IRIS Accounts Production v25.1.3.33 10991490 Board of Directors Board of Directors 1.11.23 31.10.24 31.10.24 false true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh109914902023-10-31109914902024-10-31109914902023-11-012024-10-31109914902022-10-31109914902022-11-012023-10-31109914902023-10-3110991490ns15:EnglandWales2023-11-012024-10-3110991490ns14:PoundSterling2023-11-012024-10-3110991490ns10:Director12023-11-012024-10-3110991490ns10:Director22023-11-012024-10-3110991490ns10:PrivateLimitedCompanyLtd2023-11-012024-10-3110991490ns10:SmallEntities2023-11-012024-10-3110991490ns10:AuditExemptWithAccountantsReport2023-11-012024-10-3110991490ns10:SmallCompaniesRegimeForDirectorsReport2023-11-012024-10-3110991490ns10:SmallCompaniesRegimeForAccounts2023-11-012024-10-3110991490ns10:FullAccounts2023-11-012024-10-311099149012023-11-012024-10-3110991490ns10:RegisteredOffice2023-11-012024-10-3110991490ns5:CurrentFinancialInstruments2024-10-3110991490ns5:CurrentFinancialInstruments2023-10-3110991490ns5:ShareCapital2024-10-3110991490ns5:ShareCapital2023-10-3110991490ns5:RetainedEarningsAccumulatedLosses2024-10-3110991490ns5:RetainedEarningsAccumulatedLosses2023-10-3110991490ns5:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-11-012024-10-3110991490ns5:IntangibleAssetsOtherThanGoodwill2023-10-3110991490ns5:IntangibleAssetsOtherThanGoodwill2023-11-012024-10-3110991490ns5:IntangibleAssetsOtherThanGoodwill2024-10-3110991490ns5:IntangibleAssetsOtherThanGoodwill2023-10-3110991490ns5:CostValuation2023-10-3110991490ns5:WithinOneYearns5:CurrentFinancialInstruments2024-10-3110991490ns5:WithinOneYearns5:CurrentFinancialInstruments2023-10-3110991490ns5:CurrentFinancialInstruments2023-11-012024-10-31
REGISTERED NUMBER: 10991490 (England and Wales)












WALES INTERACTIVE GROUP LIMITED

UNAUDITED FINANCIAL STATEMENTS

FOR THE YEAR ENDED

31 OCTOBER 2024






WALES INTERACTIVE GROUP LIMITED (REGISTERED NUMBER: 10991490)






CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4

Chartered Accountants' Report 10

WALES INTERACTIVE GROUP LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 31 OCTOBER 2024







DIRECTORS: D A Banner
R Pring





REGISTERED OFFICE: Tec Marina
Terra Nova Way
Penarth
South Glamorgan
CF64 1SA





REGISTERED NUMBER: 10991490 (England and Wales)





ACCOUNTANTS: Bevan Buckland LLP
Ground Floor Cardigan House
Castle Court
Swansea Enterprise Park
Swansea
SA7 9LA

WALES INTERACTIVE GROUP LIMITED (REGISTERED NUMBER: 10991490)

BALANCE SHEET
31 OCTOBER 2024

2024 2023
Notes £    £    £   
FIXED ASSETS
Intangible assets 4 1,165,941 1,148,229
Investments 5 1,001 1,001
1,166,942 1,149,230

CURRENT ASSETS
Debtors 6 779,956 677,160
Cash at bank 3,079,856 789,064
3,859,812 1,466,224
CREDITORS
Amounts falling due within one year 7 2,032,083 704,602
NET CURRENT ASSETS 1,827,729 761,622
TOTAL ASSETS LESS CURRENT
LIABILITIES

2,994,671

1,910,852

PROVISIONS FOR LIABILITIES 291,736 287,308
NET ASSETS 2,702,935 1,623,544

CAPITAL AND RESERVES
Called up share capital 2 2
Retained earnings 2,702,933 1,623,542
2,702,935 1,623,544

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 October 2024.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 October 2024 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

WALES INTERACTIVE GROUP LIMITED (REGISTERED NUMBER: 10991490)

BALANCE SHEET - continued
31 OCTOBER 2024


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

In accordance with Section 444 of the Companies Act 2006, the Statement of Income and Retained Earnings has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 28 May 2025 and were signed on its behalf by:




D A Banner - Director



R Pring - Director


WALES INTERACTIVE GROUP LIMITED (REGISTERED NUMBER: 10991490)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024

1. STATUTORY INFORMATION

Wales Interactive Group Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Related party exemption
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

Turnover
Turnover is defined as the income earned by the company from the sale of goods or services during a given
period. For the purpose of this policy, income also includes commissions and royalties received by the company from software companies for the games it develops. The company recognises income when the revenue can be reliably measured, and it is probable that the economic benefits will flow to the company.

The company recognises revenue in accordance with FRS 102. Revenue is recognised when it is earned, and it is probable that economic benefits will flow to the company. Revenue is measured at the fair value of the consideration received or receivable.

Development costs
The Group invests heavily in research and development. The identification of development costs that meet the criteria for capitalisation is dependent on management’s judgement and knowledge of the work done. Development costs of games are separately identified. Judgements are based on the information available at each period end. Economic success of any development is assessed on a reasonable basis but remains uncertain at the time of recognition as it may be subject to future technical problems and therefore a review for indicators of impairment is completed by product at each period-end date.

Management estimate that the value of these titles at the year end would be in excess of £3m..

Intangible assets are subject to amortisation and reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable, for example a decision to suspend a game title under development.

An impairment loss is recognised for the amount by which the asset’s carrying amount exceeds its recoverable amount.

The recoverable amount is the higher of an asset’s fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are reviewed by project for which there are separately identifiable cashflows.

Games developed to be self-published are reviewed for impairment based on the status at the end of each financial year against a prudent level of the projected net earnings.

In respect to amortisation, normally self-published titles are amortised on completion of the game on a straight line basis over 7 years.

Investments in subsidiaries
Investments in subsidiary undertakings are recognised at cost.


WALES INTERACTIVE GROUP LIMITED (REGISTERED NUMBER: 10991490)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 OCTOBER 2024

2. ACCOUNTING POLICIES - continued
Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Statement of Income and Retained Earnings, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

WALES INTERACTIVE GROUP LIMITED (REGISTERED NUMBER: 10991490)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 OCTOBER 2024

2. ACCOUNTING POLICIES - continued

Consolidated accounts
Consolidated accounts have not been prepared given that the group does not exceed two of the three relevant thresholds that would result in it qualifying as not small.

Game investments
The company recognises investments in games as assets in line with FRS 102, initially measuring them at cost. If these investments are not recouped within 2 years, the company will assess the asset impairment and writes off any remaining carrying amount.

Financial Instruments
The company has elected to apply the provisions of Section 11 'Basic Financial Instruments' and Section 12 'Other Financial instruments Issues' of FRS 102 to all of its financial instruments.

Financial instruments are recognised in the company's statement of financial position 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 receivables 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.

Trade debtors, loans and other receivables that have fixed or determinable payments that are not quoted in an active market are classified as 'loans and receivables'. Loans and receivables are measured at amortised cost using the effective interest method, less any impairment.

Interest is recognised by applying the effective interest rate, except for short-term receivables when the recognition of interest would be immaterial. The effective interest method is a method of calculating the amortised cost of a debt instrument and of allocating the interest income over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash receipts through the expected life of the debt instrument to the net carrying amount on initial recognition.

Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

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

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

WALES INTERACTIVE GROUP LIMITED (REGISTERED NUMBER: 10991490)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 OCTOBER 2024

2. ACCOUNTING POLICIES - continued

Basic financial liabilities
Basic financial liabilities, including trade and other payables, bank loans and loans from fellow group companies, 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 receipts discounted at a market rate of interest.

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

Trade payables 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 payment is due within one year or less. If not, they are presented as non-current liabilities. Trade payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

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 deducting all of its liabilities.

Derecognition of financial liabilities
Financial liabilities are derecognised when the company's contractual obligations expire or are discharged or cancelled.

Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

Cash at bank and cash in hand
Cash at bank and cash in hand includes cash and short term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account.

Debtors
Short term debtors are measured at transaction price, less any impairment.

Provision for liabilities
Provisions are recognised when the company has a present obligation (legal and constructive) from a past event that will probably result in a transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably.

Functional and Presentation Currency
The company's functional and presentation currency is pounds sterling.

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 the profit and loss account. Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the profit and loss account within 'finance (expense)/income'. All other foreign exchange gains and losses are presented in the profit and loss account within 'other operating (losses)/gains'.

Going Concern
The company continues to adopt the going concern basis in preparing its financial statements.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 2 (2023 - 2 ) .

WALES INTERACTIVE GROUP LIMITED (REGISTERED NUMBER: 10991490)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 OCTOBER 2024

4. INTANGIBLE FIXED ASSETS
Other
intangible
assets
£   
COST
At 1 November 2023 2,028,367
Additions 822,996
Impairments (1,309,942 )
At 31 October 2024 1,541,421
AMORTISATION
At 1 November 2023 880,138
Charge for year 406,191
Impairments (910,849 )
At 31 October 2024 375,480
NET BOOK VALUE
At 31 October 2024 1,165,941
At 31 October 2023 1,148,229

5. FIXED ASSET INVESTMENTS
Shares in
group
undertakings
£   
COST
At 1 November 2023
and 31 October 2024 1,001
NET BOOK VALUE
At 31 October 2024 1,001
At 31 October 2023 1,001

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Other debtors 779,956 677,160

The company participates in joint ventures formed to produce video games. Under an investment agreement the company funds these investments with loans. None of the loans pay interest. Under certain investment agreements the company is entitled to a preferred return. No interest is accrued in respect of these amounts as there is material uncertainty as to whether a preferred return will be payable.

Due to an effective rate of interest not being applied to the loan in this instance, this section within the financial statements only does not comply with FRS102. The reasoning for this being we expect the full loan to be repaid in full.

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Amounts owed to group undertakings 2,018,604 702,522
Taxation and social security 11,627 -
Other creditors 1,852 2,080
2,032,083 704,602

WALES INTERACTIVE GROUP LIMITED (REGISTERED NUMBER: 10991490)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 OCTOBER 2024

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR - continued

Included within other creditors is £1,850 (2023: £2,079) owed to the directors, loans are interest free and repayable upon demand.

CHARTERED ACCOUNTANTS' REPORT TO THE BOARD OF DIRECTORS
ON THE UNAUDITED FINANCIAL STATEMENTS OF
WALES INTERACTIVE GROUP LIMITED

The following reproduces the text of the report prepared for the directors in respect of the company's annual unaudited financial statements. In accordance with the Companies Act 2006, the company is only required to file a Balance Sheet. Readers are cautioned that the Income Statement and certain other primary statements and the Report of the Directors are not required to be filed with the Registrar of Companies.

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Wales Interactive Group Limited for the year ended 31 October 2024 which comprise the Statement of Income and Retained Earnings, Balance Sheet and the related notes from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed within the ICAEW's regulations and guidance at http://www.icaew.com/en/membership/regulations-standards-and-guidance.

This report is made solely to the Board of Directors of Wales Interactive Group Limited, as a body, in accordance with our terms of engagement. Our work has been undertaken solely to prepare for your approval the financial statements of Wales Interactive Group Limited and state those matters that we have agreed to state to the Board of Directors of Wales Interactive Group Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Wales Interactive Group Limited and its Board of Directors, as a body, for our work or for this report.

It is your duty to ensure that Wales Interactive Group Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of Wales Interactive Group Limited. You consider that Wales Interactive Group Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the financial statements of Wales Interactive Group Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.






Bevan Buckland LLP
Ground Floor Cardigan House
Castle Court
Swansea Enterprise Park
Swansea
SA7 9LA


28 May 2025