|
KPI
|
2024
|
2023
|
% Change
|
|
Turnover
|
8,390,993
|
8,509,510
|
1%
|
|
Gorss profit
|
1,875,478
|
2,794,944
|
33%
|
|
Gross Profit Margin
|
22%
|
33%
|
-
|
|
Profit/(Loss) after tax
|
156,978
|
(542,206)
|
129%
|
|
Shareholde's deficit
|
(15,090,328)
|
(15,247,306)
|
1%
|
|
Director
|
|
28/04/2026
|
|
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
Suite 50
238 Merton High Street,
London
SW19 1AU
|
| 2024 | 2023 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER | 4 |
|
|
|
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| OPERATING PROFIT | 5 |
|
|
|
| Interest payable and similar charges | 9 |
( |
( |
|
| PROFIT BEFORE TAXATION |
|
|
||
| Tax on Profit | 10 |
|
( |
|
| PROFIT/(LOSS) AFTER TAXATION BEING PROFIT/(LOSS) FOR THE FINANCIAL YEAR |
|
( |
||
| OTHER COMPREHENSIVE INCOME FOR THE YEAR | - | - | ||
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
|
( |
||
| 2024 | 2023 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 11 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Debtors | 12 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 13 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 14 |
( |
( |
||
| NET LIABILITIES |
( |
( |
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 15 |
|
|
||
| Profit and Loss Account |
( |
( |
|||
| SHAREHOLDERS' FUNDS | (15,090,328) | (15,247,306) | |||
|
Director
|
|
|
| Share Capital | Profit and Loss Account | Total | |
|---|---|---|---|
| £ | £ | £ | |
| As at 1 January 2023 |
|
( |
(14,705,100) |
| Loss for the year and total comprehensive income | - |
( |
(542,206) |
| As at 31 December 2023 and 1 January 2024 |
|
( |
(15,247,306) |
| Profit for the year and total comprehensive income | - |
|
156,978 |
| As at 31 December 2024 |
|
( |
(15,090,328) |
| 2024 | 2023 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from operations | 1 |
|
|
|
| Interest paid |
( |
( |
||
| Net cash (used in)/generated from operating activities |
( |
|
||
| Cash flows from financing activities | ||||
| Proceeds from new other loans | 408,813 | - | ||
| Repayment of other loans | (38,083) | - | ||
| Net cash generated from financing activities |
|
|
||
| Increase in cash and cash equivalents |
|
|
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Profit/(loss) for the financial year |
|
( |
|
| Adjustments for: | |||
| Tax on profit/(loss) | - |
|
|
| Interest expense |
|
|
|
| Depreciation of tangible assets |
|
|
|
| Foreign exchange losses | - | 317,614 | |
| Movements in working capital: | |||
| Decrease/(increase) in trade and other debtors |
|
( |
|
| (Decrease)/increase in trade and other creditors |
( |
|
|
| Increase in provisions | - | 201,657 | |
| Net cash generated from operations |
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 January 2024 | Cash flows | As at 31 December 2024 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
42,332 |
|
| Freehold |
|
| Leasehold |
|
| Plant & Machinery |
|
| Motor Vehicles |
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Mobile accessories | 1,497 | 25,748 | |
| Telecommunication and marketing support services | 8,389,496 | 8,483,762 | |
| 8,390,993 | 8,509,510 | ||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| United Kingdom |
|
|
|
| 8,390,993 | 8,509,510 | ||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Bad debts | - | 88,616 | |
| Depreciation of tangible fixed assets |
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the company's financial statements |
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| 2024 | 2023 | ||
|---|---|---|---|
| Staff |
|
|
|
|
|
|
||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Other finance charges |
|
|
|
|
The tax charge on the profit for the year was as follows:
|
|||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Current tax | |||
| UK Corporation Tax |
|
|
|
| Deferred Tax | |||
| Deferred taxation |
|
|
|
| Total tax charge for the period |
|
|
|
|
The actual charge for the year can be reconciled to the expected charge for the year based on the profit and the standard rate of corporation tax as follows:
|
|||
| 2024 | 2023 | ||
| £ | £ | ||
| Profit before tax | 156,978 | 122,795 | |
| Tax on profit at 25% (UK standard rate) |
|
|
|
| Goodwill/depreciation not allowed for tax |
|
|
|
| Expenses not deductible for tax purposes |
|
|
|
| Capital allowances |
( |
( |
|
| Short term timing differences |
|
|
|
| Tax losses unutilised carried forward |
|
( |
|
| Deferred tax relating to changes in tax rates or laws |
|
|
|
| Total tax charge for the period | - | 665,001 | |
| Land & Property | ||||
|---|---|---|---|---|
| Freehold | Plant & Machinery | Motor Vehicles | Total | |
| £ | £ | £ | £ | |
| Cost | ||||
| As at 1 January 2024 |
|
|
|
|
| As at 31 December 2024 |
|
|
|
|
| Depreciation | ||||
| As at 1 January 2024 |
|
|
|
|
| Provided during the period |
|
|
|
|
| As at 31 December 2024 |
|
|
|
|
| Net Book Value | ||||
| As at 31 December 2024 |
|
|
|
|
| As at 1 January 2024 |
|
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Amounts owed by group undertakings | 23,226,883 | 26,335,190 | |
| Other debtors | 382,640 | 367,113 | |
|
|
|
||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Amounts owed to group undertakings |
|
|
|
| Other creditors | - | 19,572 | |
| Taxation and social security | 681,878 | 1,044,310 | |
| Accruals and deferred income | 243,264 | 157,014 | |
|
|
|
||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Amounts owed to group undertakings |
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Not later than one year |
|
|
|
| Later than one year and not later than five years |
|
|
|
| Later than five years |
|
|
|
|
|
|
||
|
2024
|
2023
|
||
|
£
|
£
|
||
|
Charge to profit or loss in respect of defined contribution schemes
|
76,878
|
56,789
|
|
|
|
|
||
|
76,878
|
56,789
|
|
Code
|
Company name
|
Amounts due from/(owed to) related parties
|
Foreign Currency Revaluation FY2023 reversal
|
Sales Accural reversal
|
Sales to related parties in the year
|
Purchases from related parties in the year
|
Cash loaned /(borrowed) in the year
|
Cash loaned /(borrowed) in the year
|
SHORT TERM LOANS (RECEIVED) , LYCATELCOM LDA.
|
FX Net Off Entires
|
AR/AP Net Off Entires
|
Foreign Currency Revaluation Dec-2024
|
Sales accural FY2024
|
Amounts due from/(owed to) related parties
|
|
LYC001
|
WWW Holding Company Ltd.
|
0
|
0
|
0
|
0
|
0
|
-110,000
|
0
|
0
|
0
|
0
|
0
|
0
|
-110,000
|
|
LYC002
|
Lycamobile UK Ltd.
|
-10,345,560
|
-83,130
|
-2,839,737
|
12,386,953
|
0
|
-9,941,485
|
738,315
|
0
|
0
|
0
|
167,586
|
906,489
|
-9,010,570
|
|
LYC005
|
Lycatel Property Services Ltd.
|
-85,000
|
0
|
0
|
0
|
-108,000
|
-15,500
|
27,000
|
0
|
0
|
0
|
0
|
0
|
-181,500
|
|
LYC006
|
Lycatel Services Ltd.
|
-484,279
|
0
|
0
|
0
|
0
|
-1,500
|
39,583
|
0
|
0
|
0
|
0
|
0
|
-446,196
|
|
LYC010
|
UK GT Ltd.
|
-400,343
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-400,343
|
|
LYC015
|
U Can Fly
|
90,000
|
0
|
0
|
0
|
0
|
-100,000
|
0
|
0
|
0
|
0
|
0
|
0
|
-10,000
|
|
LYC027
|
SAVILLS LTD / THAMES QUAY PROPERTIES II
|
-742,980
|
0
|
0
|
0
|
-426,351
|
-194,333
|
129,509
|
0
|
0
|
0
|
0
|
0
|
-1,234,155
|
|
LYC057
|
Lycatel Ireland Ltd.
|
23,419,044
|
86
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
0
|
23,419,165
|
|
LYC081
|
GNANAM PROPERTIES LIMITED
|
-246,194
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-246,194
|
|
LYC088
|
LYCA FINANCE LTD.
|
-665,000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-665,000
|
|
LYC142
|
Lycatelcom LDA
|
-25,910,132
|
0
|
0
|
0
|
0
|
0
|
-205,091
|
-343,367
|
0
|
0
|
6,278
|
0
|
-26,452,312
|
|
LYC402
|
Lycatel BPO P Ltd
|
-54,402
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-54,402
|
|
LYC409
|
Plintron Global Technologies Pvt Ltd.
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
976
|
-976
|
0
|
0
|
|
Total
|
-15,424,845
|
-83,045
|
-2,839,737
|
12,386,953
|
-534,351
|
10,362,818
|
729,316
|
-343,367
|
976
|
0
|
172,923
|
906,489
|
-15,391,506
|