Company registration number 12939579 (England and Wales)
UK DEBT EXPERT GROUP LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024
UK DEBT EXPERT GROUP LIMITED
COMPANY INFORMATION
Directors
P Flynn
T R Flynn
Company number
12939579
Registered office
Suite 15,
2nd Floor,
Lowry Mills Lees Street
Swinton
Manchester
M27 6DB
Auditor
Xeinadin Audit Limited
100 Barbirolli Square
Manchester
Greater Manchester
United Kingdom
M2 3BD
UK DEBT EXPERT GROUP LIMITED
CONTENTS
Page
Strategic report
1 - 4
Directors' report
5 - 8
Independent auditor's report
9 - 12
Profit and loss account
13
Group balance sheet
14
Company balance sheet
15
Group statement of changes in equity
16
Company statement of changes in equity
17
Group statement of cash flows
18
Notes to the financial statements
19 - 33
UK DEBT EXPERT GROUP LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 JUNE 2024
- 1 -

The directors present the strategic report for the year ended 30 June 2024.

Review of the business

The principal activity of the Group is the provision of insolvency solutions. Turnover originates fully from activities in the United Kingdom, the Republic of Ireland, Canada, and Mauritius.

The key financial and other performance indicators during the year were as follows:

 

Year ended 30 June 2024

£’000

Year end 30 June 2023

£’000

Revenue

85,010

106,334

EBITDA

1,776

20,303

Profit after tax

(570)

(1,569)

Net Assets

23,248

24,445

 

 

 

Origination volume

-

19,534

External acquisition volume

-

2,789

Closing case volume

103,258

126,545

The Group continues to deliver strong trading performance. During the year the Group has continued to generate cash fund and pay back its loan facility, highlighting the strength of the operation.

 

There were no new originations, internally or externally, as new cases are now being held by a related party entity. The movement in closing case volume is due to cases having either completed or closed during the period.

UK DEBT EXPERT GROUP LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
- 2 -
Principal risks and uncertainties

The Group recognises certain risk factors that are both external and internal to the Group. The directors consider the principal risks and uncertainties to which the Group is exposed are intrinsic to the business and its operations.

 

The following highlights some of the particular risks affecting the Group. It is not intended to be an extensive analysis of all risks that may affect the business and its operations.

 

Cash flow risk

The Group manages its cash flow with the preparation and review of forecasts, as well as ensuring a minimum cash level is maintained so that its liabilities are met as they fall due.

 

Credit risk

The Group and Company is exposed to credit risk on the non-repayment of accrued income and amounts due from related party debt. In order to ensure that sufficient funds are available to fund ongoing operations and future developments, Management regularly reviews the cash flow forecasts of the outstanding cases and case book under management to monitor recoverability issues or the presence of indicators of impairment.

 

Liquidity Risk

The Group continues to deliver strong trading performance, with growth in both revenues and EBITDA year on year. During 2024, the Group continued to repay its debt facility while continuing to originate cases and in September 2024 fully repaid the debt facility.

 

Business continuity

The Group maintains a continuity plan for each area of its operations, including the associated IT infrastructure. If the unexpected should happen, there is a plan in place to recover the operation with as little disruption as possible.

Customers

The Group is committed to delivering exceptional customer service during, the life of its interactions with its customers. The Group regularly considers customer feedback and assesses its interactions with customers at a Senior Leadership level on a weekly basis.

 

Employees

The Group continues to recognise that its success is driven by its employees and that employee engagement and involvement is key to its continued success. The Group is committed to engaging with its employees at all levels, ensuring that they have a voice within the organisation and have the requisite training to be successful in their roles.

 

Finance Providers

The Group management meet with Finance Providers on a regular basis as well as providing information as part of the monthly compliance reporting.

UK DEBT EXPERT GROUP LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
- 3 -
Section 172(1) Statement

Sl72 1(a) Long Term Consequences of Decisions

The Board delegates day to day management and decision making to its senior management team, but it maintains oversight of the Company's performance, and reserves to itself specific matters for approval. By receiving regular updates on business programs and objectives, the Board monitors that management is acting in accordance with agreed strategy. Processes are in place to ensure that the Board receives all relevant information to enable it to make well-judged decisions in support of the Company's long-term success and align these decision with the Company's growth strategy.

 

S 172 1(b) Employee Engagement

UK Debt Expert Group Limited (previously Creditfix Holdings Limited) believes in promoting the success of employees by concentrating on leadership excellence, personal growth by providing challenging and stimulating work and giving all employees excellent career opportunities based on merit, quality of life at work and pride of affiliation with a great company. This greatly encourages the involvement of employees in the Company's performance. Employees are provided with information on matters of concern to them, including awareness of financial and economic factors affecting the performance of the Company, career development opportunities and Company policies and principles, with opportunities then given to provide feedback to Senior Management. This allows employees to have a good understanding of the performance of the Company, which is key to its future success.

 

S 172 1(c) Business Relationships with Suppliers Customers & Others

As part of our strategic growth initiatives, the Board takes a holistic approach in considering the interests of our suppliers, customers and others in all commercial decisions. All employees are responsible for understanding and upholding certain standards when dealing with stakeholders and must ensure that everyone is treated both honestly and fairly.

 

S 172 1(d) Environment

Climate change remains a key focus of the Company and the Board understands the impact of its carbon footprint. The company is committed to developing and maintaining systems and processes in order to manage and reduce its carbon footprint where possible through initiatives such as lowering electricity usage and recycling all paper. We continuously asses the risks and opportunities arising from climate change and factor these into medium and long

term business strategies. Employees worldwide are also impassioned to do good and make a meaningful impact in the communities where we do business.

 

S 172 1(e) Reputation for High Standards of Business Conduct

The Board recognises its responsibility for developing a corporate culture which promotes integrity and transparency. It has established comprehensive systems of corporate governance and approves policies and procedures which promote corporate responsibilities and ethical behaviour. Subsidiary companies of UK Debt Expert Group Limited (previously Creditfix Holdings Limited) are bound by the Insolvency Practitioners Association's (IPA's) Ethics Code for Members and the Financial Conduct Authority and subject to periodic audits from both to ensure compliance.

S172 1(f) Acting Fairly Between Members of the Company

The Board aims to understand the views of its shareholders and to always act in their best interests. The Board met regularly throughout the year to ensure that all relevant matters are considered at scheduled meetings. Key stakeholder groups and their interests have been considered by the Directors when principal decisions of a strategic nature have been made.

 

Events after the reporting period

In March 2024, the repayment term of the loan facility was extended to November 2024 and the loan was repaid in full in September 2024.

UK DEBT EXPERT GROUP LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
- 4 -

On behalf of the board

.............................................
P Flynn
Director
Date: .............................................
UK DEBT EXPERT GROUP LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 JUNE 2024
- 5 -

The directors present their annual report and financial statements for the year ended 30 June 2024.

Principal activities

The principal activity of the Group and Company is the provision of insolvency solutions to individuals experiencing debt problems.

Results and dividends

The directors declared dividends in the year of £Nil (2023: Nil)

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

P Flynn
T R Flynn
N Reid
(Resigned 3 June 2024)
Disabled persons

Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employment within the group continues and that the appropriate training is arranged. It is the policy of the group that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.

Employee involvement

The group's policy is to consult and discuss with employees, through unions, staff councils and at meetings, matters likely to affect employees' interests.

 

Information about matters of concern to employees is given through information bulletins and reports which seek to achieve a common awareness on the part of all employees of the financial and economic factors affecting the group's performance.

 

There is no employee share scheme at present, but the directors are considering the introduction of such a scheme as a means of further encouraging the involvement of employees in the company's performance.

Post reporting date events

In March 2024, the repayment term on the £85m facility was extended to November 2024. The loan was repaid in full in September 2024.

Future developments

Due to a variety of external factors, the market remains uncertain. The Group believes that focusing on its own internal processes, in particular, enhancing our branding and improving our client service delivery, as well as reducing its cost of acquiring a case, will stand the Group in good stead for the future.

Auditor

In accordance with the company's articles, a resolution proposing that Xeinadin Audit Limited be reappointed as auditor of the company will be put at a General Meeting.

 

UK DEBT EXPERT GROUP LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
- 6 -
Energy and carbon report

As the group has not consumed more than 40,000 kWh of energy in this reporting period, it qualifies as a low energy user under these regulations and is not required to report on its emissions, energy consumption or energy efficiency activities.

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 group and company, and of the profit or loss of the group 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 group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

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 auditor of the company 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 auditor of the company is aware of that information.

UK DEBT EXPERT GROUP LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
- 7 -
Going Concern

In line with the Financial Reporting Council's guidance on going concern issued in April 2016, the directors have uundertaken an exercise to review the appropriateness of the continued used of the going concern basis. The financial statements of the Company have been prepared on a going concern basis, as the directors have concluded that the going concern basis continues to be appropriate.

 

During the 2024 financial year the Group made a profit before tax of £2.7 million (2023: £2.2m loss). The net current asset position as of 30 June 2024 was £30.1 million (2023: net current asset £30.6 million) and overall net assets were £23.2 million (2023: £24.4 million).

The going concern assessment, which has been performed for the period up to 30 June 2027, considers the Group's current cash available, cash flows and available loan facilities. Repayments for the £85m loan facility were started in July 2023 and were fully repaid in September 2024.

 

The assessment prepared concluded that the Group and Company would generate sufficient cash from operations and appropriate liquidity to fund operations. The analysis also concluded that even considering plausible downside scenarios, the Group would have sufficient funds to trade and settle its liabilities as they fall due.

 

In considering the going concern basis of preparation, the directors have considered the principal risks and uncertainties discussed in the strategic report and assessed the impact on the forecast cashflows of the Group. In addition, they have considered the impact of the current UK economic downturn on recoverability of accrued income and the forecast settlement of current indebtedness.

 

The Directors prepared and reviewed trading and cash forecasts for the period to 30 June 2027. The going concern assessment considers the Group's operating cash flows, impact of the settlement of current indebtedness and available liquidity.

 

Sensitivity analysis has been performed on the forecasts to consider the impact of severe but plausible downside sensitivities, which show sufficient liquidity and under a reverse stress test. These sensitivities were focused on reductions in accrued income recoverability, as this is the key risk affecting cashflows generated. As a result of the sensitivities, a potential scenario under which liquidity would be exhausted was identified. Management then considered mitigations, that are under the control of management, to address any potential shortfall in liquidity. After applying such mitigations, management demonstrated the ability of the Group lo manage any reduction in recoverability and reduction in cash resources to ensure availability of cash resources. Management have considered historic and current trends on accrued income recoverability, and consider the likelihood of the sensitivities applied to be remote as mentioned above.

 

Therefore, the directors continue to adopt the going concern basis of accounting in preparing the financial sstatements.

 

Financial Risks

The Group has documented financial risk management policies. These policies set out the group's overall business strategies and its risk management philosophy. The group's overall financial risk management programme seeks to minimise potential adverse effects of financial performance of the group. The Board of Directors provides written principles for overall financial risk management and written policies covering specific areas, such as market risk (including foreign exchange risk, interest rate risk and equity price risk), credit risk, liquidity risk, cash flow interest rate risk, use of derivative financial instruments and investing excess cash. Such written policies are reviewed annually by the Board of Directors and periodic reviews are undertaken to ensure that the group's policy guidelines are complied with. The Directors have chosen to include information on financial risks within the strategic report. Risk management is carried out by the Treasury Department under the policies approved by the Board of Directors.

UK DEBT EXPERT GROUP LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
- 8 -

Disabled employees

The Group is committed to giving full and fair consideration to applications for employment made by disabled persons, appropriate training and development for disabled employees and career development and promotion for disabled employees.

 

Accounting records

The measures that the directors have taken to secure compliance with the requirements of sections 281 to 285, with regard to the keeping of accounting records, include the provision of appropriate resources to maintain adequate accounting records throughout the Group, including the appointment of personnel with appropriate qualifications, experience and expertise.

The accounting records are maintained at 4 West Regent Street, Glasgow.

 

Employee involvement

The Group is committed to employee engagement and delivers regular updates to staff regarding the performance and strategy of the organisation.

 

Streamlined Energy and Carbon Reporting

The Group has taken advantage of the Streamlined Energy and Carbon Reporting disclosure exemptions in preparing these Group and Company financial statements in accordance with the Companies (Directors' Report)and Limited Liability partnerships (Energy and Carbon Report) Regulations 2018. The Group and it's subsidiaries do not meet there reporting criteria.

 

Political Contributions

The Company made no political contributions during the year (2023: £nil)

 

Directors Insurance and Indemnities

The Company maintains a Directors' and Officers 'liability insurance policy in respect of itself and for its Directors and Officers. This gives appropriate cover for any legal action brought against the Company, its Directors

or Officers, except for where the Director or Officer has acted fraudulently or dishonestly.

 

Disclosure of information to the auditors

So far as each person who was a director at the date of approving this report is aware,there is no relevant audit information,being information needed by the auditor in connection with preparing its report,of which the auditor is unaware. Having made enquiries of fellow directors and the Group's auditor,each director has taken all the steps that they are obliged to take as a director in order to make themselves aware of any relevant audit information an d to establish that the auditor is aware of that information.

On behalf of the board
P Flynn
Director
2 July 2026
UK DEBT EXPERT GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF UK DEBT EXPERT GROUP LIMITED
- 9 -
Opinion

We have audited the financial statements of UK Debt Expert Group Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 30 June 2024 which comprise the group profit and loss account, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group 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 group and parent 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 group's and parent 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:

UK DEBT EXPERT GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF UK DEBT EXPERT GROUP LIMITED
- 10 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and their 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 parent 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 parent 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.

Identifying and assessing potential risks related to irregularities

 

In identifying and assessing risks of material misstatement in respect of irregularities including fraud and non-compliance with laws and regulations we have considered the following:

 

UK DEBT EXPERT GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF UK DEBT EXPERT GROUP LIMITED
- 11 -

As a result of these procedures, we considered the opportunities and incentives that may exist within the organisation for fraud and identified the greatest potential for fraud in the following areas: timing of recognition of income, management override, valuation of accruals and fixed asset existence. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override.

 

We also obtained an understanding of the legal and regulatory frameworks that the company operates in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements. The key laws and regulations we considered in this context included UK Companies Act, employment law, health and safety, pensions legislation and tax legislation.

 

In addition, we considered provisions of other laws and regulations that 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.

Audit response to risks identified

Our procedures to respond to risks identified included the following:

 

 

We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.

 

No instances of material non-compliance were identified. However, the likelihood of detecting irregularities, including fraud, is limited by the inherent difficulty in detecting irregularities, the effectiveness of the entity's controls, and the nature, timing and extent of the audit procedures performed. Irregularities that result from fraud might be inherently more difficult to detect than irregularities that result from error. As explained above, there is an unavoidable risk that material misstatements may not be detected, even though the audit has been planned and performed in accordance with ISAs (UK).

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 parent 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 parent 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 parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

UK DEBT EXPERT GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF UK DEBT EXPERT GROUP LIMITED
- 12 -
Karanjit Gill FCCA (Senior Statutory Auditor)
For and on behalf of Xeinadin Audit Limited, Statutory Auditor
Chartered Accountants
100 Barbirolli Square
Manchester
Greater Manchester
M2 3BD
United Kingdom
2 July 2026
UK DEBT EXPERT GROUP LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 30 JUNE 2024
- 13 -
2024
2023
as restated
Notes
£
£
Turnover
3
85,009,805
106,333,557
Cost of sales
(39,590,054)
(52,800,560)
Gross profit
45,419,751
53,532,997
Administrative expenses
(35,529,290)
(43,541,463)
Other operating income
120,834
-
0
Operating profit
10,011,295
9,991,534
Interest receivable and similar income
6
110,142
-
0
Interest payable and similar expenses
7
(7,461,929)
(12,234,966)
Profit/(loss) before taxation
2,659,508
(2,243,432)
Tax on profit/(loss)
8
(3,229,347)
674,747
Loss for the financial year
(569,839)
(1,568,685)
Loss for the financial year is all attributable to the owners of the parent company.
UK DEBT EXPERT GROUP LIMITED
GROUP BALANCE SHEET
AS AT
30 JUNE 2024
30 June 2024
- 14 -
2024
2023
as restated
Notes
£
£
£
£
Fixed assets
Goodwill
9
209,813
306,660
Total intangible assets
209,813
306,660
Tangible assets
10
417,042
688,078
626,855
994,738
Current assets
Debtors
13
67,676,748
107,481,184
Cash at bank and in hand
6,209,538
7,524,591
73,886,286
115,005,775
Creditors: amounts falling due within one year
14
(43,818,233)
(85,366,449)
Net current assets
30,068,053
29,639,326
Total assets less current liabilities
30,694,908
30,634,064
Creditors: amounts falling due after more than one year
15
(7,446,414)
(6,178,213)
Provisions for liabilities
Deferred tax liability
18
-
0
10,468
-
(10,468)
Net assets
23,248,494
24,445,383
Capital and reserves
Called up share capital
19
200,000
200,000
Share premium account
41,009,392
41,009,392
Other reserves
(41,858,706)
(41,943,605)
Profit and loss reserves
23,897,808
25,179,596
Total equity
23,248,494
24,445,383
The financial statements were approved by the board of directors and authorised for issue on 2 July 2026 and are signed on its behalf by:
02 July 2026
P Flynn
Director
Company registration number 12939579 (England and Wales)
UK DEBT EXPERT GROUP LIMITED
COMPANY BALANCE SHEET
AS AT 30 JUNE 2024
30 June 2024
- 15 -
2024
2023
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
10
70,338
95,915
Investments
11
43,228,686
44,209,392
43,299,024
44,305,307
Current assets
Debtors
13
48,547,801
37,468,351
Cash at bank and in hand
10,080
54,430
48,557,881
37,522,781
Creditors: amounts falling due within one year
14
(51,987,384)
(40,810,865)
Net current liabilities
(3,429,503)
(3,288,084)
Total assets less current liabilities
39,869,521
41,017,223
Creditors: amounts falling due after more than one year
15
(68,973)
(79,578)
Provisions for liabilities
Deferred tax liability
18
10,339
10,339
(10,339)
(10,339)
Net assets
39,790,209
40,927,306
Capital and reserves
Called up share capital
19
200,000
200,000
Share premium account
41,009,392
41,009,392
Profit and loss reserves
(1,419,183)
(282,086)
Total equity
39,790,209
40,927,306

As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £1,137,097 (2023 - £190,669 loss).

The financial statements were approved by the board of directors and authorised for issue on 2 July 2026 and are signed on its behalf by:
02 July 2026
P Flynn
Director
Company registration number 12939579 (England and Wales)
UK DEBT EXPERT GROUP LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2024
- 16 -
Share capital
Share premium account
Merger Reserve
Currency translation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
£
As restated for the period ended 30 June 2023:
Balance at 1 July 2022
200,000
41,009,392
(41,198,372)
(745,233)
27,729,822
26,995,609
Effect of change in accounting policy
-
-
-
-
11,570
11,570
As restated
200,000
41,009,392
(41,198,372)
(745,233)
27,741,392
27,007,179
Year ended 30 June 2023:
Loss and total comprehensive income
-
-
-
-
(1,568,685)
(1,568,685)
Dividends
-
-
-
-
(993,111)
(993,111)
Balance at 30 June 2023
200,000
41,009,392
(41,198,372)
(745,233)
25,179,596
24,445,383
Year ended 30 June 2024:
Loss for the year
-
-
-
-
(569,839)
(569,839)
Other comprehensive income:
Currency translation differences
-
-
-
-
0
281,162
281,162
Total comprehensive income
-
-
-
-
(288,677)
(288,677)
Dividends
-
-
-
-
(993,111)
(993,111)
Other movements
-
-
-
84,899
-
84,899
Balance at 30 June 2024
200,000
41,009,392
(41,198,372)
(660,334)
23,897,808
23,248,494
UK DEBT EXPERT GROUP LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2024
- 17 -
Share capital
Share premium account
Profit and loss reserves
Total
£
£
£
£
As restated for the period ended 30 June 2023:
Balance at 1 July 2022
200,000
41,009,392
(91,417)
41,117,975
Year ended 30 June 2023:
Loss and total comprehensive income for the year
-
-
(190,669)
(190,669)
Balance at 30 June 2023
200,000
41,009,392
(282,086)
40,927,306
Year ended 30 June 2024:
Loss and total comprehensive income for the year
-
-
(1,137,097)
(1,137,097)
Balance at 30 June 2024
200,000
41,009,392
(1,419,183)
39,790,209
UK DEBT EXPERT GROUP LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 JUNE 2024
- 18 -
2024
2023
as restated
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
21
60,132,748
18,235,659
Interest paid
(6,975,689)
(10,709,069)
Income taxes paid
(1,856,507)
(1,732,612)
Net cash inflow from operating activities
51,300,552
5,793,978
Investing activities
Purchase of tangible fixed assets
390,024
(430,135)
Interest received
110,142
-
0
Net cash generated from/(used in) investing activities
500,166
(430,135)
Financing activities
Repayment of bank loans
(52,175,270)
(4,817,450)
Payment of finance leases obligations
52,610
89,902
Dividends paid to equity shareholders
(993,111)
(993,111)
Net cash used in financing activities
(53,115,771)
(5,720,659)
Net decrease in cash and cash equivalents
(1,315,053)
(356,816)
Cash and cash equivalents at beginning of year
7,524,591
7,881,407
Cash and cash equivalents at end of year
6,209,538
7,524,591
UK DEBT EXPERT GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024
- 19 -
1
Accounting policies
Company information

UK Debt Expert Group Limited is a private company limited by shares incorporated in England and Wales. The registered office is Suite 15, 2nd Floor, Lees Street, Swinton, Manchester, M27 6DB.

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
Basis of consolidation

The Group financial statements consolidate the financial statements of UK Debt Expert Group Limited (previously Creditfix Holdings Limited) Group and its subsidiaries.

 

 

Subsidiaries are consolidated from the date of their acquisition, being the date on which the Group obtains control and continue to be consolidated until the date that such control ceases. Control comprises the power to govern the financial and operating policies of the investee so as to obtain benefit from its activities.

No income statement is presented for UK Debt Expert Group Limited (previously Creditfix Holdings Limited) as permitted by Section 408 of the Companies Act 2006.

The Group has taken advantage of the exemption afforded by FRS 102.33.1A not to disclose transactions between wholly owned members of the Group. The parent company is a qualifying entity as defined by FRS 102 and has taken advantage of the following exemptions available to qualifying entities which are relevant to its financial statements.

1.3
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

UK DEBT EXPERT GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
1
Accounting policies
(Continued)
- 20 -
1.4
Turnover

Revenue is recognised to the extent that the Group obtains the right to consideration in exchange· for its

perfomance and is measured at the fair value of the consideration received, excluding discounts, rebates, VAT

and other sales taxes or duty.

 

The Group's revenue is primarily generated from the provision of insolvency solutions lo individuals experiencing debt problems. Revenue is recognised in two stages. A proportion is recognised on approval of the arrangement. The remainder is recognised on a monthly basis over the life of the case aligned to the ongoing services provided.

Towards the end of the financial year, the group's revenue structure and recognition extended to receiving related party revenue. Proteus Pier, an entity with common directorship, are being sold cases to from the Group. In this case, revenue is recognised by the Group at the point of sale of each case. This now eliminates the revenue recognition above mentioned in relation to revenue recognised on approval of the arrangement.

 

Other revenue represents introducer leads provided which are recognised when the leads are supplied.

1.5
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of 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. Goodwill is considered to have a finite useful life and is amortised over 10 years.

1.6
Intangible fixed assets other than goodwill
Software
10% straight line
1.7
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
5% - 33%
Other PPE
5% - 33%
Computers
20%
Motor vehicles
6.6% - 20%

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 recognised in the profit and loss account.

1.8
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and

subsequently measured at cost less any accumulated impairment losses. The investments are assessed for

impairment at each reporting date and any impairment losses or reversals of impairment losses are

recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

UK DEBT EXPERT GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
1
Accounting policies
(Continued)
- 21 -

Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.9
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

 

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.10
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.11
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method 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. Financial assets classified as receivable within one year are not amortised.

UK DEBT EXPERT GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
1
Accounting policies
(Continued)
- 22 -
Classification of 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 group after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

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

 

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

1.12
Equity instruments

Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.

1.13
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 group’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.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.14
Retirement benefits

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

UK DEBT EXPERT GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
1
Accounting policies
(Continued)
- 23 -
1.15
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

1.16
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 in the period are included in profit or loss.

2
Judgements and key sources of estimation uncertainty

In the application of the group’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.

3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Revenue recognised on set up of arrangement
23,845,950
58,661,884
Revenue recognised over the life of the arangement
32,607,311
29,351,959
Servicing & Other Revenue
23,860,014
12,997,736
Interest revenue
4,696,530
5,321,978
85,009,805
106,333,557
2024
2023
£
£
Other revenue
Interest income
110,142
-
UK DEBT EXPERT GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
- 24 -
4
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
77,688
77,689
Audit of the financial statements of the company's subsidiaries
265,906
161,996
343,594
239,685
5
Employees

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

Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
599
665
0
0

Their aggregate remuneration comprised:

Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
17,936,163
20,337,176
12,500,094
14,647,300
Social security costs
1,510,930
1,728,413
1,258,606
1,548,462
Pension costs
660,693
638,406
279,701
275,706
20,107,786
22,703,995
14,038,401
16,471,468
6
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
110,142
-
0
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
110,142
-
UK DEBT EXPERT GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
- 25 -
7
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
6,961,376
10,384,876
Other interest on financial liabilities
-
36,929
6,961,376
10,421,805
Other finance costs:
Interest on finance leases and hire purchase contracts
14,313
726
Unwinding of discount on provisions
486,240
1,525,897
Other interest
-
286,538
Total finance costs
7,461,929
12,234,966
8
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
2,203,820
(225,429)
Adjustments in respect of prior periods
277,640
-
0
Total UK current tax
2,481,460
(225,429)
Foreign current tax on profits for the current period
399,674
-
0
Total current tax
2,881,134
(225,429)
Deferred tax
Origination and reversal of timing differences
348,213
(449,318)
Total tax charge/(credit)
3,229,347
(674,747)
UK DEBT EXPERT GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
8
Taxation
(Continued)
- 26 -

The actual charge/(credit) 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
2,659,508
(2,243,432)
Expected tax charge/(credit) based on the standard rate of corporation tax in the UK of 25.00% (2023: 20.50%)
664,877
(459,904)
Tax effect of expenses that are not deductible in determining taxable profit
980,865
636,667
Gains not taxable
233,622
(191,310)
Tax effect of utilisation of tax losses not previously recognised
-
0
179,212
Change in unrecognised deferred tax assets
46,783
964,719
Adjustments in respect of prior years
1,110,460
(1,388,811)
Effect of change in corporation tax rate
-
(218,181)
Group relief
-
0
(180,910)
Other permanent differences
348,213
(37,450)
Effect of overseas tax rates
(495,989)
(1,166,807)
Deferred tax adjustments in respect of prior years
168,888
-
0
Tax at marginal rate
168,257
-
0
Transfer pricing adjustments
-
0
100,568
Amortisation of goodwill arising on consolidation
92,802
39,703
Movement in unrecognised deferred tax
(89,431)
1,047,757
Taxation charge/(credit)
3,229,347
(674,747)
9
Intangible fixed assets
Group
Goodwill
Software
Total
£
£
£
Cost
At 1 July 2023 and 30 June 2024
968,341
24,548
992,889
Amortisation and impairment
At 1 July 2023
661,681
24,548
686,229
Amortisation charged for the year
96,847
-
0
96,847
At 30 June 2024
758,528
24,548
783,076
Carrying amount
At 30 June 2024
209,813
-
0
209,813
At 30 June 2023
306,660
-
0
306,660
The company had no intangible fixed assets at 30 June 2024 or 30 June 2023.
UK DEBT EXPERT GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
- 27 -
10
Tangible fixed assets
Group
Leasehold Improvements
Other PPE
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 July 2023
85,584
2,417,948
758,272
151,861
3,413,665
Additions
51,733
3,554
43,699
-
0
98,986
At 30 June 2024
137,317
2,421,502
801,971
151,861
3,512,651
Depreciation and impairment
At 1 July 2023
42,665
1,975,339
651,638
55,945
2,725,587
Depreciation charged in the year
17,030
247,673
79,778
25,541
370,022
At 30 June 2024
59,695
2,223,012
731,416
81,486
3,095,609
Carrying amount
At 30 June 2024
77,622
198,490
70,555
70,375
417,042
At 30 June 2023
42,919
442,609
106,634
95,916
688,078
Company
Motor vehicles
£
Cost
At 1 July 2023 and 30 June 2024
102,309
Depreciation and impairment
At 1 July 2023
6,394
Depreciation charged in the year
25,577
At 30 June 2024
31,971
Carrying amount
At 30 June 2024
70,338
At 30 June 2023
95,915
11
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
12
-
0
-
0
43,228,686
44,209,392
UK DEBT EXPERT GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
11
Fixed asset investments
(Continued)
- 28 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 July 2023 and 30 June 2024
44,209,392
Impairment
At 1 July 2023
-
Impairment losses
980,706
At 30 June 2024
980,706
Carrying amount
At 30 June 2024
43,228,686
At 30 June 2023
44,209,392
12
Subsidiaries

Details of the company's subsidiaries at 30 June 2024 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Zenith Asset Holdings Limited
3rd Floor, 4 West Regent Street, Glasgow, Scotland, G2 1RW
Ordinary
100.00
Ebenegate UK Limited
2/170 West Regent Street, Glasgow, Scotland, G2 2QZ
Ordinary
100.00
Ebene Gate Mauritius
1 Cybercity, Ebene, Mauritius
Ordinary
100.00
Opportuna Insurance PCC Limited
Hadsley House, Guernsey
Ordinary
100.00
Solvere Services Ltd
90 Sheppard Avenue East, Toronto
Ordinary
100.00
Creditfix Limited
4 West Regent Street, Glasgow, G2 1RW
Ordinary
100.00
UK Debt Expert Limited
4 West Regent Street, Glasgow, G2 1RW
Ordinary
100.00
The Lead Mint Limited
4 West Regent Street, Glasgow, G2 1RW
Ordinary
100.00
Nextpath Finance Limited
4 West Regent Street, Glasgow, G2 1RW
Ordinary
100.00
Belmont Insolvency Services Limited
Suite 15, 2nd Floor Lowry Mill, Lees Street, Swinton, Manchester, M27 6DB
Ordinary
100.00
UK DEBT EXPERT GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
- 29 -
13
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
313,253
452,370
-
0
-
0
Amounts owed by group undertakings
-
0
-
0
48,530,923
37,456,200
Amounts owed by related parties
20,707,825
19,923,685
-
0
-
0
Other debtors
496,776
3,952,639
13,891
-
0
Prepayments and accrued income
16,290,504
49,347,592
2,987
12,151
37,808,358
73,676,286
48,547,801
37,468,351
Deferred tax asset (note 18)
8,368,221
9,216,318
-
0
-
0
46,176,579
82,892,604
48,547,801
37,468,351
Amounts falling due after more than one year:
Other debtors
-
0
641,446
-
0
-
0
Prepayments and accrued income
21,500,169
24,337,518
-
0
-
0
21,500,169
24,978,964
-
-
Deferred tax asset (note 18)
-
0
(390,384)
-
0
-
0
21,500,169
24,588,580
-
-
Total debtors
67,676,748
107,481,184
48,547,801
37,468,351
14
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans
16
20,085,157
72,260,427
-
0
-
0
Obligations under finance leases
17
73,539
10,324
11,388
10,324
Trade creditors
4,204,289
4,079,645
174,927
19,248
Amounts owed to group undertakings
-
0
-
0
51,222,724
40,251,947
Corporation tax payable
4,032,927
3,107,332
-
0
-
0
Other taxation and social security
289,642
256,232
256,075
187,908
Other creditors
6,927,101
2,651,177
-
0
152,749
Accruals and deferred income
8,205,578
3,001,312
322,270
188,689
43,818,233
85,366,449
51,987,384
40,810,865
UK DEBT EXPERT GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
- 30 -
15
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Obligations under finance leases
17
68,973
79,578
68,973
79,578
Other taxation and social security
7,377,441
6,098,635
-
0
-
0
7,446,414
6,178,213
68,973
79,578
16
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans
20,085,157
72,260,427
-
0
-
0
Changes within one year
20,085,157
72,260,427
-
0
-
0
17
Finance lease obligations
Group
Company
2024
2023
2024
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
11,388
89,902
11,388
89,902
In two to five years
131,124
-
0
68,973
-
0
142,512
89,902
80,361
89,902

Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 4 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

18
Deferred taxation

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

Liabilities
Liabilities
Assets
Assets
2024
2023
2024
2023
Group
£
£
£
£
Accelerated capital allowances
-
10,468
8,368,221
8,825,934
UK DEBT EXPERT GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
18
Deferred taxation
(Continued)
- 31 -
Liabilities
Liabilities
Assets
Assets
2024
2023
2024
2023
Company
£
£
£
£
Accelerated capital allowances
10,339
10,339
-
-
Group
Company
2024
2024
Movements in the year:
£
£
Liability/(Asset) at 1 July 2023
(8,815,466)
10,339
Charge to profit or loss
447,245
-
Liability/(Asset) at 30 June 2024
(8,368,221)
10,339
19
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
200,000
200,000
200,000
200,000
20
Related party transactions
Transactions with related parties

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

Sales
Sales
Purchases
Purchases
2024
2023
2024
2023
£
£
£
£
Group
Entities with control, joint control or significant influence over the group
19,405,818
8,985,008
1,302,007
1,384,918

The following amounts were outstanding at the reporting end date:

Amounts due from related parties
2024
2023
Balance
Balance
£
£
Group
Entities with control, joint control or significant influence over the group
20,707,825
10,369,927
Entities over which the group has control, joint control or significant influence
-
9,553,758
UK DEBT EXPERT GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
- 32 -
21
Cash generated from group operations
2024
2023
£
£
(Loss)/profit after taxation
(569,839)
10,115,500
Adjustments for:
Taxation charged/(credited)
3,229,347
(674,747)
Finance costs
7,461,929
12,234,966
Investment income
(110,142)
-
0
Amortisation and impairment of intangible assets
96,847
198,757
Depreciation and impairment of tangible fixed assets
370,022
496,751
Decrease in provisions
(486,240)
(1,525,897)
Movements in working capital:
Decrease in debtors
39,223,774
2,387,941
Increase/(decrease) in creditors
10,917,050
(4,997,612)
Cash generated from operations
60,132,748
18,235,659
22
Analysis of changes in net debt - group
1 July 2023
Cash flows
30 June 2024
£
£
£
Cash at bank and in hand
7,524,591
(1,315,053)
6,209,538
Borrowings excluding overdrafts
(72,260,427)
52,175,270
(20,085,157)
Obligations under finance leases
(89,902)
(52,610)
(142,512)
(64,825,738)
50,807,607
(14,018,131)
23
Analysis of changes in net debt - company
1 July 2023
Cash flows
30 June 2024
£
£
£
Cash at bank and in hand
54,430
(44,350)
10,080
Obligations under finance leases
(89,902)
9,541
(80,361)
(35,472)
(34,809)
(70,281)
24
Prior period adjustment
UK DEBT EXPERT GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
24
Prior period adjustment
(Continued)
- 33 -
Reconciliation of changes in equity - group
1 July
30 June
2022
2023
£
£
Adjustments to prior year
Prior Period adjustment
-
(1,464,836)
Equity as previously reported
11,258,414
25,910,219
Equity as adjusted
11,258,414
24,445,383
Analysis of the effect upon equity
Share premium
-
(213,037)
Profit and loss reserves
-
(1,251,799)
-
(1,464,836)
Reconciliation of changes in loss for the previous financial period
2023
£
Adjustments to prior year
Prior Period adjustment
(1,263,369)
Loss as previously reported
(305,316)
Loss as adjusted
(1,568,685)
Reconciliation of changes in equity - company
The prior period adjustments do not give rise to any effect upon equity.
Reconciliation of changes in loss for the previous financial period
2023
£
Adjustments to prior year
Total adjustments
-
Loss as previously reported
(190,669)
Loss as adjusted
(190,669)
2024-06-302023-07-01falsefalseCCH SoftwareCCH Accounts Production 2026.100P FlynnT R FlynnN Reidfalse12939579bus:Consolidated2023-07-012024-06-30129395792023-07-012024-06-3012939579bus:Director12023-07-012024-06-3012939579bus:Director22023-07-012024-06-3012939579bus:Director32023-07-012024-06-3012939579bus:RegisteredOffice2023-07-012024-06-30129395792024-06-3012939579bus:Consolidated2024-06-3012939579bus:Consolidated2022-07-012023-06-30129395792022-07-012023-06-3012939579core:Goodwillbus:Consolidated2024-06-3012939579core:Goodwillbus:Consolidated2023-06-3012939579bus:Consolidated2023-06-3012939579core:ComputerSoftwarebus:Consolidated2024-06-3012939579core:ComputerSoftwarebus:Consolidated2023-06-30129395792023-06-3012939579core:LeaseholdImprovementsbus:Consolidated2024-06-3012939579core:FurnitureFittingsbus:Consolidated2024-06-3012939579core:ComputerEquipmentbus:Consolidated2024-06-3012939579core:MotorVehiclesbus:Consolidated2024-06-3012939579core:LeaseholdImprovementsbus:Consolidated2023-06-3012939579core:FurnitureFittingsbus:Consolidated2023-06-3012939579core:ComputerEquipmentbus:Consolidated2023-06-3012939579core:MotorVehiclesbus:Consolidated2023-06-3012939579core:MotorVehicles2024-06-3012939579core:MotorVehicles2023-06-3012939579core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-06-3012939579core:CurrentFinancialInstrumentsbus:Consolidated2023-06-3012939579core:ShareCapitalbus:Consolidated2024-06-3012939579core:ShareCapitalbus:Consolidated2023-06-3012939579core:SharePremiumbus:Consolidated2024-06-3012939579core:SharePremiumbus:Consolidated2023-06-3012939579core:OtherMiscellaneousReservebus:Consolidated2024-06-3012939579core:OtherMiscellaneousReservebus:Consolidated2023-06-3012939579core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-06-3012939579core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-06-3012939579core:ShareCapital2024-06-3012939579core:ShareCapital2023-06-3012939579core:SharePremium2024-06-3012939579core:SharePremium2023-06-3012939579core:RetainedEarningsAccumulatedLosses2024-06-3012939579core:RetainedEarningsAccumulatedLosses2023-06-3012939579core:ShareCapitalbus:Consolidated2022-06-3012939579core:SharePremiumbus:Consolidated2022-06-3012939579core:ForeignCurrencyTranslationReservebus:Consolidated2022-06-30129395792022-06-3012939579core:ForeignCurrencyTranslationReservebus:Consolidated2023-06-3012939579core:ForeignCurrencyTranslationReservebus:Consolidated2024-06-3012939579core:ShareCapital2022-06-3012939579core:SharePremium2022-06-3012939579core:RetainedEarningsAccumulatedLosses2022-06-3012939579core:ForeignCurrencyTranslationReservebus:Consolidated2023-07-012024-06-3012939579core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-07-012024-06-3012939579bus:Consolidated2022-06-3012939579core:Goodwill2023-07-012024-06-3012939579core:ComputerSoftware2023-07-012024-06-3012939579core:LeaseholdImprovements2023-07-012024-06-3012939579core:FurnitureFittings2023-07-012024-06-3012939579core:ComputerEquipment2023-07-012024-06-3012939579core:MotorVehicles2023-07-012024-06-3012939579core:UKTaxbus:Consolidated2023-07-012024-06-3012939579core:UKTaxbus:Consolidated2022-07-012023-06-3012939579core:ForeignTaxbus:Consolidated2023-07-012024-06-3012939579core:ForeignTaxbus:Consolidated2022-07-012023-06-3012939579bus:Consolidated12023-07-012024-06-3012939579bus:Consolidated12022-07-012023-06-3012939579bus:Consolidated22023-07-012024-06-3012939579bus:Consolidated22022-07-012023-06-3012939579bus:Consolidated32023-07-012024-06-3012939579bus:Consolidated32022-07-012023-06-3012939579bus:Consolidated42023-07-012024-06-3012939579bus:Consolidated42022-07-012023-06-3012939579bus:Consolidated52023-07-012024-06-3012939579bus:Consolidated52022-07-012023-06-3012939579bus:Consolidated62023-07-012024-06-3012939579bus:Consolidated62022-07-012023-06-3012939579core:Goodwillbus:Consolidated2023-06-3012939579core:ComputerSoftwarebus:Consolidated2023-06-3012939579bus:Consolidated2023-06-3012939579core:Goodwillbus:Consolidated2023-07-012024-06-3012939579core:ComputerSoftwarebus:Consolidated2023-07-012024-06-3012939579core:LeaseholdImprovementsbus:Consolidated2023-06-3012939579core:FurnitureFittingsbus:Consolidated2023-06-3012939579core:ComputerEquipmentbus:Consolidated2023-06-3012939579core:MotorVehiclesbus:Consolidated2023-06-3012939579core:MotorVehicles2023-06-3012939579core:LeaseholdImprovementsbus:Consolidated2023-07-012024-06-3012939579core:FurnitureFittingsbus:Consolidated2023-07-012024-06-3012939579core:ComputerEquipmentbus:Consolidated2023-07-012024-06-3012939579core:MotorVehiclesbus:Consolidated2023-07-012024-06-3012939579core:Subsidiary12023-07-012024-06-3012939579core:Subsidiary22023-07-012024-06-3012939579core:Subsidiary32023-07-012024-06-3012939579core:Subsidiary42023-07-012024-06-3012939579core:Subsidiary52023-07-012024-06-3012939579core:Subsidiary62023-07-012024-06-3012939579core:Subsidiary72023-07-012024-06-3012939579core:Subsidiary82023-07-012024-06-3012939579core:Subsidiary92023-07-012024-06-3012939579core:Subsidiary102023-07-012024-06-3012939579core:Subsidiary112023-07-012024-06-3012939579core:Subsidiary222023-07-012024-06-3012939579core:Subsidiary332023-07-012024-06-3012939579core:Subsidiary442023-07-012024-06-3012939579core:Subsidiary552023-07-012024-06-3012939579core:Subsidiary662023-07-012024-06-3012939579core:Subsidiary772023-07-012024-06-3012939579core:Subsidiary882023-07-012024-06-3012939579core:Subsidiary992023-07-012024-06-3012939579core:Subsidiary10102023-07-012024-06-3012939579core:CurrentFinancialInstrumentsbus:Consolidated2024-06-3012939579core:CurrentFinancialInstruments2024-06-3012939579core:CurrentFinancialInstruments2023-06-3012939579core:CurrentFinancialInstrumentsbus:Consolidated12024-06-3012939579core:CurrentFinancialInstrumentsbus:Consolidated12023-06-3012939579core:CurrentFinancialInstruments22024-06-3012939579core:CurrentFinancialInstruments22023-06-3012939579core:Non-currentFinancialInstrumentsbus:Consolidated32024-06-3012939579core:Non-currentFinancialInstrumentsbus:Consolidated42024-06-3012939579core:Non-currentFinancialInstruments52024-06-3012939579core:Non-currentFinancialInstruments32023-06-3012939579core:Non-currentFinancialInstrumentsbus:Consolidated2024-06-3012939579core:Non-currentFinancialInstrumentsbus:Consolidated2023-06-3012939579core:Non-currentFinancialInstruments2024-06-3012939579core:Non-currentFinancialInstruments2023-06-3012939579core:WithinOneYearbus:Consolidated2024-06-3012939579core:WithinOneYearbus:Consolidated2023-06-3012939579core:CurrentFinancialInstrumentscore:WithinOneYear2024-06-3012939579core:CurrentFinancialInstrumentscore:WithinOneYear2023-06-3012939579core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-06-3012939579core:WithinOneYear2024-06-3012939579core:WithinOneYear2023-06-3012939579core:BetweenTwoFiveYearsbus:Consolidated2024-06-3012939579core:BetweenTwoFiveYearsbus:Consolidated2023-06-3012939579core:BetweenTwoFiveYears2024-06-3012939579core:BetweenTwoFiveYears2023-06-3012939579bus:PrivateLimitedCompanyLtd2023-07-012024-06-3012939579bus:FRS1022023-07-012024-06-3012939579bus:Audited2023-07-012024-06-3012939579bus:ConsolidatedGroupCompanyAccounts2023-07-012024-06-3012939579bus:FullAccounts2023-07-012024-06-30xbrli:purexbrli:sharesiso4217:GBP