Company registration number 07082485 (England and Wales)
1ST ONLINE SOLUTIONS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
1ST ONLINE SOLUTIONS LIMITED
COMPANY INFORMATION
Directors
Mr R H Sovndahl
Mr A Skarlatov
Company number
07082485
Registered office
9 Temsford Close
North Harrow
London
HA2 6LB
Auditor
Simpson Wreford LLP
Wellesley House
Duke of Wellington Avenue
Royal Arsenal
London
SE18 6SS
1ST ONLINE SOLUTIONS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Profit and loss account
8
Group statement of comprehensive income
9
Group balance sheet
10 - 11
Company balance sheet
12
Group statement of changes in equity
13
Company statement of changes in equity
14
Group statement of cash flows
15
Notes to the financial statements
16 - 35
1ST ONLINE SOLUTIONS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Review of the business
Fantastic Services, a leading provider of online and marketing services, is dedicated to empowering businesses to thrive in the UK franchise sector. With a constant focus on innovation and development, the company offers a robust franchise business model and comprehensive know-how to companies seeking to establish themselves in the domestic services industry.
Currently boasting over 300 franchise partners across the UK, Fantastic Services offers a wide range of essential domestic services to both individuals and corporate entities. These services include cleaning, gardening, end-of-tenancy solutions, removals, pest control, antiviral sanitation, and more. By prioritizing the perceived value of its offerings, Fantastic Services has achieved consistent growth and established a strong brand presence within the UK marketplace.
Fantastic Services understands the importance of empowering its customers. Their strategy revolves around providing individuals and businesses with more free time. This is achieved through easy access to high-quality property maintenance solutions, convenient service delivery options, personalized approaches, and a user-friendly platform. This allows customers to focus on their own business ventures and goals, fostering a sense of trust, satisfaction, and achievement.
1st Online Solutions Grants Access to Powerful Brands
1st Online Solutions provides the rights to operate under one or more of the following registered brand names:
• Fantastic Cleaners
• Fantastic Gardeners
• Fantastic Removals
• Fantastic Handyman
• Fantastic Pest Control
• My Plumber
Fantastic Club: A Membership Model Driving Growth
Fantastic Services offers the innovative Fantastic Club membership model, a key driver of company growth. Customers who subscribe to the club receive a variety of benefits, including:
• Discounts: Members gain access to exclusive discounts on various services, allowing them to save money on essential home maintenance tasks.
• Preferential Rates: Club members receive preferential rates, ensuring they get the best possible value when utilizing Fantastic Services.
• Seasonal Deals: Exclusive seasonal deals are offered to club members, providing additional cost savings throughout the year.
Expansion
Fantastic Services has a clear and ambitious vision for the future. They aim to build a network of 1,000 seven-figure businesses within the next ten years. This goal is supported by proven systems and practices developed over time. By strategically expanding their network of Area Developer Franchisees and Master Franchisees in the UK, Fantastic Services continues to cultivate a growing client base and generate increasing revenue.
Sustainability
Following through on a post-pandemic initiative, Fantastic Services demonstrates a strong commitment to environmental responsibility. The company invests a portion of its revenue into service improvement and has pledged to achieve carbon neutrality by 2030. This dedication to sustainability involves offsetting their current carbon footprint while actively implementing changes to franchisees' machinery, detergents, equipment, and vehicles to reduce CO2 emissions. Additionally, Fantastic Services is exploring innovative service improvements that could potentially lead to carbon positivity.
1ST ONLINE SOLUTIONS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Principal risks and uncertainties
Credit risk
The Company is exposed to credit-related losses in the event of non-performance by its derivative counterparties. The group has faced economic and operational challenges, such as rising inflation and increased labour costs, in the fast-changing macroeconomic environment. As a service provider, labour costs represent approximately 52-55% of the direct cost of sales.
Research and development
The business continues to focus on maintaining its reputation for technological excellence and innovation. While investing in sustainability, Fantastic Services seeks to innovate market offerings and service delivery methods. This includes exploring electrification of franchisee fleets and transitioning from detergent-based cleaning to water-only solutions.
A dedicated team is responsible for implementing new changes to improve project management efficiency and allow for more projects to be run simultaneously while maintaining focus on KPIs and operations. ISO certification helps streamline internal and external processes, reducing communication and increasing effectiveness.
Key performance indicators
The principal KPIs used in the company are:
2024
2023
Customer-level turnover
26,336,864
27,381,404
Bookings
252,588
286,497
Total revenue
11,112,948
11,838,775
Feedback rate
4.44
4.35
Active members
30,607
30,297
Net promoter score
69%
63%
Mr R H Sovndahl
Director
23 December 2025
1ST ONLINE SOLUTIONS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company and group continued to be that of the provision of goods and services to the personal care and service industry via the Fantastic Cervices franchise.
Results and dividends
The results for the year are set out on page 8.
No ordinary dividends were paid. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr R H Sovndahl
Mr A Skarlatov
Energy and carbon report
As the group has not consumed more than 40,000 kWh of energy in this reporting period, it qualifies as a low energy user under these regulations and is not required to report on its emissions, energy consumption or energy efficiency activities.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
On behalf of the board
Mr R H Sovndahl
Mr A Skarlatov
Director
Director
23 December 2025
1ST ONLINE SOLUTIONS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
1ST ONLINE SOLUTIONS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF 1ST ONLINE SOLUTIONS LIMITED
- 5 -
Opinion
We have audited the financial statements of 1st Online Solutions Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2024 and of the group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
1ST ONLINE SOLUTIONS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF 1ST ONLINE SOLUTIONS LIMITED
- 6 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the parent company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations; and
we identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the computer component manufacturing and supply sector; and
we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including the Companies Act 2006, taxation legislation, data protection, anti-bribery, employment, environmental and health and safety legislation; and
we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and
identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.
We assessed the susceptibility of the Group’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and
considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.
1ST ONLINE SOLUTIONS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF 1ST ONLINE SOLUTIONS LIMITED
- 7 -
To address the risk of fraud through management bias and override of controls, we:
performed analytical procedures to identify any unusual or unexpected relationships;
tested journal entries to identify unusual transactions;
assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias; and
investigated the rationale behind significant or unusual transactions.
In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:
agreeing financial statement disclosures to underlying supporting documentation;
reading the minutes of meetings of those charged with governance;
enquiring of management as to actual and potential litigation and claims;
communicating with component auditors to request identification of any instances of non-compliance with laws and regulations that could give rise to a material misstatement of the group financial statements; and
reviewing correspondence with HMRC and the company’s legal advisors.
There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.
Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Kate Taylor FCA (Senior Statutory Auditor)
For and on behalf of Simpson Wreford LLP
23 December 2025
Chartered Accountants
Statutory Auditor
Wellesley House
Duke of Wellington Avenue
Royal Arsenal
London
SE18 6SS
1ST ONLINE SOLUTIONS LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
11,112,948
11,613,858
Cost of sales
(4,134,172)
(4,114,193)
Gross profit
6,978,776
7,499,665
Administrative expenses
(6,885,909)
(7,158,319)
Other operating income
848
2,167
Operating profit
4
93,715
343,513
Interest receivable and similar income
7
42,236
22,610
Interest payable and similar expenses
8
(17,124)
(35,117)
Amounts written off investments
9
(4,240)
6,923
Profit before taxation
114,587
337,929
Tax on profit
10
(29,256)
45,272
Profit for the financial year
85,331
383,201
Profit for the financial year is all attributable to the owners of the parent company.
1ST ONLINE SOLUTIONS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
£
£
Profit for the year
85,331
383,201
Other comprehensive income
-
-
Cash flow hedges gain arising in the year
Total comprehensive income for the year
85,331
383,201
Total comprehensive income for the year is all attributable to the owners of the parent company.
1ST ONLINE SOLUTIONS LIMITED
GROUP BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
12
137,924
173,815
Negative goodwill
12
(245,587)
(288,926)
Net goodwill
(107,663)
(115,111)
Other intangible assets
12
341,117
659,796
Total intangible assets
233,454
544,685
Tangible assets
13
161,834
169,654
Investment property
14
20,776
23,071
Investments
15
59,087
59,087
475,151
796,497
Current assets
Stocks
19
86,983
109,172
Debtors
20
3,259,211
2,058,154
Cash at bank and in hand
586,165
1,710,250
3,932,359
3,877,576
Creditors: amounts falling due within one year
21
(3,452,829)
(3,587,562)
Net current assets
479,530
290,014
Total assets less current liabilities
954,681
1,086,511
Creditors: amounts falling due after more than one year
22
(93,207)
(315,032)
Provisions for liabilities
Deferred tax liability
25
4,664
(4,664)
-
Net assets
856,810
771,479
Capital and reserves
Called up share capital
28
10,000
10,000
Share premium account
15,225
15,225
Profit and loss reserves
831,585
746,254
Total equity
856,810
771,479
1ST ONLINE SOLUTIONS LIMITED
GROUP BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024
31 December 2024
- 11 -
The financial statements were approved by the board of directors and authorised for issue on 23 December 2025 and are signed on its behalf by:
23 December 2025
Mr R H Sovndahl
Mr A Skarlatov
Director
Director
Company registration number 07082485 (England and Wales)
1ST ONLINE SOLUTIONS LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 12 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
12
325,680
642,663
Tangible assets
13
19,806
4,434
Investments
15
906,096
898,596
1,251,582
1,545,693
Current assets
Stocks
19
84,863
106,954
Debtors
20
2,192,322
1,132,213
Cash at bank and in hand
358,718
632,814
2,635,903
1,871,981
Creditors: amounts falling due within one year
21
(3,553,058)
(3,060,754)
Net current liabilities
(917,155)
(1,188,773)
Total assets less current liabilities
334,427
356,920
Creditors: amounts falling due after more than one year
22
-
(97,223)
Net assets
334,427
259,697
Capital and reserves
Called up share capital
28
10,000
10,000
Share premium account
15,225
15,225
Profit and loss reserves
309,202
234,472
Total equity
334,427
259,697
As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £74,730 (2023 - £238,733 profit).
These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved by the board of directors and authorised for issue on 23 December 2025 and are signed on its behalf by:
23 December 2025
Mr R H Sovndahl
Mr A Skarlatov
Director
Director
Company registration number 07082485 (England and Wales)
1ST ONLINE SOLUTIONS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
100
835,053
835,153
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
383,201
383,201
Issue of share capital
28
9,900
15,225
-
25,125
Dividends
11
-
-
(472,000)
(472,000)
Balance at 31 December 2023
10,000
15,225
746,254
771,479
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
85,331
85,331
Balance at 31 December 2024
10,000
15,225
831,585
856,810
1ST ONLINE SOLUTIONS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
100
467,739
467,839
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
-
238,733
238,733
Issue of share capital
28
9,900
15,225
-
25,125
Dividends
11
-
-
(472,000)
(472,000)
Balance at 31 December 2023
10,000
15,225
234,472
259,697
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
74,730
74,730
Balance at 31 December 2024
10,000
15,225
309,202
334,427
1ST ONLINE SOLUTIONS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
31
(734,606)
37,601
Interest paid
(17,124)
(35,117)
Income taxes (paid)/refunded
(32,423)
62,127
Net cash (outflow)/inflow from operating activities
(784,153)
64,611
Investing activities
Purchase of intangible assets
(2,120)
(214,913)
Proceeds from disposal of intangibles
1,272
-
Purchase of tangible fixed assets
(69,896)
(128,634)
Proceeds from disposal of tangible fixed assets
32,624
(13,785)
Proceeds from disposal of investment property
-
90,951
Proceeds from disposal of subsidiaries, net of cash disposed
(1,962)
4,880
Proceeds from disposal of associates
1,962
-
Proceeds from disposal of investments
(45,330)
(34,167)
Repayment of loans
19,713
250,339
Interest received
42,236
22,610
Net cash used in investing activities
(21,501)
(22,719)
Financing activities
Proceeds from issue of shares
4,825
5,075
Share issue costs
15,225
Repayment of borrowings
(5,175)
(48,465)
Repayment of bank loans
(296,436)
319,455
Payment of finance leases obligations
(23,940)
29,021
Dividends paid to equity shareholders
(472,000)
Net cash used in financing activities
(320,726)
(151,689)
Net decrease in cash and cash equivalents
(1,126,380)
(109,797)
Cash and cash equivalents at beginning of year
1,710,250
1,822,906
Effect of foreign exchange rates
2,295
(2,859)
Cash and cash equivalents at end of year
586,165
1,710,250
1ST ONLINE SOLUTIONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
1
Accounting policies
Company information
1st Online Solutions Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 9 Temsford Close, North Harrow, London, HA2 6LB.
The group consists of 1st Online Solutions Limited and all of its subsidiaries.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.
The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
1ST ONLINE SOLUTIONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company 1st Online Solutions Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.
Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.
If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.
Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.
1.4
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.5
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account settlement discounts.
Revenue generated from franchisee agreements is received monthly over the term of the contract from the date of signing and is recognised on receipt. Any initial administration fees paid by the customer are recognised at the initial contact date. Commissions due on services provided by the franchisee to a customer are recognised by the company at the point the service is provided.
Revenue generated from membership subscriptions is recognised on receipt and deferred over the period in which it relates.
1ST ONLINE SOLUTIONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
1.6
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.7
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Software
Amortisation is equal instalments over 3-5 years
Book rights
15% straight line
Other
15% straight line
1.8
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Plant and equipment
25% straight line
Fixtures and fittings
25% straight line
Computers
25% straight line
Motor vehicles
25% straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.
1.9
Investment property
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
1ST ONLINE SOLUTIONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
1.10
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.
Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.
In the parent company financial statements, investments in associates are accounted for at cost less impairment.
Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.11
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
1ST ONLINE SOLUTIONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 20 -
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.12
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.13
Financial instruments
The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
1ST ONLINE SOLUTIONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 21 -
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1ST ONLINE SOLUTIONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 22 -
1.14
Equity instruments
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.
1.15
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.16
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.17
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.18
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
1ST ONLINE SOLUTIONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 23 -
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
1.19
Government grants
1.20
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Royalties and commission
8,457,023
8,720,952
Subcontracting
2,534,081
2,481,267
Support services
121,844
411,639
11,112,948
11,613,858
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
10,819,737
11,294,832
Australia
127,213
172,394
Rest of the World
165,998
146,632
11,112,948
11,613,858
2024
2023
£
£
Other revenue
Interest income
42,236
22,610
Grants received
-
887
1ST ONLINE SOLUTIONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
4
Operating profit
2024
2023
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange losses
64,705
26,725
Hedging instrument gains
-
(1,775)
Government grants
-
(887)
Depreciation of owned tangible fixed assets
70,532
79,742
(Profit)/loss on disposal of tangible fixed assets
(25,440)
36,824
Profit on disposal of investment property
(53,240)
Amortisation of intangible assets
312,079
469,860
Operating lease charges
251,696
260,731
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
16,538
15,000
Audit of the financial statements of the company's subsidiaries
6,500
10,764
23,038
25,764
6
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
157
321
2
2
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
3,286,184
4,330,126
77,518
26,170
Social security costs
259,933
365,928
3,128
2,460
Pension costs
189,209
219,611
1,798
1,668
3,735,326
4,992,465
82,444
30,298
1ST ONLINE SOLUTIONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
42,236
22,610
8
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
17,124
32,455
Interest on finance leases and hire purchase contracts
-
2,662
Total finance costs
17,124
35,117
9
Amounts written off investments
2024
2023
£
£
Gain on disposal of fixed asset investments
-
11,803
Amounts written off investments held at fair value
(4,240)
(4,880)
(4,240)
6,923
10
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
13,568
15,590
Adjustments in respect of prior periods
(82,602)
Other taxes
15,688
21,740
Total current tax
29,256
(45,272)
1ST ONLINE SOLUTIONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
10
Taxation
(Continued)
- 26 -
The actual charge/(credit) for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Profit before taxation
114,587
337,929
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
28,647
84,482
Tax effect of expenses that are not deductible in determining taxable profit
3,722
109
Gains not taxable
2,950
Tax effect of utilisation of tax losses not previously recognised
(15,076)
(48,958)
Unutilised tax losses carried forward
4,956
Effect of change in corporation tax rate
-
4,896
Permanent capital allowances in excess of depreciation
(12,167)
4,955
Depreciation on assets not qualifying for tax allowances
83,136
124,527
Amortisation on assets not qualifying for tax allowances
(79,246)
(118,883)
Effect of overseas tax rates
15,284
(16,748)
Under/(over) provided in prior years
(82,602)
Taxation charge/(credit)
29,256
(45,272)
11
Dividends
2024
2023
Recognised as distributions to equity holders:
£
£
Interim paid
-
472,000
12
Intangible fixed assets
Group
Goodwill
Negative goodwill
Software
Book rights
Other
Total
£
£
£
£
£
£
Cost
At 1 January 2024
358,906
(433,389)
2,298,932
13,604
6,211
2,244,264
Additions
1,272
848
2,120
Disposals
(1,272)
(1,272)
At 31 December 2024
358,906
(433,389)
2,300,204
13,604
5,787
2,245,112
Amortisation and impairment
At 1 January 2024
185,091
(144,463)
1,656,269
2,682
1,699,579
Amortisation charged for the year
35,891
(43,339)
317,407
2,120
312,079
At 31 December 2024
220,982
(187,802)
1,973,676
4,802
2,011,658
1ST ONLINE SOLUTIONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
12
Intangible fixed assets
(Continued)
- 27 -
Carrying amount
At 31 December 2024
137,924
(245,587)
326,528
8,802
5,787
233,454
At 31 December 2023
173,815
(288,926)
642,663
10,922
6,211
544,685
Company
Software
£
Cost
At 1 January 2024 and 31 December 2024
2,301,517
Amortisation and impairment
At 1 January 2024
1,658,854
Amortisation charged for the year
316,983
At 31 December 2024
1,975,837
Carrying amount
At 31 December 2024
325,680
At 31 December 2023
642,663
13
Tangible fixed assets
Group
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
66,853
3,203
182,318
269,750
522,124
Additions
40,110
17,936
11,850
69,896
Disposals
(34,036)
(34,768)
(40,280)
(109,084)
At 31 December 2024
72,927
3,203
165,486
241,320
482,936
Depreciation and impairment
At 1 January 2024
42,421
3,203
164,754
142,092
352,470
Depreciation charged in the year
16,562
15,679
38,291
70,532
Eliminated in respect of disposals
(26,852)
(34,768)
(40,280)
(101,900)
At 31 December 2024
32,131
3,203
145,665
140,103
321,102
Carrying amount
At 31 December 2024
40,796
19,821
101,217
161,834
At 31 December 2023
24,432
17,564
127,658
169,654
1ST ONLINE SOLUTIONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
13
Tangible fixed assets
(Continued)
- 28 -
Company
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
489
3,033
68,152
10,719
82,393
Additions
7,630
2,248
11,850
21,728
At 31 December 2024
8,119
3,033
70,400
22,569
104,121
Depreciation and impairment
At 1 January 2024
489
3,033
63,718
10,719
77,959
Depreciation charged in the year
636
4,231
1,489
6,356
At 31 December 2024
1,125
3,033
67,949
12,208
84,315
Carrying amount
At 31 December 2024
6,994
2,451
10,361
19,806
At 31 December 2023
4,434
4,434
14
Investment property
Group
Company
2024
2024
£
£
Fair value
At 1 January 2024 and 31 December 2024
20,776
-
The directors believe that the fair value of the investment properties as at 31 December 2024 is reflective of the market value taking into account current market conditions and post year end activity.
15
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
16
58,663
56,701
906,096
898,596
Investments in associates
17
424
2,386
59,087
59,087
906,096
898,596
1ST ONLINE SOLUTIONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
15
Fixed asset investments
(Continued)
- 29 -
Movements in fixed asset investments
Group
Shares in subsidiaries and associates
£
Cost or valuation
At 1 January 2024 and 31 December 2024
59,087
Carrying amount
At 31 December 2024
59,087
At 31 December 2023
59,087
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024
898,596
Additions
7,500
At 31 December 2024
906,096
Carrying amount
At 31 December 2024
906,096
At 31 December 2023
898,596
16
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Address
Class of
% Held
shares held
Direct
Indirect
Fantastic Corporate Services Ltd (a)
United Kingdom
Ordinary shares
100.00
-
My Plumber Ltd (b)
United Kingdom
Ordinary shares
100.00
-
Fantastic Services EOOD (c)
Bulgaria
Ordinary shares
100.00
-
Fantastic Services GmbH (d)
Germany
Ordinary shares
0
100.00
First Online Affiliates EOOD (e)
Bulgaria
Ordinary shares
0
100.00
North West Kingdom Ltd (f)
Bulgaria
Ordinary shares
0
100.00
MGS Services Inc Ltd (g)
United Kingdom
Ordinary shares
0
100.00
1ST ONLINE SOLUTIONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
16
Subsidiaries
(Continued)
- 30 -
Registered office addresses (all UK unless otherwise indicated):
a
9 Temsford Close, North Harrow, England, HA2 6LB
b
98 Tooley Street, London. SE1 2TH
c
Varna, 201 Slivnitsa Str, 2nd Floor, Mall Varna Building, Bulgaria
d
Holzhauser Str. 177, 13509 Berlin, Germany
e
Varna, 201 Slivnitsa Str, 2nd Floor, Mall Varna Building, Bulgaria
f
Varna, 201 Slivnitsa Str, 2nd Floor, Mall Varna Building, Bulgaria
g
98 Tooley Street, London. SE1 2TH
My Plumber Limited is exempt from the requirements relating to the audit of its financial statements by virtue of the parent entity's guarantee under section 479A of the Companies Act 2006. The Company Registration Number of My Plumber Limited is 03945149.
17
Associates
Details of associates at 31 December 2024 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Lead Creators BG Ltd
Mall Varna, 201 Slivnitsa blvd, Varna 9000
Ordinary shares
33
18
Significant undertakings
The group also has significant holdings in undertakings which are not consolidated:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
MGS Services Inc Ltd
98 Tooley Street, London, SE1 2TH
Ordinary shares
-
100.00
The aggregate capital and reserves and the profit for the year of the undertakings noted above was as follows:
Name of undertaking
Profit/(Loss)
Capital and Reserves
£
£
MGS Services Inc Ltd
(1,205)
9,583
MGS Services Inc Limited has been excluded from the consolidation on the basis that the company has limited activity and the directors deemed it to be immaterial to the group accounts.
19
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Finished goods and goods for resale
86,983
109,172
84,863
106,954
1ST ONLINE SOLUTIONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 31 -
20
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
438,640
155,555
433,162
429,488
Unpaid share capital
4,825
4,825
Corporation tax recoverable
9,498
9,498
9,498
9,498
Amounts owed by group undertakings
90
459,192
-
-
Other debtors
2,703,502
1,312,527
1,698,895
648,235
Prepayments and accrued income
107,481
97,923
50,767
40,167
3,259,211
2,039,520
2,192,322
1,132,213
Deferred tax asset (note 25)
18,634
3,259,211
2,058,154
2,192,322
1,132,213
21
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans
23
381,599
479,689
97,273
166,667
Obligations under finance leases
24
19,504
19,965
Other borrowings
23
6,360
11,535
Trade creditors
256,061
287,001
1,068,380
629,899
Corporation tax payable
41,128
67,593
9,498
Other taxation and social security
500,440
473,847
343,344
340,940
Deferred income
26
875,044
990,788
875,044
990,788
Other creditors
1,248,407
1,149,116
1,094,072
851,642
Accruals and deferred income
124,286
108,028
74,945
71,320
3,452,829
3,587,562
3,553,058
3,060,754
22
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
23
46,143
244,489
97,223
Obligations under finance leases
24
47,064
70,543
93,207
315,032
-
97,223
1ST ONLINE SOLUTIONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 32 -
23
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans
427,742
724,178
97,273
263,890
Loans from related parties
6,360
11,535
434,102
735,713
97,273
263,890
Payable within one year
387,959
491,224
97,273
166,667
Payable after one year
46,143
244,489
97,223
The long-term loans amounting to £97,273 (2023: £263,890) are secured by fixed and floating charges over all the property and undertakings of the company.
Interest on the bank loans is payable at 4.09% above the Bank of England base rate. The bank loans are repayable with a remaining term of 4 months.
24
Finance lease obligations
Group
Company
2024
2023
2024
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
(19,504)
(19,965)
In two to five years
(47,064)
(70,543)
(66,568)
(90,508)
-
-
Net obligations under finance lease and hire purchase contracts are secured by fixed charges over the relative assets.
25
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
Assets
Assets
2024
2023
2024
2023
Group
£
£
£
£
Accelerated capital allowances
4,664
-
-
18,634
The company has no deferred tax assets or liabilities.
1ST ONLINE SOLUTIONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
25
Deferred taxation
(Continued)
- 33 -
Group
Company
2024
2024
Movements in the year:
£
£
Asset at 1 January 2024
(18,634)
-
Charge to profit or loss
23,298
-
Liability at 31 December 2024
4,664
-
26
Deferred income
Group
Company
2024
2023
2024
2023
£
£
£
£
Other deferred income
875,044
990,788
875,044
990,788
27
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
189,209
219,611
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
28
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
10,000
10,000
10,000
10,000
1ST ONLINE SOLUTIONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 34 -
29
Related party transactions
Transactions with related parties
During the year the group entered into the following transactions with related parties:
Sales
Sales
Purchases
Purchases
2024
2023
2024
2023
£
£
£
£
Group
Entities under common control outside the group
224,113
320,661
2,102,893
1,974,479
Company
Entities with control, joint control or significant influence over the company
497,602
491,547
4,154,601
4,593,156
Entities under common control outside the group
35,010
336
1,901,919
1,753,978
The following amounts were outstanding at the reporting end date:
Amounts due to related parties
2024
2023
£
£
Group
Entities under common control outside the group
108,782
606,090
Company
Entities with control, joint control or significant influence over the company
985,348
452,977
Entities under common control outside the group
108,782
594,111
The following amounts were outstanding at the reporting end date:
Amounts due from related parties
2024
2023
Balance
Balance
£
£
Group
Entities under common control outside the group
1,641,771
1,290,215
Company
Entities with control, joint control or significant influence over the company
242,927
196,863
Entities under common control outside the group
625,027
473,430
1ST ONLINE SOLUTIONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 35 -
30
Directors' transactions
At 31 December 2024 a balance of £7,404 (2023 - £26,316) is due from the directors. This balance is non interest bearing and repayable upon demand. No repayments have been made after the year end.
Dividends totalling £0 (2023 - £472,000) were paid in the year in respect of shares held by the company's directors.
Each director has a limited guarantee for amounts owed to Barclays Bank UK PLC for £25,000 (2023 - £25,000).
31
Cash absorbed by group operations
2024
2023
£
£
Profit for the year after tax
85,331
383,201
Adjustments for:
Taxation charged/(credited)
29,256
(45,272)
Finance costs
17,124
35,117
Investment income
(42,236)
(22,610)
(Gain)/loss on disposal of tangible fixed assets
(25,440)
1,361
Gain on disposal of investment property
(53,240)
Amortisation and impairment of intangible assets
312,079
469,860
Depreciation and impairment of tangible fixed assets
70,532
79,742
Gain on sale of investments
-
(11,803)
Other gains and losses
4,240
4,880
Movements in working capital:
Decrease in stocks
22,189
639
Increase in debtors
(1,203,140)
(56,749)
Increase/(decrease) in creditors
111,201
(1,534,061)
Decrease in deferred income
(115,744)
(47,649)
Cash absorbed by operations
(734,608)
(796,584)
32
Analysis of changes in net funds - group
1 January 2024
Cash flows
Exchange rate movements
31 December 2024
£
£
£
£
Cash at bank and in hand
1,710,250
(1,126,380)
2,295
586,165
Borrowings excluding overdrafts
(735,713)
301,611
-
(434,102)
Obligations under finance leases
(90,508)
23,940
-
(66,568)
884,029
(800,829)
2,295
85,495
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr R H SovndahlMr A Skarlatovfalse07082485bus:Consolidated2024-01-012024-12-31070824852024-01-012024-12-3107082485bus:Director12024-01-012024-12-3107082485bus:Director22024-01-012024-12-3107082485bus:RegisteredOffice2024-01-012024-12-31070824852024-12-3107082485bus:Consolidated2023-01-012023-12-31070824852023-01-012023-12-3107082485bus:Consolidated2024-12-3107082485core:Goodwillbus:Consolidated2024-12-3107082485core:Goodwillbus:Consolidated2023-12-3107082485core:NegativeGoodwillbus:Consolidated2024-12-3107082485core:NegativeGoodwillbus:Consolidated2023-12-3107082485core:NetGoodwillbus:Consolidated2024-12-3107082485core:NetGoodwillbus:Consolidated2023-12-3107082485core:OtherResidualIntangibleAssetsbus:Consolidated2024-12-3107082485core:OtherResidualIntangibleAssetsbus:Consolidated2023-12-3107082485bus:Consolidated2023-12-3107082485core:OtherResidualIntangibleAssets2024-12-3107082485core:OtherResidualIntangibleAssets2023-12-3107082485core:ComputerSoftwarebus:Consolidated2024-12-3107082485core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-12-3107082485core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3107082485core:ComputerSoftwarebus:Consolidated2023-12-3107082485core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2023-12-3107082485core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2023-12-3107082485core:ComputerSoftware2024-12-3107082485core:ComputerSoftware2023-12-31070824852023-12-3107082485core:PlantMachinerybus:Consolidated2024-12-3107082485core:FurnitureFittingsbus:Consolidated2024-12-3107082485core:ComputerEquipmentbus:Consolidated2024-12-3107082485core:MotorVehiclesbus:Consolidated2024-12-3107082485core:PlantMachinerybus:Consolidated2023-12-3107082485core:FurnitureFittingsbus:Consolidated2023-12-3107082485core:ComputerEquipmentbus:Consolidated2023-12-3107082485core:MotorVehiclesbus:Consolidated2023-12-3107082485core:PlantMachinery2024-12-3107082485core:FurnitureFittings2024-12-3107082485core:ComputerEquipment2024-12-3107082485core:MotorVehicles2024-12-3107082485core:PlantMachinery2023-12-3107082485core:FurnitureFittings2023-12-3107082485core:ComputerEquipment2023-12-3107082485core:MotorVehicles2023-12-3107082485core:ShareCapitalbus:Consolidated2024-12-3107082485core:ShareCapitalbus:Consolidated2023-12-3107082485core:SharePremiumbus:Consolidated2024-12-3107082485core:SharePremiumbus:Consolidated2023-12-3107082485core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3107082485core:ShareCapital2024-12-3107082485core:ShareCapital2023-12-3107082485core:SharePremium2024-12-3107082485core:SharePremium2023-12-3107082485core:RetainedEarningsAccumulatedLosses2024-12-3107082485core:RetainedEarningsAccumulatedLosses2023-12-3107082485core:ShareCapitalbus:Consolidated2022-12-3107082485core:SharePremiumbus:Consolidated2022-12-31070824852022-12-3107082485core:ShareCapital2022-12-3107082485core:SharePremium2022-12-3107082485core:RetainedEarningsAccumulatedLosses2022-12-3107082485core:ShareCapitalbus:Consolidated2023-01-012023-12-3107082485core:SharePremiumbus:Consolidated2023-01-012023-12-3107082485core:ShareCapital2023-01-012023-12-3107082485core:SharePremium2023-01-012023-12-3107082485bus:Consolidated12024-01-012024-12-3107082485bus:Consolidated12023-01-012023-12-3107082485bus:Consolidated2022-12-3107082485core:Goodwill2024-01-012024-12-3107082485core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3107082485core:ComputerSoftware2024-01-012024-12-3107082485core:PatentsTrademarksLicencesConcessionsSimilar2024-01-012024-12-3107082485core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-3107082485core:PlantMachinery2024-01-012024-12-3107082485core:FurnitureFittings2024-01-012024-12-3107082485core:ComputerEquipment2024-01-012024-12-3107082485core:MotorVehicles2024-01-012024-12-3107082485core:UKTaxbus:Consolidated2024-01-012024-12-3107082485core:UKTaxbus:Consolidated2023-01-012023-12-3107082485bus:Consolidated22024-01-012024-12-3107082485bus:Consolidated22023-01-012023-12-3107082485bus:Consolidated32024-01-012024-12-3107082485bus:Consolidated32023-01-012023-12-310708248512024-01-012024-12-310708248522023-01-012023-12-3107082485core:Goodwillbus:Consolidated2023-12-3107082485core:NegativeGoodwillbus:Consolidated2023-12-3107082485core:ComputerSoftwarebus:Consolidated2023-12-3107082485core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2023-12-3107082485core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2023-12-3107082485bus:Consolidated2023-12-3107082485core:ComputerSoftware2023-12-3107082485core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3107082485core:NegativeGoodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3107082485core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3107082485core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3107082485core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3107082485core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3107082485core:Goodwillbus:Consolidated2024-01-012024-12-3107082485core:NegativeGoodwillbus:Consolidated2024-01-012024-12-3107082485core:ComputerSoftwarebus:Consolidated2024-01-012024-12-3107082485core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-01-012024-12-3107082485core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-01-012024-12-3107082485core:PlantMachinerybus:Consolidated2023-12-3107082485core:FurnitureFittingsbus:Consolidated2023-12-3107082485core:ComputerEquipmentbus:Consolidated2023-12-3107082485core:MotorVehiclesbus:Consolidated2023-12-3107082485core:PlantMachinery2023-12-3107082485core:FurnitureFittings2023-12-3107082485core:ComputerEquipment2023-12-3107082485core:MotorVehicles2023-12-31070824852023-12-3107082485core:PlantMachinerybus:Consolidated2024-01-012024-12-3107082485core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3107082485core:ComputerEquipmentbus:Consolidated2024-01-012024-12-3107082485core:MotorVehiclesbus:Consolidated2024-01-012024-12-3107082485core:Subsidiary12024-01-012024-12-3107082485core:Subsidiary22024-01-012024-12-3107082485core:Subsidiary32024-01-012024-12-3107082485core:Subsidiary42024-01-012024-12-3107082485core:Subsidiary52024-01-012024-12-3107082485core:Subsidiary62024-01-012024-12-3107082485core:Subsidiary72024-01-012024-12-3107082485core:Subsidiary112024-01-012024-12-3107082485core:Subsidiary222024-01-012024-12-3107082485core:Subsidiary332024-01-012024-12-3107082485core:Subsidiary442024-01-012024-12-3107082485core:Subsidiary552024-01-012024-12-3107082485core:Subsidiary662024-01-012024-12-3107082485core:Subsidiary772024-01-012024-12-3107082485core:Associate12024-01-012024-12-3107082485core:Associate112024-01-012024-12-3107082485core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3107082485core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3107082485core:CurrentFinancialInstruments2024-12-3107082485core:CurrentFinancialInstruments2023-12-3107082485core:WithinOneYearbus:Consolidated2024-12-3107082485core:WithinOneYearbus:Consolidated2023-12-3107082485core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3107082485core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3107082485core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3107082485core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3107082485core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3107082485core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3107082485core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3107082485core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3107082485core:Non-currentFinancialInstruments2024-12-3107082485core:Non-currentFinancialInstruments2023-12-3107082485core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3107082485core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3107082485core:WithinOneYear2024-12-3107082485core:WithinOneYear2023-12-3107082485core:BetweenTwoFiveYearsbus:Consolidated2024-12-3107082485core:BetweenTwoFiveYearsbus:Consolidated2023-12-3107082485core:BetweenTwoFiveYears2024-12-3107082485core:BetweenTwoFiveYears2023-12-3107082485bus:PrivateLimitedCompanyLtd2024-01-012024-12-3107082485bus:FRS1022024-01-012024-12-3107082485bus:Audited2024-01-012024-12-3107082485bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3107082485bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP