Company registration number 10443820 (England and Wales)
OPTIMOVE UK LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
OPTIMOVE UK LIMITED
COMPANY INFORMATION
Director
P Yakuel
Company number
10443820
Registered office
14 Bonhill Street
London
EC2A 4BX
Auditor
BKL Audit LLP
Chartered Accountants & Statutory Auditor
35 Ballards Lane
London
N3 1XW
OPTIMOVE UK LIMITED
CONTENTS
Page
Strategic report
1
Director's report
2 - 3
Independent auditor's report
4 - 6
Statement of comprehensive income
7
Statement of financial position
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 22
OPTIMOVE UK LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

Introduction
Optimove UK Ltd. is part of the Optimove group, a global provider of Customer-Led Marketing technology. The company operates as a regional hub supporting clients in the UK and across the European market, delivering software and related services as part of the group’s broader commercial strategy.

Business review

As an integrated part of the wider group, Optimove UK continues to contribute to market expansion in Europe by leveraging shared technological infrastructure, know-how, and operational resources. The company is expected to maintain its current scope of activity in line with the group’s long-term strategy.

Principal risks and uncertainties

The company operates in a dynamic regulatory and technological landscape, facing evolving privacy regulations, competitive pressures, and shifting customer demands. The group continuously monitors these risks and mitigates them through internal controls, information security practices, and compliance efforts.

Financial key performance indicators

Management monitors key performance metrics such as revenue growth, customer retention, and operating profitability to evaluate the company’s financial and operational performance.

Director's statement of compliance with duty to promote the success of the Company

The directors of the company confirm that, during the financial year, they have acted in a way they consider would be most likely to promote the success of the company in the long term, in accordance with their duties under Section 172(1) of the UK Companies Act 2006.

 

In making decisions and setting strategy, the directors have given due regard to:

 

Key decisions taken during the year considered the long-term impact on stakeholders and included:

 

The board consistently seeks to balance short-term needs with broader responsibilities to clients, employees, partners, and the wider community, aiming to create sustainable value over time.

This report was approved by the board and signed on its behalf.

P Yakuel
Director
3 August 2026
OPTIMOVE UK LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -

The director presents his report and the audited financial statements for the year ended 31 December 2025.

Principal activity

The principal activity is that of low risk distribution of customer marketing Software as a Service (SaaS), powered by a combination of advanced customer modelling, predictive micro-segmentation and campaign automation technologies.

Results and dividends

The results for the year are set out on page 7.

 

No dividends were declared in the current year.

Director

The Director who served during the year was:

P Yakuel
Post reporting date events

There have been no significant events affecting the company since the year end.

Future developments

As an integrated part of the wider group, Optimove UK continues to contribute to market expansion in Europe by leveraging shared technological infrastructure, know-how, and operational resources. The company is expected to maintain its current scope of activity in line with the group’s long-term strategy.

Auditor

Under section 487(2) of the Companies Act 2006, BKL Audit LLP will be deemed to have been reappointed as auditors 28 days after these financial statements were sent to members or 28 days after the latest date prescribed for filing the accounts with the registrar, whichever is earlier.

Statement of director's responsibilities

The director is responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.

In preparing these financial statements, the director is required to:

The director is responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

OPTIMOVE UK LIMITED
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
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 company’s auditor 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 company’s auditor is aware of that information.

On behalf of the board
P Yakuel
Director
3 August 2026
OPTIMOVE UK LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF OPTIMOVE UK LIMITED
- 4 -
Opinion

We have audited the financial statements of Optimove UK Limited (the 'Company') for the year ended 31 December 2025 which comprise the statement of comprehensive income, the statement of financial position, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the 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 director's 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 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 director with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The director is 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:

OPTIMOVE UK LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF OPTIMOVE UK LIMITED (CONTINUED)
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the director's report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of director

As explained more fully in the director's responsibilities statement, the director is 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 director determines 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 director is responsible for assessing the 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 director either intends to liquidate the company or to cease operations, or has 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.

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.

OPTIMOVE UK LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF OPTIMOVE UK LIMITED (CONTINUED)
- 6 -

Use of our report

This report is made solely to the 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 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 company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

David Landau FCA (Senior Statutory Auditor)
For and on behalf of BKL Audit LLP
Chartered Accountants & Statutory Auditor
London
3 August 2026
OPTIMOVE UK LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 7 -
2025
2024
Notes
£
£
Turnover
3
26,537,648
22,110,473
Cost of sales
(14,828,821)
(13,384,497)
Gross profit
11,708,827
8,725,976
Administrative expenses
(10,528,909)
(8,504,549)
Operating Profit
4
1,179,918
221,427
Tax on profit
7
(364,904)
(149,200)
Profit for the financial year
815,014
72,227

The income statement has been prepared on the basis that all operations are continuing operations.

The notes on pages 11 to 22 form part of these financial statements.

OPTIMOVE UK LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2025
31 December 2025
- 8 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
8
96,415
71,758
Current assets
Debtors
9
8,541,774
5,133,489
Cash at bank and in hand
1,335,864
1,620,992
9,877,638
6,754,481
Creditors: amounts falling due within one year
10
(7,120,203)
(5,814,050)
Net current assets
2,757,435
940,431
Total assets less current liabilities
2,853,850
1,012,189
Creditors: amounts falling due after more than one year
11
(603,567)
-
0
Net assets
2,250,283
1,012,189
Capital and reserves
Called up share capital
12
100
100
Capital contribution
13
1,084,676
661,596
Profit and loss account
13
1,165,507
350,493
Total equity
2,250,283
1,012,189
The financial statements were approved and signed by the director and authorised for issue on 3 August 2026
P Yakuel
Director
Company registration number 10443820 (England and Wales)
OPTIMOVE UK LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
Share capital
Capital contribution
Profit and loss account
Total
Notes
£
£
£
£
Balance at 1 January 2024
100
433,495
278,266
711,861
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
72,227
72,227
Share based payment transactions
13
-
0
228,101
-
0
228,101
Balance at 31 December 2024
100
661,596
350,493
1,012,189
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
815,014
815,014
Share based payment transactions
13
-
0
423,080
-
0
423,080
Balance at 31 December 2025
100
1,084,676
1,165,507
2,250,283

The notes on pages 11 to 22 form part of these financial statements.

OPTIMOVE UK LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
19
(63,322)
(1,111,802)
Income taxes paid
(150,510)
(133,815)
Net cash outflow from operating activities
(213,832)
(1,245,617)
Investing activities
Purchase of tangible fixed assets
(71,296)
(51,599)
Net cash used in investing activities
(71,296)
(51,599)
Net decrease in cash and cash equivalents
(285,128)
(1,297,216)
Cash and cash equivalents at beginning of year
1,620,992
2,918,208
Cash and cash equivalents at end of year
1,335,864
1,620,992

The notes on pages 11 to 22 form part of these financial statements.

OPTIMOVE UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 11 -
1
Accounting policies
Company information

Optimove UK Limited is a private company limited by shares incorporated in England and Wales. The registered office is 14 Bonhill Street, London, EC2A 4BX.

 

The principal activity of Optimove UK Limited ("the Company") is that of low risk distribution of customer marketing Software as a Service (SaaS), powered by a combination of advanced customer modelling, predictive micro-segmentation and campaign automation technologies.

1.1
Basis of preparation of financial statements

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
Going concern

Atruet the time of approving the financial statements, the director has a reasonable expectation that the company has adequate resources to 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.

1.3
Turnover

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

The company recognises revenue from Rendering of services.

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:

OPTIMOVE UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 12 -
1.4
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:

Computer equipment
33% 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 credited or charged to the statement of comprehensive income.

1.5
Impairment of fixed assets

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

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

 

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

1.6
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.

OPTIMOVE UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 13 -
1.7
Financial instruments

The company 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 company's statement of financial position when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with 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.

Impairment of financial assets

Financial assets, other than those held at fair value through the statement of comprehensive income, 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 the statement of comprehensive income.

 

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 the statement of comprehensive income.

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 company 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 company after deducting all of its liabilities.

OPTIMOVE UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 14 -
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.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.8
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 income statement 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 company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

OPTIMOVE UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 15 -
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 statement of comprehensive income, 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 when the company has 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.

1.9
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.

1.10
Retirement benefits

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

1.11
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 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.

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.

Where equity-settled arrangements are modified, and are of benefit to the employee, the incremental fair value is recognised over the period from the date of modification to the date of vesting. Where a modification is not beneficial to the employee there is no change to the charge for share-based payment. Settlements and cancellations are treated as an acceleration of vesting and the unvested amount is recognised immediately in the statement of comprehensive income. Where equity-settled arrangements are modified, and are of benefit to the employee, the incremental fair value is recognised over the period from the date of modification to the date of vesting. Where a modification is not beneficial to the employee there is no change to the charge for share-based payment. Settlements and cancellations are treated as an acceleration of vesting and the unvested amount is recognised immediately in the statement of comprehensive income.

 

OPTIMOVE UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 16 -
1.12
Leases
As lessee

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 leases asset are consumed.

1.13
Foreign exchange

Functional and presentation currency

 

The Company's functional and presentational currency is Sterling.

Transactions and balances

 

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

 

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

 

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the statement of comprehensive income except when deferred in other comprehensive income as qualifying cash flow hedges.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is 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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Share-based payments

Certain employees have been granted share options by the ultimate parent, Mobius Solutions Limited. This Company requires a fair value methodology to value the options at the date of grant as detailed in accounting policy note 1.11 and note 13.

Useful economic lives of tangible assets

The annual depreciation charge for tangible assets is sensitive to changes in the estimated useful economic lives and residual values of the assets. The useful economic lives and residual values are reassessed annually. They are amended when necessary to reflect current estimates, based on technological advancement, future investments, economic utilisation and the physical condition of the assets. See note 8 for the carrying amount of the fixed assets and accounting policy note 1.4 for the useful economic lives for each class of assets.

OPTIMOVE UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 17 -
3
Turnover
2025
2024
£
£
Turnover analysed by class of business
Contract Income
26,537,648
22,110,473
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
4,966,203
4,270,363
Rest of Europe
14,526,658
13,297,415
Rest of World
7,044,787
4,542,695
26,537,648
22,110,473
4
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange (gains)/losses
(715,318)
169,098
Depreciation of owned tangible fixed assets
45,838
43,941
Loss on disposal of tangible fixed assets
801
-
Share-based payments
423,080
228,101
Operating lease charges
426,300
429,839
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
22,375
20,900
For other services
Other taxation services
10,839
15,475
All other non-audit services
18,186
6,680
29,025
22,155
6
Employees

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

2025
2024
Number
Number
Average number of employees
76
66
OPTIMOVE UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
6
Employees
(Continued)
- 18 -

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
7,801,455
5,880,531
Social security costs
1,022,548
771,112
Pension costs
196,735
160,938
9,020,738
6,812,581
7
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
364,904
114,961
Deferred tax
Origination and reversal of timing differences
-
0
34,239
Total tax charge
364,904
149,200

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2025
2024
£
£
Profit before taxation
1,179,918
221,427
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
294,980
55,357
Tax effect of expenses that are not deductible in determining taxable profit
13,101
14,643
Double tax relief
(43,753)
-
0
Share based payment charge
105,770
57,025
Capital allowances for year in excess of depreciation
(6,164)
(3,719)
Pension contribution adjustment
970
(8,345)
Deferred tax adjustment
-
0
34,239
Taxation charge for the year
364,904
149,200
OPTIMOVE UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 19 -
8
Tangible fixed assets
Computer equipment
£
Cost
At 1 January 2025
174,843
Additions
71,296
Disposals
(861)
At 31 December 2025
245,278
Depreciation and impairment
At 1 January 2025
103,085
Depreciation charged in the year
45,838
Eliminated in respect of disposals
(60)
At 31 December 2025
148,863
Carrying amount
At 31 December 2025
96,415
At 31 December 2024
71,758
9
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
6,840,513
3,750,116
Short term deposits
400,000
400,000
Other debtors
6,564
5,029
Prepayments and accrued income
1,209,437
893,084
8,456,514
5,048,229
2025
2024
Amounts falling due after more than one year:
£
£
Other debtors
85,260
85,260
Total debtors
8,541,774
5,133,489
OPTIMOVE UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 20 -
10
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
262,471
375,916
Amounts owed to group undertakings
1,598,631
2,264,689
Corporation tax
274,451
60,057
Other taxation and social security
517,497
453,971
Other creditors
48,358
29,054
Accruals and deferred income
4,418,795
2,630,363
7,120,203
5,814,050

Amounts owed to group undertakings are unsecured, interest free and repayable on demand.

11
Creditors: amounts falling due after more than one year
2025
2024
£
£
Accruals and deferred income
603,567
-
0
12
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
13
Reserves

Capital Contribution

The capital contribution represents the valuation of share options granted to employees in the ultimate parent undertaking, Mobius Solutions Ltd.

Profit and loss account

The profit and loss account represents total undistributed profits, less losses.

14
Share-based payment transactions

The parent undertaking, Mobius Solutions Ltd, has granted share options to which FRS 102 Section 26 (Share-based Payments) is applicable. The charge is treated as an expense in this Company's figures as the relevant option holders are employees of this Company.

OPTIMOVE UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
14
Share-based payment transactions
(Continued)
- 21 -
Number of share options
Weighted average exercise price
2025
2024
2025
2024
Number
Number
US$
US$
Outstanding at 1 January 2025
97,331
112,081
23.15
24.12
Granted
96,300
-
0
30.49
-
0
Forfeited
(11,000)
0
(14,750)
0
30.49
30.49
Outstanding at 31 December 2025
182,631
97,331
26.58
23.15

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.

Inputs were as follows:
2025
2024
Weighted average share price (US$)
26.58
23.15
Weighted average exercise price (US$)
26.58
24.25
Expected volatility (%)
57.47
52.43
Expected life (days)
1,095.00
609.00
Risk free rate (%)
3.89
3.91
Liabilities and expenses

During the year, the company recognised total share-based payment expenses of £423,080 (2024 - £228,101) which related to equity settled share based payment transactions. This was also shown as a capital contribution by the parent undertaking, Mobius Solutions Ltd.

15
Operating lease commitments
As lessee

At 31 December 2025 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

 

2025
2024
£
£
Within 1 year
426,300
426,300
Years 2-5
-
0
426,300
426,300
852,600
OPTIMOVE UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 22 -
16
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to statement of comprehensive income in respect of defined contribution schemes
196,735
160,938

Contributions totaling £48,365 (2024 - £29,054) were payable to the fund at the reporting date and are included in creditors.

17
Related party transactions

The Company has taken advantage of the exemption conferred by FRS 102 section 33.1A from the requirement to disclose transactions with other wholly owned group undertakings.

18
Ultimate controlling party

The Company is a wholly owned subsidiary of Mobius Solutions Ltd, a company registered in Israel.

The Registered Office and principal place of business of Mobius Solutions Ltd is 2 HaShlosha Street, 33rd floor, Tel Aviv, 6706054, Israel.

 

The ultimate parent is SP MSL Investments Sàrl, a company registered in Luxembourg.

 

The Registered Office and principal place of business of SP MSL Investments Sàrl is Rue du Puits Romain 33, 8070 Bertrange, Luxembourg.

19
Cash absorbed by operations
2025
2024
£
£
Profit after taxation
815,014
72,227
Adjustments for:
Taxation charged
364,904
149,200
Loss on disposal of tangible fixed assets
801
-
Depreciation and impairment of tangible fixed assets
45,838
43,941
Equity settled share based payment expense
423,080
228,101
Movements in working capital:
Increase in debtors
(3,408,285)
(1,587,875)
Increase/(decrease) in creditors
1,695,326
(17,396)
Cash absorbed by operations
(63,322)
(1,111,802)
2025-12-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100P Yakuel104438202025-01-012025-12-3110443820bus:Director12025-01-012025-12-3110443820bus:RegisteredOffice2025-01-012025-12-31104438202025-12-31104438202024-01-012024-12-3110443820core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3110443820core:RetainedEarningsAccumulatedLosses2025-01-012025-12-31104438202024-12-3110443820core:ComputerEquipment2025-12-3110443820core:ComputerEquipment2024-12-3110443820core:WithinOneYear2025-12-3110443820core:WithinOneYear2024-12-3110443820core:AfterOneYear2025-12-3110443820core:AfterOneYear2024-12-3110443820core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3110443820core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3110443820core:ShareCapital2025-12-3110443820core:ShareCapital2024-12-3110443820core:CapitalRedemptionReserve2025-12-3110443820core:CapitalRedemptionReserve2024-12-3110443820core:RetainedEarningsAccumulatedLosses2025-12-3110443820core:RetainedEarningsAccumulatedLosses2024-12-3110443820core:ShareCapital2023-12-3110443820core:CapitalRedemptionReserve2023-12-3110443820core:RetainedEarningsAccumulatedLosses2023-12-3110443820core:ShareCapitalOrdinaryShareClass12025-12-3110443820core:ShareCapitalOrdinaryShareClass12024-12-3110443820core:ShareCapital2024-01-012024-12-3110443820core:ShareCapital2025-01-012025-12-31104438202024-12-31104438202023-12-3110443820core:ComputerEquipment2025-01-012025-12-3110443820core:UKTax2025-01-012025-12-3110443820core:UKTax2024-01-012024-12-311044382012025-01-012025-12-311044382012024-01-012024-12-311044382022025-01-012025-12-311044382022024-01-012024-12-311044382032025-01-012025-12-311044382032024-01-012024-12-311044382042025-01-012025-12-311044382042024-01-012024-12-3110443820core:ComputerEquipment2024-12-3110443820core:CurrentFinancialInstruments2025-12-3110443820core:CurrentFinancialInstruments2024-12-3110443820core:Non-currentFinancialInstruments2025-12-3110443820core:Non-currentFinancialInstruments2024-12-3110443820bus:OrdinaryShareClass12025-01-012025-12-3110443820bus:OrdinaryShareClass12025-12-3110443820bus:OrdinaryShareClass12024-12-3110443820core:BetweenTwoFiveYears2025-12-3110443820core:BetweenTwoFiveYears2024-12-3110443820bus:PrivateLimitedCompanyLtd2025-01-012025-12-3110443820bus:FRS1022025-01-012025-12-3110443820bus:Audited2025-01-012025-12-3110443820bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP