
- the identification, evaluation and compliance with laws and regulations; and
- the detection and response to the risks of fraud.
• We enquired of management and those charged with governance, whether they were aware of 
          any instances of non-compliance with laws and regulations or whether they had any knowledge of 
          actual, suspected or alleged fraud; 
• In addition, we concluded that there are certain specific laws and regulations that may have an effect 
         on the determination of amounts and disclosures in the financial statements and those laws 
         and regulations relating to health and safety, employee matters, GDPR and OFSTED; 
• We corroborated the results of our enquires to relevant supporting documentation; 
• We assessed the susceptibility of the Group’s financial statements to material misstatement, 
          including how fraud might occur and the risk of management override of controls. Audit 
          procedures performed by the engagement team included:
- evaluation of the programmes and controls established to address the risks related to 
          irregularities and fraud;
- testing journal entries, in particular journal entries relating to management estimates and 
          entries determined to be large or relating to unusual transactions;
- challenging assumptions and judgements made by management in its significant 
          accounting estimates;
- identifying and testing related party transactions.
 
Page 10

 
DIGITGAIN HOLDINGS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF DIGITGAIN HOLDINGS LIMITED (CONTINUED)



• These audit procedures were designed to provide reasonable assurance that the financial 
          statements were free from fraud or error. The risk of not detecting a material misstatement due to 
          fraud is higher than the risk of not detecting one resulting from error and detecting irregularities that 
          result from fraud is inherently more difficult than detecting those that result from error, as fraud 
          may involve collusion, deliberate concealment, forgery or intentional misrepresentations. Also, the 
          further removed non-compliance with laws and regulations is from events and transactions reflected in 
          the financial statements, the less likely we would become aware of it; 
• The engagement partner’s assessment of the appropriateness of the collective competence 
          and capabilities of the engagement team included consideration of the engagement team's:
- understanding of, and practical experience with audit engagements of a similar nature 
          and complexity through appropriate training and participation;
- knowledge of the industry in which the client operates;
- understanding of the legal and regulatory requirements specific to the Group including:
- the provisions of the applicable legislation;
- the regulators' rules and related guidance, including guidance issued by relevant authorities 
          that interprets those rules;
- the applicable statutory provisions.
• In assessing the potential risks of material misstatement, we obtained an understanding of:
- the Group's operations, including the nature of its revenue sources and of its objectives 
          and strategies to understand the classes of transactions, account balances, expected 
          financial statement disclosures and business risks that may result in risks of material misstatement;
- the applicable statutory provisions;
- the Group's control environment, including the policies and procedures implemented to 
          comply with the requirements of its regulator, the adequacy of procedures for authorisation 
          of transactions, internal review procedures over the Group's compliance with 
          regulatory requirements.

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 Auditors' Report.


Page 11

 
DIGITGAIN HOLDINGS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF DIGITGAIN HOLDINGS LIMITED (CONTINUED)


Use of our report
 

This report is made solely to the Group's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006Our audit work has been undertaken so that we might state to the Group's members those matters we are required to state to them in an Auditors' 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 Group and the Group's members, as a body, for our audit work, for this report, or for the opinions we have formed.





Ben Beech ACA (Senior Statutory Auditor)
for and on behalf of
Whitings LLP
Chartered Accountants & Statutory Auditor
Fenland House
15B Hostmoor Avenue
March
Cambridgeshire
PE15 0AX

23 December 2025
Page 12

 
DIGITGAIN HOLDINGS LIMITED
 
 
CONSOLIDATED PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2025

Continuing operations
Discontinued operations
Total
Continuing operations
Discontinued operations
Total
2025
2025
2025
2024
2024
2024
Note
£
£
£
£
£
£

  

Turnover
 4 
4,716,798
177,641
4,894,439
4,014,124
309,387
4,323,511

Cost of sales
  
(3,235,593)
(31,257)
(3,266,850)
(2,786,844)
(54,276)
(2,841,120)

Gross profit
  
1,481,205
146,384
1,627,589
1,227,280
255,111
1,482,391

Administrative expenses
  
(972,564)
(119,552)
(1,092,116)
(793,580)
(375,988)
(1,169,568)

Other operating income
 5 
13,163
-
13,163
11,738
-
11,738

Operating profit
  
521,804
26,832
548,636
445,438
(120,877)
324,561

Interest receivable and similar income
 10 
58
-
58
833
-
833

Profit before tax
  
521,862
26,832
548,694
446,271
(120,877)
325,394

Tax on profit
 11 
(129,664)
(9,867)
(139,531)
(82,311)
-
(82,311)

Profit for the financial year
  
392,198
16,965
409,163
363,960
(120,877)
243,083

Profit for the year attributable to:
  

Owners of the parent
  
409,163
-
409,163
243,083
-
243,083

  
409,163
-
409,163
243,083
-
243,083

The notes on pages 20 to 39 form part of these financial statements.

Page 13

 
DIGITGAIN HOLDINGS LIMITED
REGISTERED NUMBER: 13397722

CONSOLIDATED BALANCE SHEET
AS AT 31 MARCH 2025

2025
2024
Note
£
£

Fixed assets
  

Tangible assets
 13 
4,711,290
3,778,931

Investment property
  
3,093,797
2,818,196

  
7,805,087
6,597,127

Current assets
  

Stocks
 16 
21,736
9,162

Debtors: amounts falling due within one year
 17 
57,162
61,834

Cash at bank and in hand
 18 
437,791
578,654

  
516,689
649,650

Creditors: amounts falling due within one year
 19 
(3,506,260)
(2,842,501)

Net current liabilities
  
 
 
(2,989,571)
 
 
(2,192,851)

Total assets less current liabilities
  
4,815,516
4,404,276

Provisions for liabilities
  

Deferred taxation
 20 
(53,422)
(50,840)

  
 
 
(53,422)
 
 
(50,840)

Net assets
  
4,762,094
4,353,436


Capital and reserves
  

Called up share capital 
 21 
200
200

Revaluation reserve
 22 
910,232
910,232

Profit and loss account
 22 
3,851,662
3,443,004

Equity attributable to owners of the parent Company
  
4,762,094
4,353,436

  
4,762,094
4,353,436


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 23 December 2025.




Mr B A Jenkins
Director

The notes on pages 20 to 39 form part of these financial statements.

Page 14

 
DIGITGAIN HOLDINGS LIMITED
REGISTERED NUMBER: 13397722

COMPANY BALANCE SHEET
AS AT 31 MARCH 2025

2025
2024
Note
£
£

Fixed assets
  

Tangible assets
 13 
941,218
-

Investments
 14 
200
200

Investment property
 15 
3,093,797
2,818,196

  
4,035,215
2,818,396

Current assets
  

Debtors: amounts falling due within one year
 17 
19,844
18,076

Cash at bank and in hand
 18 
15,082
45,167

  
34,926
63,243

Creditors: amounts falling due within one year
 19 
(3,984,143)
(2,821,910)

Net current liabilities
  
 
 
(3,949,217)
 
 
(2,758,667)

Total assets less current liabilities
  
85,998
59,729

  

  

Net assets
  
85,998
59,729


Capital and reserves
  

Called up share capital 
 21 
200
200

Profit and loss account brought forward
  
59,529
17,168

Profit for the year
  
26,774
43,371

Dividends

  

(505)
(1,010)

Profit and loss account carried forward
  
85,798
59,529

  
85,998
59,729


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 23 December 2025.


Mr B A Jenkins
Director

The notes on pages 20 to 39 form part of these financial statements.

Page 15

 
DIGITGAIN HOLDINGS LIMITED
 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025


Called up share capital
Revaluation reserve
Profit and loss account
Equity attributable to owners of parent Company
Total equity

£
£
£
£
£


At 1 April 2023
200
910,232
3,200,931
4,111,363
4,111,363


Comprehensive income for the year

Profit for the year
-
-
243,083
243,083
243,083


Contributions by and distributions to owners

Dividends: Equity capital
-
-
(1,010)
(1,010)
(1,010)



At 1 April 2024
200
910,232
3,443,004
4,353,436
4,353,436


Comprehensive income for the year

Profit for the year
-
-
409,163
409,163
409,163


Contributions by and distributions to owners

Dividends: Equity capital
-
-
(505)
(505)
(505)


At 31 March 2025
200
910,232
3,851,662
4,762,094
4,762,094


The notes on pages 20 to 39 form part of these financial statements.

Page 16

 
DIGITGAIN HOLDINGS LIMITED
 

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 April 2023
200
17,168
17,368


Comprehensive income for the year

Profit for the year
-
43,371
43,371


Contributions by and distributions to owners

Dividends: Equity capital
-
(1,010)
(1,010)



At 1 April 2024
200
59,529
59,729


Comprehensive income for the year

Profit for the year
-
26,774
26,774


Contributions by and distributions to owners

Dividends: Equity capital
-
(505)
(505)


At 31 March 2025
200
85,798
85,998


The notes on pages 20 to 39 form part of these financial statements.

Page 17

 
DIGITGAIN HOLDINGS LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025

2025
2024
£
£

Cash flows from operating activities

Profit for the financial year
409,163
243,083

Adjustments for:

Depreciation of tangible assets
29,983
36,186

(Profit) on disposal of tangible assets
-
(14,551)

Interest received
(58)
(833)

Taxation charge
139,532
82,311

(Increase) in stocks
(12,574)
(482)

Decrease in debtors
4,673
247,162

Increase in creditors
598,250
1,549,109

Corporation tax (paid)
(71,442)
(133,027)

Net cash generated from operating activities

1,097,527
2,008,958


Cash flows from investing activities

Purchase of tangible fixed assets
(969,301)
(76,024)

Sale of tangible fixed assets
6,959
17,708

Purchase of investment properties
(275,601)
(1,804,651)

Interest received
58
833

Net cash from investing activities

(1,237,885)
(1,862,134)

Cash flows from financing activities

Dividends paid
(505)
(1,010)

Net cash used in financing activities
(505)
(1,010)

Net (decrease)/increase in cash and cash equivalents
(140,863)
145,814

Cash and cash equivalents at beginning of year
578,654
432,840

Cash and cash equivalents at the end of year
437,791
578,654


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
437,791
578,654

437,791
578,654


The notes on pages 20 to 39 form part of these financial statements.

Page 18

 
DIGITGAIN HOLDINGS LIMITED
 

CONSOLIDATED ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 31 MARCH 2025




At 1 April 2024
Cash flows
At 31 March 2025
£

£

£

Cash at bank and in hand

578,654

(140,863)

437,791

Debt due within 1 year

(2,277,227)

(627,161)

(2,904,388)


(1,698,573)
(768,024)
(2,466,597)

The notes on pages 20 to 39 form part of these financial statements.

Page 19

 
DIGITGAIN HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

1.


General information

Digitgain Holdings Limited is a private company limited by shares incorporated in England and Wales. The registered office is Greenwood House, Greenwood Court, Skyliner Way, Bury St. Edmunds, Suffolk, IP32 7GY.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires Group management to exercise judgement in applying the Group's accounting policies (see note 3).

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Profit and Loss Account in these financial statements.

The following principal accounting policies have been applied:

 
2.2

Basis of consolidation

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.
The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Balance Sheet, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated Profit and Loss Account from the date on which control is obtained. They are deconsolidated from the date control ceases.
In accordance with the transitional exemption available in FRS 102, the Group has chosen not to retrospectively apply the standard to business combinations that occurred before the date of transition to FRS 102, being 31 March 2016.

 
2.3

Going concern

The directors have prepared and reviewed trading projections for a period not less than 12 months
from the date of approving these financial statements. The directors have a reasonable expectation
that the Group and the Company have adequate resources to continue in operational existence for
the foreseeable future. Accordingly, they continue to adopt the going concern basis in preparing the
financial statements.

Page 20

 
DIGITGAIN HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.4

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Group and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Group has transferred the significant risks and rewards of ownership to the buyer;
the Group retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.5

Operating leases: the Group as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

 
2.6

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.7

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Page 21

 
DIGITGAIN HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.8

Pensions

Defined contribution pension plan

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Group in independently administered funds.

 
2.9

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company and the Group operate and generate income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


 
2.10

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 22

 
DIGITGAIN HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)


2.10
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on a reducing balance or a straight line basis per below.

Depreciation is provided on the following basis:

Freehold property
-
50
years straight line
Plant and machinery
-
15%
per annum reducing balance basis
Motor vehicles
-
25%
per annum reducing balance basis
Fixtures and fittings
-
25%
per annum straight line basis & 25% per annum reducing balance basis
Office equipment
-
25%
per annum straight line basis

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

The directors consider that the residual value of the freehold property is at least equal to its net book value at 31 March 2025 and its useful life is in excess of 50 years. As a result for this year depreciation would not be material and is therefore not charged in the profit and loss account.

 
2.11

Revaluation of tangible fixed assets

Individual freehold and leasehold properties are carried at current year value at fair value at the date of the revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. Revaluations are undertaken with sufficient regularity to ensure the carrying amount does not differ materially from that which would be determined using fair value at the balance sheet date.
Fair values are determined from market based evidence normally undertaken by professionally qualified valuers.

