27 01/04/2024 31/03/2025 2025-03-31 false false false false true false false false false false true false false true false false false false false true false No description of principal activities is disclosed 2024-04-01 Sage Accounts Production 25.0 - FRS102_2024 xbrli:pure xbrli:shares iso4217:GBP 08884038 2024-04-01 2025-03-31 08884038 2025-03-31 08884038 2024-03-31 08884038 2023-04-01 2024-03-31 08884038 2024-03-31 08884038 2023-03-31 08884038 core:NetGoodwill 2024-04-01 2025-03-31 08884038 bus:RegisteredOffice 2024-04-01 2025-03-31 08884038 bus:OrdinaryShareClass1 2024-04-01 2025-03-31 08884038 bus:OrdinaryShareClass2 2024-04-01 2025-03-31 08884038 bus:OrdinaryShareClass3 2024-04-01 2025-03-31 08884038 bus:OrdinaryShareClass4 2024-04-01 2025-03-31 08884038 bus:Director1 2024-04-01 2025-03-31 08884038 bus:Director2 2024-04-01 2025-03-31 08884038 core:WithinOneYear 2025-03-31 08884038 core:WithinOneYear 2024-03-31 08884038 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-03-31 08884038 core:NetGoodwill 2025-03-31 08884038 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2025-03-31 08884038 core:FurnitureFittingsToolsEquipment 2024-03-31 08884038 core:FurnitureFittingsToolsEquipment 2025-03-31 08884038 core:DeferredTaxation 2024-04-01 2025-03-31 08884038 core:ExternallyAcquiredIntangibleAssets core:NetGoodwill 2024-04-01 2025-03-31 08884038 core:ExternallyAcquiredIntangibleAssets 2024-04-01 2025-03-31 08884038 core:FurnitureFittingsToolsEquipment 2024-04-01 2025-03-31 08884038 core:RetainedEarningsAccumulatedLosses 2023-04-01 2024-03-31 08884038 core:RetainedEarningsAccumulatedLosses 2024-04-01 2025-03-31 08884038 core:UKTax 2024-04-01 2025-03-31 08884038 core:UKTax 2023-04-01 2024-03-31 08884038 bus:AllOrdinaryShares 2024-04-01 2025-03-31 08884038 core:ShareCapital 2025-03-31 08884038 core:ShareCapital 2024-03-31 08884038 core:RetainedEarningsAccumulatedLosses 2025-03-31 08884038 core:RetainedEarningsAccumulatedLosses 2024-03-31 08884038 core:ShareCapital 2023-03-31 08884038 core:RetainedEarningsAccumulatedLosses 2023-03-31 08884038 core:PreviouslyStatedAmount core:ShareCapital 2025-03-31 08884038 bus:OrdinaryShareClass1 core:ShareCapital 2025-03-31 08884038 bus:OrdinaryShareClass1 core:ShareCapital 2024-03-31 08884038 bus:OrdinaryShareClass2 core:ShareCapital 2025-03-31 08884038 bus:OrdinaryShareClass2 core:ShareCapital 2024-03-31 08884038 bus:OrdinaryShareClass3 core:ShareCapital 2025-03-31 08884038 bus:OrdinaryShareClass3 core:ShareCapital 2024-03-31 08884038 bus:OrdinaryShareClass4 core:ShareCapital 2025-03-31 08884038 bus:OrdinaryShareClass4 core:ShareCapital 2024-03-31 08884038 core:BetweenOneFiveYears 2025-03-31 08884038 core:BetweenOneFiveYears 2024-03-31 08884038 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-04-01 2025-03-31 08884038 core:ProvisionsDeferredTax 2025-03-31 08884038 core:ProvisionsDeferredTax 2024-03-31 08884038 core:FurnitureFittingsToolsEquipment 2024-03-31 08884038 core:DeferredTaxation 2024-03-31 08884038 core:DeferredTaxation 2025-03-31 08884038 bus:LeadAgentIfApplicable 2024-04-01 2025-03-31 08884038 bus:LeadAgentIfApplicable 2023-04-01 2024-03-31 08884038 bus:FRS102 2024-04-01 2025-03-31 08884038 bus:Audited 2024-04-01 2025-03-31 08884038 bus:LargeCompaniesRegimeForAccounts 2024-04-01 2025-03-31 08884038 bus:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 08884038 bus:FullAccounts 2024-04-01 2025-03-31 08884038 core:ComputerEquipment 2024-03-31 08884038 core:ComputerEquipment 2024-04-01 2025-03-31 08884038 core:ComputerEquipment 2025-03-31
Company registration number: 08884038
NUMBERMILL LIMITED
Financial statements
31 March 2025
NUMBERMILL LIMITED
Contents
Directors and other information
Strategic report
Directors report
Independent auditor's report to the members
Statement of comprehensive income
Statement of financial position
Statement of changes in equity
Statement of cash flows
Notes to the financial statements
NUMBERMILL LIMITED
Directors and other information

| Directors | Mr I Qadeer |
|  | Mr A J Holdaway | (Appointed 22 January 2025)
| Company number | 08884038 |
| Registered office | Focus 31 - East Wing Mark Road |
|  | Hemel Hempstead Industrial Estate |
|  | Hemel Hempstead |
|  | England |
|  | HP2 7BW |
| Business address | Focus 31 - East Wing Mark Road |
|  | Hemel Hempstead Industrial Estate |
|  | Hemel Hempstead |
|  | England |
|  | HP2 7BW |
| Auditor | Shenward LLP |
|  | Summit House Woodland Park |
|  | Bradford Road |
|  | Cleckheaton |
|  | West Yorkshire |
|  | BD19 6BW |

NUMBERMILL LIMITED
Strategic report
Year ended 31 March 2025
Principal activity
The principal activity of the company continued to be that of business consultancy, umbrella company services and back-office outsourcing services to the recruitment industry.
Fair review of the business
Although turnover and profit were lower than the previous year, the business continued to demonstrate resilience and stability in a period marked by significant economic pressures. The company remained focused on its long term strategy and maintained strong relationships with customers.
Turnover has decreased 9% from last year to £55,376,763 (2024: £61,066,582) and a reduction in gross profit to £2,026,721 (2024: £2,432,833), but the company maintains a stable Gross Profit percentage.
The wider trading environment continues to be influenced by cost of living increases directly impacting the recruitment sector and wider economy resulting in increased operating costs and reduction in demand while businesses are exercising greater financial discipline during economic uncertainty. Despite these challenges, the business retained a solid market presence and continued to serve its customer base effectively. The company continues to work across multiple sectors, providing a diverse service offering to customers.
The business has invested in areas that support future growth leading to an increase in overhead costs during the year, as a consequence the financial outlook for the next financial year continues to be promising.
Principal risks and uncertainties
The company has identified the following risks that could impact the business and regularly reviews and monitors these risks.
Operating risk
As with all businesses, operating risks include fraud, employee error, staff shortages, internal control failures, equipment failures and external party failures. Due to the nature of the company's business, they also include compliance risks. The company has implemented and continually improves controls and procedures to mitigate operating risk. This includes engaging specialists to undertake industry audits to confirm compliance. However, there is no guarantee that these procedures and controls will be effective in mitigating all operating risk. The company acknowledges that competition exists in the market place but does not consider that it poses a major risk to the business.
Liquidity risk
The company has sufficient liquidity to manage any short-term issues. The company reviews its ongoing cash commitments to ensure it is not exposed to liquidity risk.
Financial and Credit risk
The company's main assets are bank and trade debtors and its credit risk mainly relates to trade debtors. Trade debtors are included in the balance sheet net of any provision for doubtful debts that have been identified. As income from customers is not generally paid over to contractors and HMRC until received from the customer these risks are low.
Fraud risk
The company reviews fraud risk and maintains internal controls to mitigate fraud. However, there is no certainty that the controls will be effective in preventing all fraud.
Legislation risk
The company's business activity is to provide employment solutions to its customers. Any major changes in employment or tax legislation are a potential risk to the business as the company has to tailor its operations to meet UK tax requirements.
SECTION 172(1) STATEMENT
The director acknowledges their duties under Section 172 of the Companies Act 2006 in their deliberations and decisions on all matters affecting the company.
Long term approach
The director is focused on the success of the company over the long term. The director believes that the long-term success of the company is linked directly to its key stakeholders.
Employees (including disabled employees)
The director is committed to ensuring there is a climate in which all employees can develop and deliver their best. As the majority of employees are contractors who have variable working conditions depending on the assignment they are working on, any issues or complaints are dealt with on an ad-hoc basis. The company will whenever possible, continue to employee staff who may become disabled and will offer and provide additional training as necessary.
Engagement with suppliers, customers and other stakeholders
The director has regular contact and engagement with the directors and senior management of customers and key suppliers to foster and nurture ongoing business relationships.
High standards of business conduct
The company aims to be a responsible and committed employer and business partner. The company is committed in its day-to-day operations to uphold high standards of business conduct and integrity. The directors ensure that compliance procedures are followed including UK legislation under the Bribery Act and Modern Slavery Act.
Acting fairly between members of the Company
The director acknowledges their duty to ensure that all members of the company are treated fairly.
This report was approved by the board of directors on 24 December 2025 and signed on behalf of the board by:
Mr A J Holdaway
Director
NUMBERMILL LIMITED
Directors report
Year ended 31 March 2025
The directors present their report and the financial statements of the company for the year ended 31 March 2025.
Directors
The directors who served the company during the year were as follows:

Mr I Qadeer |  |  |  |
Mr A J Holdaway |  |  |  | (Appointed 22 January 2025)

Dividends
Dividend paid during the year amounted to £668,147 (2024: Nil).
Future developments
The director is focused on the success of the company over the long term. The director believes that the long-term success of the company is linked directly to its key stakeholders.
Employment of disabled persons
The director is committed to ensuring there is a climate in which all employees can develop and deliver their best. As the majority of employees are contractors who have variable working conditions depending on the assignment they are working on, any issues or complaints are dealt with on an ad- hoc basis. The company will whenever possible, continue to employee staff who may become disabled and will offer and provide additional training as necessary.
Financial instruments
The company does not use any financial instruments to hedge its risks associated with price, credit, liquidity or cash flow. The financial risk management objectives and policies of the company and the exposure of the company to price risk, credit risk, liquidity risk and cash flow risk are not considered material for the assessment of the assets, liabilities, financial position and profit of the company.
Directors responsibilities statement
The directors are responsible for preparing the strategic report, directors 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 company and the profit or loss of the company for that period.
In preparing these financial statements, the directors are required to:
- select suitable accounting policies and then apply them consistently;
- make judgments and accounting estimates that are reasonable and prudent; and
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Auditor
Each of the persons who is a director at the date of approval of this report confirms that:
- so far as they are aware, there is no relevant audit information of which the company's auditor is unaware; and - they have taken all steps that they ought to have taken as a director to make themselves aware of any relevant audit information and to establish that the company's auditor is aware of that information.
The auditor is deemed to have been re-appointed in accordance with section 487 of the Companies Act 2006.
This report was approved by the board of directors on 24 December 2025 and signed on behalf of the board by:
Mr A J Holdaway
Director
NUMBERMILL LIMITED
Independent auditor's report to the members of
NUMBERMILL LIMITED
Year ended 31 March 2025
Opinion
We have audited the financial statements of NUMBERMILL LIMITED (the 'company') for the year ended 31 March 2025 which comprise the statement of comprehensive income, statement of financial position, statement of changes in equity, statement of cash flows and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 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 company's affairs as at 31 March 2025 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.
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the auditor’s responsibilities for the audit of the financial statements section of our report. We are independent of the 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 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.
Other Information
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. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the directors' report has been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its 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 where the Companies Act 2006 requires us to report to you if, in our opinion: - adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or - the financial statements are not in agreement with the accounting records and the 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 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 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. Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below: As part of an audit in accordance with ISAs (UK), we exercise professional judgment and maintain professional scepticism throughout the audit. we also: - Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. - Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the internal control. - Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors. - Conclude on the appropriateness of the directors use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the company’s ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the company to cease to continue as a going concern. - Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation. We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditors report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Sherad Dewedi (Senior Statutory Auditor)
For and on behalf of
Shenward LLP
Chartered Accountants & Statutory Auditors
Summit House Woodland Park
Bradford Road
Cleckheaton
West Yorkshire
BD19 6BW
24 December 2025
NUMBERMILL LIMITED
Statement of comprehensive income
Year ended 31 March 2025

|  |  |  | 2025 |  | 2024 |  |
|  | Note |  | £ |  | £ |  |
Turnover |  | 4 |  | 55,376,763 |  | 61,066,582 |  |
Cost of sales |  |  |  | ( 53,350,042) |  | ( 58,633,749) |  |
|  |  |  | _______ |  | _______ |  |
Gross profit |  |  |  | 2,026,721 |  | 2,432,833 |  |
Administrative expenses |  |  |  | ( 2,006,540) |  | ( 1,707,734) |  |
Other operating income |  | 5 |  | 1,000 |  | 4,500 |  |
|  |  |  | _______ |  | _______ |  |
Operating profit |  | 6 |  | 21,181 |  | 729,599 |  |
Other interest receivable and similar income |  | 10 |  | 1,303 |  | 133 |  |
Interest payable and similar expenses |  | 11 |  | - |  | ( 1,700) |  |
Profit before taxation |  |  |  | 22,484 |  | 728,032 |  |
Tax on profit |  | 12 |  | ( 12,328) |  | ( 197,726) |  |
|  |  |  | _______ |  | _______ |  |
Profit for the financial year and total comprehensive income |  |  |  | 10,156 |  | 530,306 |  |
|  |  |  | _______ |  | _______ |  |

All the activities of the company are from continuing operations.
NUMBERMILL LIMITED
Statement of financial position
31 March 2025

|  |  | 2025 |  |  |  | 2024 |  |
|  | Note | £ |  | £ |  | £ |  | £
Fixed assets |  |  |  |  |  |  |  |  |
Intangible assets |  | 14 | 187,366 |  |  |  | - |  |
Tangible assets |  | 15 | 34,345 |  |  |  | 32,436 |  |
|  |  | _______ |  |  |  | _______ |  |
|  |  |  |  | 221,711 |  |  |  | 32,436
Current assets |  |  |  |  |  |  |  |  |
Debtors |  | 16 | 4,871,563 |  |  |  | 2,905,545 |  |
Cash at bank and in hand |  |  | 1,471,438 |  |  |  | 3,174,755 |  |
|  |  | _______ |  |  |  | _______ |  |
|  |  | 6,343,001 |  |  |  | 6,080,300 |  |
Creditors: amounts falling due |  |  |  |  |  |  |  |  |
within one year |  | 17 | ( 5,619,946) |  |  |  | ( 4,510,517) |  |
|  |  | _______ |  |  |  | _______ |  |
Net current assets |  |  |  |  | 723,055 |  |  |  | 1,569,783
|  |  |  |  | _______ |  |  |  | _______
Total assets less current liabilities |  |  |  |  | 944,766 |  |  |  | 1,602,219
Provisions for liabilities |  | 18 |  |  | ( 8,308) |  |  |  | ( 7,770)
|  |  |  |  | _______ |  |  |  | _______
Net assets |  |  |  |  | 936,458 |  |  |  | 1,594,449
|  |  |  |  | _______ |  |  |  | _______
Capital and reserves |  |  |  |  |  |  |  |  |
Called up share capital |  | 21 |  |  | 1,853 |  |  |  | 1,853
Profit and loss account |  |  |  |  | 934,605 |  |  |  | 1,592,596
|  |  |  |  | _______ |  |  |  | _______
Shareholders funds |  |  |  |  | 936,458 |  |  |  | 1,594,449
|  |  |  |  | _______ |  |  |  | _______

These financial statements were approved by the board of directors and authorised for issue on 24 December 2025 , and are signed on behalf of the board by:
Mr A J Holdaway
Director
Company registration number: 08884038
NUMBERMILL LIMITED
Statement of changes in equity
Year ended 31 March 2025

|  | Called up share capital |  | Profit and loss account | Total |  |  |  |  |
|  | £ |  | £ | £ |  |  |  |  |
At 1 April 2023 |  | 1,853 |  | 1,062,290 | 1,064,143 |  |  |  |  |
Profit for the year |  |  |  | 530,306 | 530,306 |  |  |  |  |
|  | _______ |  | _______ | _______ |  |  |  |  |
Total comprehensive income for the year |  | - |  | 530,306 | 530,306 |  |  |  |  |
|  | _______ |  | _______ | _______ |  |  |  |  |
At 31 March 2024 and 1 April 2024 |  | 1,853 |  | 1,592,596 | 1,594,449 |  |  |  |  |
Profit for the year |  |  |  | 10,156 | 10,156 |  |  |  |  |
|  | _______ |  | _______ | _______ |  |  |  |  |
Total comprehensive income for the year |  | - |  | 10,156 | 10,156 |  |  |  |  |
Dividends paid and payable |  |  |  | ( 668,147) | ( 668,147) |  |  |  |  |
|  | _______ |  | _______ | _______ |  |  |  |  |
Total investments by and distributions to owners |  | - |  | ( 668,147) | ( 668,147) |  |  |  |  |
|  | _______ |  | _______ | _______ |  |  |  |  |
At 31 March 2025 |  | 1,853 |  | 934,605 | 936,458 |  |  |  |  |
|  | _______ |  | _______ | _______ |  |  |  |  |

NUMBERMILL LIMITED
Statement of cash flows
Year ended 31 March 2025

|  | 2025 |  | 2024 |
|  | £ |  | £ |
Cash flows from operating activities |  |  |  |  |
Profit for the financial year |  | 10,156 |  | 530,306 |
Adjustments for: |  |  |  |  |
Depreciation of tangible assets |  | 17,495 |  | 16,613 |
Amortisation of intangible assets |  | 17,033 |  | 1,667 |
Other interest receivable and similar income |  | ( 1,303) |  | ( 133) |
Interest payable and similar expenses |  | - |  | 1,700 |
Tax on profit |  | 12,328 |  | 197,726 |
Accrued expenses/(income) |  | ( 131,179) |  | ( 361,375) |
Changes in: |  |  |  |  |
Trade and other debtors |  | ( 1,830,843) |  | 1,329,949 |
Trade and other creditors |  | 1,290,396 |  | (3,435,173) |
|  | _______ |  | _______ |
Cash generated from operations |  | ( 615,917) |  | ( 1,718,720) |
Interest paid |  | - |  | ( 1,700) |
Interest received |  | 1,303 |  | 133 |
Tax paid |  | ( 196,753) |  | ( 176,931) |
|  | _______ |  | _______ |
Net cash used in operating activities |  | ( 811,367) |  | ( 1,897,218) |
|  | _______ |  | _______ |
Cash flows from investing activities |  |  |  |  |
Purchase of tangible assets |  | ( 19,404) |  | ( 11,609) |
Purchase of intangible assets |  | ( 204,399) |  | - |
|  | _______ |  | _______ |
Net cash used in investing activities |  | ( 223,803) |  | ( 11,609) |
|  | _______ |  | _______ |
Cash flows from financing activities |  |  |  |  |
Equity dividends paid |  | ( 668,147) |  | - |
|  | _______ |  | _______ |
Net cash used in financing activities |  | ( 668,147) |  | - |
|  | _______ |  | _______ |
Net increase/(decrease) in cash and cash equivalents |  | ( 1,703,317) |  | ( 1,908,827) |
Cash and cash equivalents at beginning of year |  | 3,174,755 |  | 5,083,582 |
|  | _______ |  | _______ |
Cash and cash equivalents at end of year |  | 1,471,438 |  | 3,174,755 |
|  | _______ |  | _______ |

NUMBERMILL LIMITED
Notes to the financial statements
Year ended 31 March 2025
1. General information
The company is a private company limited by shares, registered in United Kingdom. The address of the registered office is Focus 31 - East Wing Mark Road, Hemel Hempstead Industrial Estate, Hemel Hempstead, England, HP2 7BW.
2. Statement of compliance
These financial statements have been prepared in compliance with FRS 102, 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Turnover
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
When the outcome of a transaction involving the rendering of services can be reliably estimated, revenue from the rendering of services is measured by reference to the stage of completion of the service transaction at the end of the reporting period.
When the outcome of a transaction involving the rendering of services cannot be reliably estimated, revenue is recognised only to the extent that it is probable the expenses recognised will be recovered.
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in the statement of comprehensive income, except to the extent that it relates to items recognised in other comprehensive income or directly in capital and reserves. In this case, tax is recognised in other comprehensive income or directly in capital and reserves, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Foreign currencies
Foreign currency transactions are initially recorded in the functional currency, by applying the spot exchange rate as at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated at the exchange rate ruling at the reporting date, with any gains or losses being taken to profit or loss.
Goodwill
Goodwill arises on business acquisitions and represents the excess of the cost of the acquisition over the company's interest in the net amount of the identifiable assets, liabilities and contingent liabilities of the acquired business. Goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. It is amortised on a straight line basis over its useful life. Where a reliable estimate of the useful life of goodwill or intangible assets cannot be made, the life is presumed not to exceed ten years.
Amortisation
Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:

Goodwill | - | Straight line over 10 years
Development costs | - | Straight line over 5 years

If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
Tangible assets
tangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in capital and reserves, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in capital and reserves in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in capital and reserves in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:

| Fittings fixtures and equipment | - | Straight line over 3 years |
| Computer equipment | - | Straight line over 2-5 years |

If there is an indication that there has been a significant change in depreciation rate, useful life or residual value of tangible assets, the depreciation is revised prospectively to reflect the new estimates.
Impairment
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. When it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that are largely independent of the cash inflows from other assets or groups of assets. For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units.
Provisions
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event; it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense. Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised in finance costs in profit or loss in the period it arises.
Financial instruments
A financial asset or a financial liability is recognised only when the company becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Debt instruments are subsequently measured at amortised cost. Where investments in non-convertible preference shares and non-puttable ordinary shares or preference shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in profit or loss. All other such investments are subsequently measured at cost less impairment. Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Other financial instruments are subsequently measured at fair value, with any changes recognised in profit or loss, with the exception of hedging instruments in a designated hedging relationship.
Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately. For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets or either assessed individually or grouped on the basis of similar credit risk characteristics. Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised in finance costs in profit or loss in the period in which it arises.
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 lease's asset are consumed.
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 accountingestimates 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.
4. Turnover
Turnover arises from:

|  |  | 2025 | 2024
|  |  | £ | £
| Rendering of services |  | 55,376,763 | 61,066,582
|  |  | _______ | _______

5. Other operating income

|  |  | 2025 | 2024
|  |  | £ | £
| Other operating income |  | 1,000 | 4,500
|  |  | _______ | _______

6. Operating profit
Operating profit is stated after charging/(crediting):

|  |  |  | 2025 | 2024
|  |  |  | £ | £
| Amortisation of intangible assets |  |  | 17,033 | 1,667
| Depreciation of tangible assets |  |  | 17,495 | 16,613
| Foreign exchange differences |  |  | - | 759
| Fees payable for the audit of the financial statements |  |  | 15,000 | 14,635
|  |  |  | _______ | _______

7. Auditor's remuneration

|  |  | 2025 | 2024
|  |  | £ | £
| Fees payable to the company's auditor: |  |  |
| Fees payable for the audit of the financial statements |  | 15,000 | 14,635
|  |  | _______ | _______

8. Staff costs
The average number of persons employed by the company during the year, including the directors, amounted to:

|  |  | 2025 | 2024
| Total |  | 27 | 27
|  |  | _______ | _______

The aggregate payroll costs incurred during the year were:

|  |  | 2025 | 2024
|  |  | £ | £
| Wages and salaries |  | 48,628,996 | 53,069,599
| Social security costs |  | 4,215,168 | 4,349,744
| Other pension costs |  | 970,019 | 816,093
|  |  | _______ | _______
|  |  | 53,814,183 | 58,235,436
|  |  | _______ | _______

9. Directors remuneration
The directors aggregate remuneration in respect of qualifying services was:

|  |  | 2025 | 2024
|  |  | £ | £
| Remuneration |  | - | 74,701
| Company contributions to pension schemes in respect of qualifying services |  | - | 45,325
|  |  | _______ | _______
|  |  | - | 120,026
|  |  | _______ | _______

10. Other interest receivable and similar income

|  |  | 2025 | 2024
|  |  | £ | £
| Bank deposits |  | 218 | 133
| Other interest receivable and similar income |  | 1,085 | -
|  |  | _______ | _______
|  |  | 1,303 | 133
|  |  | _______ | _______

11. Interest payable and similar expenses

|  |  |  | 2025 | 2024
|  |  |  | £ | £
| Other interest payable and similar expenses |  |  | - | 1,700
|  |  |  | _______ | _______

12. Tax on profit
Major components of tax expense

|  |  | 2025 | 2024
|  |  | £ | £
| Current tax: |  |  |
| UK current tax expense |  | 11,790 | 196,755
|  |  | _______ | _______
| Deferred tax: |  |  |
| Origination and reversal of timing differences |  | 538 | 971
|  |  | _______ | _______
| Tax on profit |  | 12,328 | 197,726
|  |  | _______ | _______

Reconciliation of tax expense
The tax assessed on the profit for the year is the same as (2024: higher than) the standard rate of corporation tax in the UK of 25.00 % (2024: 25.00%).

|  |  | 2025 | 2024
|  |  | £ | £
| Profit before taxation |  | 22,484 | 728,032
|  |  | _______ | _______
| Profit multiplied by rate of tax |  | 5,621 | 182,008
| Effect of expenses not deductible for tax purposes |  | 11,593 | 13,568
| Effect of capital allowances and depreciation |  | ( 4,912) | 1,177
| Effect of different UK tax rates on some earnings |  | 538 | 971
| Rounding on tax charge |  | - | 2
| Marginal relief |  | ( 512) | -
|  |  | _______ | _______
| Tax on profit |  | 12,328 | 197,726
|  |  | _______ | _______

13. Dividends
Equity dividends

|  |  | 2025 | 2024
|  |  | £ | £
| Dividends paid during the year |  | 668,147 | -
|  |  | _______ | _______

14. Intangible assets

|  | Goodwill | Development costs | Total |  |  |
|  | £ | £ | £ |  |  |
| Cost |  |  |  |  |  |
| At 1 April 2024 | - | 21,530 | 21,530 |  |  |
| Additions | 204,399 | - | 204,399 |  |  |
|  | _______ | _______ | _______ |  |  |
| At 31 March 2025 | 204,399 | 21,530 | 225,929 |  |  |
|  | _______ | _______ | _______ |  |  |
| Amortisation |  |  |  |  |  |
| At 1 April 2024 | - | 21,530 | 21,530 |  |  |
| Charge for the year | 17,033 | - | 17,033 |  |  |
|  | _______ | _______ | _______ |  |  |
| At 31 March 2025 | 17,033 | 21,530 | 38,563 |  |  |
|  | _______ | _______ | _______ |  |  |
| Carrying amount |  |  |  |  |  |
| At 31 March 2025 | 187,366 | - | 187,366 |  |  |
|  | _______ | _______ | _______ |  |  |
| At 31 March 2024 | - | - | - |  |  |
|  | _______ | _______ | _______ |  |  |

15. Tangible assets

|  | Fixtures, fittings and equipment | Computer equipment | Total |  |  |  |
|  | £ | £ | £ |  |  |  |
| Cost |  |  |  |  |  |  |
| At 1 April 2024 | 26,191 | 209,224 | 235,415 |  |  |  |
| Additions | 337 | 19,067 | 19,404 |  |  |  |
|  | _______ | _______ | _______ |  |  |  |
| At 31 March 2025 | 26,528 | 228,291 | 254,819 |  |  |  |
|  | _______ | _______ | _______ |  |  |  |
| Depreciation |  |  |  |  |  |  |
| At 1 April 2024 | 19,935 | 183,044 | 202,979 |  |  |  |
| Charge for the year | 2,590 | 14,905 | 17,495 |  |  |  |
|  | _______ | _______ | _______ |  |  |  |
| At 31 March 2025 | 22,525 | 197,949 | 220,474 |  |  |  |
|  | _______ | _______ | _______ |  |  |  |
| Carrying amount |  |  |  |  |  |  |
| At 31 March 2025 | 4,003 | 30,342 | 34,345 |  |  |  |
|  | _______ | _______ | _______ |  |  |  |
| At 31 March 2024 | 6,256 | 26,180 | 32,436 |  |  |  |
|  | _______ | _______ | _______ |  |  |  |

16. Debtors

|  |  | 2025 | 2024
|  |  | £ | £
| Trade debtors |  | 837,828 | 857,182
| Prepayments and accrued income |  | 1,404,717 | 1,299,999
| Other debtors |  | 2,629,018 | 748,364
|  |  | _______ | _______
|  |  | 4,871,563 | 2,905,545
|  |  | _______ | _______

Other debtors include balances owed by related parties.These balances have been referred to in note 24.
17. Creditors: amounts falling due within one year

|  |  | 2025 | 2024
|  |  | £ | £
| Trade creditors |  | 2,331,826 | 44,431
| Accruals and deferred income |  | 802,773 | 798,777
| Corporation tax |  | 11,790 | 196,753
| Social security and other taxes |  | 1,435,873 | 2,606,710
| Other creditors |  | 1,037,684 | 863,846
|  |  | _______ | _______
|  |  | 5,619,946 | 4,510,517
|  |  | _______ | _______

18. Provisions

|  | Deferred tax (note 19) | Total |  |  |
|  | £ | £ |  |  |
| At 1 April 2024 | 7,770 | 7,770 |  |  |
| Additions | 538 | 538 |  |  |
|  | _______ | _______ |  |  |
| At 31 March 2025 | 8,308 | 8,308 |  |  |
|  | _______ | _______ |  |  |

19. Deferred tax
The deferred tax included in the statement of financial position is as follows:

|  |  | 2025 | 2024
|  |  | £ | £
| Included in provisions (note 18) |  | 8,308 | 7,770
|  |  | _______ | _______

The deferred tax account consists of the tax effect of timing differences in respect of:

|  |  | 2025 | 2024
|  |  | £ | £
| Provisions |  | 539 | 971
|  |  | _______ | _______

20. Employee benefits
The amount recognised in profit or loss in relation to defined contribution plans was £ 970,019 (2024: £ 816,093 ).
21. Called up share capital
Issued, called up and fully paid

|  |  | 2025 |  |  |  | 2024 |  |
|  |  | No |  | £ |  | No |  | £
| A Ordinary Shares shares of £ 0.10 each |  | 6,300 |  | 630 |  | 6,300 |  | 630
| B Ordinary Shares shares of £ 0.10 each |  | 6,300 |  | 630 |  | 6,300 |  | 630
| C Ordinary Shares shares of £ 0.10 each |  | 5,559 |  | 556 |  | 5,559 |  | 556
| D Ordinary Shares shares of £ 0.10 each |  | 368 |  | 37 |  | 368 |  | 37
|  |  | _______ |  | _______ |  | _______ |  | _______
|  |  | 18,527 |  | 1,853 |  | 18,527 |  | 1,853
|  |  | _______ |  | _______ |  | _______ |  | _______

22. Analysis of changes in net debt

|  |  |  |  | At 1 April 2024 | Cash flows | At 31 March 2025
|  |  |  |  | £ | £ | £
| Cash and cash equivalents |  |  |  | 3,174,755 | (1,703,317) | 1,471,438
|  |  |  |  | _______ | _______ | _______

23. Operating leases
The company as lessee
The total future minimum lease payments under non-cancellable operating leases are as follows:

| £ | £
Not later than 1 year | 22,752 | 22,752
Later than 1 year and not later than 5 years | 29,609 | 52,361
| _______ | _______
| 52,361 | 75,113
| _______ | _______

24. Related party transactions
NumberMill Accounting Limited
NumberMill Accounting Limited is a related party due to Mr Qadeer being a director. During the year, NumberMill Limited made payments on behalf of NumberMill Accounting Limited. The amounts recharged during the year for costs incurred and loan payments made amounted to £641, 125 (2024: £643,277). The amounts owed by NumberMill Accounting Limited at the year-end was £65,225 (2024: £85,045) and is reflected under the other debtors.
NMPCFS Limited
NMPCFS Limited is a related party due to Mr Qadeer being a director. During the, NumberMill Limited charged NMPCFS Limited management charges amounting to £21,992 (2024: £71,245). Amounts due from NMPCFS Limited at the year-end was £230,591 (2024: £217,729) and is reflected under other debtors.
25. Parent company
The immediate parent company of NumberMill Limited is Quitron Holding Ltd, a company registered in England and Wales. The ultimate parent company is Oltfum Fund RAIF V.C.I.C Ltd, a company registered in Cyprus, with its registered office address at Bybloserve Business Centre, Floor 2, Spyrou Kyprianoy 57, 6051 Larnaca, Cyprus. The results of NumberMill Limited is consolidated in its ultimate parent company, Oltfum Fund RAIF V.C.I.C Ltd which prepares consolidated financial statements. Copies of the consolidated financial statement can be obtained at the ultimate parent company's registered office.