Caseware UK (AP4) 2023.0.135 2023.0.135 2024-06-302024-06-302023-07-01truefalseThe principal activity of the company during the year remained the provision of immersive digital experiences for the financial services market. The company blends design, technology, and user experience expertise to create a combined software and infastructure solution for asset managers and other financial services organisations which enable them to provide order and clarity and substance to their products when facing their investor and distributor communities2032truefalse 04807921 2023-07-01 2024-06-30 04807921 2022-07-01 2023-06-30 04807921 2024-06-30 04807921 2023-06-30 04807921 2022-07-01 04807921 2 2023-07-01 2024-06-30 04807921 d:Director1 2023-07-01 2024-06-30 04807921 e:FurnitureFittings 2023-07-01 2024-06-30 04807921 e:ComputerEquipment 2023-07-01 2024-06-30 04807921 e:ComputerEquipment 2024-06-30 04807921 e:ComputerEquipment 2023-06-30 04807921 e:ComputerEquipment e:OwnedOrFreeholdAssets 2023-07-01 2024-06-30 04807921 e:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-06-30 04807921 e:DevelopmentCostsCapitalisedDevelopmentExpenditure 2023-06-30 04807921 e:CopyrightsPatentsTrademarksServiceOperatingRights 2024-06-30 04807921 e:CopyrightsPatentsTrademarksServiceOperatingRights 2023-06-30 04807921 e:CurrentFinancialInstruments 2024-06-30 04807921 e:CurrentFinancialInstruments 2023-06-30 04807921 e:Non-currentFinancialInstruments 2024-06-30 04807921 e:Non-currentFinancialInstruments 2023-06-30 04807921 e:CurrentFinancialInstruments e:WithinOneYear 2024-06-30 04807921 e:CurrentFinancialInstruments e:WithinOneYear 2023-06-30 04807921 e:Non-currentFinancialInstruments e:AfterOneYear 2024-06-30 04807921 e:Non-currentFinancialInstruments e:AfterOneYear 2023-06-30 04807921 e:Non-currentFinancialInstruments e:BetweenTwoFiveYears 2024-06-30 04807921 e:Non-currentFinancialInstruments e:BetweenTwoFiveYears 2023-06-30 04807921 e:ShareCapital 2023-07-01 2024-06-30 04807921 e:ShareCapital 2024-06-30 04807921 e:ShareCapital 2022-07-01 2023-06-30 04807921 e:ShareCapital 2023-06-30 04807921 e:ShareCapital 2022-07-01 04807921 e:SharePremium 2023-07-01 2024-06-30 04807921 e:SharePremium 2024-06-30 04807921 e:SharePremium 2 2023-07-01 2024-06-30 04807921 e:SharePremium 2022-07-01 2023-06-30 04807921 e:SharePremium 2023-06-30 04807921 e:SharePremium 2022-07-01 04807921 e:OtherMiscellaneousReserve 2023-07-01 2024-06-30 04807921 e:OtherMiscellaneousReserve 2024-06-30 04807921 e:OtherMiscellaneousReserve 2 2023-07-01 2024-06-30 04807921 e:OtherMiscellaneousReserve 2023-06-30 04807921 e:OtherMiscellaneousReserve 2022-07-01 04807921 e:RetainedEarningsAccumulatedLosses 2023-07-01 2024-06-30 04807921 e:RetainedEarningsAccumulatedLosses 2024-06-30 04807921 e:RetainedEarningsAccumulatedLosses 2 2023-07-01 2024-06-30 04807921 e:RetainedEarningsAccumulatedLosses 2022-07-01 2023-06-30 04807921 e:RetainedEarningsAccumulatedLosses 2023-06-30 04807921 e:RetainedEarningsAccumulatedLosses 2022-07-01 04807921 e:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2024-06-30 04807921 e:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2023-06-30 04807921 d:OrdinaryShareClass1 2023-07-01 2024-06-30 04807921 d:OrdinaryShareClass1 2024-06-30 04807921 d:OrdinaryShareClass1 2023-06-30 04807921 d:OrdinaryShareClass2 2023-07-01 2024-06-30 04807921 d:OrdinaryShareClass2 2024-06-30 04807921 d:FRS102 2023-07-01 2024-06-30 04807921 d:Audited 2023-07-01 2024-06-30 04807921 d:FullAccounts 2023-07-01 2024-06-30 04807921 d:PrivateLimitedCompanyLtd 2023-07-01 2024-06-30 04807921 d:SmallCompaniesRegimeForAccounts 2023-07-01 2024-06-30 04807921 e:DevelopmentCostsCapitalisedDevelopmentExpenditure e:ExternallyAcquiredIntangibleAssets 2023-07-01 2024-06-30 04807921 e:CopyrightsPatentsTrademarksServiceOperatingRights e:ExternallyAcquiredIntangibleAssets 2023-07-01 2024-06-30 04807921 2 2023-07-01 2024-06-30 04807921 e:ExternallyAcquiredIntangibleAssets 2023-07-01 2024-06-30 04807921 e:ShareCapital 2 2023-07-01 2024-06-30 04807921 e:DevelopmentCostsCapitalisedDevelopmentExpenditure e:OwnedIntangibleAssets 2023-07-01 2024-06-30 04807921 e:CopyrightsPatentsTrademarksServiceOperatingRights e:OwnedIntangibleAssets 2023-07-01 2024-06-30 04807921 f:PoundSterling 2023-07-01 2024-06-30 iso4217:GBP xbrli:shares xbrli:pure

Registered number: 04807921










INSTINCT DIGITAL LIMITED










FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 30 JUNE 2024

 
INSTINCT DIGITAL LIMITED
REGISTERED NUMBER: 04807921

BALANCE SHEET
AS AT 30 JUNE 2024

2024
2023
Note
£
£

Fixed assets
  

Intangible assets
 4 
1,007,634
1,013,844

Tangible assets
 5 
20,750
36,497

  
1,028,384
1,050,341

Current assets
  

Debtors: amounts falling due within one year
 6 
1,851,559
421,707

Cash at bank and in hand
 7 
2,956,199
592,231

  
4,807,758
1,013,938

Creditors: amounts falling due within one year
 8 
(2,106,785)
(1,563,264)

Net current assets/(liabilities)
  
 
 
2,700,973
 
 
(549,326)

Total assets less current liabilities
  
3,729,357
501,015

Creditors: amounts falling due after more than one year
 9 
(12,423)
(23,072)

  

Net assets
  
3,716,934
477,943


Capital and reserves
  

Called up share capital 
 12 
64,236
36,885

Share premium account
  
16,471,521
11,482,711

Other reserves
 13 
796,921
-

Profit and loss account
  
(13,615,744)
(11,041,653)

  
3,716,934
477,943


Page 1

 
INSTINCT DIGITAL LIMITED
REGISTERED NUMBER: 04807921
    
BALANCE SHEET (CONTINUED)
AS AT 30 JUNE 2024

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The Company has opted not to file the profit and loss account in accordance with provisions applicable to companies subject to the small companies' regime.

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




S Maynard
Director

Date: 27 March 2025

The notes on pages 4 to 16 form part of these financial statements.

Page 2

 
INSTINCT DIGITAL LIMITED
 

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2024


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

£
£
£
£
£


At 1 July 2022
28,730
9,334,438
-
(7,876,194)
1,486,974



Loss for the year
-
-
-
(3,165,459)
(3,165,459)

Shares issued during the year
8,155
2,148,273
-
-
2,156,428



At 1 July 2023
36,885
11,482,711
-
(11,041,653)
477,943



Loss for the year
-
-
-
(2,582,586)
(2,582,586)

Shares issued during the year
27,351
4,988,810
-
-
5,016,161

Share based payment expense
-
-
805,416
-
805,416

Transfer upon exercise of options
-
-
(8,495)
8,495
-


At 30 June 2024
64,236
16,471,521
796,921
(13,615,744)
3,716,934


The notes on pages 4 to 16 form part of these financial statements.

Page 3

 
INSTINCT DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024

1.


General information

The company is a private company limited by shares, and is incorporated in England and Wales. The address of its registered office is 20 Little Britain, London, England, EC1A 7DH.  

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with FRS 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the requirements of the Companies Act 2006. The disclosure requirements of Section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The profit and loss account has been presented under an alternative format to previous periods, in accordance with Part 1, Section B to the Small Companies and Groups (Accounts and Directors' Report) Regulations 2008. The Directors believe that the reformatted presentation of the profit and loss account more accurately reflects the transitional nature of the activity during the year. The prior year numbers have been reported in a consistent manner to allow comparison.

The following principal accounting policies have been applied:

 
2.2

Going concern

The Directors have prepared the accounts on a going concern basis. The Company’s planning and budget for 2025 and beyond includes the proceeds of the successful equity raise during 2024  as a result of which The Directors have full confidence that the company can meet its financial obligations for the next 12 months and beyond. The Directors retain a considerable element of flexibility in the cost base over the forward-looking period in the event that market circumstances change and have a dramatic negative impact on short term revenue.

 
2.3

Revenue

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

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

Page 4

 
INSTINCT DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024

2.Accounting policies (continued)

 
2.4

Intangible assets

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

At each reporting date the company assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

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

 
2.5

Tangible fixed assets

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

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, .

Depreciation is provided on the following basis:

Fixtures and fittings
-
20%
Reducing balance
Computer equipment
-
20%
Straight line

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

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

 
2.6

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.7

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

Page 5

 
INSTINCT DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024

2.Accounting policies (continued)

 
2.8

Financial instruments

The Company has elected to apply the provisions of Section 11 “Basic Financial Instruments” 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 trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.

Discounting is omitted where the effect of discounting is immaterial. The Company's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.

Impairment of financial assets

At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. 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. 

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.

Financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the Company after the deduction of all its liabilities.

Basic financial liabilities, which include trade and other creditors, bank loans and other loans are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted
Page 6

 
INSTINCT DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024

2.Accounting policies (continued)


2.8
Financial instruments (continued)

where the effect of discounting is immaterial.

Debt instruments are subsequently carried at their amortised cost using the effective interest rate method.

Trade creditors are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade creditors are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.

Derecognition of financial assets

Financial assets are derecognised when their contractual right to future cash flow expire, or are settled, or when the Company transfers the asset and substantially all the risks and rewards of ownership to another party. If significant risks and rewards of ownership are retained after the transfer to another party, then the Company will continue to recognise the value of the portion of the risks and rewards retained.

Derecognition of financial liabilities

Financial liabilities are derecognised when the Company's contractual obligations expire or are discharged or cancelled.

 
2.9

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Page 7

 
INSTINCT DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024

2.Accounting policies (continued)

 
2.10

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

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

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

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

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Profit and Loss Account within 'finance income or costs'. All other foreign exchange gains and losses are presented in profit or loss within 'other operating income'.

 
2.11

Finance costs

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

 
2.12

Share-based payments

Where share options are awarded to employees, the fair value of the options at the date of grant is charged to profit or loss over the vesting period. Non-market vesting conditions are taken into account by adjusting the number of equity instruments expected to vest at each balance sheet date so that, ultimately, the cumulative amount recognised over the vesting period is based on the number of options that eventually vest. Market vesting conditions are factored into the fair value of the options granted. The cumulative expense is not adjusted for failure to achieve a market vesting condition.
The fair value of the award also takes into account non-vesting conditions. These are either factors beyond the control of either party (such as a target based on an index) or factors which are within the control of one or other of the parties (such as the Company keeping the scheme open or the employee maintaining any contributions required by the scheme).
Where the terms and conditions of options are modified before they vest, the increase in the fair value of the options, measured immediately before and after the modification, is also charged to profit or loss over the remaining vesting period.
Where equity instruments are granted to persons other than employees, profit or loss is charged with fair value of goods and services received.

Page 8

 
INSTINCT DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024

2.Accounting policies (continued)

 
2.13

Operating leases: the Company as lessee

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

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

  
2.14

 Judgments in applying accounting policies and key sources of estimation uncertainty

Estimates and judgments are continually evaluated by the directors and are based on historical experience and other factors, including expectation of future events that are believed to be reasonable under the circumstances. 

The company makes estimates and assumptions concerning the future. Actual results may differ from these estimates. 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. 

The estimates and assumptions that have a significant risk of causing material adjustment to the carrying amounts of assets and liabilities within the next financial year are addressed below:

                 Labour costs associated with research and development:
 
In assessing cost of services used in developing the software products offered to the wider market, the directors rely on historic time records for employees engaged in this work, project information and an assessment considered by the senior technology team. This estimate is revisited annually and applied to current contracted rates of pay to arrive at relevant labour costs.

 
2.15

Pensions

Defined contribution pension plan

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

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

 
2.16

Interest income

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

 
2.17

Borrowing costs

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

Page 9

 
INSTINCT DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024

2.Accounting policies (continued)

 
2.18

Taxation

Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.


 
2.19

Research and development

In the research phase of an internal project it is not possible to demonstrate that the project will generate future economic benefits and hence all expenditure on research shall be recognised as an expense when it is incurred. Intangible assets are recognised from the development phase of a project if and only if certain specific criteria are met in order to demonstrate the asset will generate probable future economic benefits and that its cost can be reliably measured. The capitalised development costs are subsequently amortised on a straight-line basis over their useful economic lives, which range from 3 to 6 years.
If it is not possible to distinguish between the research phase and the development phase of an internal project, the expenditure is treated as if it were all incurred in the research phase only.


3.


Employees

The average monthly number of employees, including directors, during the year was 20 (2023 - 32).

Page 10

 
INSTINCT DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024

4.


Intangible assets




Development expenditure
Trademarks
Total

£
£
£



Cost


At 1 July 2023
3,677,685
15,657
3,693,342


Additions
644,617
-
644,617



At 30 June 2024

4,322,302
15,657
4,337,959



Amortisation


At 1 July 2023
2,663,841
15,657
2,679,498


Charge for the year on owned assets
650,827
-
650,827



At 30 June 2024

3,314,668
15,657
3,330,325



Net book value



At 30 June 2024
1,007,634
-
1,007,634



At 30 June 2023
1,013,844
-
1,013,844



Page 11

 
INSTINCT DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024

5.


Tangible fixed assets





Computer equipment

£



Cost or valuation


At 1 July 2023
405,265



At 30 June 2024

405,265



Depreciation


At 1 July 2023
368,768


Charge for the year on owned assets
15,747



At 30 June 2024

384,515



Net book value



At 30 June 2024
20,750



At 30 June 2023
36,497


6.


Debtors

2024
2023
£
£


Trade debtors
1,050,918
145,710

Other debtors
763,775
259,109

Prepayments and accrued income
36,866
16,888

1,851,559
421,707



7.


Cash and cash equivalents

2024
2023
£
£

Cash at bank and in hand
2,956,199
592,231


Page 12

 
INSTINCT DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024

8.


Creditors: Amounts falling due within one year

2024
2023
£
£

Bank loans
10,216
10,068

Trade creditors
617,361
233,240

Other taxation and social security
162,761
190,701

Other creditors
91,995
38,592

Accruals and deferred income
1,224,452
1,090,663

2,106,785
1,563,264



9.


Creditors: Amounts falling due after more than one year

2024
2023
£
£

Bank loans
12,423
23,072



10.


Loans


Analysis of the maturity of loans is given below:


2024
2023
£
£

Amounts falling due within one year

Bank loans
10,216
10,068


Amounts falling due 2-5 years

Bank loans
12,423
23,072


22,639
33,140


Page 13

 
INSTINCT DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024

11.


Financial instruments

2024
2023
£
£

Financial assets


Financial assets measured at fair value through profit or loss
2,956,199
2,956,199




Financial assets measured at fair value through profit or loss comprise...


12.


Share capital

2024
2023
£
£
Allotted, called up and fully paid



4,218,500 (2023 - 3,688,518) Ordinary shares of £0.01 each
42,185
36,885
2,205,071 (2023 -  Nil) Series A shares of £0.01 each
22,051
-

64,236

36,885


During the year, 529,982 Ordinary shares with a par value at £0.01 per share and 2,205,071 Series A shares with a par value at £0.01 per share were issued with new share premium of £4,979,310, net of issuing costs.


13.


Reserves

Other reserves

Other reserves is a share based payment reserve relating to options granted to employees which had vested in the year.

Page 14

 
INSTINCT DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024

14.

Share-based payments

The company operates an equity-settled share-based payment scheme in which only eligible employees can participate. The options are vested at the date of grant and have a maximum exercisable term of 10 years from this date. The Black-Scholes model was used to value the share-based payment awards as it was considered that this approach would result in a materially accurate estimate of the fair value of options granted. 

Weighted average excercise price (pence)
Number
Weighted average excercise price (pence)
Number 
      2024
      2024
      2023
      2023
Outstanding at the beginning of the year

-

-

-
 
-
 
Granted during the year

69.87

536,520

-
 
-
 
Forfeited during the year

-

-

-
 
-
 
Exercised during the year

60.20

5,600

-
 
-
 
Expired during the year

-

-

-
 
-
 




 
 
Outstanding at the end of the year

69.97

530,920

-
 
-
 

The expense arising from share-based payments in the profit and loss account is shown below:


2024
2023
£
£

Equity-settled schemes


Share option expense
805,416
-


15.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £92,931 (2023: £91,509). Contributions totalling £64,949 (2023: £33,032) were payable to the fund at the balance sheet date and are included in creditors.


16.


Related party transactions

At the balance sheet date, the company was owed £50,000 (2023: £2,564) by a director. This loan was repaid shortly after the year end. 

Page 15

 
INSTINCT DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024

17.


Auditors' information

The auditors' report on the financial statements for the year ended 30 June 2024 was unqualified.

The audit report was signed on 27 March 2025 by Rajiv Thakerar FCA (Senior Statutory Auditor) on behalf of Sumer Auditco Limited.

 
Page 16