Revaluation gains and losses are recognised in other comprehensive income unless losses exceed the previously recognised gains or reflect a clear consumption of economic benefits, in which case the excess losses are recognised in profit or loss.

 
2.12

Investment property

Investment property is carried at fair value determined annually by external valuers and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in profit or loss.

 
2.13

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

Page 23

 
DIGITGAIN HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.14

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.15

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.16

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Consolidated Statement of Cash Flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Group's cash management.

 
2.17

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.18

Holiday pay accrual

A liability is recognised to the extent of any unused holiday pay entitlement which is accrued at the balance sheet date and carried forward to future periods. This is measured at the undiscounted salary cost of the future holiday entitlement so accrued at the balance sheet date.

 
2.19

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.
Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Deferred tax liabilities are also presented within provisions but are measured in accordance with the accounting policy on taxation.
 
Increases in provisions are generally charged as an expense to profit or loss.

Page 24

 
DIGITGAIN HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.20

Financial instruments

The Group has elected to apply the provisions of Section 11 “Basic Financial Instruments” of FRS 102 to all of its financial instruments.

Financial instruments are recognised in the Group's Balance Sheet when the Group becomes party to the contractual provisions of the instrument.

Financial assets and liabilities are offset, with 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 debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.

Discounting is omitted where the effect of discounting is immaterial. The Group's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.

Impairment of financial assets

At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. 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. 

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.

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 the deduction of all its liabilities.

Basic financial liabilities, which include trade and other creditors, bank loans, other loans and loans due to fellow group companies are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a
Page 25

 
DIGITGAIN HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)


2.20
Financial instruments (continued)

market rate of interest, discounting is omitted where the effect of discounting is immaterial.

Debt instruments are subsequently carried at their amortised cost using the effective interest rate method.

Trade creditors are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade creditors are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.

Derecognition of financial assets

Financial assets are derecognised when their contractual right to future cash flow expire, or are settled, or when the Group transfers the asset and substantially all the risks and rewards of ownership to another party. If significant risks and rewards of ownership are retained after the transfer to another party, then the Group will continue to recognise the value of the portion of the risks and rewards retained.

Derecognition of financial liabilities

Financial liabilities are derecognised when the Group's contractual obligations expire or are discharged or cancelled.

 
2.21

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.


3.


Judgements in applying accounting policies and key sources of estimation uncertainty

Preparation of the financial statements requires management to make judgements and estimates. These judgements and estimates are based on management's best knowledge of the relevant facts and circumstances, having regards to prior experience, but actual results may differ from the amounts included in the financial statements. Information about material estimates is contained in the accounting policies and/or notes to the financial statements and the key areas are summarised below:
Fixed assets:
Depreciation is charged with due consideration to the useful economic life and residual value of fixed assets and the continuing appropriateness of the applied policy is considered on an annual basis by the directors.
Revaluation of freehold property is done with sufficient regularity to ensure the carrying amount does not materially differ from its fair value at the balance sheet date.  Fair value is based on the open market value.

Page 26

 
DIGITGAIN HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

4.


Turnover

An analysis of turnover by class of business is as follows:


2025
2024
£
£

Nursery income
4,508,474
3,946,624

Rental income
86,869
67,500

The Old Rectory income
299,096
309,387

4,894,439
4,323,511


All turnover arose within the United Kingdom.


5.


Other operating income

2025
2024
£
£

Other operating income
13,163
7,894

Service charges receivable
-
3,844

13,163
11,738



6.


Operating profit

The operating profit is stated after charging:

2025
2024
£
£

Other operating lease rentals
17,234
15,791

Depreciation - owned assets
33,443
36,187

(Profit)/loss on disposal of fixed assets
(3,460)
(14,551)

Page 27

 
DIGITGAIN HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

7.


Auditors' remuneration

During the year, the Group obtained the following services from the Company's auditors:


2025
2024
£
£

Fees payable to the Company's auditors for the audit of the consolidated and parent Company's financial statements
24,000
25,500

Fees payable to the Company's auditors in respect of:

All non-audit services not included above
23,210
24,816


8.


Employees

Staff costs, including directors' remuneration, were as follows:


Group
Group
2025
2024
£
£


Wages and salaries
2,878,134
2,566,643

Social security costs
247,217
204,599

Cost of defined contribution scheme
56,473
45,804

3,181,824
2,817,046


The average monthly number of employees, including the directors, during the year was as follows:



Group
Group
Company
Company
        2025
        2024
        2025
        2024
            No.
            No.
            No.
            No.









Employees
117
117
3
3


9.


Directors' remuneration

2025
2024
£
£

Group director's emoluments
82,004
82,004

82,004
82,004


Page 28

 
DIGITGAIN HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

10.


Interest receivable

2025
2024
£
£


Other interest receivable
58
833

58
833


11.


Taxation


2025
2024
£
£

Corporation tax


Current tax on profits for the year
138,399
72,833

Adjustments in respect of previous periods
(1,450)
-


136,949
72,833


Total current tax
136,949
72,833

Deferred tax


Origination and reversal of timing differences
2,582
9,478

Total deferred tax
2,582
9,478


Tax on profit
139,531
82,311
Page 29

 
DIGITGAIN HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
 
11.Taxation (continued)


Factors affecting tax charge for the year

The tax assessed for the year is higher than (2024 - lower than) the standard rate of corporation tax in the UK of 25% (2024 - 25%). The differences are explained below:

2025
2024
£
£


Profit on ordinary activities before tax
548,694
325,394


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2024 - 25%)
137,173
82,797

Effects of:


Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
5,129
563

Capital allowances for year in excess of depreciation
(2,529)
-

Adjustments to tax charge in respect of prior periods
(1,449)
-

Other differences leading to an increase (decrease) in the tax charge
2,583
-

Marginal relief
(1,376)
(1,049)

Total tax charge for the year
139,531
82,311


Factors that may affect future tax charges

There were no factors that may affect future tax charges.


12.


Dividends

2025
2024
£
£


Interim dividend
505
1,010

505
1,010

Page 30
 


 
DIGITGAIN HOLDINGS LIMITED


 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025


13.


Tangible fixed assets


Group







Freehold property
Plant and machinery
Motor vehicles
Fixtures and fittings
Office equipment
Other fixed assets
Total

£
£
£
£
£
£
£



Cost or valuation


At 1 April 2024
3,639,765
108,811
49,040
35,173
43,786
194,860
4,071,435


Additions
941,218
11,441
-
-
2,050
14,592
969,301


Disposals
-
-
-
(514)
-
(9,583)
(10,097)



At 31 March 2025

4,580,983
120,252
49,040
34,659
45,836
199,869
5,030,639



Depreciation


At 1 April 2024
-
63,124
39,176
32,973
34,402
122,829
292,504


Charge for the year on owned assets
-
7,958
2,468
1,629
3,110
18,278
33,443


Disposals
-
-
-
(514)
-
(6,084)
(6,598)



At 31 March 2025

-
71,082
41,644
34,088
37,512
135,023
319,349



Net book value



At 31 March 2025
4,580,983
49,170
7,396
571
8,324
64,846
4,711,290



At 31 March 2024
3,639,765
45,687
9,864
2,200
9,384
72,031
3,778,931
Page 31

 


 
DIGITGAIN HOLDINGS LIMITED


 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

           13.Tangible fixed assets (continued)


Included in freehold property is a property that was valued on 13th September 2011 on the basis of existing use value at £2,115,000. The company applied the transitional arrangements of section 35 of FRS 102 and used this valuation at the date of transition of 1st April 2015 as deemed cost. 
The historical cost equivalent of this freehold property included at deemed cost is £1,204,768 (2024 - £1,204,768). This includes interest of £85,038 incurred in financing the original purchase of the freehold land and buildings.
Subsequent additions are included at cost.

Page 32
 
DIGITGAIN HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

           13.Tangible fixed assets (continued)


Company






Freehold property

£

Cost or valuation


Additions
941,218



At 31 March 2025

941,218






At 31 March 2025

-



Net book value



At 31 March 2025
941,218



At 31 March 2024
-






Page 33

 
DIGITGAIN HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

14.


Fixed asset investments

Company





Investments in subsidiary companies

£



Cost or valuation


At 1 April 2024
200



At 31 March 2025
200





Subsidiary undertakings


The following were subsidiary undertakings of the Company:

Name

Registered office

Class of shares

Holding

Digitgain Limited
Greenwood House, Greenwood Court, Bury St Edmunds, Suffolk, IP32 7GY
Ordinary
100%
Depperdale Limited (dormant)
Greenwood House, Greenwood Court, Bury St Edmunds, Suffolk, IP32 7GY
Ordinary
100%

Page 34

 
DIGITGAIN HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

15.


Investment property

Group and Company


Freehold investment property

£



Valuation


At 1 April 2024
2,818,196


Additions at cost
275,601



At 31 March 2025
3,093,797

The 2025 valuations were made by the directors, on an open market value for existing use basis.



If the Investment properties had been accounted for under the historic cost accounting rules, the properties would have been measured as follows:

2025
2024
£
£


Historic cost
3,093,797
2,818,196

3,093,797
2,818,196


16.


Stocks

Group
Group
2025
2024
£
£

Raw materials and consumables
21,736
9,162

21,736
9,162


Page 35

 
DIGITGAIN HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

17.


Debtors

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£


Trade debtors
29,598
26,566
16,875
16,875

Other debtors
7,612
772
-
-

Prepayments and accrued income
19,952
34,496
2,969
1,201

57,162
61,834
19,844
18,076



18.


Cash and cash equivalents

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Cash at bank and in hand
437,791
578,654
15,082
45,167

437,791
578,654
15,082
45,167



19.


Creditors: Amounts falling due within one year

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Trade creditors
267,334
313,392
2,209
344

Amounts owed to group undertakings
-
-
1,549,410
1,102,865

Corporation tax
138,341
72,833
6,933
12,722

Other taxation and social security
63,253
63,510
-
-

Other creditors
2,904,388
2,277,228
2,402,980
1,682,980

Accruals and deferred income
132,944
115,538
22,611
22,999

3,506,260
2,842,501
3,984,143
2,821,910


Page 36

 
DIGITGAIN HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

20.


Deferred taxation


Group



2025


£






At beginning of year
50,841


Charged to profit or loss
2,582



At end of year
53,423







The provision for deferred taxation is made up as follows:

Group
Group
2025
2024
£
£

Accelerated capital allowances
54,722
52,193

Other timing differences
(1,300)
(1,352)

53,422
50,841


21.


Share capital

2025
2024
£
£
Allotted, called up and fully paid



200 (2024 - 200) Ordinary shares of £1.00 each
200
200

The ordinary shares have the right to vote at the rate of one vote per share, the right to participate in dividend in proportion to the number of shares held and the right to participate in the distribution of capital.


Page 37

 
DIGITGAIN HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

22.


Reserves

Revaluation reserve

This revaluation reserve represents gains arising on the revaluation of certain tangible fixed assets, net of deferred tax, if appropriate.

Profit and loss account

Includes all current and prior period retained profits and losses, less dividends paid.


23.


Pension commitments

The Group operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Group in an independently administered fund. The pension cost charge represents contributions payable by the Group to the fund and amounted to £56,473 (2024 - £45,804). Contributions totalling £13,800 (2024 - £12,181) were payable to the fund at the balance sheet date and are included in creditors.


24.


Commitments under operating leases

At 31 March 2025 the Group and the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
Group
2025
2024
£
£

Not later than 1 year
12,844
12,844

Later than 1 year and not later than 5 years
3,211
16,055

16,055
28,899
The above is on lessee agreements and payable as shown.


25.


Transactions with directors

At the year end the Directors had made loans to the Group of £2,890,588 (2024 - £2,265,046). These loans are interest free with no due date for repayment and are included in these accounts under other creditors.
During the year, a director provided use of land, incorporating farm animals and forestry area to the Nursery. The Nursery are able to use these facilities as and when they need to for the benefit of the organisation without charge. The director is committed to support the Nursery and has agreed to provide these facilities rent free for the foreseeable future. The same director provided use of the land and building of the Old Rectory for a wedding venue without charge.

Page 38

 
DIGITGAIN HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

26.


Related party transactions

In accordance FRS 102, para 33.1A, the Company is exempt from disclosing related party transactions with other companies that are wholly owned within the Digitgain Holdings Limited group.
Key Management Personnel
The total combined remuneration paid to key management personnel for the year was £82,004 (2024 - £181,581).
The company rent out properties to family members of the Directors. The rent charged on these properties was below the current market value. The market value of the monthly rental is approximately £1,500 and £2,000 respectively, the rent charged was £600 and £1,200 respectively.


27.


Controlling party

The ultimate controlling party at the year-end date was Mr B A Jenkins, by virtue of his majority shareholding in the Company.

 
Page 39