Company registration number 09296338 (England and Wales)
STONEHAVEN CAMPAIGNS LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
STONEHAVEN CAMPAIGNS LIMITED
CONTENTS
Page
Statement of financial position
1
Notes to the financial statements
2 - 10
STONEHAVEN CAMPAIGNS LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Non-current assets
Intangible assets
4
176,215
10,044
Property, plant and equipment
5
124,680
166,219
300,895
176,263
Current assets
Trade and other receivables falling due after more than one year
6
199,111
468,146
Trade and other receivables falling due within one year
6
2,769,527
3,158,864
Cash and cash equivalents
525,569
865,489
3,494,207
4,492,499
Current liabilities
7
(3,298,447)
(4,063,664)
Net current assets
195,760
428,835
Total assets less current liabilities
496,655
605,098
Non-current liabilities
8
(515,034)
Provisions for liabilities
(23,400)
(35,800)
Net assets
473,255
54,264
Equity
Called up share capital
10
84
84
Share premium account
5,991
5,991
Capital redemption reserve
25
25
Retained earnings
467,155
48,164
Total equity
473,255
54,264
The director of the company has elected not to include a copy of the income statement within the financial statements.true
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved and signed by the director and authorised for issue on 24 December 2025
P Lyburn
Director
Company registration number 09296338 (England and Wales)
STONEHAVEN CAMPAIGNS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
1
Accounting policies
Company information
Stonehaven Campaigns Limited is a private company limited by shares incorporated in England and Wales. The registered office is Fourth Floor, 40 Villiers Street, London, WC2N 6NJ.
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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Going concern
Atruet the time of approving the financial statements, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Revenue
Revenue is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business, and is shown net of VAT and other sales related taxes.
Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when this can be estimated reliably. The stage of completion is calculated based on the underlying deliverables of the contract, or on a straight line basis where the contract is for an indeterminate number of events over a specific timeframe.
1.4
Research and development expenditure
Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.
1.5
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.
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:
Development Costs
33.33% straight line
Website
33.33% straight line
1.6
Property, plant and equipment
Property, plant and equipment are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.
STONEHAVEN CAMPAIGNS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 3 -
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:
Leasehold improvements
to end of lease term
Fixtures, fittings & equipment
2-5 years straight line
Computer equipment
33.33% 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 credited or charged to the statement of income.
1.7
Impairment of non-current assets
At each reporting period end date, the company 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.
1.8
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include deposits held at call with banks.
1.9
Financial instruments
The company 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 company's statement of financial position when the company 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 receivables and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
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.
STONEHAVEN CAMPAIGNS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
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 company 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 company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including trade and other payables and loans from connected companies are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade payables are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.10
Equity instruments
Equity instruments issued by the company 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 company.
1.11
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
STONEHAVEN CAMPAIGNS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has 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.
1.12
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or non-current assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
Share-based payments
Equity-settled share-based payments are measured at fair value at the date of grant by reference to the fair value of the equity instruments granted using an appropriate pricing model. The fair value determined at the grant date is expensed on a straight-line basis over the vesting period, based on the estimate of shares that will eventually vest. A corresponding adjustment is made to equity.
When the terms and conditions of equity-settled share-based payments at the time they were granted are subsequently modified, the fair value of the share-based payment under the original terms and conditions and under the modified terms and conditions are both determined at the date of the modification. Any excess of the modified fair value over the original fair value is recognised over the remaining vesting period in addition to the grant date fair value of the original share-based payment. The share-based payment expense is not adjusted if the modified fair value is less than the original fair value.
Cancellations or settlements (including those resulting from employee redundancies) are treated as an acceleration of vesting and the amount that would have been recognised over the remaining vesting period is recognised immediately.
1.15
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
STONEHAVEN CAMPAIGNS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
1.16
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 company’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Revenue recognition
Revenue is recognised based on the stage of completion. This requires judgement of both the weighting of, and progress against, each element of the contract.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
79
76
STONEHAVEN CAMPAIGNS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
4
Intangible fixed assets
Development Costs
Website
Total
£
£
£
Cost
At 1 January 2024
44,868
44,868
Additions
195,742
195,742
At 31 December 2024
195,742
44,868
240,610
Amortisation and impairment
At 1 January 2024
34,824
34,824
Amortisation charged for the year
19,527
10,044
29,571
At 31 December 2024
19,527
44,868
64,395
Carrying amount
At 31 December 2024
176,215
176,215
At 31 December 2023
10,044
10,044
5
Property, plant and equipment
Leasehold improvements
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2024
26,940
312,416
339,356
Additions
54,752
54,752
At 31 December 2024
26,940
367,168
394,108
Depreciation and impairment
At 1 January 2024
12,267
160,870
173,137
Depreciation charged in the year
10,176
86,115
96,291
At 31 December 2024
22,443
246,985
269,428
Carrying amount
At 31 December 2024
4,497
120,183
124,680
At 31 December 2023
14,673
151,546
166,219
STONEHAVEN CAMPAIGNS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
6
Trade and other receivables
2024
2023
Amounts falling due within one year:
£
£
Trade receivables
913,143
1,370,604
Amounts owed by group undertakings
609,944
1,084,288
Other receivables
304,006
38,944
Prepayments and accrued income
942,434
665,028
2,769,527
3,158,864
2024
2023
Amounts falling due after more than one year:
£
£
Other receivables
199,111
468,146
Total debtors
2,968,638
3,627,010
7
Current liabilities
2024
2023
£
£
Bank loans
40,835
125,000
Trade payables
618,620
900,953
Amounts owed to group undertakings
134
1,185
Corporation tax
454,000
29,774
Other taxation and social security
782,905
948,667
Other payables
538,059
169,250
Accruals and deferred income
863,894
1,888,835
3,298,447
4,063,664
The bank loan is secured by way of fixed and floating charges, covering all the property or undertaking of the company. In addition, fixed and floating charges are secured against all property or undertaking of the company.
8
Non-current liabilities
2024
2023
£
£
Bank loans
41,034
Other payables
474,000
515,034
STONEHAVEN CAMPAIGNS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
9
Share-based payment transactions
At the reporting date employees of the company held 741,000 (2023 - 630,000) options on C Ordinary shares in the parent company, Stonehaven Global Holdings Limited. No charge has been recognised in respect of these options as their total value is wholly immaterial to the financial statements.
10
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Shares of 0.1p each
83,333
83,333
83
83
Ordinary C Shares of 0.1p each
800
800
1
1
84,133
84,133
84
84
11
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.
The auditor's report is unqualified and includes the following:
Opinion
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its 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.
Senior Statutory Auditor:
Richard Pugh FCA
Statutory Auditor:
BKL Audit LLP
Date of audit report:
24 December 2025
12
Operating lease commitments
As lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2024
2023
£
£
Total commitments
480,233
651,005
STONEHAVEN CAMPAIGNS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
13
Events after the reporting date
On 24th March 2025 the parent company Stonehaven Global Holdings Limited purchased Public First Limited. The acquisition was financed through a bank loan secured by fixed and floating charges, covering all the property or undertaking of this company, the parent company and its fellow UK subsidiaries.
14
Related party transactions
At the reporting date £288,601 (2023: £285,351) of loans and associated interest were due to close family members of the director.
At the reporting date £29,363 (2023: £29,363) of loans and associated interest were due to close family members of key management personnel.
At the reporting date £1,625 of loans and associated interest were due from companies under common control (2023: £6,166 due to companies under common control).
At the reporting date £134 of loans and associated interest were due from companies under the control of a member of this company's key management personnel (2023: £103,116 due to companies under common control).
15
Directors' transactions
At the reporting date £201,423 (2023: £209,000) was due to the company from the director.
During the year £17,172 (2023: £251,184) was advanced to the director and £24,749 (2023: £250,000) was repaid within the year. Interest of £nil (2023: £6,856) was charged on the loan.
16
Parent company
The company's parent undertaking is Stonehaven Global Holdings Limited, a company incorporated in England and Wales, which is is the parent of the smallest group of undertakings for which consolidated financial statements are drawn up of which the company is a member. The registered office of Stonehaven Global Holdings Limited is 40 Villiers Street, London, United Kingdom, WC2N 6NJ.
2024-12-312024-01-01falsefalsefalse24 December 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityP Lyburn092963382024-01-012024-12-31092963382024-12-31092963382023-12-3109296338core:LandBuildings2024-12-3109296338core:OtherPropertyPlantEquipment2024-12-3109296338core:LandBuildings2023-12-3109296338core:OtherPropertyPlantEquipment2023-12-3109296338core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3109296338core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3109296338core:WithinOneYear2024-12-3109296338core:WithinOneYear2023-12-3109296338core:AfterOneYear2024-12-3109296338core:AfterOneYear2023-12-3109296338core:CurrentFinancialInstruments2024-12-3109296338core:CurrentFinancialInstruments2023-12-3109296338core:Non-currentFinancialInstruments2024-12-3109296338core:Non-currentFinancialInstruments2023-12-3109296338core:ShareCapital2024-12-3109296338core:ShareCapital2023-12-3109296338core:SharePremium2024-12-3109296338core:SharePremium2023-12-3109296338core:CapitalRedemptionReserve2024-12-3109296338core:CapitalRedemptionReserve2023-12-3109296338core:RetainedEarningsAccumulatedLosses2024-12-3109296338core:RetainedEarningsAccumulatedLosses2023-12-3109296338core:ShareCapitalOrdinaryShareClass12024-12-3109296338core:ShareCapitalOrdinaryShareClass12023-12-3109296338core:ShareCapitalOrdinaryShareClass22024-12-3109296338core:ShareCapitalOrdinaryShareClass22023-12-3109296338core:ShareCapitalOrdinaryShares2024-12-3109296338core:ShareCapitalOrdinaryShares2023-12-3109296338bus:Director12024-01-012024-12-3109296338core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3109296338core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-01-012024-12-3109296338core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-3109296338core:FurnitureFittings2024-01-012024-12-31092963382023-01-012023-12-3109296338core:IntangibleAssetsOtherThanGoodwill2023-12-3109296338core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-31092963382023-12-3109296338core:IntangibleAssetsOtherThanGoodwill2024-12-3109296338core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-3109296338core:IntangibleAssetsOtherThanGoodwill2023-12-3109296338core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-3109296338core:LandBuildings2023-12-3109296338core:OtherPropertyPlantEquipment2023-12-3109296338core:LandBuildings2024-01-012024-12-3109296338core:OtherPropertyPlantEquipment2024-01-012024-12-3109296338bus:OrdinaryShareClass12024-01-012024-12-3109296338bus:OrdinaryShareClass22024-01-012024-12-3109296338bus:OrdinaryShareClass12024-12-3109296338bus:OrdinaryShareClass12023-12-3109296338bus:OrdinaryShareClass22024-12-3109296338bus:OrdinaryShareClass22023-12-3109296338bus:AllOrdinaryShares2024-12-3109296338bus:AllOrdinaryShares2023-12-3109296338bus:PrivateLimitedCompanyLtd2024-01-012024-12-3109296338bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3109296338bus:FRS1022024-01-012024-12-3109296338bus:Audited2024-01-012024-12-3109296338bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP