Company registration number 10255652 (England and Wales)
EXCHANGE UTILITY LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
EXCHANGE UTILITY LIMITED
COMPANY INFORMATION
Directors
K B Palmas-Ivison
A J Greenhalgh
Company number
10255652
Registered office
Athenaeum House
Market Street
Bury
United Kingdom
BL9 0BL
Auditor
Azets Audit Services Limited
Ship Canal House
98 King Street
Manchester
United Kingdom
M2 4WU
Bankers
Barclays Bank plc
1st floor
3 Hardman Street
Spinningfields
Manchester
United Kingdom
M3 3HF
EXCHANGE UTILITY LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Statement of income and retained earnings
7
Balance sheet
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 20
EXCHANGE UTILITY LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

The directors present the strategic report for the year ended 31 December 2025.

 

Introduction

Exchange Utility Limited is a provider of business utility management solutions, inclusive of electricity, gas and water. The company assists UK businesses in managing their utility requirements by operating a comparison service, thereby providing customers with the knowledge to make an informed choice on their preferred supplier.

Business Review

The Directors are satisfied with the results for the year. The business performance was in line with the Boards expectations.

 

Developments and Future Outlook

Trading conditions have been challenging for the early part of 2026 due to the well-publicised global events, this has resulted in some instances of reduced customers confidence to make long term decisions. Irrespective of these difficulties, the Board is confident that the Forecast 2026 will be achieved and results to date underline that belief.

 

Key Performance Indicators

The company management team monitor progress and performance closely on a monthly basis using KPI’s, of which the main elements are:

 

Performance is tracked continually and any areas which require improvement are acted upon.

 

Principal Risks and Uncertainties

The company faces risk within the industry, from market changes and regulations, global political instability, which are monitored by maintaining strong relationships with both customers and suppliers. The company also faces competition within the industry and addresses these challenges by offering, in its view, a better than market service level to customers.

On behalf of the board

K B Palmas-Ivison
Director
21 September 2026
EXCHANGE UTILITY LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -

The directors present their annual report and financial statements for the year ended 31 December 2025.

Principal activities

The principal activity of the company is that of an intermediary for energy supplies to the commercial market.

Results and dividends

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

No ordinary dividends were paid. The directors do not recommend payment of a final dividend.

Directors

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

K B Palmas-Ivison
O G Rayner
(Resigned 7 April 2025)
A J Greenhalgh
(Appointed 27 February 2025)
Auditor

The auditor, Azets Audit Services Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of directors' responsibilities

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

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.

In preparing these financial statements, the directors are required to:

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the 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. They are 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.

Strategic report

The company has chosen to set out in the company's strategic report certain information required by Large and Medium-sized Companies to be contained in the directors' report.

EXCHANGE UTILITY LIMITED
DIRECTORS' 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
K B Palmas-Ivison
Director
21 September 2026
EXCHANGE UTILITY LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF EXCHANGE UTILITY LIMITED
- 4 -
Opinion

We have audited the financial statements of Exchange Utility Limited (the 'company') for the year ended 31 December 2025 which comprise the statement of income and retained earnings, the balance sheet, 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 directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

EXCHANGE UTILITY LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF EXCHANGE UTILITY 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 directors' report.

 

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

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the 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 company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

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.

EXCHANGE UTILITY LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF EXCHANGE UTILITY LIMITED (CONTINUED)
- 6 -

Extent to which the audit was considered capable of detecting irregularities, including fraud

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.

 

We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework.  Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion.  This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.

 

In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:

 

 

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 of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

Use of our report

This report is made solely to the company’s shareholder, 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 shareholder 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 shareholder for our audit work, for this report, or for the opinions we have formed.

Graham Rigby (Senior Statutory Auditor)
For and on behalf of Azets Audit Services Limited, Statutory Auditor
Chartered Accountants
Ship Canal House
98 King Street
Manchester
M2 4WU
21 September 2026
EXCHANGE UTILITY LIMITED
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 7 -
2025
2024
Notes
£
£
Turnover
3
4,590,003
4,757,041
Cost of sales
(2,169,615)
(2,427,335)
Gross profit
2,420,388
2,329,706
Administrative expenses
(1,666,264)
(1,578,490)
Operating profit
4
754,124
751,216
Interest receivable and similar income
7
53,631
73,360
Interest payable and similar expenses
8
(109,138)
(276,404)
Profit before taxation
698,617
548,172
Tax on profit
9
(222,433)
(182,558)
Profit for the financial year
476,184
365,614
Retained earnings brought forward
(1,678,032)
(2,043,646)
Retained earnings carried forward
(1,201,848)
(1,678,032)

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

EXCHANGE UTILITY LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 8 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
10
105,000
285,000
Tangible assets
11
45,137
27,284
150,137
312,284
Current assets
Debtors
12
2,582,702
3,671,191
Cash at bank and in hand
580,242
1,536,463
3,162,944
5,207,654
Creditors: amounts falling due within one year
13
(2,617,680)
(5,293,875)
Net current assets/(liabilities)
545,264
(86,221)
Total assets less current liabilities
695,401
226,063
Creditors: amounts falling due after more than one year
14
(1,896,249)
(1,903,095)
Net liabilities
(1,200,848)
(1,677,032)
Capital and reserves
Called up share capital
17
1,000
1,000
Profit and loss reserves
(1,201,848)
(1,678,032)
Total equity
(1,200,848)
(1,677,032)

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 21 September 2026 and are signed on its behalf by:
K B Palmas-Ivison
Director
Company registration number 10255652 (England and Wales)
EXCHANGE UTILITY LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2024
1,000
(2,043,646)
(2,042,646)
Year ended 31 December 2024:
Profit and total comprehensive income
-
365,614
365,614
Balance at 31 December 2024
1,000
(1,678,032)
(1,677,032)
Year ended 31 December 2025:
Profit and total comprehensive income
-
476,184
476,184
Balance at 31 December 2025
1,000
(1,201,848)
(1,200,848)
EXCHANGE UTILITY LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
21
1,643,639
1,444,899
Interest paid
(109,138)
(276,404)
Income taxes refunded
11
53,554
Net cash inflow from operating activities
1,534,512
1,222,049
Investing activities
Purchase of tangible fixed assets
(27,364)
(19,395)
Interest received
53,631
73,360
Net cash generated from investing activities
26,267
53,965
Financing activities
Repayment of borrowings
(2,517,000)
(1,750,000)
Net cash used in financing activities
(2,517,000)
(1,750,000)
Net decrease in cash and cash equivalents
(956,221)
(473,986)
Cash and cash equivalents at beginning of year
1,536,463
2,010,449
Cash and cash equivalents at end of year
580,242
1,536,463
EXCHANGE UTILITY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 11 -
1
Accounting policies
Company information

Exchange Utility Limited is a private company limited by shares incorporated in England and Wales. The registered office is Athenaeum House, Market Street, Bury, United Kingdom, BL9 0BL.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

Notwithstanding the net liabilities position, the truedirectors have prepared projections and forecasts for the forthcoming 12 months which shows continued levels of profitability and maintainable cash reserves. This along with the confirmations of continued support it has received from related parties from whom significant funds are expected to remain in place lead the directors to consider that the company has sufficient funds to continue to settle third party liabilities as they fall due. Accordingly, the financial statements have been prepared on a going concern basis.

1.3
Turnover

Turnover is recognised based on a percentage of total expected energy usage by the end user as detailed more fully in note 2 which explains the use of judgement and estimation in the company's revenue recognition policy.

1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Leasehold improvements
20% straight line
Fixtures and fittings
20% straight line
Computers
20% 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 profit or loss.

1.6
Cash at bank and in hand

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.

EXCHANGE UTILITY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 12 -
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 balance sheet 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.

Impairment of financial assets

Financial assets are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

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.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into.

Basic financial liabilities

Basic financial liabilities, including creditors, 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. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Derecognition of financial liabilities

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

EXCHANGE UTILITY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 13 -
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 profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

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

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.10
Retirement benefits

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

1.11
Leases

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

Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease.

EXCHANGE UTILITY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 14 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

 

Revenue recognition and variability of deferred income

 

Turnover is recorded at the fair value of the service provided, which is calculated using expected energy use of the business customer at agreed commission rates with the energy provider. The company believes that based on past performance, it can reliably measure commission income; however, there is inevitably a variability in these calculations for energy use by the business customer and this is taken into account when assessing the initial fair value. Historic data currently indicates that the variability is 15%. The variability can arise in two main instances: on contracts that run to maturity, variability arises due to under or over consumption against the initial estimates; and in the second instance variability arises due to contracts ending prematurely. This proportion of anticipated income therefore remains deferred from the contract start date until the outcome can be valued with certainty.

 

 

3
Turnover
2025
2024
£
£
Services provided
4,590,003
4,757,041

All turnover relates to the United Kingdom.

4
Operating profit
2025
2024
Operating profit for the year is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
15,000
13,000
Depreciation of owned tangible fixed assets
9,511
72,524
Amortisation of intangible assets
180,000
180,000
EXCHANGE UTILITY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 15 -
5
Employees

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

2025
2024
Number
Number
Employees
49
55
Total
49
55

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
2,189,238
2,425,834
Social security costs
278,112
258,485
Pension costs
107,691
56,590
2,575,041
2,740,909
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
105,978
98,000
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
53,631
73,360
8
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on related party advances
109,138
276,404
EXCHANGE UTILITY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 16 -
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
109,408
-
0
Deferred tax
Origination and reversal of timing differences
113,025
182,558
Total tax charge
222,433
182,558

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
698,617
548,172
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
174,654
137,043
Tax effect of expenses that are not deductible in determining taxable profit
47,779
45,438
Other permanent differences
-
0
77
Taxation charge for the year
222,433
182,558

 

10
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2025 and 31 December 2025
1,800,000
Amortisation and impairment
At 1 January 2025
1,515,000
Amortisation charged for the year
180,000
At 31 December 2025
1,695,000
Carrying amount
At 31 December 2025
105,000
At 31 December 2024
285,000
EXCHANGE UTILITY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 17 -
11
Tangible fixed assets
Leasehold improvements
Fixtures and fittings
Computers
Total
£
£
£
£
Cost
At 1 January 2025
34,891
101,773
434,325
570,989
Additions
-
0
5,800
21,564
27,364
Disposals
-
0
(97,602)
(399,124)
(496,726)
At 31 December 2025
34,891
9,971
56,765
101,627
Depreciation and impairment
At 1 January 2025
34,660
99,415
409,630
543,705
Depreciation charged in the year
231
1,096
8,184
9,511
Eliminated in respect of disposals
-
0
(97,602)
(399,124)
(496,726)
At 31 December 2025
34,891
2,909
18,690
56,490
Carrying amount
At 31 December 2025
-
0
7,062
38,075
45,137
At 31 December 2024
231
2,358
24,695
27,284
12
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
72,474
221,147
Corporation tax recoverable
-
0
11
Other debtors
27,742
17,238
Prepayments and accrued income
2,409,446
3,246,730
2,509,662
3,485,126
Deferred tax asset (note 15)
73,040
186,065
2,582,702
3,671,191
13
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
43,385
11,689
Corporation tax
109,408
-
0
Other taxation and social security
107,006
188,313
Other creditors
536,256
3,055,377
Accruals and deferred income
1,821,625
2,038,496
2,617,680
5,293,875
EXCHANGE UTILITY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 18 -
14
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Debenture loans
1,800,366
1,800,366
Accruals and deferred income
95,883
102,729
1,896,249
1,903,095

Amounts due to related individuals have been advanced to the company in equal proportions. The advances are interest-free, unsecured and repayable after more than one year.

15
Deferred taxation

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

Assets
Assets
2025
2024
Balances:
£
£
Accelerated capital allowances
11,183
19,732
Tax losses
-
103,940
Short term timing differences
61,857
62,393
73,040
186,065
2025
Movements in the year:
£
Asset at 1 January 2025
(186,065)
Effect of change in tax rate - profit or loss
113,025
Asset at 31 December 2025
(73,040)

The deferred tax asset set out above is expected to reverse within the forseeable future and relates to the availability of tax losses to offset against future expected profits of the same trade.

16
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
107,691
56,590

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

EXCHANGE UTILITY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 19 -
17
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
1,000
1,000
1,000
1,000
18
Operating lease commitments and other related costs
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2025
2024
£
£
Within one year
60,000
60,000
Between two and five years
139,890
199,890
199,890
259,890
19
Related party transactions

During the year the company made sales of £156,266 (2024: £161,916) and purchases of £379,868 (2024: £288,777) between entities under common beneficial ownership.

 

During the year the company borrowed funds on normal commercial terms at an interest rate of 2.5% above the Bank of England base rate from related entities whose ultimate ownership is common with the company’s beneficial owners.

 

The net balance due to such related parties has been aggregated and at the end of the financial reporting period amounted to £521,602 (2024: £3,041,597) including interest charged of £109,138 (2024: £276,404). Capital repayments totalling £2,517,000 (2024: £1,750,000) were made during the year.

 

The total amount is repayable on demand, however in view of being due to related parties the directors have received reasonable assurances that the amounts will not be called for payment to the detriment of third party creditors.

 

During the year, the company received, and subsequently remitted, cash of £449,642 (2024: £390,748) on behalf of a related company connected due to common persons with significant influence. During the year, the company received income from the connected party in respect of management and invoice processing services of £172,325 (2024: £145,760).

 

As at the year end, there was a balance due to directors of £5,000 (2024: £5,000). This balance is unsecured, interest free and repayable on demand.

20
Ultimate controlling party

In the opinion of the directors, there is no individual ultimate controlling party.

EXCHANGE UTILITY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 20 -
21
Cash generated from operations
2025
2024
£
£
Profit after taxation
476,184
365,614
Adjustments for:
Taxation charged
222,433
182,558
Finance costs
109,138
276,404
Investment income
(53,631)
(73,360)
Amortisation and impairment of intangible assets
180,000
180,000
Depreciation and impairment of tangible fixed assets
9,511
72,524
Movements in working capital:
Decrease in debtors
975,453
209,308
(Decrease)/increase in creditors
(275,449)
231,851
Cash generated from operations
1,643,639
1,444,899
22
Analysis of changes in net debt
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
1,536,463
(956,221)
580,242
Borrowings excluding overdrafts
(1,800,366)
-
(1,800,366)
(263,903)
(956,221)
(1,220,124)
2025-12-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100K B Palmas-IvisonO G RaynerA J GreenhalghFirst Inital J A Baker102556522025-01-012025-12-3110255652bus:Director12025-01-012025-12-3110255652bus:Director32025-01-012025-12-3110255652bus:Director22025-01-012025-12-3110255652bus:Director42025-01-012025-12-3110255652bus:RegisteredOffice2025-01-012025-12-31102556522025-12-31102556522024-01-012024-12-3110255652core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3110255652core:RetainedEarningsAccumulatedLosses2025-01-012025-12-3110255652core:RetainedEarningsAccumulatedLosses2024-12-3110255652core:RetainedEarningsAccumulatedLosses2023-12-3110255652core:ShareCapital2025-12-3110255652core:ShareCapital2024-12-3110255652core:RetainedEarningsAccumulatedLosses2025-12-3110255652core:RetainedEarningsAccumulatedLosses2024-12-31102556522024-12-3110255652core:ShareCapital2023-12-3110255652core:ShareCapitalOrdinaryShareClass12025-12-3110255652core:ShareCapitalOrdinaryShareClass12024-12-3110255652core:Goodwill2025-12-3110255652core:Goodwill2024-12-3110255652core:LeaseholdImprovements2025-12-3110255652core:FurnitureFittings2025-12-3110255652core:ComputerEquipment2025-12-3110255652core:LeaseholdImprovements2024-12-3110255652core:FurnitureFittings2024-12-3110255652core:ComputerEquipment2024-12-3110255652core:WithinOneYear2025-12-3110255652core:WithinOneYear2024-12-3110255652core:AfterOneYear2025-12-3110255652core:AfterOneYear2024-12-3110255652core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3110255652core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3110255652core:Non-currentFinancialInstruments2025-12-3110255652core:Non-currentFinancialInstruments2024-12-31102556522024-12-31102556522023-12-3110255652core:Goodwill2025-01-012025-12-3110255652core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2025-01-012025-12-3110255652core:FurnitureFittings2025-01-012025-12-3110255652core:ComputerEquipment2025-01-012025-12-3110255652core:UKTax2025-01-012025-12-3110255652core:UKTax2024-01-012024-12-311025565212025-01-012025-12-311025565212024-01-012024-12-3110255652core:Goodwill2024-12-3110255652core:LeaseholdImprovements2024-12-3110255652core:FurnitureFittings2024-12-3110255652core:ComputerEquipment2024-12-3110255652core:LeaseholdImprovements2025-01-012025-12-3110255652core:CurrentFinancialInstruments2025-12-3110255652core:CurrentFinancialInstruments2024-12-3110255652bus:OrdinaryShareClass12025-01-012025-12-3110255652bus:OrdinaryShareClass12025-12-3110255652bus:OrdinaryShareClass12024-12-3110255652core:BetweenTwoFiveYears2025-12-3110255652core:BetweenTwoFiveYears2024-12-3110255652bus:PrivateLimitedCompanyLtd2025-01-012025-12-3110255652bus:FRS1022025-01-012025-12-3110255652bus:Audited2025-01-012025-12-3110255652bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP