Caseware UK (AP4) 2025.0.111 2025.0.111 2024-12-312026-05-072026-05-072024-12-312024-12-31false2falsetrue2024-01-01No description of principal activity2truefalse 08384946 2024-01-01 2024-12-31 08384946 2023-01-01 2023-12-31 08384946 2023-12-31 08384946 2024-12-31 08384946 2023-01-01 08384946 1 2024-01-01 2024-12-31 08384946 d:Director2 2024-01-01 2024-12-31 08384946 d:Director4 2024-01-01 2024-12-31 08384946 d:Director4 2024-12-31 08384946 d:RegisteredOffice 2024-01-01 2024-12-31 08384946 c:Buildings c:LongLeaseholdAssets 2024-01-01 2024-12-31 08384946 c:FurnitureFittings 2024-01-01 2024-12-31 08384946 c:OfficeEquipment 2024-01-01 2024-12-31 08384946 c:ComputerEquipment 2024-01-01 2024-12-31 08384946 c:PatentsTrademarksLicencesConcessionsSimilar 2024-01-01 2024-12-31 08384946 c:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-01-01 2024-12-31 08384946 c:Goodwill 2024-01-01 2024-12-31 08384946 c:CurrentFinancialInstruments 2024-12-31 08384946 c:CurrentFinancialInstruments 2023-12-31 08384946 c:CurrentFinancialInstruments c:WithinOneYear 2024-12-31 08384946 c:CurrentFinancialInstruments c:WithinOneYear 2023-12-31 08384946 c:ShareCapital 2024-12-31 08384946 c:ShareCapital 2023-12-31 08384946 c:ShareCapital 2023-01-01 08384946 c:SharePremium 2024-01-01 2024-12-31 08384946 c:SharePremium 2024-12-31 08384946 c:SharePremium 2023-12-31 08384946 c:SharePremium 2023-01-01 08384946 c:ForeignCurrencyTranslationReserve 2024-01-01 2024-12-31 08384946 c:OtherMiscellaneousReserve 2024-01-01 2024-12-31 08384946 c:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 08384946 c:RetainedEarningsAccumulatedLosses 2024-12-31 08384946 c:RetainedEarningsAccumulatedLosses 2023-01-01 2023-12-31 08384946 c:RetainedEarningsAccumulatedLosses 2023-12-31 08384946 c:RetainedEarningsAccumulatedLosses 2023-01-01 08384946 d:OrdinaryShareClass1 2024-01-01 2024-12-31 08384946 d:OrdinaryShareClass1 2024-12-31 08384946 d:OrdinaryShareClass1 2023-12-31 08384946 d:FRS102 2024-01-01 2024-12-31 08384946 d:Audited 2024-01-01 2024-12-31 08384946 d:FullAccounts 2024-01-01 2024-12-31 08384946 d:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 08384946 c:Subsidiary1 2024-12-31 08384946 c:Subsidiary1 2024-01-01 2024-12-31 08384946 c:Subsidiary1 1 2024-01-01 2024-12-31 08384946 c:Subsidiary2 2024-12-31 08384946 c:Subsidiary2 2024-01-01 2024-12-31 08384946 c:Subsidiary2 1 2024-01-01 2024-12-31 08384946 c:Subsidiary3 2024-12-31 08384946 c:Subsidiary3 2024-01-01 2024-12-31 08384946 c:Subsidiary3 1 2024-01-01 2024-12-31 08384946 c:Subsidiary4 2024-12-31 08384946 c:Subsidiary4 2024-01-01 2024-12-31 08384946 c:Subsidiary4 1 2024-01-01 2024-12-31 08384946 c:Subsidiary5 2024-12-31 08384946 c:Subsidiary5 2024-01-01 2024-12-31 08384946 c:Subsidiary5 1 2024-01-01 2024-12-31 08384946 c:Subsidiary6 2024-12-31 08384946 c:Subsidiary6 2024-01-01 2024-12-31 08384946 c:Subsidiary6 1 2024-01-01 2024-12-31 08384946 c:Subsidiary7 2024-12-31 08384946 c:Subsidiary7 2024-01-01 2024-12-31 08384946 c:Subsidiary7 1 2024-01-01 2024-12-31 08384946 d:Consolidated 2024-12-31 08384946 d:ConsolidatedGroupCompanyAccounts 2024-01-01 2024-12-31 08384946 2 2024-01-01 2024-12-31 08384946 6 2024-01-01 2024-12-31 08384946 c:AcceleratedTaxDepreciationDeferredTax 2023-12-31 08384946 e:PoundSterling 2024-01-01 2024-12-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 08384946
















DWELLWORKS EUROPE LIMITED




ANNUAL REPORT AND CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2024


































img4960.png


DWELLWORKS EUROPE LIMITED

 
COMPANY INFORMATION


DIRECTORS
Robert J. Rosing 
Kara M. Black (resigned 7 May 2026)




REGISTERED NUMBER
08384946



REGISTERED OFFICE
Bishop Fleming
Chy Nyverow

Newham Road

Truro

Cornwall

TR1 2DP




INDEPENDENT AUDITORS
Bishop Fleming Audit Limited
Chartered Accountants & Statutory Auditors

Chy Nyverow

Newham Road

Truro

Cornwall

TR1 2DP






DWELLWORKS EUROPE LIMITED


CONTENTS



Page
Group Strategic Report
 
1
Directors' Report
 
2 - 3
Directors' Responsibilities Statement
 
4
Independent Auditors' Report
 
5 - 8
Consolidated Statement of Comprehensive Income
 
9
Consolidated Statement of Financial Position
 
10
Company Statement of Financial Position
 
11
Consolidated Statement of Changes in Equity
 
12
Company Statement of Changes in Equity
 
13
Consolidated Statement of Cash Flows
 
14 - 15
Notes to the Financial Statements
 
16 - 35



DWELLWORKS EUROPE LIMITED

 
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024

BUSINESS REVIEW
 
The Company is an intermediate holding company within a wider group headed by a United States parent undertaking ("the US Parent Group"). The Dwellworks Europe group benefits from global agreements with Relocation Management Companies (RMC), to service the corporate clients of the RMC. On a regular basis the Company evaluates the market and customer requirements and considers strategic alternatives for its business units. The current market conditions and global economy have negatively impacted the current year performance of the Group.

PRINCIPAL RISKS AND UNCERTAINTIES
 
The principal risk of the business is the global economy. As the economy strengthens and weakens, global businesses will expand or contract their travel and relocation programs. The expansion and contraction directly affects the performance of our business. Other minor risks and uncertainties are associated with customer consolidations and supplier demand.
The ongoing risk is the successful transition to new owners, which we expect will be completed in a timely fashion.  This resolves any outstanding covenants contained within the credit agreement of the Parent.

FINANCIAL KEY PERFORMANCE INDICATORS
 
On an annual basis, key performance indicators are reviewed versus the plan and prior year. A summary of the results is below.

Revenue was unfavorable to the plan by 49% (2023: 17%).
Margin was unfavorable to the plan by 45% (2023: 34%).
EBITDA (excluding management charges) was unfavorable to the plan by 153% (2023: 59%).

OTHER KEY PERFORMANCE INDICATORS
 
Other key performance indicators for the business are:

Weekly volume of requests for proposals
Conversion rate of requests for proposals

DIRECTORS' STATEMENT OF COMPLIANCE WITH DUTY TO PROMOTE THE SUCCESS OF THE GROUP
 
S.172 of the Companies Act 2006 Statement:

The Directors are aware of their duties under S.172 of the Companies Act 2006 to act in the way which they consider in good faith, would be most likely to promote the success of the company for the benefit of its shareholders, which includes having regard to other stakeholders.

The Directors consider it is imperative that that the Company maintains its reputation for high standards of business conduct as they are responsible for the Company’s standards, culture, values, ethics and reputation. These are embedded by the senior management team throughout all departments of the business. The Directors also seek to balance the needs of its members with s.172 matters throughout the period in the policies and practices operated by the Company ensuring that its obligations to all stakeholders are met.


This report was approved by the board on 21 August 2026 and signed on its behalf.



Robert J. Rosing
Director

Page 1


DWELLWORKS EUROPE LIMITED

 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024

The directors present their report and the financial statements for the year ended 31 December 2024.

RESULTS AND DIVIDENDS

The loss for the year, after taxation, amounted to £2,238,056 (2023: loss £2,069,650).

The directors have not recommended a dividend for the year (2023: £NIL).

DIRECTORS

The directors who served during the year were:

Robert J. Rosing 
Kara M. Black (resigned 7 May 2026)

FUTURE DEVELOPMENTS

Anticipated future developments are detailed in the going concern section of this report below.

GOING CONCERN

The directors have concluded that it is not appropriate to prepare the financial statements on a going concern basis and, accordingly, the financial statements have been prepared on a basis other than going concern.
The Company is an intermediate holding company within a wider group headed by a United States parent undertaking ("the US Parent Group") with an overall financing facility for the companies forming the US Parent Group (inclusive of Dwellworks Europe Group)

On 31 July 2026, the US Parent Group entered into a trade and asset sale agreement for the disposal of its corporate housing revenue stream. The transaction includes the disposal of the principal trading activities undertaken by the Dwellworks Europe Group. The UK corporate housing business included within the Dwellworks Europe Group represented approximately 70% of the Dwellworks Europe Group's revenue for the year ended 31 December 2024. The Dwellworks Europe Group has also reported a £3.5m net liabilities consolidated balance sheet as of 31 December 2024.
In light of the forgoing transactions and based on its own financial position, current results and future forecasts, as well as the current funding availability from the US Parent Group creditor and its funding expiration dates, directors have concluded that the Dwellworks Europe Group will not continue in operational existence for the foreseeable future and that the going concern basis of preparation is therefore not appropriate. Accordingly, they have determined that it is in their interest to pursue a strategic transaction for Dwellworks Europe Group. They intend to complete those transactions as part of the wider disposal process.
These transactions include the disposal of the remaining shareholdings held by Dwellworks Europe Limited and are expected ultimately to result in the cessation of the Dwellworks Europe Group's activities.   
Following completion of the disposal programme, it is intended that Dwellworks Europe Limited and any remaining subsidiary undertakings will be wound down and ultimately dissolved. As a result of these circumstances, the financial statements have consequently been prepared on a basis other than going concern, reflecting the expected realisation of assets and settlement of liabilities through disposal rather than through continuing operations.

DISCLOSURE OF INFORMATION TO AUDITORS

Each of the persons who are directors at the time when this Directors' Report is approved has confirmed that:

so far as the director is aware, there is no relevant audit information of which the Company and the Group's auditors are unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company and the Group's auditors are aware of that information.

Page 2


DWELLWORKS EUROPE LIMITED
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
POST BALANCE SHEET EVENTS

On 31 July 2026, the US Parent Group entered into a trade and asset sale agreement for the disposal of its corporate housing revenue stream. The transaction includes the disposal of the principal trading activities undertaken by the Dwellworks Europe Group, which represented approximately 70% of the Dwellworks Europe Group's revenue for the year ended 31 December 2024. It is not expected that any of the sale proceeds will be remitted to the Dwellworks Europe Group by the US Parent.

AUDITORS

The auditorsBishop Fleming Audit Limitedwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

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






Robert J. Rosing
Director

Date: 21 August 2026

Bishop Fleming
Chy Nyverow
Newham Road
Truro
Cornwall
TR1 2DP

Page 3


DWELLWORKS EUROPE LIMITED

 
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024

The directors are responsible for preparing the Strategic Report, the Directors' Report and the consolidated 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. 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 Company and the Group 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 for the Group's financial statements 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 will continue in business.

The directors are 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 the Group and to enable them to ensure that the financial statements comply with the Companies Act 2006They are also responsible for safeguarding the assets of the Company and the Group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Page 4


DWELLWORKS EUROPE LIMITED

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF DWELLWORKS EUROPE LIMITED
OPINION


We have audited the financial statements of Dwellworks Europe Limited (the 'parent Company') and its subsidiaries (the 'Group') for the year ended 31 December 2024, which comprise the Group Statement of Comprehensive Income, the Group and Company Statements of Financial Position, the Group Statement of Cash Flows, the Group and Company Statement of Changes in Equity and notes, including significant accounting policiesThe 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 of the parent Company's affairs as at 31 December 2024 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.

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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the Group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council'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.

EMPHASIS OF MATTER - FINANCIAL STATEMENTS PREPARED ON A BASIS OTHER THAN GOING CONCERN


We draw attention to Note 1.1 to the financial statements, which explains that the financial statements have been prepared on a basis other than going concern following the planned disposal of the Group's subsidiaries and the intention to subsequently wind down the remaining Parent Company. Our opinion is not modified in respect of this matter.
 
OTHER INFORMATION


The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' Report thereon. The directors are responsible for the other information contained within the Annual ReportOur 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.

OPINION ON OTHER MATTERS PRESCRIBED BY THE COMPANIES ACT 2006
 

In our opinion, based on the work undertaken in the course of the 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.

Page 5


DWELLWORKS EUROPE LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF DWELLWORKS EUROPE LIMITED (CONTINUED)

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 its 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 set out on page 4, 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 Group's and 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 Group or the parent Company or to cease operations, or have no realistic alternative but to do so.

Page 6


DWELLWORKS EUROPE LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF DWELLWORKS EUROPE LIMITED (CONTINUED)

AUDITORS' 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 Auditors' 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 Group financial statements.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

We have considered the nature of the industry and sector, control environment and business performance, key drivers for directors’ remuneration, bonus levels and performance targets;
We have considered the results of our enquiries of management about their own identification and assessment of the risks of irregularities;
Any matters identified having obtained and reviewed the Company’s documentation of their policies and procedures relating to:
°Identifying, evaluating and complying with laws and regulations and whether they were aware of any instances of non-compliance;
°Detecting and responding to the risks of fraud and whether they have knowledge of any actual, suspected or alleged fraud;
°The internal controls established to mitigate risks of fraud or noncompliance with laws and regulations.

Our assessment of matters relating to non-compliance with laws and regulations and fraud encompassed the Group as a whole, including enquiries and procedures performed across relevant Group components to support our audit opinion on the Group financial statements.

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

We also obtained an understanding of the legal and regulatory frameworks that the parent Company and Group operates in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements. The key laws and regulations we considered in this context included the Companies Act 2006, Financial Reporting Standard 102 and UK tax legislation.

In addition, we considered provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which may be fundamental to the Group’s ability to operate or to avoid a material penalty. These included data protection regulations, occupational health and safety regulations and employment legislation.

Audit response to risks identified

Our procedures to respond to the risks identified included the following:

Reviewing the financial statement disclosures and testing to supporting documentation to assess compliance with provisions of relevant laws and regulations described as having direct effect on the financial statements.
Enquiring of management concerning actual and potential litigation and claims;
Performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatement due to fraud;
Performing detailed transactional testing in relation to the recognition of revenue;
In addressing the risk of fraud through management override of controls, testing the appropriateness of journal entries, and other adjustments; assessing whether the judgements made in making accounting
Page 7


DWELLWORKS EUROPE LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF DWELLWORKS EUROPE LIMITED (CONTINUED)

estimates are indicative of potential bias; and evaluating the business rationale of any significant transactions that are unusual or outside the normal course of the business.

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

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' Report.

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 2006Our 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 Auditors' 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.





Kevin Connor FCA (Senior Statutory Auditor)
for and on behalf of
Bishop Fleming Audit Limited
Chartered Accountants
Statutory Auditors
Chy Nyverow
Newham Road
Truro
Cornwall
TR1 2DP

21 August 2026
Page 8


DWELLWORKS EUROPE LIMITED

 
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024

2024
2023
Note
£
£

  

Turnover
 4 
23,753,241
33,097,404

Cost of sales
  
(17,991,449)
(25,489,715)

Gross profit
  
5,761,792
7,607,689

Administrative expenses
  
(7,781,015)
(8,946,333)

Other operating income
  
114,064
25,557

Other operating charges
  
(3,382)
(31,245)

Operating loss
 5 
(1,908,541)
(1,344,332)

Interest receivable and similar income
 9 
8,724
17,445

Interest payable and similar expenses
 10 
(160,645)
(356,359)

Loss before tax
  
(2,060,462)
(1,683,246)

Tax on loss
 11 
(177,594)
(386,404)

Loss for the financial year
  
(2,238,056)
(2,069,650)

Profit for the year attributable to:
  

Owners of the parent company
  
(2,238,056)
(2,069,650)

  
(2,238,056)
(2,069,650)

The notes on pages 16 to 35 form part of these financial statements.

Page 9


DWELLWORKS EUROPE LIMITED
REGISTERED NUMBER:08384946

CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2024

2024
2023
Note
£
£

Fixed assets
  

Intangible assets
 12 
-
926,385

Tangible assets
 13 
72,972
107,388

  
72,972
1,033,773

Current assets
  

Debtors
 15 
3,605,785
6,263,540

Cash at bank and in hand
 16 
2,653,769
2,524,809

  
6,259,554
8,788,349

Creditors: amounts falling due within one year
 17 
(8,442,972)
(9,238,765)

Net current liabilities
  
 
 
(2,183,418)
 
 
(450,416)

Total assets less current liabilities
  
(2,110,446)
583,357

Creditors: amounts falling due after more than one year
 18 
(1,323,701)
(1,787,201)

Provisions for liabilities
  

Deferred taxation
 20 
(104,655)
(83,583)

Other provisions
 21 
(9,407)
(8,982)

  
 
 
(114,062)
 
 
(92,565)

Net liabilities
  
(3,548,209)
(1,296,409)


Capital and reserves
  

Called up share capital 
 22 
100
100

Share premium account
 23 
1,249,900
1,249,900

Foreign exchange reserve
 23 
163,948
177,692

Other reserves
 23 
159,362
159,362

Profit and loss account
 23 
(5,121,519)
(2,883,463)

  
(3,548,209)
(1,296,409)


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 



Robert J. Rosing
Director

Date: 21 August 2026

The notes on pages 16 to 35 form part of these financial statements.

Page 10


DWELLWORKS EUROPE LIMITED
REGISTERED NUMBER:08384946

COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2024

2024
2023
Note
£
£

Fixed assets
  

Investments
 14 
-
1,294,960

  

Creditors: amounts falling due within one year
 17 
(351,151)
(184,015)

Net current liabilities
  
 
 
(351,151)
 
 
(184,015)

  

  

Net (liabilities)/assets
  
(351,151)
1,110,945


Capital and reserves
  

Called up share capital 
 22 
100
100

Share premium account
 23 
1,249,900
1,249,900

Profit and loss account
 23 
(1,601,151)
(139,055)

  
(351,151)
1,110,945


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 





Robert J. Rosing
Director

Date: 21 August 2026

The notes on pages 16 to 35 form part of these financial statements.

Page 11

DWELLWORKS EUROPE LIMITED



CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024



Called up share capital
Share premium account
Foreign exchange reserve
Other reserves
Profit and loss account
Total equity


£
£
£
£
£
£



At 1 January 2023
100
1,249,900
102,414
159,362
(813,813)
697,963



Comprehensive income for the year


Loss for the year
-
-
-
-
(2,069,650)
(2,069,650)


Currency translation differences
-
-
75,278
-
-
75,278

Total comprehensive income for the year
-
-
75,278
-
(2,069,650)
(1,994,372)





At 1 January 2024
100
1,249,900
177,692
159,362
(2,883,463)
(1,296,409)



Comprehensive income for the year


Loss for the year
-
-
-
-
(2,238,056)
(2,238,056)


Currency translation differences
-
-
(13,744)
-
-
(13,744)

Total comprehensive income for the year
-
-
(13,744)
-
(2,238,056)
(2,251,800)



At 31 December 2024
100
1,249,900
163,948
159,362
(5,121,519)
(3,548,209)



The notes on pages 16 to 35 form part of these financial statements.

Page 12


DWELLWORKS EUROPE LIMITED



COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024



Called up share capital
Share premium account
Profit and loss account
Total equity


£
£
£
£



At 1 January 2023
100
1,249,900
149,440
1,399,440



Comprehensive income for the year


Loss for the year
-
-
(288,495)
(288,495)





At 1 January 2024
100
1,249,900
(139,055)
1,110,945



Comprehensive income for the year


Loss for the year
-
-
(1,462,096)
(1,462,096)



At 31 December 2024
100
1,249,900
(1,601,151)
(351,151)



The notes on pages 16 to 35 form part of these financial statements.

Page 13

DWELLWORKS EUROPE LIMITED


CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024

2024
2023
£
£

Cash flows from operating activities

Loss for the financial year
(2,238,056)
(2,069,650)

Adjustments for:

Amortisation of intangible assets
215,440
689,039

Depreciation of tangible assets
66,638
28,029

Impairments of goodwill
616,920
-

Loss on disposal of tangible assets
1,077
25,877

Interest paid
160,645
356,359

Interest received
(8,724)
(17,445)

Taxation charge
177,594
386,404

Decrease in debtors
1,238,792
7,993,888

(Increase) in amounts owed by groups
(393,903)
(1,418,961)

Impairment of amounts owed by groups
1,812,865
-

(Decrease) in creditors
(2,054,461)
(2,900,800)

Increase/(decrease) in amounts owed to groups
892,774
(3,971,537)

Increase/(decrease) in provisions
425
(2,133)

Disposal of intangible fixed assets
28,986
34,644

Loss on revaluation of intangible assets
65,041
-

Corporation tax (paid)
(254,184)
(99,520)

Foreign exchange
(13,689)
78,108

Net cash generated from operating activities

314,180
(887,698)


Cash flows from investing activities

Purchase of tangible fixed assets
(38,087)
(31,476)

Sale of tangible fixed assets
4,788
-

Interest received
8,724
17,445

Net cash from investing activities

(24,575)
(14,031)

Cash flows from financing activities

Other new loans
-
437,526

Interest paid
(160,645)
(356,359)

Net cash used in financing activities
(160,645)
81,167
Page 14


DWELLWORKS EUROPE LIMITED


CONSOLIDATED STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024


2024
2023

£
£



Net increase/(decrease) in cash and cash equivalents
128,960
(820,562)

Cash and cash equivalents at beginning of year
2,524,809
3,345,371

Cash and cash equivalents at the end of year
2,653,769
2,524,809


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
2,653,769
2,524,809

2,653,769
2,524,809


Page 15


DWELLWORKS EUROPE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1.ACCOUNTING POLICIES

 
1.1

BASIS OF PREPARATION OTHER THAN GOING CONCERN

The consolidated financial statements comprise Dwellworks Europe Limited ("the Company") and its subsidiary undertakings (together, the "Dwellworks Europe Group").
The financial statements have been prepared in accordance with Financial Reporting Standard 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland, and the requirements of the Companies Act 2006.
The directors have concluded that it is not appropriate to prepare the financial statements on a going concern basis and, accordingly, the financial statements have been prepared on a basis other than going concern.

The Company is an intermediate holding company within a wider group headed by a United States parent undertaking ("the US Parent Group") with an overall financing facility for the Companies forming the US Parent Group (inclusive of Dwellworks Europe Group).

On 31 July 2026, the US Parent Group entered into a trade and asset sale agreement for the disposal of its corporate housing revenue stream. The transaction includes the disposal of the principal trading activities undertaken by the Dwellworks Europe Group. The UK corporate housing business included within the Dwellworks Europe Group represented approximately 70% of the Dwellworks Europe Group's revenue for the year ended 31 December 2024.  The Dwellworks Europe Group has also reported a £3.5m net liabilities consolidated balance sheet as of 31 December 2024.

In light of the forgoing transactions and based on its own financial position, current results and future forecasts, as well as the current funding availability from the US Parent Group creditor and its funding expiration dates, directors have concluded that the Dwellworks Europe Group will not continue in operational existence for the foreseeable future and that the going concern basis of preparation is therefore not appropriate. Accordingly, they have determined that it is in their interest to pursue a strategic transaction for Dwellworks Europe Group.  They intend to complete those transactions as part of the wider disposal process.

These transactions include the disposal of the remaining shareholdings held by Dwellworks Europe Limited and are expected to ultimately result in the cessation of the Dwellworks Europe Group's activities.

Following completion of the disposal programme, it is intended that Dwellworks Europe Limited and any remaining subsidiary undertakings will be wound down and ultimately dissolved. As a result of these circumstances, the financial statements have consequently been prepared on a basis other than going concern, reflecting the expected realisation of assets and settlement of liabilities through disposal rather than through continuing operations.

Impact of the basis of preparation

In preparing the financial statements on a basis other than going concern, the directors have reviewed the carrying value and classification of the assets and liabilities of both the Dwellworks Europe Group and the Company.
The principal adjustments arising from the adoption of this basis are:

the goodwill recognised in the consolidated financial statements of the Dwellworks Europe Group has been fully impaired (Note 12);
amounts due to the Dwellworks Europe Group and the Company from entities outside the Dwellworks Europe Group, including fellow subsidiaries and other related undertakings within the wider US Parent Group, have been fully impaired where recoverability is no longer considered probable (Note 15);
in the Company's individual balance sheet, the investment in its UK subsidiary undertaking has been written down to nil as it is not anticipated that any consideration on disposal will be recognised within the Company itself (Note 14);
Page 16


DWELLWORKS EUROPE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1.ACCOUNTING POLICIES (continued)


1.1
BASIS OF PREPARATION OTHER THAN GOING CONCERN (CONTINUED)


Fixed assets continue to be presented as non-current assets as the directors expect their realisation to occur as part of an orderly disposal process extending beyond twelve months from the reporting date.

Certain creditors continue to be presented as amounts falling due after more than one year as settlement is expected to occur in accordance with the underlying contractual arrangements and not within twelve months of the reporting date.

The resulting adjustments have been recognised in these financial statements. No further provisions or write-downs have been recognised where the directors consider existing carrying values represent the estimated amounts recoverable through their disposal.


The following principal accounting policies have been applied:

 
1.2

BASIS OF CONSOLIDATION

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.

The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Statement of Financial Position, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated Statement of Comprehensive Income from the date on which control is obtained. They are deconsolidated from the date control ceases.

In accordance with the transitional exemption available in FRS 102, the Group has chosen not to retrospectively apply the standard to business combinations that occurred before the date of transition to FRS 102, being 01 January 2015.

Page 17


DWELLWORKS EUROPE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1.ACCOUNTING POLICIES (continued)

 
1.3

FOREIGN CURRENCY TRANSLATION

Functional and presentation currency

The Company's functional and presentational currency is British Pounds 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 profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Consolidated Statement of Comprehensive Income within 'finance income or costs'. All other foreign exchange gains and losses are presented in profit or loss within 'other operating income'.

On consolidation, the results of overseas operations are translated into Sterling at rates approximating to those ruling when the transactions took place. All assets and liabilities of overseas operations are translated at the rate ruling at the reporting date. Exchange differences arising on translating the opening net assets at opening rate and the results of overseas operations at actual rate are recognised in other comprehensive income.

 
1.4

REVENUE

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Group and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

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:
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

Page 18


DWELLWORKS EUROPE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1.ACCOUNTING POLICIES (continued)

 
1.5

OPERATING LEASES: THE GROUP AS LESSEE

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

The Group has taken advantage of the optional exemption available on transition to FRS 102 which allows lease incentives on leases entered into before the date of transition to the standard 01 January 2015 to continue to be charged over the period to the first market rent review rather than the term of the lease.

 
1.6

INTEREST INCOME

Interest income is recognised in profit or loss using the effective interest method.

 
1.7

FINANCE COSTS

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
1.8

BORROWING COSTS

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
1.9

PENSIONS

DEFINED CONTRIBUTION PENSION PLAN

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of Financial Position. The assets of the plan are held separately from the Group in independently administered funds.

GROUP PENSION PLAN

Where the risks of a defined benefit plan are shared between entities under common control, the net defined benefit cost is recognised in the financial statements of the Group entity which is legally responsible for the plan and all other Group entities recognise a cost equal to their contribution payable for the period.

Page 19


DWELLWORKS EUROPE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1.ACCOUNTING POLICIES (continued)

 
1.10

CURRENT AND DEFERRED TAXATION

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the Company and the Group operate and generate income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the reporting date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits;
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met; and
Where they relate to timing differences in respect of interests in subsidiaries, associates, branches and joint ventures and the Group can control the reversal of the timing differences and such reversal is not considered probable in the foreseeable future.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.


 
1.11

INTANGIBLE ASSETS

GOODWILL

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of the Group's share of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight-line basis to the Consolidated Statement of Comprehensive Income over its useful economic life.

OTHER INTANGIBLE ASSETS

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 The estimated useful lives range as follows:

Customer relationships
-
5
years on a straight line basis
Computer Software
-
3
years on a straight line basis
Goodwill
-
10
years on a straight line basis

Page 20


DWELLWORKS EUROPE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1.ACCOUNTING POLICIES (continued)

 
1.12

TANGIBLE FIXED ASSETS

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, either on a straight line or reducing balance basis.

Depreciation is provided on the following basis:

Long-term leasehold property
-
Over the lease term
Fixtures and fittings
-
15% reducing balance or straight line over 5-7 years
Office equipment
-
15% reducing balance or straight line over 3-13 years
Computer equipment
-
Straight line over 3 - 10 years

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
1.13

IMPAIRMENT OF FIXED ASSETS AND GOODWILL

Assets that are subject to depreciation or amortisation are assessed at each reporting date to determine whether there is any indication that the assets are impaired. Where there is any indication that an asset may be impaired, the carrying value of the asset (or cash-generating unit to which the asset has been allocated) is tested for impairment. An impairment loss is recognised for the amount by which the asset's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset's (or CGU's) fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (CGUs). Non-financial assets that have been previously impaired are reviewed at each reporting date to assess whether there is any indication that the impairment losses recognised in prior periods may no longer exist or may have decreased.

 
1.14

VALUATION OF INVESTMENTS

Investments in subsidiaries are measured at cost less accumulated impairment.

 
1.15

PROVISIONS FOR LIABILITIES

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.

Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

Page 21


DWELLWORKS EUROPE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1.ACCOUNTING POLICIES (continued)

 
1.16

FINANCIAL INSTRUMENTS

The Group only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.

 
1.17

DIVIDENDS

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.


2.


GENERAL INFORMATION

Dwellworks Europe Limited is a private company limited by shares, registered in England and Wales, registered number 08384946.  The registered office is Chy Nyverow, Newham Road, Truro, Cornwall, TR1 2DP.


3.



JUDGEMENTS IN APPLYING ACCOUNTING POLICIES AND KEY SOURCES OF ESTIMATION UNCERTAINTY

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported for assets and liabilities as at the balance sheet date and the amounts reported for revenues and expenses during the year. However, the nature of estimation means that actual outcomes could differ from those estimates. The directors are of the opinion that the following is a significant estimate:
Valuation of Goodwill at the year end: Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of the Group's share of its identifiable assets and liabilities of the acquiree at the date of acquisition. Elements of consideration are deferred and contingent on future results and have been based upon the best estimates of the directors. 
As a result of the events set out in Note 1.1, the financial statements have been prepared on a basis other than going concern. The directors consider it appropriate to fully impair goodwill during the year to reflect that the carrying value is not anticipated to be recoverable through its disposal.
Investment impairment review: The directors annually assess the carrying value of investments held in subsidiaries comparing the carrying value to the higher of its current fair value or its value in use to determine if the value remains supportable and whether an impairment write down is required.
As a result of the events set out in Note 1.1, the financial statements have been prepared on a basis other than going concern. The directors consider it appropriate to fully impair the investment in its subsidiaries during the year as it is not anticipated that any consideration on disposal will be received by the parent Company itself.
Cost of sales: An element of cost of sales are accrued at the year end date based on an estimated gross profit margin. This estimation is performed based on actual margins achieved and a look back test is performed quarterly to ensure that the estimation applied is deemed reasonable and materially accurate.

Page 22


DWELLWORKS EUROPE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

4.


TURNOVER

The whole of the turnover is attributable to the provision of visa and immigration, real estate and destinations services to corporate employees and investment holding. 

Analysis of turnover by country of destination:

2024
2023
£
£

United Kingdom
20,385,218
28,431,596

Rest of Europe
1,650,920
2,198,375

Rest of the world
1,717,103
2,467,433

23,753,241
33,097,404



5.


OPERATING LOSS

The operating loss is stated after charging:

2024
2023
£
£

Depreciation
66,638
28,029

Exchange differences
34,746
168,561

Other operating lease rentals
47,471
61,879

Amortisation
215,440
689,039

Impairment of goodwill
616,920
-

Impairment of group balances receivable
1,812,865
-


6.


AUDITORS' REMUNERATION

During the year, the Group obtained the following services from the Company's auditors:


2024
2023
£
£

Additional fees for the audit of the Group's prior year financial statements
22,500
-

Initial fee for the audit of the Group's current year financial statements
39,325
30,000

Additional fees for the audit of the Group's current year financial statements
105,000
-

Fees payable to the group's auditors and its associates in respect of all other services were £88,485 (2023: £45,375).

Page 23


DWELLWORKS EUROPE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

7.


EMPLOYEES

Staff costs were as follows:


Group
Group
2024
2023
£
£


Wages and salaries
3,877,810
5,497,640

Social security costs
183,297
254,773

Cost of defined contribution scheme
72,062
95,838

4,133,169
5,848,251


The average monthly number of employees, including the directors, during the year was as follows:



Group
Group
Company
Company
        2024
        2023
        2024
        2023
            No.
            No.
            No.
            No.









Directors
2
2
2
2



Operational
70
89
-
-



Account management
11
13
-
-



Shared services
5
7
-
-

88
111
2
2


8.


DIRECTORS' REMUNERATION

During the year no remuneration expense (2023: £NIL) was incurred in relation to the directors. The directors are remunerated by the US Parent Group.




9.


INTEREST RECEIVABLE

2024
2023
£
£


Other interest receivable
8,724
17,445


10.


INTEREST PAYABLE AND SIMILAR EXPENSES

2024
2023
£
£


Other loan interest payable
160,645
356,359

Page 24


DWELLWORKS EUROPE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

11.


TAXATION


2024
2023
£
£

CORPORATION TAX


Current tax for the year
172,325
170,656

Adjustments in respect of previous periods
(15,803)
-


TOTAL CURRENT TAX
156,522
170,656

DEFERRED TAX


Origination and reversal of timing differences
21,072
215,748

TOTAL DEFERRED TAX
21,072
215,748


TAXATION ON LOSS ON ORDINARY ACTIVITIES
177,594
386,404
Page 25


DWELLWORKS EUROPE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
 
11.TAXATION (CONTINUED)


FACTORS AFFECTING TAX CHARGE FOR THE YEAR

The tax assessed for the year is higher than (2023: higher than) the standard rate of corporation tax in the UK of 25% (2023: 23.52%). The differences are explained below:

2024
2023
£
£


Loss on ordinary activities before tax
(2,060,462)
(1,683,246)


Loss on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2023: 23.52%)
(515,116)
(395,901)

EFFECTS OF:


Non-tax deductible amortisation of goodwill and impairment
-
(154,769)

Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
382,443
379,339

Fixed asset timing differences
90,058
28,160

Adjustments to tax charge in respect of prior periods
98,187
3,774

Adjustments to deferred tax charge in respect of previous periods
(6,743)
-

Tax effect on temporary differences not recognised
-
144,234

Difference due to foreign tax rates
10,911
164,970

Tax losses not recognised
-
52,064

Deferred tax asset not recognised
112,049
247,110

Other timing differences leading to an increase (decrease) in taxation
(59,356)
-

Losses utilised
(39,539)
(82,577)

Other taxable income
3,254
-

Non-deductible amortisation of goodwill and impairment
93,246
-

Group relief
8,200
-

TOTAL TAX CHARGE FOR THE YEAR
177,594
386,404


FACTORS THAT MAY AFFECT FUTURE TAX CHARGES

There were no factors that may affect future tax charges.

Page 26


DWELLWORKS EUROPE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

12.


INTANGIBLE ASSETS

Group





Customer Relationship
Computer software
Goodwill
Total

£
£
£
£



COST


At 1 January 2024
307,407
79,526
5,508,130
5,895,063


Disposals
-
(64,349)
-
(64,349)


Revaluation
-
-
(65,041)
(65,041)


Foreign exchange movement
-
343
-
343



At 31 December 2024

307,407
15,520
5,443,089
5,766,016



AMORTISATION


At 1 January 2024
307,407
46,254
4,615,017
4,968,678


Charge for the year on owned assets
-
4,288
211,152
215,440


On disposals
-
(35,363)
-
(35,363)


Impairment charge
-
-
616,920
616,920


Foreign exchange movement
-
341
-
341



At 31 December 2024

307,407
15,520
5,443,089
5,766,016



NET BOOK VALUE



At 31 December 2024
-
-
-
-



At 31 December 2023
-
33,272
893,113
926,385

Goodwill has been fully impaired during the year due to the ongoing strategic disposal as set out in note 1.1 and note 3.



Page 27


DWELLWORKS EUROPE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

13.


TANGIBLE FIXED ASSETS

Group






Fixtures and fittings
Office equipment
Computer equipment
Total

£
£
£
£



COST


At 1 January 2024
15,073
237,121
21,426
273,620


Additions
6
2,811
35,270
38,087


Disposals
-
(11,222)
(752)
(11,974)



At 31 December 2024

15,079
228,710
55,944
299,733



DEPRECIATION


At 1 January 2024
12,696
160,409
(6,873)
166,232


Charge for the year on owned assets
847
17,040
48,751
66,638


Disposals
-
(5,611)
(498)
(6,109)



At 31 December 2024

13,543
171,838
41,380
226,761



NET BOOK VALUE



At 31 December 2024
1,536
56,872
14,564
72,972



At 31 December 2023
2,377
76,712
28,299
107,388

Page 28


DWELLWORKS EUROPE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

14.


FIXED ASSET INVESTMENTS

Company





Investments in subsidiary companies

£



COST


At 1 January 2024
1,462,161



At 31 December 2024

1,462,161



IMPAIRMENT


At 1 January 2024
167,201


Charge for the period
1,294,960



At 31 December 2024

1,462,161



NET BOOK VALUE



At 31 December 2024
-



At 31 December 2023
1,294,960

Page 29


DWELLWORKS EUROPE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

SUBSIDIARY UNDERTAKINGS


The following were subsidiary undertakings of the Company:

Name

Registered office

Class of shares

Holding

Dwellworks GmbH
DreieichstraBe 59, 60594 Frankfurt am Main
Ordinary and preference
100%
County Homesearch International Limited
Bishop Fleming, Chy Nyverow, Newham Road, Truro, Cornwall, TR1 2DP
Ordinary
100%
Dwellworks Hong Kong Limited
6th Floor, Alexandra House, 18 Chater Road, Hong Kong
Ordinary
100%
Ark International (Hong Kong) Limited
2003, 20/F, Tower 5, China Hong Kong City, 33 Canton Road, Tsim Sha Tsui, Kowloon Hong Kong
Ordinary
100%
Ark International Consulting (Beijing) Co., Ltd
Room 520, Unit 1, Unit 5, Building 21, Workers Stadium North Road, Chaoyang District, Beijing
Ordinary
100%
Dwellworks Real Estate Management (Shanghai) Co., Ltd
Room 308, No. 12, Lane 25, South Shaanxi Road, Huangpu District, Shanghai
Ordinary
100%
Dwellworks SARL
Ruc Charles-Bonnet 2, 1206 Geneve, Switzerland.
Ordinary
100%

The aggregate of the share capital and reserves as at 31 December 2024 and the profit or loss for the year ended on that date for the subsidiary undertakings were as follows:

Name
Aggregate of share capital and reserves
Profit/(Loss)
£
£

Dwellworks GmbH
(15,254)
15,557

County Homesearch International Limited
1,494,801
11,083

Dwellworks Hong Kong Limited
(3,442,826)
(336,555)

Ark International (Hong Kong) Limited
(3,377)
68,496

Ark International Consulting (Beijing) Co., Ltd
(2,311)
(1,179)

Dwellworks Real Estate Management (Shanghai) Co., Ltd
312,445
22,856

Dwellworks SARL
286,300
43,488

In December 2022 it was decided that Ark International Consulting (Beijing) Co., Ltd would not continue its destination services, real estate services and immigration services in China. These services were wound down during 2023 and 2024. During 2024, the entity had turnover of £nil (2023: £365,622) and operating losses of £1,459 (2023: £623,509). 

Page 30


DWELLWORKS EUROPE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

15.


DEBTORS

Group
Group
2024
2023
£
£



Trade debtors
2,488,650
3,419,596

Amounts owed by group undertakings
-
1,418,961

Other debtors
647,429
826,369

Prepayments and accrued income
469,706
598,614

3,605,785
6,263,540



16.


CASH AND CASH EQUIVALENTS

Group
Group
2024
2023
£
£

Cash at bank and in hand
2,653,769
2,524,809



17.


CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group
Group
Company
Company
2024
2023
2024
2023
£
£
£
£

Trade creditors
1,010,708
1,710,383
-
-

Amounts owed to group undertakings
3,664,165
2,809,971
209,001
125,426

Corporation tax
382,261
479,867
-
-

Other taxation and social security
84,043
50,391
-
-

Other creditors
1,350,341
1,289,478
-
-

Accruals and deferred income
1,951,454
2,898,675
142,150
58,589

8,442,972
9,238,765
351,151
184,015


Page 31


DWELLWORKS EUROPE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

18.


CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

Group
Group
2024
2023
£
£

Group loans
1,206,091
1,167,511

Other creditors
117,610
619,690

1,323,701
1,787,201


Group loans relate to intercompany debts owed to the ultimate parent company by two members of the group. The debts are repayable in full including interest at 5.13% upon completion of the term of the loan being 2031.


19.


LOANS


Analysis of the maturity of loans is given below:


Group
Group
2024
2023
£
£




AMOUNTS FALLING DUE AFTER MORE THAN 5 YEARS

Group loans
1,206,091
1,167,511


Page 32


DWELLWORKS EUROPE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

20.


DEFERRED TAXATION


Group



2024


£






At beginning of year
(83,583)


Charged to profit or loss
(21,072)



AT END OF YEAR
(104,655)

Company


2024






AT BEGINNING AND END OF YEAR
-



Group
Group
Company
2024
2023
2023
£
£
£

Accelerated capital allowances
(104,655)
(83,583)
-


21.


PROVISIONS


Group



Long Service Payments

£





At 1 January 2024
8,982


Charged to profit or loss
425



AT 31 DECEMBER 2024
9,407


22.


SHARE CAPITAL

2024
2023
£
£
ALLOTTED, CALLED UP AND FULLY PAID



100 (2023: 100) Ordinary shares of £1.00 each
100
100


Page 33


DWELLWORKS EUROPE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

23.


RESERVES

Share premium account

Consideration received for shares issued above their nominal value net of transaction costs.

Foreign exchange reserve

Contains the gains and losses from retranslation of foreign currency balances at year end. 

Other reserves

Contains capital contributions from the parent entity with no intention of repayment.

Profit and loss account

Cumulative profit and loss net of distributions to owners. 
24.


ANALYSIS OF NET DEBT





At 1 January 2024
Cash flows
Interest on loan
At 31 December 2024
£

£

£

£

Cash at bank and in hand

2,524,809

128,960

-

2,653,769

Debt due after 1 year

(1,167,511)

16,863

(55,443)

(1,206,091)



1,357,298
145,823
(55,443)
1,447,678


25.


PENSION COMMITMENTS

The Group operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Group  in an independently administered fund. The pension cost charge represents contributions payable by the Group to the fund and amounted to £72,062 (2023: £95,838). Contributions totalling £Nil (2023: £Nil) were payable to the fund at the reporting date and are included in creditors.

The Group operated a defined benefit pension scheme in respect of one former owner for the year ending 31 December 2024. The net liability of the Group at 31 December 2024 is £Nil (2023: £33,828). The value of the pension obligation has been valued using the projected unit credit method using a discount rate of 3.21% per annum.

Page 34


DWELLWORKS EUROPE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

26.


COMMITMENTS UNDER OPERATING LEASES

At 31 December 2024 the Group and the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
Group
2024
2023
£
£

Not later than 1 year
13,207
16,175

Later than 1 year and not later than 5 years
8,111
6,224

21,318
22,399


27.


RELATED PARTY TRANSACTIONS

The Company is the immediate parent of Dwellworks GmbHCounty Homesearch International Limited and Dwellworks Hong Kong Limited. The results of these entities, as well as Ark International (Hong Kong) LimitedArk International Consulting (Beijing) Co., Ltd and Dwellworks SARL, are contained in these consolidated financial statements. The Company has taken advantage of the exemption within FRS 102 (section 33.1A) not to disclose transactions or balances with entities which form part of the wider US Parent Group.


28.


POST BALANCE SHEET EVENTS

On 31 July 2026, the US Parent Group entered into a trade and asset sale agreement for the disposal of its corporate housing revenue stream. The transaction includes the disposal of the principal trading activities undertaken by the Dwellworks Europe Group, which represented approximately 70% of the Dwellworks Europe Group's revenue for the year ended 31 December 2024. It is not expected that any of the sale proceeds will be remitted to the Dwellworks Europe Group by the US parent.


29.


CONTROLLING PARTY

The company is a wholly owned subsidiary of Dwellworks LLC, a company incorporated in the United States of America.  There is no ultimate controlling party.  Dwellworks LLC's registered office and principal place of business is 1317 Euclid Avenue, Cleveland, OH USA 44115. 

 
Page 35