Company registration number 10149512 (England and Wales)
PAYMENT CARD SOLUTIONS GROUP LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
PAYMENT CARD SOLUTIONS GROUP LIMITED
COMPANY INFORMATION
Directors
O S Hensby
T Jennings
(Appointed 21 March 2025)
Secretary
D Gulati
Company number
10149512
Registered office
12-18 Grosvenor Gardens
London
England
SW1W 0DH
Auditor
Kirk Rice LLP
3rd Floor, Zeeta House
200 Upper Richmond Road
Putney
London
United Kingdom
SW15 2SH
PAYMENT CARD SOLUTIONS GROUP LIMITED
CONTENTS
Page
Strategic report
1 - 5
Directors' report
6
Directors' responsibilities statement
7
Independent auditor's report
8 - 10
Profit and loss account
11
Group statement of comprehensive income
12
Group balance sheet
13
Company balance sheet
14
Group statement of changes in equity
15
Company statement of changes in equity
16
Group statement of cash flows
17
Company statement of cash flows
18
Notes to the financial statements
19 - 41
PAYMENT CARD SOLUTIONS GROUP LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -
The directors present the strategic report for the year ended 31 December 2025.
Review of the business
Payment Card Solutions Group Limited owns 100% of the share capital of Payment Card Solutions (UK) Limited a company authorised by the Financial Conduct Authority, UAB B4B Payments Europe a company authorised by the Central Bank of Lithuania, B4B Payments USA Inc and B4B Payments SL (a dormant Spanish entity that is in the process of being cancelled in 2026) (“B4B Group").
Through its subsidiary companies Payment Card Solutions Group Limited manages, controls and operates the regulated business of issuing Electronic Money products in the UK and Europe in accordance with Electronic Money and other relevant legislation. The B4B Group obtained regulatory permissions in 2020 which enabled B4B Group to commence issuing its established prepaid cards business under its own licences and migrate from its previous card issuing partner. Alongside the established Prepaid Card products, B4B Group has continued to develop its Banking as a Service (BaaS) functionality initially launched late 2022 enhancing the utilisation of the payment rails and currency exchange services of its sister company Banking Circle S.A. to deliver continued strong growth in the UK and European markets throughout 2024. B4B Group also leveraged it relationships with Programme Managers supporting the launch and growth of their own prepaid products using B4B Group permissions (BIN Sponsorship). A Programme Manager can be registered as an Agent or Distributor of a B4B Group regulated subsidiary with the Financial Conduct Authority or the Central Bank of Lithuania.
Through its subsidiary B4B Payments USA Inc, Payment Card Solutions Group Limited provides Programme Management for a VISA product in the United States of America.
During the period ended 31 December 2025, revenues increased by 10% to £23,301,135 and Net Revenue after direct costs and partner commissions decreased by (3)% to £11,755,152. Earnings before interest, tax, depreciation and amortisation (EBITDA) decreased by (391)% to £(2,873,786). The value of card activity processed with MasterCard declined by 10% mainly attributable to a BIN Sponsorship client closing down their UK product offering during 2025. The business continued to experience growth in prepaid card settlement activity.
The performance in 2025 was impacted by the delayed onboarding of B4B USA with the new issuing banking partner. B4B USA generated minimal revenue in 2025 but B4B Group had made the decision to retain the experienced employees during this relaunch period.
B4B USA received approval to recommence selling by the new issuing bank in February 2026 and is now engaged in advanced discussions with potential new clients. The Directors firmly believe the USA market represents a significant opportunity for B4B Group.
B4B Group made the decision towards the end of 2025 not to proceed with opening a sales office in Spain. The Group has commenced the processes of cancelling the registration of B4B Payments SL that is expected to be completed during 2026.
PAYMENT CARD SOLUTIONS GROUP LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
Principal risks and uncertainties
B4B Group acknowledges that the effective identification and management of risks and opportunities across all its business activities is vital to ensure the delivery of its strategic objectives. B4B Group's approach to risk management is aimed at the early identification of key risks and taking action to remove or reduce the likelihood of those risks occurring and their effects. B4B Group operates a risk-based approach regarding its customers and Programme Managers.
Key risks identified by B4B Group are:
Ensuring adequate processes and controls.
Retaining appropriately skilled employees.
Global financial instability leading to customer and/or Programme Manager failure.
Financial crime increasing the potential for material losses.
Achieving business growth objectives or incurring significant unanticipated costs.
Regulatory compliance.
Outbreak of a future corona pandemic.
Exposure to a number of financial risks including currency exchange, interest rates, and risks due to default of credit institutions.
B4B Group addresses the impact and likelihood of the above-mentioned business risks mainly through:
Systems and processes to perform an exact and accurate reconciliation of daily Electronic Monies safeguarded and related liabilities.
Safeguarding Electronic Monies in the same currencies as the issued Electronic Money products to minimise the exposure to currency exchange rate movements.
Control mechanisms for processors and Programme Managers.
Right to perform yearly compliance audits for all Programme Managers.
Regular financial reviews of all Programme Managers.
Annual assessment of credit institutions.
Financial prefunding, i.e., pipeline prefunding.
Monitoring and setting policies and procedures to be followed.
Staff workshops and continuous training.
IT security.
All the above controls are embedded into a comprehensive risk management framework, which is designed to identify, measure, manage and mitigate significant risks that could adversely affect B4B Group’s future performance.
B4B Group’s risk exposure is aggregated at Director level within each subsidiary and reported to the Management Board on a case-by-case basis.
PAYMENT CARD SOLUTIONS GROUP LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
Development and performance
During 2025 B4B Group focused on the following main activities:
Relaunch for B4B USA following onboarding with new banking partner supporting issuance of E-Money.
Implementation of a turnkey debit-like solution to improve card acceptance globally.
Creating an improved experience in the channel and partner lifecycle.
Enhancing the use of data within the business to aid growth and decision making.
Repackaging the BaaS offering to expand the currencies available for payments and scheme settlements.
Developing the relationship with Mastercard expanding the settlement currencies offered to customers.
Establishing the relationship with Visa after becoming a Principal Member.
Deliver our 2025 financial targets and KPIs
At the end of 2024, Payment Card Solutions Group acquired the intellectual property rights to the internally developed B4B Card Processing Platform from its UK subsidiary and the related technical employees were transferred on 1st January 2025. With the growth of B4B Europe and the potential growth of B4B USA the Directors believe it is appropriate for the holding company to have ownership of this key operating system that manages customer float deposits, payments and card activity across the whole group.
B4B Group’s key focus areas in 2026 are:
Developing relationships with existing Electronic Money customers encouraging organic growth.
Grow B4B USA following approval from the new banking partner received in February 2026.
Roll out a turnkey debit-like solution developed to improve card acceptance globally.
Launch the Corporate Banking Portal utilising advanced UI/UX functionality.
Launch just in time funding for customers loading the prepaid products.
Introduce Optical Character Recognition (OCR) functionality for customer expense management
Enhancing the improved experience in the channel and partner lifecycle.
Enhancing the use of data within the business to aid growth and decision making.
Adoption of AI technologies to improve efficiencies and productivity in day-to-day activities.
Support growth in the North American and European markets through sister entities.
Deliver our 2026 financial targets and KPIs
The future strategy and longer-term vision of B4B Group are:
Become the go to partner of choice for BaaS and BIN Sponsorship.
Continue to grow the business organically in the UK and European markets.
Develop the opportunities in the US Market with the new issuing bank partner and new processor.
Build strength and depth across the product portfolio, through cross-selling Banking Circle Group products and services to existing customers and adding new customers.
Retain and grow long-standing relationships with industry players and stakeholders and develop new relationships as the market continues to evolve.
Maintain reputation as a leading European EMI through strong regulatory practices and a culture of compliance.
Integrate with other Banking Circle Group companies to drive efficiencies, embed relationships, and grow the business.
On-going development of core B4B Group systems.
Key performance indicators
Business performance is judged against 4 main performance indicators:
PAYMENT CARD SOLUTIONS GROUP LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -
Other information and explanations
The Directors are satisfied with B4B Group’s performance in the UK and European markets during the year and the achievement of its strategic objectives of onboarding B4B USA with a new issuing banking partner, developing the opportunities with Banking Circle Group, implementing solutions to support existing customers and onboarding new Programme Managers, growing settlement volumes with Mastercard and the introduction of Visa settlement services.
B4B is well positioned to continue to service and grow its portfolio of products, customers and Programme Managers.
Section 172 Statement
In accordance with section 172 of the Companies Act 2006, the Board of Directors act in a way they consider, in good faith, would be most likely to promote the success of the Company for the benefit of its shareholders, employees, customers and suppliers and maintain a reputation for high standards of business conduct when making decisions for the long term.
Through open and transparent dialogue with our shareholders, we have developed a clear understanding of their ambitions and assessed the impact on our strategic roadmap and culture. As part of the Board’s decision-making process, it considers the potential impact of decisions on relevant stakeholders whilst also having regard to broader factors, including our regulatory obligations, the impact on the users of our e-money services, the welfare of our employees, impact on the environment and the likely consequences of decisions in the long term.
Key decisions and matters that are of strategic importance to the Company include:
Shareholders
The Directors participate in monthly reviews with the parent company to discuss and agree various topics including achievement against key financial and non-financial performance indicators, future strategy, business outlook and regulatory governance. The Directors engage with the senior management to share the visions agreed with the shareholders to ensure a common understanding of the goals and visions.
Regulators
Ensuring a robust safeguarding process is maintained to protect all the e-money deposited with the company and maintain customers unrestricted access to their funds. The Directors appoint an independent consultancy to perform an annual audit of the company’s safeguarding procedures and controls and implement any recommendations for improvements. The Directors oversea collaborative and transparent communications with the regulators to ensure compliance with regulatory standards are maintained.
Customers
Prior to approving any developments to the internal customer management platform, the Directors evaluate the enhancements to ensure there will be no impact on customers access to their e-money deposits. The company supports its clients in managing customer enquiries to ensure resolution in a timely manner with minimal inconvenience to the customers
Employees
Our people are valuable to the success of our business and the company want them to be successful individually and as a team. The Directors are actively engaged in the business interacting with our people daily to ensure employee health and wellbeing The Directors also engage with our people through regular town halls, monthly business updates, periodic satisfaction surveys, internal staff community groups and anonymous communication channels. Employees are encouraged and developed through our appraisal process and all line managers are readily available for face-to-face briefings and meetings.
PAYMENT CARD SOLUTIONS GROUP LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 5 -
Clients
Maintaining open relationships with our clients to understand how the company’s service offerings can best support their customer’s requirements. The company has dedicated teams to support clients develop their business and utilises frequent client meetings and events to build long-lasting partnerships.
Suppliers
We maintain open relationships with our suppliers to develop mutually beneficial long-lasting partnerships that ensures the company’s needs are understood in the supply chain and services are delivered on time and in line with expectations. The company attends industry events and is a member of several industry organisations. Prompt settlement of supplier invoices within contracted payment terms is a key policy of the company.
Environment
Maintaining our internal customer management platform to support the latest In-App functionalities allows the company to promote virtual e-money products reducing the manufacture and distribution of the recycled physical cards.
T Jennings
Director
23 July 2026
PAYMENT CARD SOLUTIONS GROUP LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 6 -
The directors present their annual report and financial statements for the year ended 31 December 2025.
Principal activities
The principal activity of the company and group continued to be that of a financial services holding company and a regulated electronic money institution and software developer.
Results and dividends
The results for the year are set out on the statement of comprehensive income.
No ordinary dividends were paid. The directors do not recommend payment of a further dividend.
Directors
The Directors who held office during the year and up to the date of signature of the financial statements were as follows:
O S Hensby
T Jennings
(Appointed 21 March 2025)
Energy and carbon report
The company and group are below the size thresholds for the streamlined energy and carbon reporting requirements and are therefore not required to report on their emissions, energy consumption or energy efficient activities.
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.
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group has access to adequate resources within its subsidiary operations and, through the comfort letter provided by BC Midco Pte Limited confirming immediate financial support, that the Company will 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.
On behalf of the board
T Jennings
Director
23 July 2026
PAYMENT CARD SOLUTIONS GROUP LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 7 -
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:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
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.
PAYMENT CARD SOLUTIONS GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PAYMENT CARD SOLUTIONS GROUP LIMITED
- 8 -
Opinion
We have audited the financial statements of Payment Card Solutions Group Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2025 which comprise the group profit and loss account, the group statement of comprehensive income, 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, the company 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:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2025 and of the group's loss for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
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.
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:
The information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
PAYMENT CARD SOLUTIONS GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PAYMENT CARD SOLUTIONS GROUP LIMITED
- 9 -
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:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, 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.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Our audit approach was developed by obtaining an understanding of the company’s activities, the key functions undertaken on behalf of the Board by management and by service organisations, and the overall control environment. Based on this understanding we assessed those aspects of the company’s transactions and balances which were most likely to give rise to a material misstatement and were most susceptible to irregularities including fraud or error. Specifically, we identified what we considered to be key audit risks and planned our audit approach accordingly.
We gained an understanding of the legal and regulatory framework applicable to the company and the industry in which it operates, and considered the risk of acts by the company which were contrary to applicable laws and regulations, including fraud. These included but were not limited to compliance with Companies Act 2006, FCA and FRS 102.
We designed audit procedures to respond to the risk, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery, misrepresentations or through collusion.
We focused on laws and regulations that could give rise to a material misstatement in the company financial statements. Our tests included, but were not limited to:
- Agreement of the financial statements disclosures to underlying supporting documentation;
- Enquiries of management;
- Considering the effectiveness of control environment in monitoring compliance with laws and regulations.
PAYMENT CARD SOLUTIONS GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PAYMENT CARD SOLUTIONS GROUP LIMITED
- 10 -
There are inherent limitations in the audit procedures described above and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. As in all of our audits we also addressed the risk of management override of internal controls, including testing journals and evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.
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.
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.
James Moody (Senior Statutory Auditor)
For and on behalf of Kirk Rice LLP, Statutory Auditor
3rd Floor, Zeeta House
200 Upper Richmond Road
Putney
London
SW15 2SH
United Kingdom
23 July 2026
PAYMENT CARD SOLUTIONS GROUP LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 11 -
2025
2024
Notes
£
£
Turnover
3
23,301,135
21,102,395
Cost of sales
(11,545,983)
(8,991,496)
Gross profit
11,755,152
12,110,899
Administrative expenses
(16,003,669)
(12,965,660)
Other operating income
1,638
454,468
Share based payment expense
4
(576,536)
(11,897)
Operating loss
5
(4,823,415)
(412,190)
Interest receivable and similar income
9
1,979,740
1,819,393
Interest payable and similar expenses
10
(3,301,597)
(3,014,118)
Loss before taxation
(6,145,272)
(1,606,915)
Tax on loss
11
(552,668)
(277,229)
Loss for the financial year
(6,697,940)
(1,884,144)
Loss for the financial year is all attributable to the owners of the parent company.
PAYMENT CARD SOLUTIONS GROUP LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
2025
2024
£
£
Loss for the year
(6,697,940)
(1,884,144)
Other comprehensive income
Currency translation gain/(loss) arising in the year
549,396
(162,112)
Cash flow hedges gain arising in the year
Total comprehensive income for the year
(6,148,544)
(2,046,256)
Total comprehensive income for the year is all attributable to the owners of the parent company.
PAYMENT CARD SOLUTIONS GROUP LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 13 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
12
19,451
66,133
Other intangible assets
12
6,243,351
5,000,000
Total intangible assets
6,262,802
5,066,133
Tangible assets
13
488,298
654,500
Investments
14
2,553
2,553
6,753,653
5,723,186
Current assets
Stocks
16
61,426
80,612
Debtors
17
23,763,195
22,068,649
Cash at bank and in hand
18
106,454,284
115,426,141
130,278,905
137,575,402
Creditors: amounts falling due within one year
19
(121,124,672)
(127,593,994)
Net current assets
9,154,233
9,981,408
Total assets less current liabilities
15,907,886
15,704,594
Creditors: amounts falling due after more than one year
20
(18,710,048)
(18,445,206)
Provisions for liabilities
Deferred tax liability
22
831,330
320,873
(831,330)
(320,873)
Net liabilities
(3,633,492)
(3,061,485)
Capital and reserves
Called up share capital
25
1,221
1,030
Share premium account
5,435,500
435,691
Other reserves
970,346
(155,587)
Profit and loss reserves
(10,040,559)
(3,342,619)
Total equity
(3,633,492)
(3,061,485)
The financial statements were approved by the board of directors and authorised for issue on 23 July 2026 and are signed on its behalf by:
23 July 2026
T Jennings
Director
Company registration number 10149512 (England and Wales)
PAYMENT CARD SOLUTIONS GROUP LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 14 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
12
6,243,351
5,000,000
Tangible assets
13
21,611
Investments
14
4,793,050
4,295,720
11,058,012
9,295,720
Current assets
Debtors
17
28,543,581
24,981,187
Cash at bank and in hand
161,576
39,850
28,705,157
25,021,037
Creditors: amounts falling due within one year
19
(21,286,518)
(17,408,870)
Net current assets
7,418,639
7,612,167
Total assets less current liabilities
18,476,651
16,907,887
Creditors: amounts falling due after more than one year
20
(18,710,048)
(18,445,206)
Provisions for liabilities
Deferred tax liability
22
751,273
256,147
(751,273)
(256,147)
Net liabilities
(984,670)
(1,793,466)
Capital and reserves
Called up share capital
25
1,221
1,030
Share premium account
5,435,500
435,691
Other reserves
600,384
Profit and loss reserves
(7,021,775)
(2,230,187)
Total equity
(984,670)
(1,793,466)
As permitted by s408 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 £4,791,588 (2024 - £1,373,420 loss).
The financial statements were approved by the board of directors and authorised for issue on 23 July 2026 and are signed on its behalf by:
23 July 2026
T Jennings
Director
Company registration number 10149512 (England and Wales)
PAYMENT CARD SOLUTIONS GROUP LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 15 -
Share capital
Share premium account
Capital contribution reserve
Currency translation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
£
Balance at 1 January 2024
1,030
435,691
11,950
(17,322)
(1,458,475)
(1,027,126)
Year ended 31 December 2024:
Loss for the year
-
-
-
-
(1,884,144)
(1,884,144)
Other comprehensive income:
Currency translation differences
-
-
-
(162,112)
(162,112)
Total comprehensive income
-
-
-
(162,112)
(1,884,144)
(2,046,256)
Grant of share options
-
-
11,897
-
-
11,897
Balance at 31 December 2024
1,030
435,691
23,847
(179,434)
(3,342,619)
(3,061,485)
Year ended 31 December 2025:
Loss for the year
-
-
-
-
(6,697,940)
(6,697,940)
Other comprehensive income:
Currency translation differences
-
-
-
549,396
549,396
Total comprehensive income
-
-
-
549,396
(6,697,940)
(6,148,544)
Issue of share capital
25
191
4,999,809
-
-
-
5,000,000
Grant of share options
-
-
576,536
-
-
576,536
Balance at 31 December 2025
1,221
5,435,500
600,383
369,962
(10,040,559)
(3,633,493)
PAYMENT CARD SOLUTIONS GROUP LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 16 -
Share capital
Share premium account
Capital contribution reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 January 2024
1,030
435,691
-
(856,767)
(420,046)
Year ended 31 December 2024:
Loss and total comprehensive income for the year
-
-
-
(1,373,420)
(1,373,420)
Balance at 31 December 2024
1,030
435,691
-
(2,230,187)
(1,793,466)
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
-
(4,791,588)
(4,791,588)
Issue of share capital
25
191
4,999,809
-
-
5,000,000
Other movements
-
-
600,384
-
600,384
Balance at 31 December 2025
1,221
5,435,500
600,384
(7,021,775)
(984,670)
PAYMENT CARD SOLUTIONS GROUP LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 17 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
31
(15,275,256)
35,028,478
Income taxes paid
(214,698)
(148,125)
Net cash (outflow)/inflow from operating activities
(15,489,954)
34,880,353
Investing activities
Purchase of intangible assets
(2,967,015)
(2,873,529)
Purchase of tangible fixed assets
(50,497)
(593,259)
Proceeds from disposal of tangible fixed assets
25,074
305
Proceeds from disposal of subsidiaries, net of cash disposed
-
(2,553)
Interest received
1,979,740
1,819,393
Net cash used in investing activities
(1,012,698)
(1,649,643)
Financing activities
Proceeds from issue of shares
5,000,000
-
Proceeds from borrowings
5,555,124
7,013,983
Interest paid
(3,301,597)
(3,014,118)
Net cash generated from financing activities
7,253,527
3,999,865
Net (decrease)/increase in cash and cash equivalents
(9,249,125)
37,230,575
Cash and cash equivalents at beginning of year
115,426,141
79,351,770
Effect of foreign exchange rates
270,489
(1,156,204)
Cash and cash equivalents at end of year
106,447,505
115,426,141
Relating to:
Cash at bank and in hand
106,454,284
115,426,141
Bank overdrafts included in creditors payable within one year
(6,779)
-
PAYMENT CARD SOLUTIONS GROUP LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 18 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
30
(6,103,129)
(2,271,575)
Income taxes refunded
-
3,951
Net cash outflow from operating activities
(6,103,129)
(2,267,624)
Investing activities
Purchase of intangible assets
(2,967,015)
(5,000,000)
Purchase of tangible fixed assets
(41,392)
Proceeds from investment in subsidiaries
-
(502,553)
Interest received
1,979,735
1,795,984
Net cash used in investing activities
(1,028,672)
(3,706,569)
Financing activities
Proceeds from issue of shares
5,000,000
-
Proceeds from borrowings
7,013,983
Repayment of borrowings
5,555,124
-
Interest paid
(3,301,597)
(3,014,118)
Net cash generated from financing activities
7,253,527
3,999,865
Net increase/(decrease) in cash and cash equivalents
121,726
(1,974,328)
Cash and cash equivalents at beginning of year
39,850
2,014,178
Cash and cash equivalents at end of year
161,576
39,850
PAYMENT CARD SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 19 -
1
Accounting policies
Company information
Payment Card Solutions Group Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 12-18 Grosvenor Gardens, London, England, SW1W 0DH.
The group consists of Payment Card Solutions Group Limited and all of its subsidiaries.
1.1
Accounting convention
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
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Payment Card Solutions Group Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 December 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
PAYMENT CARD SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 20 -
Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.
Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.
If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.
Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.
1.4
Going concern
At the time of approving the financial statements, the director has a reasonable expectation that the group has access to adequate resources within its subsidiary operations and, through the comfort letter provided by BC Midco Pte Limited confirming immediate financial support, that the Company will continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.
1.5
Turnover
Turnover relates to contracted fees applied on receipt of customer deposits, payment processing, currency conversions, issuance of E-Money products, card usage and maintenance, card expiry, invoices provided for recurring and one-off contracted services and returns received on deposits held with financial institutions. Fees are collected at the point the event occurs and are recorded in turnover at the full value of the fee with any related commission payable recognised in cost of sales. Returns on deposits are recognised at full value upon receipt. Invoiced sales are measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sates taxes. Turnover is recognised in line with the performance of the services.
1.6
Research and development expenditure
Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.
1.7
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business 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 on a systematic basis over its expected life, which is 10 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
PAYMENT CARD SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 21 -
1.8
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation 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:
Software
Useful life of 5 years
1.9
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 land and buildings
Over the remaining term of the lease
Plant and equipment
Over the remaining term of the lease
Fixtures and fittings
33% on straight line
Computers
33% on straight line
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.
During the year, the group revised the depreciation method applied to fixtures and fittings and computer equipment from reducing balance at 33% to straight-line at 33%. The directors consider that the revised method more appropriately reflects the pattern in which the economic benefits of these assets are consumed. The change has been applied prospectively and comparative amounts have not been restated.
1.10
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
PAYMENT CARD SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 22 -
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 group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.
Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.
In the parent company financial statements, investments in associates are accounted for at cost less impairment.
Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.11
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.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
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.
PAYMENT CARD SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 23 -
1.12
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.13
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.
1.14
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.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
PAYMENT CARD SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 24 -
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
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.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
PAYMENT CARD SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 25 -
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.15
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.
1.16
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.
1.17
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.18
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
PAYMENT CARD SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 26 -
1.19
Share-based payments
Equity-settled share-based payments are measured at fair value at the date of grant by reference to the fair value of the equity instruments granted using the Black-Scholes pricing model. The fair value determined at the grant date is expensed on a straight-line basis over the vesting period, based on the estimate of shares that will eventually vest. A corresponding adjustment is made to equity.
The expense in relation to options over the parent company’s shares granted to employees of a subsidiary is recognised by the company as a capital contribution, and presented as an increase in the company’s investment in that subsidiary.
When the terms and conditions of equity-settled share-based payments at the time they were granted are subsequently modified, the fair value of the share-based payment under the original terms and conditions and under the modified terms and conditions are both determined at the date of the modification. Any excess of the modified fair value over the original fair value is recognised over the remaining vesting period in addition to the grant date fair value of the original share-based payment. The share-based payment expense is not adjusted if the modified fair value is less than the original fair value.
Cancellations or settlements (including those resulting from employee redundancies) are treated as an acceleration of vesting and the amount that would have been recognised over the remaining vesting period is recognised immediately.
The company participates in a share-based payment arrangement granted to its employees and employees of its subsidiaries. The company has elected to recognise and measure its share-based payment expense on the basis of a reasonable allocation of the expense for the group recognised in its consolidated accounts. The directors consider the number of unvested options granted to the company’s employees compared to the total unvested options granted under the group plan to be a reasonable basis for allocating the expense.
The expense in relation to options over the company’s shares granted to employees of a subsidiary is recognised by the company as a capital contribution, and presented as an increase in the company’s investment in that subsidiary.
1.20
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
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.
PAYMENT CARD SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
2
Judgements and key sources of estimation uncertainty
(Continued)
- 27 -
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Capitalisation of internally generated software
The group capitalises development costs where they meet the recognition criteria under applicable standards. The amount capitalised is based in part on estimated staff time attributable to development work, which is subject to management judgement. Management believes the approach used is consistent with industry practice and adequately reflects the economic substance of the development activities.
Recoverability of intercompany loans
Where amounts are due from group entities, the recoverability of intercompany loans is assessed with reference to the financial position and expected future cash flows of the borrower. A provision is made where necessary. Management reviews this regularly and considers the estimates applied to be appropriate based on available information.
Share-based payment expense
The valuation of share-based payment arrangements involves the use of models such as Black-Scholes, which incorporate assumptions including volatility and expected life. These assumptions require judgement and may significantly impact the expense recognised. Management considers the assumptions applied to be reasonable and in line with market data.
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Prepaid card sales
312,631
391,692
Consultancy fees
83,394
30,388
BIN Sponsorship
7,068,367
5,573,278
Transactional income
7,531,764
7,541,478
Courier fees
87,522
44,932
Float load fees
4,523,308
3,596,498
Business payments
422,844
549,173
Return on deposits
3,271,305
3,374,956
23,301,135
21,102,395
2025
2024
£
£
Turnover analysed by geographical market
UK
20,462,514
17,858,867
USA
9,472
254,535
Europe
2,829,149
2,988,993
23,301,135
21,102,395
PAYMENT CARD SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
3
Turnover and other revenue
(Continued)
- 28 -
2025
2024
£
£
Other revenue
Interest income
1,979,740
1,819,393
4
Exceptional item
2025
2024
£
£
Expenditure
Share based payment expense
576,537
11,897
576,537
11,897
Included in exceptional items is the share based payment expense of £576,537 (2024: £11,897). This is a non-cash accounting entry recognised through the profit and loss account with a corresponding credit to equity. The item does not result in any cash outflow, does not impact the Group's banking facilities, working capital, or liquidity position, and does not represent a trading or operational cash cost incurred during the period.
5
Operating loss
2025
2024
£
£
Operating loss for the year is stated after charging/(crediting):
Exchange losses/(gains)
566,696
(312,915)
Depreciation of owned tangible fixed assets
179,283
58,677
Loss on disposal of tangible fixed assets
12,875
-
Amortisation of intangible assets
1,770,346
1,340,584
Share-based payments
576,536
11,897
Operating lease charges
807,167
456,581
PAYMENT CARD SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 29 -
6
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Directors
3
4
-
-
Sales & Marketing
16
17
-
-
Operations
60
60
5
-
Technical
29
25
28
-
Administration
11
10
-
-
Total
119
116
33
0
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
8,873,133
8,679,236
2,918,085
Social security costs
1,012,115
864,202
398,822
-
Pension costs
630,130
497,840
246,480
10,515,378
10,041,278
3,563,387
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
68,000
-
Company pension contributions to defined contribution schemes
7,700
-
75,700
-
8
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
26,500
19,400
Audit of the financial statements of the company's subsidiaries
17,000
16,200
43,500
35,600
PAYMENT CARD SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
8
Auditor's remuneration
(Continued)
- 30 -
For other services
Taxation compliance services
1,150
1,050
Other taxation services
8,350
7,950
9,500
9,000
9
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
5
23,409
Interest receivable from group companies
1,979,735
1,795,984
Total income
1,979,740
1,819,393
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
1,979,740
1,819,393
10
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
3,301,597
3,014,118
11
Taxation
2025
2024
£
£
Current tax
Adjustments in respect of prior periods
(187,331)
Foreign current tax on profits for the current period
42,211
168,370
Total current tax
42,211
(18,961)
Deferred tax
Origination and reversal of timing differences
510,457
296,190
Total tax charge
552,668
277,229
PAYMENT CARD SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
11
Taxation
(Continued)
- 31 -
The actual charge for the year can be reconciled to the expected credit for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Loss before taxation
(6,145,272)
(1,606,915)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
(1,536,318)
(401,729)
Tax effect of expenses that are not deductible in determining taxable profit
478,496
358,792
Unutilised tax losses carried forward
579,429
575,710
Group relief
1,358,855
(138,070)
Permanent capital allowances in excess of depreciation
(940,241)
302,631
Share based payment charge
105,107
2,485
Effect of overseas tax rates
(10,031)
(68,565)
Under/(over) provided in prior years
6,914
(187,330)
Deferred tax adjustments in respect of prior years
510,457
296,179
Utilisation of tax losses
(462,874)
Taxation charge
552,668
277,229
Payment Card Solutions Group Limited has tax losses carried forward totalling £6,562,298 (2024: £424,400). As the company is unlikely to make a profit in the next year, a deferred tax asset has not been recognised. The company has the ability to use the loss against profits of the subsidiary if an election is made.
12
Intangible fixed assets
Group
Goodwill
Software
Total
£
£
£
Cost
At 1 January 2025
466,821
8,003,236
8,470,057
Additions
2,967,015
2,967,015
At 31 December 2025
466,821
10,970,251
11,437,072
Amortisation and impairment
At 1 January 2025
400,688
3,003,236
3,403,924
Amortisation charged for the year
46,682
1,723,664
1,770,346
At 31 December 2025
447,370
4,726,900
5,174,270
Carrying amount
At 31 December 2025
19,451
6,243,351
6,262,802
At 31 December 2024
66,133
5,000,000
5,066,133
PAYMENT CARD SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
12
Intangible fixed assets
(Continued)
- 32 -
Company
Software
£
Cost
At 1 January 2025
5,000,000
Additions
2,967,015
At 31 December 2025
7,967,015
Amortisation and impairment
At 1 January 2025
Amortisation charged for the year
1,723,664
At 31 December 2025
1,723,664
Carrying amount
At 31 December 2025
6,243,351
At 31 December 2024
5,000,000
13
Tangible fixed assets
Group
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Total
£
£
£
£
£
Cost
At 1 January 2025
216,771
267,068
173,587
185,284
842,710
Additions
4,444
13,353
17,797
Disposals
(4,380)
(39,354)
(93,379)
(137,113)
Transfers
(40,959)
40,959
Exchange adjustments
300
300
At 31 December 2025
212,391
267,068
97,718
146,517
723,694
Depreciation and impairment
At 1 January 2025
7,920
4,451
38,679
137,160
188,210
Depreciation charged in the year
43,681
53,414
22,751
59,437
179,283
Eliminated in respect of disposals
(4,380)
(4,380)
Revaluation
(41,221)
(86,261)
(127,482)
Exchange adjustments
(235)
(235)
At 31 December 2025
47,221
57,865
20,209
110,101
235,396
Carrying amount
At 31 December 2025
165,170
209,203
77,509
36,416
488,298
At 31 December 2024
208,851
262,617
134,908
48,124
654,500
PAYMENT CARD SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
13
Tangible fixed assets
(Continued)
- 33 -
Company
Computers
£
Cost
At 1 January 2025
Additions
41,392
At 31 December 2025
41,392
Depreciation and impairment
At 1 January 2025
Depreciation charged in the year
19,781
At 31 December 2025
19,781
Carrying amount
At 31 December 2025
21,611
14
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
15
2,553
2,553
4,793,050
4,295,720
Movements in fixed asset investments
Group
Shares in subsidiaries
£
Cost or valuation
At 1 January 2025 and 31 December 2025
2,553
Carrying amount
At 31 December 2025
2,553
At 31 December 2024
2,553
PAYMENT CARD SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
14
Fixed asset investments
(Continued)
- 34 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2025
4,295,720
Capital contribution to subsidiaries
497,330
At 31 December 2025
4,793,050
Carrying amount
At 31 December 2025
4,793,050
At 31 December 2024
4,295,720
15
Subsidiaries
Details of the company's subsidiaries at 31 December 2025 are as follows:
Name of undertaking
Address
Class of
% Held
shares held
Direct
Payment Card Solutions (UK) Ltd
1
Ordinary shares
100.00
UAB B4B Payments Europe
2
Ordinary shares
100.00
B4B Payments (USA) Inc
3
Ordinary shares
100.00
B4B Payments SL
4
Ordinary shares
100.00
Registered office addresses (all UK unless otherwise indicated):
1
12-18 Grosvenor Gardens, London, England, SW1W 0DH
2
Didžioji, G. 18, Vilnus, Lithuania, LT 01128
3
40 Washington Street, Suite 150, Wellesley, MA. USA 02481
4
Paseo De La Castellana, Numero 194, 28046 28046-Madrid, Spain
16
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Prepaid Cards
61,426
80,612
PAYMENT CARD SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 35 -
17
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
226,386
616,946
Amounts owed by group undertakings
21,902,848
19,902,923
28,522,971
24,912,605
Other debtors
1,129,419
1,194,821
35,628
Prepayments and accrued income
504,542
353,959
20,610
32,954
23,763,195
22,068,649
28,543,581
24,981,187
18
Cash and cash equivalents at the year end
Included within cash at bank are client funds held in client accounts. At the end of the year, these client funds totalled £81,018,979 (2024: £80,468,762) in Payment Card Solutions UK Limited and £19,701,407 (2024: £28,026,890) in UAB B4B Payments Europe.
19
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
21
6,779
Other borrowings
21
18,146,425
12,856,143
18,146,425
12,856,143
Trade creditors
366,216
673,386
19,104
19,569
Amounts owed to group undertakings
694,834
11,461
2,898,338
4,495,006
Corporation tax payable
3,950
3,951
3,950
3,951
Other taxation and social security
289,865
372,379
153,678
Other creditors
100,921,285
112,712,146
4,200
Accruals and deferred income
695,318
964,528
65,023
30,001
121,124,672
127,593,994
21,286,518
17,408,870
Included within other creditors are amounts received from clients in advance of the issue of payment cards. These funds are held in client accounts. At the end of the year, the balance owed to clients in respect of these advances was £80,963,331 (2024: £80,325,113) for Payment Cards Solutions UK Limited and £19,674,408 (2024: £28,026,676) for UAB B4B Payments Europe and all are repayable on demand.
Cash and bank balances from client funds held in client accounts include £82,647 of spent E-Money future Mastercard settlements held in Mastercard settlement accounts that are cleared in the float creditor liability in January 2026.
20
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Other borrowings
21
18,710,048
18,445,206
18,710,048
18,445,206
PAYMENT CARD SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 36 -
21
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank overdrafts
6,779
Loans from group undertakings
36,856,473
31,301,349
36,856,473
31,301,349
36,863,252
31,301,349
36,856,473
31,301,349
Payable within one year
18,153,204
12,856,143
18,146,425
12,856,143
Payable after one year
18,710,048
18,445,206
18,710,048
18,445,206
The Velocity SV Sarl loan was secured by fixed and floating charges over the company's assets. The guarantee will be ceased upon repayment of the loan.
22
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
831,330
320,873
Liabilities
Liabilities
2025
2024
Company
£
£
Accelerated capital allowances
751,273
256,147
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 January 2025
320,873
256,147
Charge to profit or loss
510,457
495,126
Liability at 31 December 2025
831,330
751,273
The deferred tax asset set out above is expected to reverse within 12 months and relates to the utilisation of tax losses against future expected profits of the same period. The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.
PAYMENT CARD SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 37 -
23
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
630,130
497,840
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
24
Share-based payment transactions
Group
Number of share options
Weighted average exercise price
2025
2024
2025
2024
Number
Number
£
£
Outstanding at 1 January 2025
17,255
4,843
355.87
299.27
Granted
9,045
12,914
419.90
346.14
Forfeited
(1,422)
-
335.87
-
Expired
-
(502)
-
299.27
Outstanding at 31 December 2025
24,878
17,255
372.96
335.87
Exercisable at 31 December 2025
-
-
-
-
The options granted in August 2025 outstanding at 31 December 2025 had an exercise price €490, and a remaining contractual life of 5 years.
The options granted in December 2024 outstanding at 31 December 2025 had an exercise price €417, and a remaining contractual life of 3 years.
Company
Number of share options
Weighted average exercise price
2025
2024
2025
2024
Number
Number
£
£
Shares transferred
4,906
-
346.14
-
Granted
3,567
-
419.90
-
Forfeited
(37)
-
346.14
-
Exercised
-
-
-
-
Expired
-
-
-
-
Outstanding at 31 December 2025
8,436
-
377.00
-
PAYMENT CARD SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
24
Share-based payment transactions
(Continued)
- 38 -
Group
The weighted average fair value of options granted in the year was determined using the Black-Scholes option pricing model. The Black-Scholes model is considered to apply the most appropriate valuation method due to the relatively short contractual lives of the options and the requirement to exercise within a short period after the employee becomes entitled to the shares (the “vesting date”).
The expected life used in the model has been adjusted, based on management’s best estimate, for the effect of non-transferability, exercise restrictions, and behavioural considerations.
Non-vesting conditions and market conditions are taken into account when estimating the fair value of the option at grant date. Service conditions and non-market performance conditions are taken into account by adjusting the number of options expected to vest at each reporting date.
Inputs were as follows:
2025
2024
Weighted average share price (€)
185.28
157.77
Weighted average exercise price (€)
489.70
417.00
Expected volatility (%)
40.00
50.00
Expected life (years)
5.00
3.50
Risk free rate (%)
2.00
4.39
Group
Company
2025
2024
2025
2024
£
£
£
£
Expenses recognised in the year
Arising from equity settled share based payment transactions
576,536
11,897
103,054
-
The group operates an Enterprise Management Incentive scheme for employees, with share options granted in June 2023, December 2024 and August 2025.
25
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 1p each
122,108
103,024
1,221
1,030
26
Subsequent Events
Subsequent to the year end, the company disposed of its 100% shareholding in B4B Payments SL. The investment had a carrying value of £2,553 at the balance sheet date.
PAYMENT CARD SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 39 -
27
Financial commitments, guarantees and contingent liabilities
During the prior year, the group received upfront cash support of £200k under a Visa agreement (2024: £200k). Under the terms of the agreement, the support is subject to a potential clawback if the cumulative volume target specified by Visa is not achieved by the end of the third year of the agreement term. The amount repayable is determined on a proportionate basis and could result in a refund of up to 100% of the upfront cash support received.
Management is confident that the company is likely to exceed the target but accepts the volumes are not guaranteed.
28
Operating lease commitments
Lessee
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2025
2024
2025
2024
£
£
£
£
Within one year
782,102
650,141
-
-
Between two and five years
1,356,277
1,798,186
-
-
2,138,379
2,448,327
-
-
29
Controlling party
The immediate parent company of the Payment Card Solutions Consolidated Group is BC Midco PTE Ltd, incorporated in Singapore. The registered office of BC Midco PTE Ltd is 12 Marina View, #11-01, Asia Square Tower 2, Singapore 018961.
The ultimate controlling party is EQT Fund Management S.à r.l., an alternative investment fund manager authorised and regulated by the CSSF in Luxembourg in accordance with the Luxembourg law of 12 July 2013.
EQT Fund Management S.à r.l. manages, amongst others, EQT VIII (No.1) SCSp, EQT VIII (No.2) SCSp, EQT VIII Collect SCSp and EQT VIII SCSp, each a limited partnership incorporated in Luxembourg and in each case on behalf of their general partners in EQT VIII (GP) SCS and EQT VIII GmbH & Co. KG as applicable. EQT VIII SCSp owns 100% of the shares in Moneyball Topco Pte. Ltd a Singaporean corporate which in turn owns circa 73.5% of the shares in BC Midco Pte. Ltd. Accordingly EQT Fund Management S.à r.l, is considered to exercise ultimate control over the PCS Consolidated Group. The principal place of business for EQT Fund Management S.à r.l, is 51A Boulevard Royal, L-2449, Luxembourg.
The smallest and largest group in which the Payment Card Solutions Group is consolidated is headed by BC Midco PTE Ltd, which prepares consolidated financial statements for the group.
PAYMENT CARD SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 40 -
30
Cash absorbed by operations - company
2025
2024
£
£
Loss after taxation
(4,791,588)
(1,373,420)
Adjustments for:
Taxation charged
495,125
256,147
Finance costs
3,301,597
3,014,118
Investment income
(1,979,735)
(1,795,984)
Amortisation and impairment of intangible assets
1,723,664
-
Depreciation and impairment of tangible fixed assets
19,781
-
Equity settled share based payment expense
103,054
-
Movements in working capital:
Increase in debtors
(3,562,394)
(5,886,588)
(Decrease)/increase in creditors
(1,412,633)
3,514,152
Cash absorbed by operations
(6,103,129)
(2,271,575)
31
Cash (absorbed by)/generated from group operations
2025
2024
£
£
Loss for the year after tax
(6,697,940)
(1,884,144)
Adjustments for:
Taxation charged
552,668
277,229
Finance costs
3,301,597
3,014,118
Investment income
(1,979,740)
(1,819,393)
Loss on disposal of tangible fixed assets
12,875
-
Amortisation and impairment of intangible assets
1,770,346
1,340,584
Depreciation and impairment of tangible fixed assets
179,283
58,677
Equity settled share based payment expense
576,536
11,897
Movements in working capital:
Decrease/(increase) in stocks
19,186
(35,211)
Decrease/(increase) in debtors
2,863,740
(4,934,071)
(Decrease)/increase in creditors
(15,873,807)
38,998,792
Cash (absorbed by)/generated from operations
(15,275,256)
35,028,478
PAYMENT CARD SOLUTIONS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 41 -
32
Analysis of changes in net funds - group
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
115,426,141
(8,971,857)
106,454,284
Bank overdrafts
(6,779)
(6,779)
115,426,141
(8,978,636)
106,447,505
Borrowings excluding overdrafts
(31,301,349)
(5,555,124)
(36,856,473)
84,124,792
(14,533,760)
69,591,032
33
Analysis of changes in net debt - company
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
39,850
121,726
161,576
Borrowings excluding overdrafts
(31,301,349)
(5,555,124)
(36,856,473)
(31,261,499)
(5,433,398)
(36,694,897)
2025-12-312025-01-01falsefalseCCH SoftwareCCH Accounts Production 2026.100O S HensbyT JenningsD Gulatifalse10149512bus:Consolidated2025-01-012025-12-31101495122025-01-012025-12-3110149512bus:Director12025-01-012025-12-3110149512bus:Director22025-01-012025-12-3110149512bus:CompanySecretary12025-01-012025-12-3110149512bus:RegisteredOffice2025-01-012025-12-3110149512bus:Consolidated2025-12-3110149512bus:Consolidated2024-01-012024-12-3110149512bus:Consolidated12025-01-012025-12-3110149512bus:Consolidated12024-01-012024-12-31101495122024-01-012024-12-3110149512core:ForeignCurrencyTranslationReservebus:Consolidated2025-01-012025-12-3110149512core:ForeignCurrencyTranslationReservebus:Consolidated2024-01-012024-12-3110149512core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-01-012024-12-3110149512core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-01-012025-12-31101495122025-12-3110149512core:Goodwillbus:Consolidated2025-12-3110149512core:Goodwillbus:Consolidated2024-12-3110149512core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2025-12-3110149512core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3110149512bus:Consolidated2024-12-3110149512core:OtherResidualIntangibleAssets2025-12-3110149512core:OtherResidualIntangibleAssets2024-12-3110149512core:ComputerSoftwarebus:Consolidated2025-12-3110149512core:ComputerSoftwarebus:Consolidated2024-12-3110149512core:ComputerSoftware2025-12-3110149512core:ComputerSoftware2024-12-31101495122024-12-3110149512core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-12-3110149512core:PlantMachinerybus:Consolidated2025-12-3110149512core:FurnitureFittingsbus:Consolidated2025-12-3110149512core:ComputerEquipmentbus:Consolidated2025-12-3110149512core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3110149512core:PlantMachinerybus:Consolidated2024-12-3110149512core:FurnitureFittingsbus:Consolidated2024-12-3110149512core:ComputerEquipmentbus:Consolidated2024-12-3110149512core:ComputerEquipment2025-12-3110149512core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-12-3110149512core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3110149512core:ShareCapitalbus:Consolidated2025-12-3110149512core:ShareCapitalbus:Consolidated2024-12-3110149512core:SharePremiumbus:Consolidated2025-12-3110149512core:SharePremiumbus:Consolidated2024-12-3110149512core:OtherMiscellaneousReservebus:Consolidated2025-12-3110149512core:OtherMiscellaneousReservebus:Consolidated2024-12-3110149512core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-12-3110149512core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3110149512core:ShareCapital2025-12-3110149512core:ShareCapital2024-12-3110149512core:SharePremium2025-12-3110149512core:SharePremium2024-12-3110149512core:OtherMiscellaneousReserve2025-12-3110149512core:OtherMiscellaneousReserve2024-12-3110149512core:RetainedEarningsAccumulatedLosses2025-12-3110149512core:RetainedEarningsAccumulatedLosses2024-12-3110149512core:ShareCapitalbus:Consolidated2023-12-3110149512core:SharePremiumbus:Consolidated2023-12-3110149512core:ForeignCurrencyTranslationReservebus:Consolidated2023-12-3110149512core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3110149512core:ForeignCurrencyTranslationReservebus:Consolidated2024-12-3110149512core:ForeignCurrencyTranslationReservebus:Consolidated2025-12-3110149512core:ShareCapital2023-12-3110149512core:SharePremium2023-12-3110149512core:RetainedEarningsAccumulatedLosses2023-12-3110149512core:ShareCapitalbus:Consolidated2025-01-012025-12-3110149512core:SharePremiumbus:Consolidated2025-01-012025-12-3110149512core:ShareCapital2025-01-012025-12-3110149512core:SharePremium2025-01-012025-12-3110149512bus:Consolidated2023-12-31101495122023-12-3110149512core:Goodwill2025-01-012025-12-3110149512core:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-3110149512core:ComputerSoftware2025-01-012025-12-3110149512core:LandBuildingscore:LongLeaseholdAssets2025-01-012025-12-3110149512core:PlantMachinery2025-01-012025-12-3110149512core:FurnitureFittings2025-01-012025-12-3110149512core:ComputerEquipment2025-01-012025-12-3110149512core:UKTaxbus:Consolidated2025-01-012025-12-3110149512core:UKTaxbus:Consolidated2024-01-012024-12-3110149512core:ForeignTaxbus:Consolidated2025-01-012025-12-3110149512core:ForeignTaxbus:Consolidated2024-01-012024-12-3110149512bus:Consolidated22025-01-012025-12-3110149512bus:Consolidated22024-01-012024-12-3110149512bus:Consolidated32025-01-012025-12-3110149512bus:Consolidated32024-01-012024-12-3110149512core:Goodwillbus:Consolidated2024-12-3110149512core:ComputerSoftwarebus:Consolidated2024-12-3110149512bus:Consolidated2024-12-3110149512core:ComputerSoftware2024-12-3110149512core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3110149512core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3110149512core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3110149512core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssets2025-01-012025-12-3110149512core:Goodwillbus:Consolidated2025-01-012025-12-3110149512core:ComputerSoftwarebus:Consolidated2025-01-012025-12-3110149512core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3110149512core:PlantMachinerybus:Consolidated2024-12-3110149512core:FurnitureFittingsbus:Consolidated2024-12-3110149512core:ComputerEquipmentbus:Consolidated2024-12-3110149512core:ComputerEquipment2024-12-3110149512core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-01-012025-12-3110149512core:PlantMachinerybus:Consolidated2025-01-012025-12-3110149512core:FurnitureFittingsbus:Consolidated2025-01-012025-12-3110149512core:ComputerEquipmentbus:Consolidated2025-01-012025-12-3110149512core:Subsidiary12025-01-012025-12-3110149512core:Subsidiary22025-01-012025-12-3110149512core:Subsidiary32025-01-012025-12-3110149512core:Subsidiary42025-01-012025-12-3110149512core:Subsidiary112025-01-012025-12-3110149512core:Subsidiary222025-01-012025-12-3110149512core:Subsidiary332025-01-012025-12-3110149512core:Subsidiary442025-01-012025-12-3110149512core:CurrentFinancialInstrumentsbus:Consolidated2025-12-3110149512core:CurrentFinancialInstruments2025-12-3110149512core:CurrentFinancialInstruments2024-12-3110149512core:CurrentFinancialInstrumentsbus:Consolidated12025-12-3110149512core:CurrentFinancialInstrumentsbus:Consolidated12024-12-3110149512core:CurrentFinancialInstruments22025-12-3110149512core:CurrentFinancialInstruments22024-12-3110149512core:WithinOneYearbus:Consolidated2025-12-3110149512core:WithinOneYearbus:Consolidated2024-12-3110149512core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3110149512core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3110149512core:Non-currentFinancialInstrumentsbus:Consolidated2025-12-3110149512core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3110149512core:Non-currentFinancialInstruments2025-12-3110149512core:Non-currentFinancialInstruments2024-12-3110149512core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3110149512core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-12-3110149512core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3110149512core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3110149512core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3110149512bus:PrivateLimitedCompanyLtd2025-01-012025-12-3110149512bus:FRS1022025-01-012025-12-3110149512bus:Audited2025-01-012025-12-3110149512bus:ConsolidatedGroupCompanyAccounts2025-01-012025-12-3110149512bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP