Company registration number 02043106 (England and Wales)
CHARGEURS MUSEUM STUDIO (UK) LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
CHARGEURS MUSEUM STUDIO (UK) LTD
COMPANY INFORMATION
Directors
Mr V Larnicol
Ms D De Canecaude
Mr J Beauchamp Selby
(Appointed 1 May 2025)
Company number
02043106
Registered office
4th Floor
4 Tabernacle Street
London
EC2A 4LU
Auditor
Goldblatts
4th Floor
4 Tabernacle Street
London
EC2A 4LU
Business address
India House
45 Curlew Street
London
SE1 2ND
CHARGEURS MUSEUM STUDIO (UK) LTD
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 22
CHARGEURS MUSEUM STUDIO (UK) LTD
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

Turnover for the twelve months grew by £882k to £16,625m (2023: £15,744m).

The statement of comprehensive income is set out on page 8 and shows a profit before income tax of £2,504m (2024: Loss of £227k) and a post-tax profit of £2,216m (2023: Loss of £253m) for the year.

As at 31 December 2024, the Company had cash of £4,378m (2023: £752k).

FY 2024 benefited greatly from the substantial orders won with our partner Knowliom in Saudi Arabia. The “6 Regional Museum” design projects created a positive momentum throughout 2024.

The Company reacted well and was able to manage higher volumes of business while maintaining profitability throughout the year. The momentum of these projects and the relationship with our partner is expected to continue to produce a positive outlook into 2025.

Principal risks and uncertainties

There are a number of potential risks and uncertainties which could impact the company's performance, and these are considered by the board on a regular basis. The Board of Directors and the relevant management teams consider the risks of all significant business decisions and changes in the external environment and in the company's operations.

The key risks affecting the business are as follows:

Operating Risk:

The company's reputation and continued success depend on its ability to provide services which are valued by its customers. The Company mitigates the risk of fluctuating global demand by constantly monitoring the pipeline of work (contracted projects and potential projects) including analysis by region, work type and value, and projecting the demand for staff with appropriate technical ability accordingly. This monitoring process, coupled with feedback from clients, potential clients and other key business contacts, provides management with a sense of the competitive environment with which to influence, as necessary, business decisions. Trading results, future projections and economic indicators are continually monitored which allows for rapid action when required.

The Company mitigates IT and cyber security risks through investment in dedicated third party managed security contracts to manage reactive and routine activities as well as proactive monitoring, a suite of IT security software, along with regular and refreshed training of all staff. Other mitigations include regular backup of data in an immutable format, systems vulnerability and penetration testing as well as monitoring for system alerts and updates.

Market Risk:

The company seeks to maintain a competitive advantage by offering an appropriate and relevant service range and providing a high level of customer service from professional and dedicated staff.

The Company mitigates the risks of competition by delivering leading edge designs, utilising the latest materials, recruiting the highest quality staff and maintaining a broad geographic footprint.

Personnel Risk:

The company places great emphasis on recruiting and training high quality staff. The directors consider staff resourcing on a regular basis. Health, safety and environmental issues remain a high priority in all aspects of the company's affairs.

The Company mitigates staff-related risks through its commitment to creating an inclusive environment that will attract, retain and motivate employees of high calibre, considering the specific requirements of the Company's business. This commitment can be seen in our approach to creating a collaborative workplace environment designed to foster belonging and creativity. A place where our people can work on the most exciting and innovative projects, with the opportunity to learn from pioneers in the industry.

CHARGEURS MUSEUM STUDIO (UK) LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -

Financial Risk:

The Company's operations expose it to a variety of financial risks that include interest rate risk, foreign exchange risk, credit risk and liquidity risk.

Foreign exchange risk arises because the Company earns a proportion of its revenue and carries significant levels of trade debtors in non-Sterling currencies (largely the SAR Saudi Riyal) though the majority of the Company's cost base is in Sterling. The Company manages its exposure to foreign exchange movements by converting those significant foreign currency cash balances in excess of future cash outflows in the same foreign currency, into Sterling as soon as practicable. The Company does not hold any financial instruments designed to manage fluctuations in foreign exchange rates.

Credit risk is mitigated by adopting a policy where it is possible to request fees in advance for its projects in addition to regular project reviews and constant monitoring of trade receivables.

Liquidity risk is managed by regular cash forecasting. The company is principally funded from retained profits and is reliant on converting these profits into cash. Financial monitoring and forecasting are a continuous process, and emphasis is placed on balancing maintenance or growth of profit margin against investment in resources, to maintain delivery of a high-quality service to customers.

Development and performance

The balance sheet on page 9 of the financial statements show that the company's financial position at the year end is strong, in both net assets and liquidity terms. The following narrative and the accompanying table measures the performance of the Company and include comparatives for the previous year.

Key performance indicators

The directors have monitored the progress of the company with reference to certain financial key performance indicators, these are referenced below:

 

2024    2023

£,000 £,000

Turnover            16,625    15,743

Gross Profit        5,870    4,594

Gross Profit %        35.3%    29.2%

Operating Profit        2,504    (227)

On behalf of the board

Mr J Beauchamp Selby
Director
31 December 2025
CHARGEURS MUSEUM STUDIO (UK) LTD
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 activities of the company continued to be that of planning, design, creative direction, project management and delivery of cultural projects, museums, exhibitions and visitor attractions. Our services also include advisory, content, 3D and graphic design, project and construction management services.

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 final 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 V Larnicol
Mr M Bray
(Resigned 15 January 2024)
Ms D De Canecaude
Ms A Coombs
(Appointed 3 May 2024 and resigned 1 May 2025)
Mr J Beauchamp Selby
(Appointed 1 May 2025)
Auditor

The auditor, Goldblatts, is not seeking to be reappointed under section 487(2) of the Companies Act 2006.

                                

Statement of directors' responsibilities

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 company and of the profit or loss of the company for that period.

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

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.

Strategic report

The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of financial instruments.

CHARGEURS MUSEUM STUDIO (UK) LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
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 company’s auditor 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 company’s auditor is aware of that information.

On behalf of the board
Mr J Beauchamp Selby
Director
31 December 2025
CHARGEURS MUSEUM STUDIO (UK) LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CHARGEURS MUSEUM STUDIO (UK) LTD
- 5 -
Opinion

We have audited the financial statements of Chargeurs Museum Studio (UK) Ltd (the 'company') for the year ended 31 December 2024 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the 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:

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 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:

CHARGEURS MUSEUM STUDIO (UK) LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CHARGEURS MUSEUM STUDIO (UK) LTD (CONTINUED)
- 6 -
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 in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

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.

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

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows;

We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

CHARGEURS MUSEUM STUDIO (UK) LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CHARGEURS MUSEUM STUDIO (UK) LTD (CONTINUED)
- 7 -

To address the risk of fraud through management bias and override of controls, we:

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from the financial transactions, the less likely it is that we would become aware or any possible non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of directors and other management and the inspection of regulatory and legal correspondence, if any.

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.

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 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.

Mary Gregori FCA, FCCA (Senior Statutory Auditor)
For and on behalf of Goldblatts, Statutory Auditor
Chartered Accountants
4th Floor
4 Tabernacle Street
London
EC2A 4LU
31 December 2025
CHARGEURS MUSEUM STUDIO (UK) LTD
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
16,625,258
15,743,601
Cost of sales
(10,755,198)
(11,149,324)
Gross profit
5,870,060
4,594,277
Administrative expenses
(3,559,105)
(4,084,627)
Exceptional item
4
-
0
(32,877)
Operating profit
5
2,310,955
476,773
Interest receivable and similar income
8
555,960
3,132
Interest payable and similar expenses
9
(269,969)
(101,162)
Changes in value of investments
10
-
(606,230)
Profit/(loss) before taxation
2,596,946
(227,487)
Tax on profit/(loss)
11
3,486
(26,027)
Profit/(loss) for the financial year
2,600,432
(253,514)

The profit and loss account has been prepared on the basis that all operations are continuing operations.

CHARGEURS MUSEUM STUDIO (UK) LTD
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
13
119,862
136,646
Current assets
Debtors
14
13,827,806
7,604,554
Cash at bank and in hand
4,378,572
752,831
18,206,378
8,357,385
Creditors: amounts falling due within one year
15
(16,402,301)
(9,167,038)
Net current assets/(liabilities)
1,804,077
(809,653)
Total assets less current liabilities
1,923,939
(673,007)
Provisions for liabilities
Deferred tax liability
17
22,830
26,316
(22,830)
(26,316)
Net assets/(liabilities)
1,901,109
(699,323)
Capital and reserves
Called up share capital
19
2,845
2,845
Share premium account
3,515
3,515
Profit and loss reserves
1,894,749
(705,683)
Total equity
1,901,109
(699,323)

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 31 December 2025 and are signed on its behalf by:
Mr J Beauchamp Selby
Director
Company registration number 02043106 (England and Wales)
CHARGEURS MUSEUM STUDIO (UK) LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Share premium account
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2023
2,845
3,515
(452,169)
(445,809)
Period ended 31 December 2023:
Loss and total comprehensive income
-
-
(253,514)
(253,514)
Balance at 31 December 2023
2,845
3,515
(705,683)
(699,323)
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
2,600,432
2,600,432
Balance at 31 December 2024
2,845
3,515
1,894,749
1,901,109
CHARGEURS MUSEUM STUDIO (UK) LTD
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
22
3,788,639
329,937
Interest paid
(269,969)
(141,406)
Income taxes paid
-
0
(4,290)
Net cash inflow from operating activities
3,518,670
184,241
Investing activities
Purchase of tangible fixed assets
(54,901)
(46,558)
Interest received
4,571
3,132
Dividends received
551,389
-
0
Net cash generated from/(used in) investing activities
501,059
(43,426)
Financing activities
Proceeds from borrowings
-
0
152,580
Repayment of borrowings
(385,870)
(132,078)
Net cash (used in)/generated from financing activities
(385,870)
20,502
Net increase in cash and cash equivalents
3,633,859
161,317
Cash and cash equivalents at beginning of year
726,125
564,808
Cash and cash equivalents at end of year
4,359,984
726,125
Relating to:
Cash at bank and in hand
4,378,572
752,831
Bank overdrafts included in creditors payable within one year
(18,588)
(26,706)
CHARGEURS MUSEUM STUDIO (UK) LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
1
Accounting policies
Company information

Chargeurs Museum Studio (UK) Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 4th Floor, 4 Tabernacle Street, London, EC2A 4LU.

1.1
Basis of preparation

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. The principal accounting policies adopted are set out below.

1.2
Going concern

The company will continue to receive financial support truefrom the parent company, which has confirmed that it will provide the company with sufficient resources to enable it to meet its debts as they fall due for a period of at least 12 months from the approval of these financial statements. The financial statements have therefore been prepared on a going concern basis which confirms the directors expectation that the company has the resources it requires to continue in operation for the foreseeable future.

1.3
Revenue

Turnover is recognised at the fair value of the consideration received or receivable for services including the design, creative director and management of exhibitions, 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 the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses 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.

 

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.

CHARGEURS MUSEUM STUDIO (UK) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
1.5
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:

Leasehold improvements
25% Straight line
Fixtures, fittings & equipment
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 credited or charged to profit or loss.

1.6
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 balance sheet 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.

1.7
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 company’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.

1.8
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.

1.9
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

CHARGEURS MUSEUM STUDIO (UK) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
1.10
Leases
As lessee

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.

1.11
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 are included in the profit and loss account for the period.

2
Judgements and key sources of estimation uncertainty

In the application of the company’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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Stage of completion for ongoing contracts

The amounts due from ongoing contracts requires the company to make a judgement in relation to the stage of completion of the contracts ongoing at the year end. Management are provided with internal valuations by experienced project managers on the costs incurred to date and the terms and conditions of the contract.

3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by geographical market
Middle East
12,564,580
5,620,692
North America
388,592
485,400
Europe
3,588,571
9,623,194
East Asia
83,515
14,315
16,625,258
15,743,601
2024
2023
£
£
Other revenue
Interest income
4,571
3,132
Dividends received
551,389
-
CHARGEURS MUSEUM STUDIO (UK) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
4
Exceptional item
2024
2023
£
£
Expenditure
Exceptional costs
-
32,877

The exceptional costs in 2023 are one off costs in relation to the acquisition and the business transfer agreement between the UK companies that completed on the 31st August 2022.

5
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange gains
(561,418)
(3,173)
Fees payable to the company's auditor for the audit of the company's financial statements
45,750
35,600
Depreciation of tangible fixed assets
71,685
67,872
Operating lease charges
22,436
17,500
6
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2024
2023
Number
Number
Cost of sales
51
51
Admin
11
11
Total
62
62

Their aggregate remuneration comprised:

2024
2023
£
£
Wages and salaries
3,920,096
4,035,989
Social security costs
449,984
451,420
Pension costs
200,940
201,258
4,571,020
4,688,667
CHARGEURS MUSEUM STUDIO (UK) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
130,692
312,506
Company pension contributions to defined contribution schemes
15,486
17,000
Compensation for loss of office
101,705
-
0
247,883
329,506
Remuneration disclosed above include the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
n/a
233,314

As total directors' remuneration was less than £200,000 in the current year, no disclosure is provided for that year.

8
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
4,571
3,132
Income from fixed asset investments
Income from shares in group undertakings
551,389
-
0
Total income
555,960
3,132
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
4,571
3,132
9
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost
Interest payable to group undertakings
244,000
132,358
Other finance costs
Gain on hedging instrument in a fair value hedge
-
0
(40,244)
Other interest
25,969
9,048
269,969
101,162
CHARGEURS MUSEUM STUDIO (UK) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
10
Changes in value of investments
2024
2023
£
£
Fair value gains/(losses) on financial instruments
Gain/(loss) on financial assets held at fair value through profit or loss
-
0
(606,230)

Event Ireland Limited, a wholly owned subsidiary, was placed in liquidation on 30 April 2024 and formally dissolved on 29 October 2024. The investment was fully impaired in the 2023 financial statements. A final dividend was received during 2024 to settle the intercompany loan, and no further adjustment was required in the year.

11
Taxation
2024
2023
£
£
Current tax
Foreign current tax on profits for the current period
-
0
4,290
Deferred tax
Origination and reversal of timing differences
(3,486)
21,737
Total tax (credit)/charge
(3,486)
26,027

The actual (credit)/charge for the year can be reconciled to the expected charge/(credit) for the year based on the profit or loss and the standard rate of tax as follows:

2024
2023
£
£
Profit/(loss) before taxation
2,596,946
(227,487)
Expected tax charge/(credit) based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.50%)
649,237
(53,459)
Tax effect of expenses that are not deductible in determining taxable profit
9,286
6,819
Gains not taxable
-
0
(9,659)
Unutilised tax losses carried forward
(524,162)
(64,495)
Group relief
-
0
(29,710)
Permanent capital allowances in excess of depreciation
-
0
26,746
Effect of overseas tax rates
-
0
4,290
Dividend income
(137,847)
-
0
-
0
145,495
Taxation (credit)/charge for the year
(3,486)
26,027

 

CHARGEURS MUSEUM STUDIO (UK) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
12
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2024 and 31 December 2024
3
Amortisation and impairment
At 1 January 2024 and 31 December 2024
3
Carrying amount
At 31 December 2024
-
0
At 31 December 2023
-
0
13
Tangible fixed assets
Leasehold improvements
Fixtures, fittings & equipment
Total
£
£
£
Cost
At 1 January 2024
108,633
615,234
723,867
Additions
-
0
54,901
54,901
At 31 December 2024
108,633
670,135
778,768
Depreciation and impairment
At 1 January 2024
98,077
489,144
587,221
Depreciation charged in the year
5,287
66,398
71,685
At 31 December 2024
103,364
555,542
658,906
Carrying amount
At 31 December 2024
5,269
114,593
119,862
At 31 December 2023
10,556
126,090
136,646
14
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
9,098,425
2,816,853
Gross amounts owed by contract customers
3,413,798
4,104,194
Other debtors
919,055
230,996
Prepayments and accrued income
73,556
129,539
13,504,834
7,281,582
CHARGEURS MUSEUM STUDIO (UK) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
14
Debtors
(Continued)
- 19 -
2024
2023
Amounts falling due after more than one year:
£
£
Other debtors
322,972
322,972
Total debtors
13,827,806
7,604,554

 

Amounts owed by group undertakings are interest free, with no security and no fixed repayment terms.

15
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans and overdrafts
16
18,588
26,706
Other borrowings
16
1,326,324
1,712,194
Trade creditors
1,480,306
478,793
Amounts owed to group undertakings
4,602,056
4,103,215
Corporation tax
3
3
Other taxation and social security
221,760
373,901
Other creditors
67,545
30,574
Accruals and deferred income
8,685,719
2,441,652
16,402,301
9,167,038

The amounts owed to the parent company and companies under common control (included in other creditors) are interest free, with no security and no fixed repayment terms.

 

The balance of the unsecured related party loans at the year end included in group undertakings amounted to £3,910,045 (2023 - £3,074,283). Interest is charged on the related party loans at a rate between 5.97% and 6.85% per annum.

 

There is an unscheduled mortgage debenture over the assets of the company dated 05/06/1990 by National Westminster bank plc . The charge is supporting the foreign exchange and intra-day facilities.

 

There is also a second charge by National Westminster bank plc dated 19th July 2019 which contains a fixed charge for the guarantee of a cash deposit amounting to £322,972.

 

The amount above is included in Long term debtors.

 

CHARGEURS MUSEUM STUDIO (UK) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
16
Loans and overdrafts
2024
2023
£
£
Bank overdrafts
18,588
26,706
Loans from group undertakings
1,326,324
1,596,256
Loans from related parties
-
0
115,938
1,344,912
1,738,900
Payable within one year
1,344,912
1,738,900
17
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
22,830
26,316
2024
Movements in the year:
£
Liability at 1 January 2024
26,316
Credit to profit or loss
(3,486)
Liability at 31 December 2024
22,830

The company is expecting a net decrease of the deferred tax liability of £4,109 in the next 12 Months.

18
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
200,940
201,258

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

CHARGEURS MUSEUM STUDIO (UK) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
19
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
2,845
2,845
2,845
2,845
20
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Purchases
Purchases
2024
2023
£
£
Other related parties
45,439
-

The following amounts were outstanding at the reporting end date:

2024
2023
Amounts due to related parties
£
£
Entities with control, joint control or significant influence over the company
4,329,414
3,547,281
Entities over which the entity has control, joint control or significant influence
-
555,934
Companies under common control
1,598,966
1,712,194

The following amounts were outstanding at the reporting end date:

2024
2023
Amounts due from related parties
£
£
Companies under common control
29,338
-
21
Ultimate controlling party

The ultimate controlling entity is Compagnie Chargeurs Invest S.A (previously Chargeurs SA), incorporated in France. The financial statements for Compagnie Chargeurs Invest S.A are publicly available or from the registered office 7 Rue Kepler, 75116, Paris, France.

The following are the parents of the largest and smallest groups in which this company's results are consolidated:

Largest group
Compagnie Chargeurs Invest S.A (previously Chargeurs SA)
Smallest group
Compagnie Chargeurs Invest S.A (previously Chargeurs SA)
CHARGEURS MUSEUM STUDIO (UK) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
22
Cash generated from operations
2024
2023
£
£
Profit/(loss) after taxation
2,600,432
(253,514)
Adjustments for:
Taxation (credited)/charged
(3,486)
26,027
Finance costs
269,969
101,162
Investment income
(555,960)
(3,132)
Depreciation and impairment of tangible fixed assets
71,685
67,872
Foreign exchange gains on cash equivalents
-
40,244
Other gains and losses
-
606,230
Movements in working capital:
Increase in debtors
(6,223,252)
(3,534,605)
Increase in creditors
7,629,251
3,279,653
Cash generated from operations
3,788,639
329,937
23
Analysis of changes in net funds/(debt)
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
752,831
3,625,741
4,378,572
Bank overdrafts
(26,706)
8,118
(18,588)
726,125
3,633,859
4,359,984
Borrowings excluding overdrafts
(1,712,194)
385,870
(1,326,324)
(986,069)
4,019,729
3,033,660
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300Mr V LarnicolMr M BrayMs D De CanecaudeMs A CoombsMr J Beauchamp Selby020431062024-01-012024-12-3102043106bus:Director12024-01-012024-12-3102043106bus:Director32024-01-012024-12-3102043106bus:Director52024-01-012024-12-3102043106bus:Director22024-01-012024-12-3102043106bus:Director42024-01-012024-12-3102043106bus:RegisteredOffice2024-01-012024-12-31020431062024-12-31020431062023-01-012023-12-3102043106core:ContinuingOperationscore:Exceptional12024-01-012024-12-3102043106core:Exceptional12023-01-012023-12-3102043106core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3102043106core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31020431062023-12-3102043106core:LeaseholdImprovements2024-12-3102043106core:FurnitureFittings2024-12-3102043106core:LeaseholdImprovements2023-12-3102043106core:FurnitureFittings2023-12-3102043106core:CurrentFinancialInstruments2024-12-3102043106core:CurrentFinancialInstruments2023-12-3102043106core:ShareCapital2024-12-3102043106core:ShareCapital2023-12-3102043106core:SharePremium2024-12-3102043106core:SharePremium2023-12-3102043106core:RetainedEarningsAccumulatedLosses2024-12-3102043106core:RetainedEarningsAccumulatedLosses2023-12-3102043106core:ShareCapital2022-12-3102043106core:SharePremium2022-12-3102043106core:RetainedEarningsAccumulatedLosses2022-12-3102043106core:ShareCapitalOrdinaryShareClass12024-12-3102043106core:ShareCapitalOrdinaryShareClass12023-12-31020431062023-12-31020431062022-12-3102043106core:WithinOneYear2024-12-3102043106core:WithinOneYear2023-12-3102043106core:Goodwill2024-01-012024-12-3102043106core:LeaseholdImprovements2024-01-012024-12-3102043106core:FurnitureFittings2024-01-012024-12-310204310612024-01-012024-12-310204310612023-01-012023-12-3102043106core:ForeignTax2024-01-012024-12-3102043106core:ForeignTax2023-01-012023-12-3102043106core:UKTax2024-01-012024-12-3102043106core:UKTax2023-01-012023-12-310204310622024-01-012024-12-310204310622023-01-012023-12-3102043106core:Goodwill2023-12-3102043106core:Goodwill2024-12-3102043106core:Goodwill2023-12-3102043106core:LeaseholdImprovements2023-12-3102043106core:FurnitureFittings2023-12-3102043106core:Non-currentFinancialInstruments2024-12-3102043106core:Non-currentFinancialInstruments2023-12-3102043106bus:OrdinaryShareClass12024-01-012024-12-3102043106bus:OrdinaryShareClass12024-12-3102043106bus:OrdinaryShareClass12023-12-3102043106core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity2024-12-3102043106bus:PrivateLimitedCompanyLtd2024-01-012024-12-3102043106bus:FRS1022024-01-012024-12-3102043106bus:Audited2024-01-012024-12-3102043106bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP