|
|
|
|
|
|
|
|
|
Financial Statements |
|
Contents |
Page |
|
Officers and professional advisers |
1 |
|
Strategic report |
2 |
|
Directors' report |
5 |
|
Independent auditor's report to the members |
7 |
|
Statement of income and retained earnings |
12 |
|
Statement of financial position |
13 |
|
Statement of cash flows |
14 |
|
Notes to the financial statements |
15 |
|
|
|
Officers and Professional Advisers |
|
The board of directors |
|
|
|
|
|
Company secretary |
|
|
Registered office |
|
|
|
|
|
England |
|
|
|
|
|
Auditor |
|
|
Chartered Accountants & Statutory Auditor |
|
|
146 New London Road |
|
|
Chelmsford |
|
|
Essex |
|
|
CM2 0AW |
|
|
Bankers |
|
|
Level 6, 71 Queen Victoria Street |
|
|
London |
|
|
EC4V 4AY |
|
|
|
|
Strategic Report |
|
|
|
Director |
|
Registered office: |
|
|
|
|
|
England |
|
|
|
|
|
Directors' Report |
|
|
|
|
|
|
|
|
|
Director |
|
Registered office: |
|
|
|
|
|
England |
|
|
|
|
|
Independent Auditor's Report to the Members of
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Chartered Accountants & Statutory Auditor |
|
146 New London Road |
|
Chelmsford |
|
Essex |
|
CM2 0AW |
|
|
|
Statement of Income and Retained Earnings |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
|
|
Turnover |
4 |
|
|
|
Cost of sales |
|
|
|
------------- |
------------- |
|
|
Gross profit |
|
|
|
Administrative expenses |
|
|
|
|
------------ |
------------ |
||
|
Operating profit |
5 |
|
|
|
Other interest receivable and similar income |
9 |
|
|
|
Interest payable and similar expenses |
10 |
|
|
|
------------ |
------------ |
||
|
Profit before taxation |
|
|
|
|
Tax on profit |
11 |
|
|
|
--------- |
--------- |
||
|
Profit for the financial year and total comprehensive income |
|
|
|
|
--------- |
--------- |
||
|
Dividends paid and payable |
12 |
(
|
– |
|
Retained earnings at the start of the year |
|
|
|
------------ |
------------ |
|
|
Retained earnings at the end of the year |
|
|
|
------------ |
------------ |
|
|
|
|
Statement of Financial Position |
|
2025 |
2024 |
|||
|
Note |
£ |
£ |
£ |
£ |
|
Intangible assets |
13 |
|
|
||
|
Tangible assets |
14 |
|
|
||
|
Investments |
15 |
|
|
||
|
--------- |
--------- |
||||
|
|
|
||||
|
Debtors |
16 |
|
|
||
|
Cash at bank and in hand |
|
|
|||
|
------------ |
------------ |
||||
|
|
|
||||
|
Creditors: amounts falling due within one year |
17 |
|
|
||
|
------------ |
------------ |
||||
|
Net current assets |
|
|
|||
|
------------ |
------------ |
||||
|
Total assets less current liabilities |
|
|
|||
|
Creditors: amounts falling due after more than one year |
18 |
|
|
||
|
------------ |
------------ |
||||
|
Net assets |
|
|
|||
|
------------ |
------------ |
||||
|
Called up share capital |
20 |
|
|
||
|
Profit and loss account |
21 |
|
|
||
|
------------ |
------------ |
||||
|
Shareholders funds |
|
|
|||
|
------------ |
------------ |
||||
|
|
|
Director |
|
|
|
Statement of Cash Flows |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Profit for the financial year |
|
|
|
Adjustments for: |
||
|
Depreciation of tangible assets |
|
|
|
Amortisation of intangible assets |
|
|
|
Other interest receivable and similar income |
(
|
(
|
|
Interest payable and similar expenses |
|
|
|
Tax on profit |
|
|
|
Accrued expenses |
|
|
|
Changes in: |
||
|
Trade and other debtors |
|
|
|
Trade and other creditors |
|
(
|
|
--------- |
--------- |
|
|
Cash generated from operations |
|
|
|
Interest paid |
(
|
(
|
|
Interest received |
|
|
|
Tax paid |
(
|
(
|
|
--------- |
--------- |
|
|
Net cash from operating activities |
|
|
|
--------- |
--------- |
|
|
Purchase of tangible assets |
(
|
(
|
|
Purchase of intangible assets |
(
|
(
|
|
--------- |
--------- |
|
|
Net cash used in investing activities |
(
|
(
|
|
--------- |
--------- |
|
|
Proceeds from loans from group undertakings |
(
|
(
|
|
Dividends paid |
(
|
– |
|
--------- |
--------- |
|
|
Net cash used in financing activities |
(
|
(
|
|
--------- |
--------- |
|
|
Net increase in cash and cash equivalents |
|
|
|
Cash and cash equivalents at beginning of year |
1,366,286 |
1,026,505 |
|
------------ |
------------ |
|
|
Cash and cash equivalents at end of year |
|
|
|
------------ |
------------ |
|
|
|
|
Notes to the Financial Statements |
|
Software development costs |
- |
|
|
|
Long leasehold property |
- |
|
|
|
Fixtures and fittings |
- |
10-20% per annum on straight line basis
|
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Rendering of services |
|
|
|
------------- |
------------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Amortisation of intangible assets |
|
|
|
Depreciation of tangible assets |
|
|
|
Impairment of trade debtors |
(4,961) |
30,925 |
|
Foreign exchange differences |
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Management staff |
83 |
79 |
|
---- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Other pension costs |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Remuneration |
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Aggregate remuneration |
|
|
|
Company contributions to defined contribution pension plans |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Interest on cash and cash equivalents |
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Interest on banks loans and overdrafts |
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
UK current tax expense |
|
|
|
--------- |
-------- |
|
|
Tax on profit |
|
|
|
--------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Profit on ordinary activities before taxation |
|
|
|
--------- |
--------- |
|
|
Profit on ordinary activities by rate of tax |
|
|
|
Adjustment to tax charge in respect of prior periods |
(
|
– |
|
Effect of expenses not deductible for tax purposes |
|
(
|
|
Effect of capital allowances and depreciation |
|
|
|
--------- |
--------- |
|
|
Tax on profit |
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Dividends paid during the year (excluding those for which a liability existed at the end of the prior year ) |
|
– |
|
-------- |
---- |
|
|
Development costs |
|
|
£ |
|
|
Cost |
|
|
At 1 November 2024 |
|
|
Additions |
|
|
--------- |
|
|
At 31 October 2025 |
|
|
--------- |
|
|
Amortisation |
|
|
At 1 November 2024 |
|
|
Charge for the year |
|
|
--------- |
|
|
At 31 October 2025 |
|
|
--------- |
|
|
Carrying amount |
|
|
At 31 October 2025 |
|
|
--------- |
|
|
At 31 October 2024 |
|
|
--------- |
|
|
Long leasehold property |
Fixtures and fittings |
Total |
|
|
£ |
£ |
£ |
|
|
Cost |
|||
|
At 1 November 2024 |
|
|
|
|
Additions |
– |
|
|
|
--------- |
--------- |
--------- |
|
|
At 31 October 2025 |
|
|
|
|
--------- |
--------- |
--------- |
|
|
Depreciation |
|||
|
At 1 November 2024 |
|
|
|
|
Charge for the year |
– |
|
|
|
--------- |
--------- |
--------- |
|
|
At 31 October 2025 |
|
|
|
|
--------- |
--------- |
--------- |
|
|
Carrying amount |
|||
|
At 31 October 2025 |
– |
|
|
|
--------- |
--------- |
--------- |
|
|
At 31 October 2024 |
– |
|
|
|
--------- |
--------- |
--------- |
|
|
Shares in group undertakings |
|
|
£ |
|
|
Cost |
|
|
At 1 November 2024 and 31 October 2025 |
|
|
------- |
|
|
Impairment |
|
|
At 1 November 2024 and 31 October 2025 |
– |
|
------- |
|
|
Carrying amount |
|
|
At 31 October 2025 |
|
|
------- |
|
|
At 31 October 2024 |
|
|
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Prepayments and accrued income |
|
|
|
Amounts due from contract customers |
|
|
|
Other debtors |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade creditors |
|
|
|
Amounts owed to group undertakings |
|
|
|
Accruals and deferred income |
|
|
|
Corporation tax |
|
|
|
Social security and other taxes |
|
|
|
Other creditors due within 1 year |
333,214
|
164,524
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Other creditors |
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
1,000 |
|
1,000 |
|
------- |
------- |
------- |
------- |
|
|
At 1 Nov 2024 |
Cash flows |
At 31 Oct 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
366,265 |
|
|
Debt due within one year |
(27,619) |
3,750 |
(23,869) |
|
------------ |
--------- |
------------ |
|
|
|
|
|
|
|
------------ |
--------- |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Not later than 1 year |
|
|
|
Later than 1 year and not later than 5 years |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|