| 2026 | 2025 | ||
| Notes | £ | £ | |
Revenue | 3 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Administrative expenses | ( | ( | |
Operating profit | 4 | ||
Finance income | 8 | ||
Finance costs | ( | ( | |
Other gains and losses | 10 | ( | |
Profit before taxation | |||
Taxation | 11 | ( | ( |
Profit and total comprehensive in- come for the financial year |
| 2026 | 2025 | ||
| Notes | £ | £ | |
| Non-current assets | |||
| Intangible assets | |||
Membership interests | 12 | ||
| Current assets | |||
Trade and other receivables | 13 | ||
Cash and cash equivalents | |||
Current liabilities | 14 | ( | ( |
Net current assets | |||
| Total assets less current | |||
| liabilities | |||
Non-current liabilities | 15 | ( | ( |
| Provisions for liabilities | |||
Deferred tax liability | 17 | ( | |
Net assets | |||
| Equity | |||
Called up share capital | 18 | ||
Retained earnings | |||
Total equity |
| Called up share | Retained | ||
| capital | earnings | Total | |
| £ | £ | £ | |
Balance at | |||
Y ear ended | |||
| Profit and total | |||
| comprehensive income | |||
Dividends | ( | ( | |
Balance at 31 March 2025 | |||
| Year ended 31 March 2026 | |||
| Profit and total | |||
| comprehensive income | |||
Dividends | ( | ( | |
Balance at 31 March 2026 |
| 2026 | 2025 | ||
| Notes | £ | £ | |
| Cash flows from operating activities | |||
Cash generated fr om operations | 23 | ||
Interest paid | ( | ( | |
Interest received | |||
Income taxes paid | ( | ( | |
Loan advances | ( | ( | |
Loan repayments received | |||
| Net cash (outflow)/inflow from operating | ( | ||
| activities | |||
| Investing activities | |||
Purchase of intangible assets | ( | ( | |
Additions to membership interests | ( | ( | |
Withdrawals from membership interests | |||
Net cash used in investing activities | ( | ( | |
| Financing activities | |||
Proceeds from issuance of bonds | |||
Redemption of bonds | ( | ( | |
Dividends paid | ( | ( | |
Net cash generated from financing activities | |||
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at beginning of year | |||
Cash and cash equivalents at end of year |
| 2026 | 2025 | |
| £ | £ | |
| Revenue analysed by class of business | ||
Pr ofit share received from membership interests | 1,533,110 | 1,408,969 |
Arrangement fees | 6,120,081 | 4,060,868 |
Interest income from loans and similar advances | 4,997,137 | 4,766,690 |
Advisory and fee income | 1,068,084 | 1,817,286 |
13,718,412 | 12,053,813 |
| 2026 | 2025 | |
| £ | £ | |
| Operating profit for the year is stated after charging: | ||
Pr ovision/(release) for bad and doubtful debts | (18,122) | 2,263,586 |
Amortisation of intangible assets | 12,197 | 2,355 |
| 2026 | 2025 | |
| £ | £ | |
| For audit services | ||
| Audit of the financial statements of the Company | 77,500 | 25,000 |
| For other services | ||
Audit-related assurance services | - | 25,000 |
Taxation compliance services | - | 2,500 |
All other non-audit services | - | 2,100 |
- | 29,600 |
2026 | 2025 | |
Number of persons employed by the Company | 2 | 1 |
| 2026 | 2025 | |
| £ | £ | |
Remuneration for qualifying services | 31,553 | 22,784 |
| 2026 | 2025 | |
| £ | £ | |
| Other income from investments | ||
Inter est income | 149,579 | 162,417 |
| 2026 | 2025 | |
| £ | £ | |
(Loss)/Gain on investments measured at fair value through pr ofit or loss | (221,288) | 38,063 |
| 2026 | 2025 | |
| £ | £ | |
| Current tax | ||
Adjustments in r espect of prior periods | - | (2,704) |
Group tax relief | 482,911 | 135,012 |
Total current tax | 482,911 | 132,308 |
| Deferred tax | ||
Origination and reversal of timing differences | (149,856) | 207,120 |
Total tax charge | 333,055 | 339,428 |
| Membership interests | |
| £ | |
| Cost or valuation | |
| At | 40,595,278 |
| Additions | 38,484,520 |
Pr ofit share | 1,533,110 |
| Withdrawn in period | (27,024,478) |
| Fair value movements | (221,288) |
| At 31 March 2026 | 53,367,142 |
| Carrying amount | |
| At | 53,367,142 |
| At 31 March 2025 | 40,595,278 |
| 2026 | 2025 | |
| £ | £ | |
Profit before taxation | 1,954,653 | 982,609 |
Expected tax char ge based on the standard rate of corporation tax in the UK of 25.00% (2025: 25.00%) | 488,663 | 245,652 |
Tax effect of expenses that are not deductible in determining taxable profit | 478,491 | 367,083 |
| Tax effect of income not taxable in determining taxable | (383,278) | (389,160) |
| profit | ||
Gains not taxable | - | 71,249 |
Adjustments in respect of prior years | (98,603) | 47,308 |
Chargeable losses | (108,278) | - |
Group relief | (530,696) | (135,012) |
Payment for group relief | 482,911 | 135,012 |
Adjustment to tax charge in respect of previous periods | - | (2,704) |
Movement in deferred tax not recognised | 3,845 | - |
Taxation charge for the year | 333,055 | 339,428 |
| 2026 | 2025 | |
| £ | £ | |
| Amounts falling due after more than one year: | ||
Loan r eceivables — gross | 39,563,204 | 36,865,567 |
Less: provision for bad debts | - | - |
Loan receivables - net | 39,563,204 | 36,865,567 |
Deferred tax asset | 46,212 | - |
Total amounts due after one year | 39,609,416 | 36,865,567 |
Direct loan book — gross | 57,235,495 | 50,260,142 |
Pr ovision for bad debts | (3,778,033) | (3,916,990) |
Direct loan book — net | 53,457,462 | 46,343,152 |
| 2026 | 2025 | |
| £ | £ | |
| Amounts falling due within one year: | ||
Loan r eceivables — gross | 17,672,291 | 15,330,748 |
Less: provision for bad debts | (3,778,033) | (3,916,990) |
Loan receivables - net | 13,894,258 | 11,413,758 |
Corporation tax recoverable | - | 273,436 |
Other debtors and prepayments | 2,140,616 | - |
Total amounts due within one year | 16,034,874 | 11,687,194 |
| 2026 | 2025 | ||
| Notes | £ | £ | |
Bonds | 16 | 42,812,140 | 36,612,039 |
Amounts due to gr oup undertakings | 1,132,232 | 817,298 | |
Other taxation and social security | 72,841 | - | |
Other payables | 1,354,484 | 302,135 | |
Accruals and deferred income | 220,499 | 478,697 | |
45,592,196 | 38,210,169 |
| 2026 | 2025 | ||
| Notes | £ | £ | |
Bonds | 16 | 61,845,610 | 47,604,574 |
Accruals and deferr ed income | 366,534 | 159,338 | |
62,212,144 | 47,763,912 |
| 2026 | 2025 | |
| £ | £ | |
At 1 April | 3,916,990 | 1,960,890 |
Pr ovision adjustments | (138,957) | 1,956,100 |
At 31 March | 3,778,033 | 3,916,990 |
| 2026 | 2025 | ||
| Notes | £ | £ | |
Bonds | 104,657,750 | 84,216,613 | |
| Payable within one year | 42,812,140 | 36,612,039 | |
Payable after one year | 61,845,610 | 47,604,574 |
| 2026 | |
| £ | |
| Carrying amount of bonds at 31 March | 104,657,750 |
Fair value at 31 Mar ch | 104,657,750 |
| — of which: listed bonds (quoted price) | 14,150,000 |
| — of which: unlisted bonds (amortised cost approximation) | 90,507,750 |
| Liabilities | Liabilities | Assets | |
| 2026 | 2025 | 2026 | |
| £ | £ | £ | |
| Balances: | |||
Fixed asset timing differences | - | 18,176 | 25,213 - |
Short term timing differences | - | (220,340) | (254,715) - |
Revaluations | - | 305,808 | 183,290 - |
- | 103,644 | (46,212) - |
| 2026 | |
| £ | |
| Movements in the year: | |
| Liability at 1 April 2025 | (103,644) |
Release to pr ofit or loss | 149,856 |
| Asset at 31 March 2026 | 46,212 |
| 2026 | 2025 | ||
| £ | £ | ||
| Ordinary share capital | |||
50,000 | Or dinary shares of £1 each | 50,000 | 50,000 |
| 1 April | Cash | 31 March | |
| 2025 | flows | 2026 | |
| £ | £ | £ | |
| Cash and cash equivalents | 1,764,514 | 2,331,672 | 4,096,186 |
| Borrowing | (84,216,613) | (20,441,137) | (104,657,750) |
(82,452,099) | (18,109,465) | (100,561,564) |
| 2026 | 2025 | |
| £ | £ | |
Profit for the year after tax | 1,621,598 | 643,181 |
| Adjustments for: | ||
Realised r eturn on LLP interests | (1,533,110) | (1,420,756) |
| Taxation charged | 333,055 | 339,428 |
| Finance costs | 6,375,055 | 5,178,730 |
| Finance income | (149,579) | (323,251) |
| Bad and doubtful debts provision movement | (18,122) | 2,263,586 |
| Fair value (gain)/loss on investment | 221,288 | (38,063) |
| Amortisation and impairment of intangible assets | 12,197 | 2,355 |
| Movements in working capital | ||
| Increase in trade and other receivables | (2,903,492) | (630,321) |
| Increase/(decrease) in trade and other payables | 1,792,349 | 2,862,565 |
Cash generated from operations | 5,751,239 | 8,877,454 |
FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 | ||
| Profit after tax | A | 1,621,598 | 643,181 | 1,652,710 | 1,712,842 | 515,059 |
| Add Back: | ||||||
| Triple Point | B | 4,420,590 | 2,970,093 | 2,087,148 | 1,290,207 | |
| Group Costs | ||||||
| Profit Before Group | A+B | 6,042,188 | 3,613,274 | 3,739,858 | 3,003,049 | 515,059 |
| Deductions (APM) |
FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 | ||
| Statutory PBT | A | 1,954,653 | 982,609 | 1,785,775 | 2,280,983 | 645,343 |
| Add: Cost of Finance | B | 6,375,055 | 5,178,730 | 4,684,000 | 3,712,473 | 2,790,858 |
| Add: Triple Point | C | 4,420,590 | 2,970,093 | 2,087,148 | 1,290,207 | - |
| Group Costs | ||||||
| EBIT & TP Group | D | 12,750,298 | 9,131,432 | 8,556,922 | 7,283,663 | 3,436,201 |
| Deductions | ||||||
| Cost of Finance | B | (6,375,055) | (5,178,730) | (4,684,000) | (3,712,473) | (2,790,858) |
| Interest Coverage | D/B | 2.0 x | 1.8 x | 1.8 x | 2.0 x | 1.2 x |
| Ratio (x) |
FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 | |
| Direct Loan Book | 57,235,495 | 50,260,142 | 55,901,632 | 55,350,343 | 33,392,570 |
| Membership interests | 53,367,142 | 40,595,278 | 19,385,893 | 19,186,976 | 16,647,061 |
Total Gross Loan book | 110,602,637 | 90,855,420 | 75,287,525 | 74,537,319 | 50,039,631 |
| Provision for Bad Debts | (3,778,033) | (3,916,990) | (1,960,890) | (1,687,487) | (2,128,445) |
Total Net Loan book | 106,824,604 | 86,938,430 | 73,326,635 | 72,849,832 | 47,911,186 |
FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 | ||
| Direct Loan Book | 57,235,495 | 50,260,142 | 55,901,632 | 55,350,343 | 33,392,570 | |
(Gr oss) | ||||||
| Membership | 53,367,142 | 40,595,278 | 19,385,893 | 19,186,976 | 16,647,061 | |
| interests | ||||||
| Total Gross | 110,602,637 | 90,855,420 | 75,287,525 | 74,537,319 | 50,039,631 | |
| Loan book | ||||||
| Provisions for bad | (3,778,033) | (3,916,990) | (1,960,890) | (1,687,487) | (2,128,445) | |
| debts | ||||||
Total Net Loan | A | 106,824,604 | 86,938,430 | 73,326,635 | 72,849,832 | 47,911,186 |
| Bonds | B | (104,657,750) | (84,216,613) | (69,178,419) | (73,329,380) | (59,387,659) |
| Cash | C | 4,096,186 | 1,764,514 | 1,691,658 | 6,629,714 | 16,304,987 |
| Asset Coverage | (A+C) | 1.1 x | 1.1 x | 1.1 x | 1.1 x | 1.1 x |
| /B |