Caseware UK (AP4) 2024.0.164 2024.0.164 2025-12-312016-05-092016-05-092025-12-31false82025-01-01falseNo description of principal activity9truefalse 10170491 2025-01-01 2025-12-31 10170491 2024-01-01 2024-12-31 10170491 2025-12-31 10170491 2024-12-31 10170491 2024-01-01 10170491 1 2025-01-01 2025-12-31 10170491 1 2024-01-01 2024-12-31 10170491 5 2025-01-01 2025-12-31 10170491 5 2024-01-01 2024-12-31 10170491 d:CompanySecretary1 2025-01-01 2025-12-31 10170491 d:Director1 2025-01-01 2025-12-31 10170491 d:Director1 2025-12-31 10170491 d:Director2 2025-01-01 2025-12-31 10170491 d:Director2 2025-12-31 10170491 d:RegisteredOffice 2025-01-01 2025-12-31 10170491 e:OfficeEquipment 2025-01-01 2025-12-31 10170491 e:OfficeEquipment 2025-12-31 10170491 e:OfficeEquipment 2024-12-31 10170491 e:OfficeEquipment e:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 10170491 e:CurrentFinancialInstruments 2025-12-31 10170491 e:CurrentFinancialInstruments 2024-12-31 10170491 e:Non-currentFinancialInstruments 2025-12-31 10170491 e:Non-currentFinancialInstruments 2024-12-31 10170491 e:CurrentFinancialInstruments e:WithinOneYear 2025-12-31 10170491 e:CurrentFinancialInstruments e:WithinOneYear 2024-12-31 10170491 e:ReportableOperatingSegment1 2025-01-01 2025-12-31 10170491 e:ReportableOperatingSegment1 2024-01-01 2024-12-31 10170491 f:UnitedKingdom 2025-01-01 2025-12-31 10170491 f:UnitedKingdom 2024-01-01 2024-12-31 10170491 e:UKTax 2025-01-01 2025-12-31 10170491 e:UKTax 2024-01-01 2024-12-31 10170491 e:ShareCapital 2025-01-01 2025-12-31 10170491 e:ShareCapital 2025-12-31 10170491 e:ShareCapital 2024-01-01 2024-12-31 10170491 e:ShareCapital 2024-12-31 10170491 e:ShareCapital 2024-01-01 10170491 e:RetainedEarningsAccumulatedLosses 2025-01-01 2025-12-31 10170491 e:RetainedEarningsAccumulatedLosses 2025-12-31 10170491 e:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 10170491 e:RetainedEarningsAccumulatedLosses 2024-12-31 10170491 e:RetainedEarningsAccumulatedLosses 2024-01-01 10170491 e:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2025-12-31 10170491 e:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2024-12-31 10170491 e:AcceleratedTaxDepreciationDeferredTax 2025-12-31 10170491 e:AcceleratedTaxDepreciationDeferredTax 2024-12-31 10170491 d:OrdinaryShareClass1 2025-01-01 2025-12-31 10170491 d:OrdinaryShareClass1 2025-12-31 10170491 d:OrdinaryShareClass1 2024-12-31 10170491 d:FRS102 2025-01-01 2025-12-31 10170491 d:Audited 2025-01-01 2025-12-31 10170491 d:FullAccounts 2025-01-01 2025-12-31 10170491 d:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 10170491 2 2025-01-01 2025-12-31 10170491 g:PoundSterling 2025-01-01 2025-12-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 10170491









BROOKLANDS FUND MANAGEMENT LTD







AUDITED

ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2025

 
BROOKLANDS FUND MANAGEMENT LTD
 
 
COMPANY INFORMATION


Directors
Olivier Thieux (appointed 9 May 2016)
Michael Williams (appointed 27 June 2016)




Company secretary
Michael Williams



Registered number
10170491



Registered office
4 Cavendish Square

London

England

W1G 0PG




Independent auditors
Gilchrists AB LLP

Grove House

2 Woodberry Grove

London

N12 0DR





 
BROOKLANDS FUND MANAGEMENT LTD
 

CONTENTS



Page
Strategic Report
1 - 2
Directors' Report
3 - 4
Independent Auditors' Report
5 - 8
Statement of Comprehensive Income
9
Balance Sheet
10
Statement of Changes in Equity
11 - 12
Statement of Cash Flows
13
Analysis of Net Debt
14
Notes to the Financial Statements
15 - 26


 
BROOKLANDS FUND MANAGEMENT LTD
 
 
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025

Introduction
 
The directors present their strategic report for the year ended 31 December 2025 concerning operations of Brooklands Fund Management Ltd.

Business review
 
Brooklands Fund Management Limited is a regulatory hosting platform.
The principal activity of the Company continued to be provision of regulatory hosting through the appointed representative regime and regulatory compliance services. 
Brooklands Fund Management Limited has been authorised by the Financial Conduct Authority in the UK with registered number 757575 since 2017 and the Securities and Exchange Commission in the US as a registered investment advisor since 2017. It is a full-scope Alternative Investment Fund Manager with permissions that include discretionary management of Alternative Investment Funds and segregated managed accounts.
The firm hosts portfolio managers enabling them to focus on investments. The firm has a sister company, Brooklands FS Limited, providing all the non-regulated functions such as Operations and Finance. The two companies allow portfolio managers to fully concentrate on performance and marketing while externalising all the non-investment functions to the Brooklands companies.

Principal risks and uncertainties
 
The company is subject to the following risks:
Regulatory Change
The Company operates as a regulatory principal to its appointed representatives under the “appointed representative regime.” Amendments to the provisions of the appointed representative regime could present a challenge to the operations of the company.
Global markets
The Company has indirect exposure to global market risk through its client base. Challenges faced by the clients of the Company due to a crisis in global markets could have a consequential effect on the company. However, due to the nature of the Company’s business model, a crisis in global markets could also present opportunities which the Company would be well placed to benefit from.
Key Person Loss
The Company is reliant on a number of key individuals, principally the directors. Whilst the Company maintains policies and procedures in order to mitigate this risk, the loss of any of the key individuals could present a short-term disruption to the operations of the company. The directors of the company monitor and mitigate this risk on a continuing basis.

Financial key performance indicators
 
The following KPIs are used to monitor the efficiency and profitability of the business and to optimise working capital:
      
2025  2024
Gross Profit Margin      11.9%  22.0%
Adapted Operating Profit Margin  31.0%  36.8%
Adapted Net Profit Margin   24.5%  28.8%
Traditional formulation of operating & net profit margin are not useful indicators given the nature of the business therefore these margins are adapted by using net turnover (gross profit) as a basis instead of gross turnover. 

Page 1

 
BROOKLANDS FUND MANAGEMENT LTD
 

STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025


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



___________________________
Olivier Thieux
Director

Date: 23 April 2026

Page 2

 
BROOKLANDS FUND MANAGEMENT LTD
 
 
 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025

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

Directors' responsibilities statement

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

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


select suitable accounting policies for the Company's financial statements and then apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the 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 to enable them to ensure that the financial statements comply with the Companies Act 2006They are also responsible for safeguarding the assets of the Company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Results and dividends

The profit for the year, after taxation, amounted to £389,843 (2024 - £417,356).

During the year, dividends totalling £260,258 (2024 - £270,000) were authorised to be paid to the shareholders. Dividends are agreed via regular quorate board meetings throughout the reporting period. Proposed distributions are reviewed and appropriately authorised by the chairman. No final dividend is proposed by the board of directors.

Directors

The directors who served during the year were:

Olivier Thieux (appointed 9 May 2016)
Michael Williams (appointed 27 June 2016)

Future developments

No material developments are expected in the coming 12 months.

Page 3

 
BROOKLANDS FUND MANAGEMENT LTD
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025

Disclosure of information to auditors

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

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

Post balance sheet events

There have been no significant events affecting the Company since the year end.

Auditors

The auditorsGilchrists AB LLPwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

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





___________________________
Olivier Thieux
Director

Date: 23 April 2026

Page 4

 
BROOKLANDS FUND MANAGEMENT LTD
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF BROOKLANDS FUND MANAGEMENT LTD
 

Opinion


We have audited the financial statements of Brooklands Fund Management Ltd (the 'Company') for the year ended 31 December 2025, which comprise the Statement of Comprehensive Income, the Balance Sheet, the Statement of Cash Flows, the Statement of Changes in Equity and the related notes, including a summary of significant accounting policiesThe financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion the financial statements:


give a true and fair view of the state of the Company's affairs as at 31 December 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 Auditors' 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 United Kingdom, including the Financial Reporting Council's Ethical Standard and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.


Conclusions relating to going concern


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


Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the Company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.


Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.


Page 5

 
BROOKLANDS FUND MANAGEMENT LTD
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF BROOKLANDS FUND MANAGEMENT LTD (CONTINUED)


Other information


The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' Report thereon. The directors are responsible for the other information contained within the Annual ReportOur opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.


We have nothing to report in this regard.


Opinion on other matters prescribed by the Companies Act 2006
 

In our opinion, based on the work undertaken in the course of the audit:


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


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:


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 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 set out on page 3, 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.


Page 6

 
BROOKLANDS FUND MANAGEMENT LTD
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF BROOKLANDS FUND MANAGEMENT LTD (CONTINUED)


Auditors' responsibilities for the audit of the financial statements
 

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an Auditors' Report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these 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:

We considered the nature of the Company's industry and its control environment and reviewed the Company's documentation of their policies and procedures relating to fraud and compliance with laws and regulations. We are enquired of management about their own identification and assessment of the risks of irregularities.
We obtained an understanding of the legal and regulatory framework that the Company operates in and identified the key laws and regulations that: 
-  Had a direct effect on the determination of the material amounts and disclosures in the financial statements.
   These included UK Companies Act, pensions legislation, tax legislation, financial conduct authority
   regulations, and
-  Do not have a direct effect on the financial statements, but compliance with which may be fundamental to the
   Company's ability to operate or to avoid a material penalty.
We discussed among the audit engagement team regarding the opportunities and incentives that may exist within the organisation for fraud, and how and where fraud might occur in the financial statements. In common with all audits under the ISAs (UK), we are also required to perform specific procedures to respond to the risk of
management override.
In addressing the risk of fraud through management override of controls, we tested the appropriateness of journal entries and other adjustments: assessed whether the judgements made in making accounting estimates are indicative of a potential bias: and evaluated the business rationale of any significant transactions that are unusual or outside the normal course of business.
In addition to the above, our procedures to respond to the risks identified included the following:
-  Reviewing financial statement disclosures by testing to supporting documentation to assess compliance with
   provisions of relevant laws and regulations described as having direct effect on the financial statements,
   Performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of
   material misstatement due to fraud,
-  Enquiring of management, concerning actual and potential litigation and claims, and instances of
   non-compliance with laws and regulations, and
-  Reading minutes of meetings of those charged with governance.
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,
 
Page 7

 
BROOKLANDS FUND MANAGEMENT LTD
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF BROOKLANDS FUND MANAGEMENT LTD (CONTINUED)


   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 of the effectiveness of 
   the company's 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 Auditors' 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 Auditors' report. However, future events or conditions 
   may cause the Company to cease to continue as a going concern.
-  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 of the effectiveness of 
   the company's internal control. Evaluate the Appropriateness of accounting policies used, and the 
   reasonableness of accounting estimates and related disclosures made by the directors.
-  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.


A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' Report.


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 2006Our 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.





George Christodoulou (Senior Statutory Auditor)
  
for and on behalf of
Gilchrists AB LLP
 
Grove House
2 Woodberry Grove
London
N12 0DR

23 April 2026
Page 8

 
BROOKLANDS FUND MANAGEMENT LTD
 
 
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025

2025
2024
Note
£
£

Gross profit
  
1,638,600
1,500,179

  
1,638,600
1,500,179

Administrative expenses
  
(1,146,082)
(966,502)

Other interest receivable and similar income
 10 
29,427
24,895

Profit before taxation
  
521,945
558,572

Taxation on profit
 11 
(132,102)
(141,216)

Profit for the financial financial year
  
389,843
417,356

There was no other comprehensive income for 2025 (2024:£NIL).

The notes on pages 15 to 26 form part of these financial statements.

Page 9

 
BROOKLANDS FUND MANAGEMENT LTD
REGISTERED NUMBER: 10170491

BALANCE SHEET
AS AT 31 DECEMBER 2025

2025
2024
Note
£
£

Fixed assets
  

Tangible assets
 13 
7,897
7,445

  
7,897
7,445

Current assets
  

Debtors: amounts falling due after more than one year
 14 
12,000
12,000

Debtors: amounts falling due within one year
 14 
8,853,211
4,064,296

Cash at bank and in hand
 15 
876,777
785,296

  
9,741,988
4,861,592

Creditors: amounts falling due within one year
 16 
(8,968,252)
(4,217,102)

Net current assets
  
 
 
773,736
 
 
644,490

Total assets less current liabilities
  
781,633
651,935

Provisions for liabilities
  

Deferred tax
 18 
(1,974)
(1,861)

  
 
 
(1,974)
 
 
(1,861)

Net assets
  
779,659
650,074


Capital and reserves
  

Called up share capital 
 19 
339,136
339,136

Profit and loss account
  
440,523
310,938

  
779,659
650,074


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




___________________________
Olivier Thieux
Director

Date: 23 April 2026

The notes on pages 15 to 26 form part of these financial statements.

Page 10

 
BROOKLANDS FUND MANAGEMENT LTD
 

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025


Called up share capital
Profit and loss account
Total equity

£
£
£

At 1 January 2025
339,136
310,938
650,074


Comprehensive income for the year

Profit for the year

-
389,843
389,843


Other comprehensive income for the year
-
-
-


Total comprehensive income for the year
-
389,843
389,843


Contributions by and distributions to owners

Dividends: Equity capital
-
(260,258)
(260,258)


Total transactions with owners
-
(260,258)
(260,258)


At 31 December 2025
339,136
440,523
779,659


The notes on pages 15 to 26 form part of these financial statements.

Page 11

 
BROOKLANDS FUND MANAGEMENT LTD
 

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024


Called up share capital
Profit and loss account
Total equity

£
£
£

At 1 January 2024
339,136
163,582
502,718


Comprehensive income for the year

Profit for the year

-
417,356
417,356


Other comprehensive income for the year
-
-
-


Total comprehensive income for the year
-
417,356
417,356


Contributions by and distributions to owners

Dividends: Equity capital
-
(270,000)
(270,000)


Total transactions with owners
-
(270,000)
(270,000)


At 31 December 2024
339,136
310,938
650,074


The notes on pages 15 to 26 form part of these financial statements.

Page 12

 
BROOKLANDS FUND MANAGEMENT LTD
 

STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025

2025
2024
£
£

Cash flows from operating activities

Profit for the financial year
389,843
417,356

Adjustments for:

Depreciation of tangible assets
4,176
3,395

Loss on disposal of tangible assets
-
97

Interest received
(29,427)
(24,895)

Taxation charge
132,103
141,216

(Increase) in debtors
(4,788,916)
(3,503,461)

Increase in creditors
4,760,009
3,587,207

Corporation tax (paid)
(140,849)
(110,073)

Net cash generated from operating activities

326,939
510,842


Cash flows from investing activities

Purchase of intangible fixed assets
-
(8,334)

Purchase of tangible fixed assets
(4,627)
-

Interest received
29,427
24,895

Net cash from investing activities

24,800
16,561

Cash flows from financing activities

Dividends paid
(260,258)
(270,000)

Net cash used in financing activities
(260,258)
(270,000)

Net increase in cash and cash equivalents
91,481
257,403

Cash and cash equivalents at beginning of year
785,296
527,893

Cash and cash equivalents at the end of year
876,777
785,296


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
876,777
785,296

876,777
785,296


The notes on pages 15 to 26 form part of these financial statements.

Page 13

 
BROOKLANDS FUND MANAGEMENT LTD
 

ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 31 DECEMBER 2025




At 1 January 2025
Cash flows
At 31 December 2025
£

£

£

Cash at bank and in hand

785,296

91,481

876,777

Debt due within 1 year

(673)

(816)

(1,489)


784,623
90,665
875,288

The notes on pages 15 to 26 form part of these financial statements.

Page 14

 
BROOKLANDS FUND MANAGEMENT LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

1.


General information

Brooklands Fund Management Limited is a private company, limited by shares, registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

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

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

The following principal accounting policies have been applied:

 
2.2

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

Page 15

 
BROOKLANDS FUND MANAGEMENT LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

2.Accounting policies (continued)

 
2.3

Revenue

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

Rendering of services

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

 
2.4

Operating leases: the Company as lessor

Rental income from operating leases is credited to profit or loss on an invoice basis as receivable in line with associated lease terms.

 
2.5

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to profit or loss on an invoice basis as payable in line with the associated lease terms. The Company has elected to not apply IFRS 16 as a lesee due to all relevant leases satisfying criteria for short-term lease exemption.

 
2.6

Interest income

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

 
2.7

Pensions

Defined contribution pension plan

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

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

Page 16

 
BROOKLANDS FUND MANAGEMENT LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

2.Accounting policies (continued)

 
2.8

Current and deferred taxation

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

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

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

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


 
2.9

Tangible fixed assets

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

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Office equipment
-
2 - 4 year useful life

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

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

 
2.10

Debtors

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

Page 17

 
BROOKLANDS FUND MANAGEMENT LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

2.Accounting policies (continued)

 
2.11

Cash and cash equivalents

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

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

 
2.12

Creditors

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

 
2.13

Provisions for liabilities

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

 
2.14

Financial instruments

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

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

Basic financial assets

Basic financial assets, which include trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest.

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

Basic financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the Company after the deduction of all its liabilities.

Page 18

 
BROOKLANDS FUND MANAGEMENT LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

2.Accounting policies (continued)


2.14
Financial instruments (continued)

Basic financial liabilities, which include trade and other creditors, bank loans and other loans are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial.

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

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

Derecognition of financial assets

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

Derecognition of financial liabilities

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

 
2.15

Dividends

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


3.


Judgements in applying accounting policies and key sources of estimation uncertainty

No critical accounting judgments or key sources of estimation uncertainty have had to be made by the directors in preparing these financial statements.

Page 19

 
BROOKLANDS FUND MANAGEMENT LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

4.


Turnover

2025
2024
£
£

Sales
13,378,373
6,598,383

13,378,373
6,598,383


2025
2024
£
£

United Kingdom
13,378,373
6,598,383

13,378,373
6,598,383



5.


Other operating income

2025
2024
£
£

Net rents receivable
50,150
49,557

50,150
49,557



6.


Operating profit

The operating profit is stated after charging:

2025
2024
£
£

Estimated fixed overheads
194,517
232,062

Estimated variable overheads
924,788
741,118

Exchange differences
26,779
(6,678)

1,146,084
966,502

Fixed overhead costs are estimated in accordance with MIFIDPRU guidelines as equal to one quarter of the firm's relevant expenditure during the preceding year. Fixed overhead expenditure for year ended 31 December 2026 is £239,034 using results from this year as a basis.

Page 20

 
BROOKLANDS FUND MANAGEMENT LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

7.


Auditors' remuneration

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


2025
2024
£
£

Fees payable to the Company's auditors for the audit of the Company's financial statements
5,700
5,500

8.


Employees

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


2025
2024
£
£

Wages and salaries
502,233
463,256

Social security costs
67,553
55,337

Cost of defined contribution scheme
4,655
4,191

574,441
522,784


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


        2025
        2024
            No.
            No.







Staff
7
6



Directors
2
2

9
8


9.


Directors' remuneration

2025
2024
£
£

Directors' emoluments
75,738
75,714

75,738
75,714


Page 21

 
BROOKLANDS FUND MANAGEMENT LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

10.


Interest receivable

2025
2024
£
£


Other interest receivable
29,427
24,895

29,427
24,895


11.


Taxation


2025
2024
£
£

Corporation tax


Current tax on profits for the year
131,989
140,848

Adjustments in respect of previous periods
-
(999)


131,989
139,849


Total current tax
131,989
139,849

Deferred tax


Origination and reversal of timing differences
113
1,367

Total deferred tax
113
1,367


Taxation on profit
132,102
141,216
Page 22

 
BROOKLANDS FUND MANAGEMENT LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
 
11.Taxation (continued)


Factors affecting tax charge for the year

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

2025
2024
£
£


Profit on ordinary activities before tax
521,945
558,571


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2024 - 25%)
130,486
139,643

Effects of:


Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
1,616
2,416

Capital allowances for year in excess of depreciation
(113)
(1,211)

Adjustments to tax charge in respect of prior periods
-
(999)

Short term timing difference leading to an increase (decrease) in taxation
113
1,367

Total tax charge for the year
132,102
141,216


Factors that may affect future tax charges

There were no factors that may affect future tax charges.


12.


Dividends

2025
2024
£
£


Dividends paid
260,258
270,000

260,258
270,000

Page 23

 
BROOKLANDS FUND MANAGEMENT LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

13.


Tangible fixed assets





Office equipment

£



Cost or valuation


At 1 January 2025
19,577


Additions
4,627



At 31 December 2025

24,204



Depreciation


At 1 January 2025
12,131


Charge for the year on owned assets
4,176



At 31 December 2025

16,307



Net book value



At 31 December 2025
7,897



At 31 December 2024
7,445


14.


Debtors

2025
2024
£
£

Due after more than one year

Other debtors
12,000
12,000

12,000
12,000


2025
2024
£
£

Due within one year

Trade debtors
7,766,080
3,414,864

Other debtors
1,066,419
649,432

Prepayments and accrued income
20,712
-

8,853,211
4,064,296


Page 24

 
BROOKLANDS FUND MANAGEMENT LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

15.


Cash and cash equivalents

2025
2024
£
£

Cash at bank and in hand
876,777
785,296

876,777
785,296



16.


Creditors: Amounts falling due within one year

2025
2024
£
£

Payments received on account
71,298
53,457

Trade creditors
8,610,414
4,007,590

Corporation tax
131,990
140,848

Other creditors
1,489
673

Accruals and deferred income
153,061
14,534

8,968,252
4,217,102



17.


Financial instruments

2025
2024
£
£

Financial assets


Financial assets measured at fair value through profit or loss
876,777
785,296




Financial assets measured at fair value through profit or loss is comprised wholly of cash at bank held in multiple currencies.


18.


Deferred taxation




2025


£






At beginning of year
(1,861)


Charged to profit or loss
(113)



At end of year
(1,974)

Page 25

 
BROOKLANDS FUND MANAGEMENT LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
 
18.Deferred taxation (continued)

The provision for deferred taxation is made up as follows:

2025
2024
£
£


Accelerated capital allowances
(1,974)
(1,861)

(1,974)
(1,861)


19.


Share capital

2025
2024
£
£
Authorised, allotted, called up and fully paid



339,136 (2024 - 339,136) Ordinary shares of £1.00 each
339,136
339,136



20.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company  in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £4,655 (2024 - £4,191). Contributions totalling £1,489 (2024 - £673) were payable to the fund at the balance sheet date and are included in creditors.


21.


Related party transactions

Brooklands FS Limited: Rental income was received totalling £26,135 (2024 - £23,949), Consultancy and financing fees were charged by this company totalling £108,900 (2024 - £100,179). This company is related via common control by Pytheas Holdings Limited and Nanuna Holdings Limited.
Directors' remunerations are paid solely to M Williams during the year were £75,738 (2024 - £75,714). This is comprised of salary and private health insurance benefit. This is £86,013 (2024 - £84,494) gross of associated Employers NI contribution.


22.


Controlling party

There is no sole controlling party as there are two shareholders which are companies that hold equal shares of Brooklands Fund Management Ltd. These shareholding entities are ultimately owned by the two acting directors respectively.
This company qualifies for exemption from preparing consolidated accounts under the terms of The Companies Act 2006 due to meeting the criteria of a small group.

 
Page 26