Company registration number 07417446 (England and Wales)
INTELLIGENDO LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
INTELLIGENDO LTD
COMPANY INFORMATION
Directors
Mr N Manji
Mrs A Manji
Company number
07417446
Registered office
C/O Head Office
Middleton Grove
11 Portland Road
HOVE
BN3 5DR
Auditor
Humphrey & Co Audit Services Ltd
7-9 The Avenue
Eastbourne
East Sussex
BN21 3YA
Business address
C/O Head Office
Middleton Grove
11 Portland Road
HOVE
BN3 5DR
INTELLIGENDO LTD
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Notes to the financial statements
14 - 29
INTELLIGENDO LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -
The directors present the strategic report for the year ended 31 December 2025.
Review of the business
The business operates with a commitment to providing high-quality care and support services to elderly residents, including those requiring specialized nursing care, dementia care, and respite care. The primary focus remains on delivering person-centered care that prioritizes residents' health, safety, and well-being while ensuring compliance with national health and care standards.
In 2025, the business has maintained a steady occupancy rate, reflecting the ongoing demand for elderly care services. Efforts have been made to enhance the quality of care through staff training programs, facility upgrades, and the introduction of more resident-focused activities. The care home also continues to work closely with local healthcare providers to ensure that medical care is delivered efficiently.
Principal risks and uncertainties
Staffing Shortages and Retention
One of the most significant risks for the care home is the recruitment and retention of qualified staff. The care industry faces a well-documented shortage of skilled care workers, which could lead to increased operational pressures and impact the quality of care. Staff turnover remains a concern, and any further difficulties in recruitment could drive up costs related to agency staff and overtime
Regulatory and Compliance Risks
The care home operates in a highly regulated environment, with regular inspections from bodies such as the Care Quality Commission (CQC). Any failure to meet regulatory standards could result in enforcement actions, fines, or reputational damage, potentially leading to a loss of business. Ongoing efforts are being made to stay fully compliant with all regulatory requirements, including health and safety, safeguarding, and infection control protocols.
Health and Safety Risks
The ongoing risk of infectious disease outbreaks, such as COVID-19, remains a considerable uncertainty. While robust infection control measures are in place, including regular testing and vaccination programs, the potential for future outbreaks poses a serious threat to resident health and the home’s operations. In the event of a significant outbreak, the care home may face increased costs for protective equipment, additional staffing, and other necessary resources, alongside potential disruptions to service delivery.
Financial Pressure from Rising Costs
Rising operational costs, particularly energy and food prices, coupled with higher wage demands in the care sector, could place significant financial pressure on the care home. Managing these rising expenses while keeping resident fees affordable remains a key challenge. There is also the uncertainty of future government funding, which may fluctuate depending on national policy changes.
Changes in Government Policy
The care sector is highly sensitive to changes in government policy, particularly regarding funding models for social care. Any reduction in public funding or changes to the funding structure could directly impact the financial viability of the business. The care home must remain adaptable to these shifts, maintaining close relationships with local authorities and monitoring policy developments.
Reputation and Resident Satisfaction
The care home's reputation is a critical factor in maintaining occupancy levels. Negative feedback from residents or their families, either through online reviews or word of mouth, could have an adverse effect on the home’s ability to attract new residents. Ensuring high levels of resident satisfaction through ongoing engagement, quality care, and transparent communication is key to mitigating this risk.
INTELLIGENDO LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
Development and performance
The financial health of the care home has remained stable, with income primarily driven by resident fees and government funding. Cost management has been a key focus, particularly in light of rising inflation and higher operating expenses, including energy costs and staffing. Despite these challenges, the care home has managed to maintain a positive cash flow, although margins have tightened compared to previous years. There are no significant future development plans except the continued stability of the group following the planned extension to the care home.
At the year-end the Group's net assets were £4,433,740 (2024: £2,779,048) which represents an increase of £1,654,692 compared to the previous year.
Key performance indicators
KPI 2025 2024 Definition and method of calculation
Change in turnover (%) 6.67% 21.98% Year-on-year movement in turnover from continuing operations.
Operating profit (%) 54.46% 52.23% The ratio of operating profit to turnover.
Other information and explanations
The care home business continues to navigate a challenging landscape, balancing the demand for high-quality care with financial sustainability and operational efficiency. While significant risks, such as staffing shortages, rising costs, and health and safety concerns, remain, the care home is actively working to address these issues through targeted strategies and ongoing investment in staff and resources. Maintaining compliance with regulatory standards and adapting to external uncertainties will be essential to securing long-term.
Mr N Manji
Director
30 September 2026
INTELLIGENDO LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
The directors present their annual report and financial statements for the year ended 31 December 2025.
Principal activities
The principal activity of the company and group continued to be that of care home management.
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £576,500. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr N Manji
Mrs A Manji
Auditor
The auditor, Humphrey & Co Audit Services Ltd, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Strategic report
The truegroup has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of future developments and principal risks and uncertainties.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
On behalf of the board
Mr N Manji
Director
30 September 2026
INTELLIGENDO LTD
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
United Kingdom company law requires the directors to prepare financial statements for each financial year. Under that law, the directors have elected to prepare the group and parent company financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and parent company, and of the profit or loss of the group for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable United Kingdom Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and parent company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and parent company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and parent company, and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and parent company, and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
INTELLIGENDO LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF INTELLIGENDO LTD
- 5 -
Opinion
We have audited the financial statements of Intelligendo Ltd (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2025 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2025 and of the group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
The information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
INTELLIGENDO LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF INTELLIGENDO LTD
- 6 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the group's and 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 parent company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Extent to which the audit was considered capable of detecting irregularities, including fraud
We obtained an understanding of the company and the laws and regulations that could reasonably be expected to have a direct effect on the financial statements through discussion with the directors and management and the application of our knowledge and experience. We discussed with management whether there were any known or suspected instances of fraud and/or non-compliance with relevant laws and regulations. We also obtained an understanding of the company's accounting systems and internal controls.
We audited the risk of management override of controls, by testing journal entries and other adjustments for appropriateness, and evaluating the business rationale of significant transactions outside the normal course of business. Our other audit procedures included, but were not limited to, attending a year end stock count, carrying out detailed substantive testing of a sample of income and expenditure transactions arising in the year and a sample of balance sheet items such as fixed assets, debtors, creditors, etc. We also reviewed the financial statements and checked disclosures to supporting documentation to assess compliance with applicable law and regulation.
Because of the inherent risk 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. The 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 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 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.
INTELLIGENDO LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF INTELLIGENDO LTD
- 7 -
This report is made solely to the parent company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the parent company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Mrs Emily Smith (Senior Statutory Auditor)
For and on behalf of Humphrey & Co Audit Services Ltd, Statutory Auditor
Chartered Accountants
7-9 The Avenue
Eastbourne
East Sussex
BN21 3YA
1 October 2026
INTELLIGENDO LTD
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
5,538,584
5,192,225
Cost of sales
(72,964)
(81,407)
Gross profit
5,465,620
5,110,818
Administrative expenses
(2,557,092)
(2,480,508)
Other operating income
107,331
81,440
Operating profit
4
3,015,859
2,711,750
Interest receivable and similar income
7
105,950
135,641
Interest payable and similar expenses
8
(124,100)
(148,668)
Fair value gains and losses on investment properties
13
15,000
Profit before taxation
2,997,709
2,713,723
Tax on profit
9
(766,517)
(676,679)
Profit for the financial year
26
2,231,192
2,037,044
Profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
INTELLIGENDO LTD
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 9 -
2025
2024
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
12
2,854,191
2,277,493
Investment property
13
540,000
540,000
3,394,191
2,817,493
Current assets
Stocks
16
2,500
2,100
Debtors falling due after more than one year
17
63,109
91,009
Debtors falling due within one year
17
336,960
246,178
Cash at bank and in hand
3,821,219
2,822,912
4,223,788
3,162,199
Creditors: amounts falling due within one year
18
(1,404,053)
(1,310,317)
Net current assets
2,819,735
1,851,882
Total assets less current liabilities
6,213,926
4,669,375
Creditors: amounts falling due after more than one year
19
(1,780,186)
(1,890,327)
Net assets
4,433,740
2,779,048
Capital and reserves
Called up share capital
24
1
1
Non-distributable profits reserve
25
97,500
130,000
Distributable profit and loss reserves
26
4,336,239
2,649,047
Total equity
4,433,740
2,779,048
These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.
The financial statements were approved by the board of directors and authorised for issue on 30 September 2026 and are signed on its behalf by:
30 September 2026
Mr N Manji
Director
Company registration number 07417446 (England and Wales)
INTELLIGENDO LTD
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
12
2,790,330
2,234,232
Investment property
13
540,000
540,000
Investments
14
2
2
3,330,332
2,774,234
Current assets
Debtors falling due after more than one year
17
78,182
100,741
Debtors falling due within one year
17
4,865
Cash at bank and in hand
149,286
36,007
232,333
136,748
Creditors: amounts falling due within one year
18
(712,473)
(967,176)
Net current liabilities
(480,140)
(830,428)
Total assets less current liabilities
2,850,192
1,943,806
Creditors: amounts falling due after more than one year
19
(1,780,186)
(1,890,327)
Net assets
1,070,006
53,479
Capital and reserves
Called up share capital
24
1
1
Non-distributable profits reserve
25
97,500
130,000
Distributable profit and loss reserves
26
972,505
(76,522)
Total equity
1,070,006
53,479
As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £1,593,027 (2024 - £2,138,083 profit).
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 30 September 2026 and are signed on its behalf by:
30 September 2026
Mr N Manji
Director
Company registration number 07417446 (England and Wales)
INTELLIGENDO LTD
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 11 -
Share capital
Non-distri-butable profits
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2024
1
115,000
2,858,372
2,973,373
Year ended 31 December 2024:
Profit and total comprehensive income
-
15,000
2,022,044
2,037,044
Dividends
10
-
-
(2,231,369)
(2,231,369)
Balance at 31 December 2024
1
130,000
2,649,047
2,779,048
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
2,231,192
2,231,192
Dividends
10
-
-
(576,500)
(576,500)
Transfers
-
(32,500)
32,500
-
Balance at 31 December 2025
1
97,500
4,336,239
4,433,740
INTELLIGENDO LTD
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
Share capital
Non-distri-butable profits
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2024
1
115,000
31,764
146,765
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
15,000
2,123,083
2,138,083
Dividends
10
-
-
(2,231,369)
(2,231,369)
Balance at 31 December 2024
1
130,000
(76,522)
53,479
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
1,593,027
1,593,027
Dividends
10
-
-
(576,500)
(576,500)
Transfers
-
(32,500)
32,500
-
Balance at 31 December 2025
1
97,500
972,505
1,070,006
INTELLIGENDO LTD
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 13 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
30
3,157,065
2,999,426
Interest paid
(124,100)
(148,668)
Income taxes paid
(722,350)
(575,213)
Net cash inflow from operating activities
2,310,615
2,275,545
Investing activities
Purchase of tangible fixed assets
(744,101)
(45,556)
Interest received
105,950
135,641
Net cash (used in)/generated from investing activities
(638,151)
90,085
Financing activities
Repayment of bank loans
(97,657)
(85,173)
Dividends paid to equity shareholders
(576,500)
(2,231,369)
Net cash used in financing activities
(674,157)
(2,316,542)
Net increase in cash and cash equivalents
998,307
49,088
Cash and cash equivalents at beginning of year
2,822,912
2,773,824
Cash and cash equivalents at end of year
3,821,219
2,822,912
INTELLIGENDO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 14 -
1
Accounting policies
Company information
Intelligendo Ltd (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Middleton Grove, 11 Portland Road, Hove, East Sussex, BN3 5DR.
The group consists of Intelligendo Ltd and its subsidiary.
1.1
Basis of preparation
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, modified to include the revaluation of an investment property at fair value. The principal accounting policies adopted are set out below.
The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
1.2
Prior period reclassification
During the current year, the directors reviewed the presentation of reserves to separate non-distributable reserves from the general profit and loss reserve. Accordingly, comparative figures have been reclassified to align with the current year presentation. This resulted in a reclassification of £130,000 from the distributable profit and loss reserve to non-distributable profits reserves as of 31 December 2024. This reclassification has no impact on previously reported total equity, net assets, or profit for the period.
1.3
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date.
INTELLIGENDO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 15 -
1.4
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Intelligendo Ltd together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 December 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
1.5
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group and parent company have adequate resources to continue in operational existence for the foreseeable future. Thus, the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.6
Revenue
Turnover represents amounts receivable for goods and services.
Revenue is recognised when a tenant has occupied the residence or a service carried out, including expenses and disbursements. Revenue is recognised in the period it relates.
1.7
Intangible fixed assets - goodwill
Acquired goodwill is written off in equal instalments over its estimated useful life of 10 years.
1.8
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:
Freehold land and buildings
50 years straight line
Leasehold improvements
50 years straight line
Plant and equipment
5 years straight line
Fixtures and fittings
5 years straight line
Computer Equipment
3 years straight line
Integral features
10 years straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.
1.9
Investment property
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
INTELLIGENDO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 16 -
1.10
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements investments in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.11
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
1.12
Stocks
Stock is stated at the lower of cost and net realisable value.
1.13
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.14
Financial instruments
Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
INTELLIGENDO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 17 -
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.15
Equity instruments
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.
1.16
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.17
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.18
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
INTELLIGENDO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 18 -
1.19
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Useful life of fixed assets
The annual depreciation charge for tangible assets is sensitive to changes in the estimated useful economic lives and residual values of assets. They are amended when necessary to reflect current estimates, technological advancements, future investments, economic utilisation and the physical condition/maintenance of the assets.
More specifically, at the Balance Sheet date, freehold land and property is considered to have a residual value greater than the net book value at the same date. For this reason no further depreciation has been charged in this set of financial statements.
Useful economic lives and residual values are reassessed annually.
Deferred Tax Asset/liability
The directors estimate the amount of deferred tax that is likely to be recovered by the likely availability of future taxable profits.
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by geographical market
UK
5,538,584
5,192,225
INTELLIGENDO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
3
Turnover and other revenue
(Continued)
- 19 -
2025
2024
£
£
Other revenue
Interest income
105,950
135,641
Grants received
-
1,500
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Government grants
-
(1,500)
Depreciation of tangible fixed assets
167,403
80,075
(Profit)/loss on disposal of tangible fixed assets
-
634
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
3,120
2,944
Audit of the financial statements of the company's subsidiaries
10,188
14,142
13,308
17,086
6
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Management, administration and maintenance staff
6
6
-
-
Registered nursing staff
4
4
-
-
Domestic staff
50
48
-
-
Total
60
58
0
0
INTELLIGENDO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
6
Employees
(Continued)
- 20 -
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
1,829,786
1,760,599
Social security costs
194,981
138,133
-
-
Pension costs
18,239
17,368
2,043,006
1,916,100
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
105,483
135,567
Other interest income
467
74
Total income
105,950
135,641
8
Interest payable and similar expenses
2025
2024
£
£
Interest on bank overdrafts and loans
124,100
148,668
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
738,617
668,050
Deferred tax
Origination and reversal of timing differences
27,900
8,629
Total tax charge
766,517
676,679
INTELLIGENDO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
9
Taxation
(Continued)
- 21 -
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
2,997,709
2,713,723
Expected tax charge based on the standard rate of corporation tax in the UK of 25% (2024: 25%)
749,427
678,431
Effects of:
Expenses that are not deductible in determining taxable profit
8
(3,919)
Change in unrecognised deferred tax assets
1,658
Group relief
(22,018)
Permanent capital allowances in excess of depreciation
24,185
Depreciation on assets not qualifying for tax allowances
15,424
Taxation charge in the financial statements
766,517
676,679
10
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Interim paid
576,500
2,231,369
11
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 January 2025 and 31 December 2025
780,000
Amortisation and impairment
At 1 January 2025 and 31 December 2025
780,000
Carrying amount
At 31 December 2025
At 31 December 2024
The company had no intangible fixed assets at 31 December 2025 or 31 December 2024.
INTELLIGENDO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 22 -
12
Tangible fixed assets
Group
Freehold land and buildings
Leasehold improvements
Plant and equipment
Fixtures and fittings
Computer Equipment
Integral features
Total
£
£
£
£
£
£
£
Cost
At 1 January 2025
2,478,570
3,874
1,044,098
160,034
34,552
697,276
4,418,404
Additions
602,297
120,934
8,073
2,368
10,429
744,101
At 31 December 2025
3,080,867
3,874
1,165,032
168,107
36,920
707,705
5,162,505
Depreciation and impairment
At 1 January 2025
363,043
225
1,025,316
143,378
27,476
581,473
2,140,911
Depreciation charged in the year
61,617
77
27,433
4,773
3,921
69,582
167,403
At 31 December 2025
424,660
302
1,052,749
148,151
31,397
651,055
2,308,314
Carrying amount
At 31 December 2025
2,656,207
3,572
112,283
19,956
5,523
56,650
2,854,191
At 31 December 2024
2,115,527
3,649
18,782
16,656
7,076
115,803
2,277,493
INTELLIGENDO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 23 -
Company
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Integral features
Total
£
£
£
£
£
Cost
At 1 January 2025
2,478,570
995,032
7,722
692,850
4,174,174
Additions
602,297
108,141
710,438
At 31 December 2025
3,080,867
1,103,173
7,722
692,850
4,884,612
Depreciation and impairment
At 1 January 2025
363,043
995,032
483
581,384
1,939,942
Depreciation charged in the year
61,617
21,628
1,810
69,285
154,340
At 31 December 2025
424,660
1,016,660
2,293
650,669
2,094,282
Carrying amount
At 31 December 2025
2,656,207
86,513
5,429
42,181
2,790,330
At 31 December 2024
2,115,527
7,239
111,466
2,234,232
Investment properties rented to another group entity have been accounted for using the cost model. The carrying value of these investment properties included within company tangible fixed assets is £2,656,207 (2024 - £2,115,527). The carrying value of these investment properties included within group tangible fixed assets is £2,656,207 (2024 - £2,115,527).
13
Investment property
Group
Company
2025
2025
£
£
Fair value
At 1 January 2025 and 31 December 2025
540,000
540,000
Investment property comprises 33 Wilton Road, Bexhill-on-Sea, east Sussex, TN40 1HX. The fair value of the investment property has been arrived at on the basis of a valuation carried out by the directors at 31 December 2025. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties. The historic cost of the investment property is £410,000 (2024: £410,000)
14
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
15
2
2
INTELLIGENDO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
14
Fixed asset investments
(Continued)
- 24 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2025 and 31 December 2025
2
Carrying amount
At 31 December 2025
2
At 31 December 2024
2
15
Subsidiaries
Details of the company's subsidiaries at 31 December 2025 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Aspen Place Ltd
Head Office Middleton Grove, 11 Portland Road, Hove East Sussex, BN3 5DR
Ordinary
100.00
The investments in subsidiaries are all stated at cost.
16
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Finished goods and goods for resale
2,500
2,100
INTELLIGENDO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 25 -
17
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
143,128
91,251
Other debtors
188,161
135,320
Prepayments and accrued income
5,671
19,607
4,865
336,960
246,178
4,865
-
Amounts falling due after more than one year:
Deferred tax asset (note 21)
63,109
91,009
78,182
100,741
Total debtors
400,069
337,187
83,047
100,741
18
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans
20
97,657
85,173
97,657
85,173
Trade creditors
60,369
86,445
612
Corporation tax payable
356,317
340,050
Other taxation and social security
37,201
29,975
Deferred income
22
36,971
48,691
Other creditors
783,655
685,761
600,102
865,244
Accruals and deferred income
31,883
34,222
14,102
16,759
1,404,053
1,310,317
712,473
967,176
19
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
20
1,780,186
1,890,327
1,780,186
1,890,327
INTELLIGENDO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 26 -
20
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
1,877,843
1,975,500
1,877,843
1,975,500
Payable within one year
97,657
85,173
97,657
85,173
Payable after one year
1,780,186
1,890,327
1,780,186
1,890,327
Bank borrowings are secured by a fixed charge over the group's freehold property as well as a fixed and floating charge over all of the group's other assets.
The effective rate of interest is 1.95% over base rate.
21
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company:
Assets
Assets
2025
2024
Group
£
£
Decelerated capital allowances
63,109
91,009
Assets
Assets
2025
2024
Company
£
£
Decelerated capital allowances
78,182
100,741
Group
Company
2025
2025
Movements in the year:
£
£
Asset at 1 January 2025
(91,009)
(100,741)
Charge to profit or loss
27,900
22,559
Asset at 31 December 2025
(63,109)
(78,182)
The deferred tax asset set out above is expected to reverse over the coming years and relates to decelerated capital allowances that are expected to gradually unwind. No significant amount is expected to reverse within the next 12 months.
INTELLIGENDO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 27 -
22
Deferred income
Group
Company
2025
2024
2025
2024
£
£
£
£
Other deferred income
36,971
48,691
-
-
23
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
18,239
17,368
The group operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the group in an independently administered fund. Contributions totalling £3,939 (2024 - £4,329) were payable to the fund at the balance sheet date and are included in creditors.
24
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of 10p each
10
10
1
1
The company has one class of ordinary shares. All shares rank equal in respect of voting rights, dividends and other distributions and are entitled to participate in a distribution on winding up.
25
Non-distributable profits reserve
Group
Company
2025
2024
2025
2024
as restated
as restated
£
£
£
£
At the beginning of the year
130,000
115,000
130,000
115,000
Non distributable profits in the year
-
15,000
-
15,000
Transfer of non-distributable profits
(32,500)
-
(32,500)
-
At the end of the year
97,500
130,000
97,500
130,000
INTELLIGENDO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 28 -
26
Profit and loss reserves
Group
Company
2025
2024
2025
2024
as restated
as restated
£
£
£
£
At the beginning of the year
2,649,047
2,858,372
(76,522)
31,764
Profit for the year
2,231,192
2,037,044
1,593,027
2,138,083
Current year profits transferred to non-distributable reserve
-
(15,000)
-
(15,000)
Profits transferred to non-distributable reserve
32,500
-
32,500
-
Dividends
(576,500)
(2,231,369)
(576,500)
(2,231,369)
At the end of the year
4,336,239
2,649,047
972,505
(76,522)
27
Capital commitments
Amounts contracted for but not provided in the financial statements:
Group
Company
2025
2024
2025
2024
£
£
£
£
Acquisition of tangible fixed assets
580,331
-
580,331
-
28
Related party transactions
Transactions with related parties
During the year interest free loans existed between the group and Bay House Care Limited and Middleton Grove Limited, companies controlled by the directors of the company.
Group management fees of £44,880 (2024: £32,500) were charged to Bay House Care Limited for the use of three staff members, and £8,250 (2024: £6,121) was recharged by the company. Expenses of £104 (2024: £5,533) were paid on behalf of Bay House Care. In addition, expenses of £7,606 (2024: £143,556) were paid by Bay House Care on behalf of the company. At the year end, the net amount owed to Bay House Care Limited was £49,966 (2024: £79,094).
Group management fees of £44,880 (2024: £32,500) were charged to Middleton Grove Limited for the use of three staff members, and £29,667 (2024: £14,354) was recharged by the company. Loan advances of £84,700 (2024: £145,200) were made, and expenses of £5,915 (2024: £5,963) were paid on behalf of Middleton Grove. In addition, expenses of £2,339 (2024: £20,502) were paid by Middleton Grove on behalf of the company. At the year end, the net amount owed to Middleton Grove Limited was £397,577 (2024: £331,666).
29
Directors' transactions
Dividends totalling £576,500 (2024 - £2,231,369) were paid in the year in respect of shares held by the company's directors.
As at 31 December 2025, the company owed a director a total of £9,352 (2024 - £13,640). The loan is repayable on demand and is interest free.
INTELLIGENDO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 29 -
30
Cash generated from group operations
2025
2024
£
£
Profit after taxation
2,231,192
2,037,044
Adjustments for:
Taxation charged
766,517
676,679
Finance costs
124,100
148,668
Investment income
(105,950)
(135,641)
(Gain)/loss on disposal of tangible fixed assets
-
634
Fair value gain on investment properties
(15,000)
Depreciation and impairment of tangible fixed assets
167,403
80,075
Movements in working capital:
(Increase)/decrease in stocks
(400)
500
(Increase)/decrease in debtors
(90,782)
41,641
Increase in creditors
76,705
164,419
(Decrease)/increase in deferred income
(11,720)
407
Cash generated from operations
3,157,065
2,999,426
31
Analysis of changes in net funds - group
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
2,822,912
998,307
3,821,219
Borrowings excluding overdrafts
(1,975,500)
97,657
(1,877,843)
847,412
1,095,964
1,943,376
2025-12-312025-01-01falsefalseCCH SoftwareCCH Accounts Production 2026.100Mr N ManjiMrs A Manjifalse07417446bus:Consolidated2025-01-012025-12-31074174462025-01-012025-12-3107417446bus:Director12025-01-012025-12-3107417446bus:Director22025-01-012025-12-3107417446bus:RegisteredOffice2025-01-012025-12-31074174462025-12-3107417446bus:Consolidated2025-12-3107417446bus:Consolidated2024-01-012024-12-31074174462024-01-012024-12-3107417446bus:Consolidated2024-12-31074174462024-12-3107417446core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-12-3107417446core:LeaseholdImprovementsbus:Consolidated2025-12-3107417446core:PlantMachinerybus:Consolidated2025-12-3107417446core:FurnitureFittingsbus:Consolidated2025-12-3107417446core:ComputerEquipmentbus:Consolidated2025-12-3107417446core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2025-12-3107417446core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3107417446core:LeaseholdImprovementsbus:Consolidated2024-12-3107417446core:PlantMachinerybus:Consolidated2024-12-3107417446core:FurnitureFittingsbus:Consolidated2024-12-3107417446core:ComputerEquipmentbus:Consolidated2024-12-3107417446core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2024-12-3107417446core:LandBuildingscore:OwnedOrFreeholdAssets2025-12-3107417446core:PlantMachinery2025-12-3107417446core:FurnitureFittings2025-12-3107417446core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2025-12-3107417446core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3107417446core:PlantMachinery2024-12-3107417446core:FurnitureFittings2024-12-3107417446core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-12-3107417446core:AfterOneYearbus:Consolidated2025-12-3107417446core:AfterOneYearbus:Consolidated2024-12-3107417446core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-12-3107417446core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3107417446core:Non-currentFinancialInstruments2025-12-3107417446core:Non-currentFinancialInstruments2024-12-3107417446core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3107417446core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3107417446core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3107417446core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3107417446core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3107417446core:ShareCapitalbus:Consolidated2025-12-3107417446core:ShareCapitalbus:Consolidated2024-12-3107417446core:FurtherSpecificReserve1ComponentTotalEquitybus:Consolidated2025-12-3107417446core:FurtherSpecificReserve1ComponentTotalEquitybus:Consolidated2024-12-3107417446core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-12-3107417446core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3107417446core:ShareCapital2025-12-3107417446core:ShareCapital2024-12-3107417446core:FurtherSpecificReserve1ComponentTotalEquity2025-12-3107417446core:FurtherSpecificReserve1ComponentTotalEquity2024-12-3107417446core:RetainedEarningsAccumulatedLosses2025-12-3107417446core:RetainedEarningsAccumulatedLosses2024-12-3107417446core:ShareCapitalbus:Consolidated2023-12-3107417446bus:Consolidated2023-12-31074174462023-12-3107417446core:ShareCapital2023-12-3107417446core:Goodwill2025-01-012025-12-3107417446core:LandBuildingscore:OwnedOrFreeholdAssets2025-01-012025-12-3107417446core:LeaseholdImprovements2025-01-012025-12-3107417446core:PlantMachinery2025-01-012025-12-3107417446core:FurnitureFittings2025-01-012025-12-3107417446core:ComputerEquipment2025-01-012025-12-3107417446core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2025-01-012025-12-3107417446core:UKTaxbus:Consolidated2025-01-012025-12-3107417446core:UKTaxbus:Consolidated2024-01-012024-12-3107417446core:Goodwillbus:Consolidated2024-12-3107417446core:Goodwillbus:Consolidated2025-12-3107417446core:Goodwillbus:Consolidated2024-12-3107417446core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3107417446core:LeaseholdImprovementsbus:Consolidated2024-12-3107417446core:PlantMachinerybus:Consolidated2024-12-3107417446core:FurnitureFittingsbus:Consolidated2024-12-3107417446core:ComputerEquipmentbus:Consolidated2024-12-3107417446core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2024-12-3107417446bus:Consolidated2024-12-3107417446core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3107417446core:PlantMachinery2024-12-3107417446core:FurnitureFittings2024-12-3107417446core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-12-31074174462024-12-3107417446core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-01-012025-12-3107417446core:LeaseholdImprovementsbus:Consolidated2025-01-012025-12-3107417446core:PlantMachinerybus:Consolidated2025-01-012025-12-3107417446core:FurnitureFittingsbus:Consolidated2025-01-012025-12-3107417446core:ComputerEquipmentbus:Consolidated2025-01-012025-12-3107417446core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2025-01-012025-12-3107417446core:Subsidiary12025-01-012025-12-3107417446core:Subsidiary112025-01-012025-12-3107417446core:CurrentFinancialInstrumentsbus:Consolidated2025-12-3107417446core:CurrentFinancialInstruments2025-12-3107417446core:CurrentFinancialInstruments2024-12-3107417446core:CurrentFinancialInstrumentsbus:Consolidated12025-12-3107417446core:CurrentFinancialInstrumentsbus:Consolidated12024-12-3107417446core:CurrentFinancialInstruments22025-12-3107417446core:CurrentFinancialInstruments22024-12-3107417446core:Non-currentFinancialInstrumentsbus:Consolidated2025-12-3107417446core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3107417446core:WithinOneYearbus:Consolidated2025-12-3107417446core:WithinOneYearbus:Consolidated2024-12-3107417446core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-12-3107417446core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3107417446bus:PrivateLimitedCompanyLtd2025-01-012025-12-3107417446bus:FRS1022025-01-012025-12-3107417446bus:Audited2025-01-012025-12-3107417446bus:ConsolidatedGroupCompanyAccounts2025-01-012025-12-3107417446bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP