|
Directors |
Ms |
|
|
Mr |
|
|
Mr |
|
|
|
|
Registered number |
11242570 |
|
|
|
|
Registered office |
|
|
|
|
|
|
38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading Address |
Third Floor |
|
|
The Edward Hyde Building |
|
|
38 Clarendon Road |
|
|
Watford |
|
|
Hertfordshire |
|
|
WD17 1JW |
|
|
|
|
Independent auditors |
PricewaterhouseCoopers LLP |
|
|
40 Clarendon Road |
|
|
Watford |
|
|
Hertfordshire |
|
|
WD17 1JJ |
|
|
Page(s) |
|
|
|
|
Strategic report |
4 |
|
|
|
|
Directors' report |
6 |
|
|
|
|
Independent auditors' report |
8 |
|
|
|
|
Statement of comprehensive income |
11 |
|
|
|
|
Statement of financial position |
12 |
|
|
|
|
Statement of changes in equity |
13 |
|
|
|
|
Notes to the financial statements |
14 |
|
|
|
|
(Unaudited) |
|
|
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
|
|
|
|
|
Turnover |
2 |
|
|
|
|
|
|
|
|
Cost of sales |
|
( |
( |
|
|
|
|
|
|
Gross profit |
|
|
|
|
|
|
|
|
|
Administrative expenses |
|
( |
( |
|
|
|
|
|
|
Exceptional administrative expenses |
|
|
( |
|
|
|
|
|
|
Operating profit |
3 |
|
|
|
|
|
|
|
|
Interest receivable and similar income |
8 |
|
|
|
|
|
|
|
|
Profit before tax |
|
|
|
|
|
|
|
|
|
Tax on profit |
9 |
( |
( |
|
|
|
|
|
|
Profit for the financial year |
|
|
|
|
|
|
|
|
|
Other comprehensive income for the year |
|
|
|
|
|
|
|
|
|
Total comprehensive income for the year |
|
|
|
|
|
|
|
|
(Unaudited) |
(Unaudited) |
|
|
|
2025 |
2025 |
2024 |
2024 |
|
|
Note |
£ |
£ |
£ |
£ |
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debtors: amounts falling due within one |
|
|
|
|
|
|
year |
10 |
|
|
|
|
|
|
|
|
|
|
|
|
Cash at bank and in hand |
11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Creditors: amounts falling due within one |
|
|
|
|
|
|
year |
12 |
( |
|
( |
|
|
|
|
|
|
|
|
|
Net current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets less current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
Creditors: amounts falling due after more |
|
|
|
|
|
|
than one year |
13 |
|
|
|
( |
|
|
|
|
|
|
|
|
Net assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
Called up share capital |
14 |
|
|
|
|
|
|
|
|
|
|
|
|
Share premium account |
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit and loss account |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Equity |
|
|
|
|
|
|
|
Called up |
Share |
Profit and |
Total |
|
|
share |
premium |
loss |
equity |
|
|
capital |
account |
account |
|
|
|
£ |
£ |
£ |
£ |
|
|
|
|
|
|
|
At 1 January 2025 |
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income for the year |
|
|
|
|
|
|
|
|
|
|
|
Profit for the financial year |
|
|
|
|
|
Total comprehensive income for the year |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
At 31 December 2025 |
|
|
|
|
|
|
|
Share |
|
|
|
|
Called up |
premium |
Profit and |
|
|
|
share capital |
account |
loss account |
Total equity |
|
|
£ |
£ |
£ |
£ |
|
|
|
|
|
|
|
At |
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income for the year |
|
|
|
|
|
|
|
|
|
|
|
Profit for the financial year |
|
|
|
|
|
Total comprehensive income for the year |
|
|
|
|
|
|
|
|
|
|
|
At |
|
|
|
|
|
|
2025 £ |
(Unaudited) 2024 £ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income |
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
|
|
|
Defined contribution pension cost |
|
|
|
|
|
(Unaudited) |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
Fees payable to the Company's auditors for the audit of the Company's |
|
|
|
financial statements |
|
|
|
Staff costs were as follows: |
2025 £ |
(Unaudited) 2024 £ |
|
|
|
|
|
Wages and salaries |
|
|
|
|
|
|
|
Social security costs |
|
|
|
|
|
|
|
Other pension costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
|
|
|
Expensing of unamortised set-up fees relating to previous funding |
|
|
|
structures |
|
|
|
|
|
(Unaudited) |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
|
|
|
Other interest receivable |
|
|
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
|
|
|
Corporation tax |
|
|
|
|
|
|
|
Current tax on profits for the year |
|
|
|
|
|
|
|
Adjustments in respect of previous periods |
|
|
|
|
|
|
|
Total Current Tax Charge |
|
|
|
|
2025 £ |
2024 £ |
|
|
|
|
|
Profit on ordinary activities before tax |
|
|
|
Profit on ordinary activities multiplied by standard rate of corporation tax in |
|
|
|
the UK of |
|
|
|
|
|
|
|
Effects of: |
|
|
|
|
|
|
|
Expenses not deductible for tax purposes, other than goodwill amortisation |
|
|
|
and impairment |
( |
|
|
|
|
|
|
Adjustments to tax charge in respect of prior periods |
|
|
|
|
|
|
|
Other differences leading to a decrease in the tax charge |
|
( |
|
|
|
|
|
Group relief |
( |
( |
|
|
|
|
|
Total tax charge for the year |
|
|
|
|
2025 £ |
(Unaudited) 2024 £ |
|
|
|
|
|
Gross loans and advances |
|
|
|
|
|
|
|
Provision for bad debts |
|
( |
|
|
|
|
|
Amounts owed by group undertakings |
|
|
|
|
|
|
|
Other debtors |
|
|
|
|
|
|
|
Prepayments and accrued income |
|
|
|
|
|
|
|
|
|
|
|
|
Stage 1 |
Stage 2 |
Stage 3 |
Total |
|
|
£ |
£ |
£ |
£ |
|
2025 |
|
|
|
|
|
Gross loans and advances |
|
|
|
|
|
Provision for bad debts |
|
|
|
|
|
Total |
|
|
|
|
|
|
Stage 1 |
Stage 2 |
Stage 3 |
Total |
|
2024 |
£ |
£ |
£ |
£ |
|
|
|
|
|
|
|
Gross loans and advances |
|
|
|
|
|
Provision for bad debts |
( |
|
( |
( |
|
Total |
|
|
|
|
|
|
Stage 1 |
Stage 2 |
Stage 3 |
Total |
|
|
£ |
£ |
£ |
£ |
|
2025 |
|
|
|
|
|
Balance at the beginning of the year |
|
|
|
|
|
Derecognition of financial assets |
(130,297,446) |
- |
(1,136,808) |
(131,434,254) |
|
Balance at the end of the year |
|
|
|
|
|
2025 |
£ |
|
|
|
|
Later than one year and not later than 5 years |
|
|
|
|
|
|
|
|
|
2025 £ |
(Unaudited) 2024 £ |
|
|
|
|
|
Cash at bank and in hand |
|
|
|
|
2025 £ |
(Unaudited) 2024 £ |
|
|
|
|
|
Trade creditors |
|
|
|
|
|
|
|
Amounts owed to group undertakings |
|
|
|
|
|
|
|
Corporation tax |
|
|
|
|
|
|
|
Accruals and deferred income |
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
|
|
|
Deemed Loan from Special Purpose Vehicle |
|
|
|
|
|
|
|
Other Loan from a related group company |
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
|
2025 |
2024 |
|
Issued, called up and fully paid |
£ |
£ |
|
|
|
|
|
|
|
|
|
|
|
2025 |
(Unaudited) 2024 |
|
|
|
|
|
|
|
Relationship to the |
(Creditor)/ Debtor |
(Creditor)/ Debtor |
|
Related party |
Company |
£ |
£ |
|
|
|
|
|
|
|
Immediate parent company |
( |
( |
|
|
|
|
|
|
|
Indirect parent company |
|
( |
|
|
|
|
|
|
|
Indirect parent company |
|
|