Registration number:
Immersive Fox Ltd
for the Year Ended 31 May 2024
Immersive Fox Ltd
Contents
|
Company Information |
|
|
Balance Sheet |
|
|
Notes to the Unaudited Financial Statements |
Immersive Fox Ltd
Company Information
|
Director |
Mrs Alisa Patotskaya |
|
Registered office |
|
|
Accountants |
|
Immersive Fox Ltd
(Registration number: 13395153)
Balance Sheet as at 31 May 2024
|
Note |
31 May |
31 May |
|
|
Fixed assets |
|||
|
Tangible assets |
|
|
|
|
Current assets |
|||
|
Debtors |
|
|
|
|
Cash at bank and in hand |
|
|
|
|
|
|
||
|
Creditors: Amounts falling due within one year |
( |
( |
|
|
Net current (liabilities)/assets |
( |
|
|
|
Net (liabilities)/assets |
( |
|
|
|
Capital and reserves |
|||
|
Called up share capital |
122 |
122 |
|
|
Share premium reserve |
888,078 |
888,078 |
|
|
Retained earnings |
(1,118,485) |
(470,536) |
|
|
Shareholders' (deficit)/funds |
(230,285) |
417,664 |
For the financial year ending 31 May 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Director's responsibilities:
|
• |
|
|
• |
The director acknowledges her responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts. |
Approved and authorised by the
|
......................................... |
Immersive Fox Ltd
Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024
|
General information |
The company is a private company limited by share capital, incorporated in England & Wales.
The address of its registered office is:
United Kingdom
These financial statements were authorised for issue by the
|
Accounting policies |
Summary of significant accounting policies and key accounting estimates
The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.
Statement of compliance
These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).
Basis of preparation
These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.
Going concern
The financial statements have been prepared on a going concern basis despite the continued losses. This is because the company has invested into writing and marketing an AI video platform. The director believes that the company will become profitable in the future and has large investment to build and develop the software whilst still remaining solvent.
Revenue recognition
Turnover comprises the fair value of the consideration received or receivable for the subscription to the Immersive Fox software in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.
The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.
Immersive Fox Ltd
Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024 (continued)
|
2 |
Accounting policies (continued) |
Tangible assets
Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.
Depreciation
Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:
|
Asset class |
Depreciation method and rate |
|
Computer equipment |
25% straight line |
Cash and cash equivalents
Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.
Trade debtors
Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.
Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.
Trade creditors
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.
Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.
Share capital
Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.
Immersive Fox Ltd
Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024 (continued)
|
2 |
Accounting policies (continued) |
Defined contribution pension obligation
A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.
Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.
|
Staff numbers |
The average number of persons employed by the company (including the director) during the year, was
Immersive Fox Ltd
Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024 (continued)
|
Tangible assets |
|
Furniture, fittings and equipment |
Total |
|
|
Cost or valuation |
||
|
At 1 June 2023 |
|
|
|
Additions |
|
|
|
At 31 May 2024 |
|
|
|
Depreciation |
||
|
At 1 June 2023 |
|
|
|
Charge for the year |
|
|
|
At 31 May 2024 |
|
|
|
Carrying amount |
||
|
At 31 May 2024 |
|
|
|
At 31 May 2023 |
|
|
|
Debtors |
|
Current |
31 May |
31 May |
|
Other debtors |
|
|
|
|
|
|
Creditors |
Creditors: amounts falling due within one year
|
31 May |
31 May |
|
|
Due within one year |
||
|
Taxation and social security |
|
- |
|
Other creditors |
|
|
|
|
|
Immersive Fox Ltd
Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024 (continued)
|
Share capital |
Allotted, called up and fully paid shares
|
31 May |
31 May |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
122 |
|
122 |
|
Financial commitments, guarantees and contingencies |
Amounts disclosed in the balance sheet
Included in the balance sheet are financial commitments of £2,354,713 (2023 - £2,152,483). The company has issued a Simple Agreement for Future Equity (SAFE) to investors. The amount included within relates to the amount received but not converted to equity. The SAFE willl convert to equity as senior preference shares on 31 December 2024
The SAFE has a a valuation cap of £14,500,000