21 false false false false false false false false false false true false false false false false false No description of principal activity 2024-01-01 Sage Accounts Production Advanced 2023 - FRS102_2023 453 452 1 1 24,127 4,132 28,259 14,063 5,764 19,827 8,432 10,064 xbrli:pure xbrli:shares iso4217:GBP 10205661 2024-01-01 2024-12-31 10205661 2024-12-31 10205661 2023-12-31 10205661 2023-01-01 2023-12-31 10205661 2023-12-31 10205661 2022-12-31 10205661 bus:OrdinaryShareClass1 2024-01-01 2024-12-31 10205661 bus:OrdinaryShareClass2 2024-01-01 2024-12-31 10205661 bus:Director2 2024-01-01 2024-12-31 10205661 core:WithinOneYear 2024-12-31 10205661 core:WithinOneYear 2023-12-31 10205661 core:ShareCapital 2024-12-31 10205661 core:ShareCapital 2023-12-31 10205661 core:SharePremium 2024-12-31 10205661 core:SharePremium 2023-12-31 10205661 core:OtherReservesSubtotal 2024-12-31 10205661 core:OtherReservesSubtotal 2023-12-31 10205661 core:RetainedEarningsAccumulatedLosses 2024-12-31 10205661 core:RetainedEarningsAccumulatedLosses 2023-12-31 10205661 bus:SmallEntities 2024-01-01 2024-12-31 10205661 bus:AuditExemptWithAccountantsReport 2024-01-01 2024-12-31 10205661 bus:SmallCompaniesRegimeForAccounts 2024-01-01 2024-12-31 10205661 bus:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 10205661 bus:FullAccounts 2024-01-01 2024-12-31 10205661 bus:OrdinaryShareClass1 2024-12-31 10205661 bus:OrdinaryShareClass1 2023-12-31 10205661 bus:OrdinaryShareClass2 2024-12-31 10205661 bus:OrdinaryShareClass2 2023-12-31 10205661 bus:AllOrdinaryShares 2024-12-31 10205661 bus:AllOrdinaryShares 2023-12-31 10205661 core:ComputerSoftware 2024-01-01 2024-12-31 10205661 core:ComputerEquipment 2024-01-01 2024-12-31 10205661 core:ComputerSoftware 2024-12-31 10205661 core:ComputerSoftware 2023-12-31 10205661 core:ComputerEquipment 2023-12-31 10205661 core:ComputerEquipment 2024-12-31 10205661 core:ShareCapital 2024-01-01 2024-12-31
COMPANY REGISTRATION NUMBER: 10205661
Cygnetise Limited
Unaudited financial statements
For the year ended
31 December 2024
Cygnetise Limited
Statement of financial position
31 December 2024
2024
2023
Note
£
£
£
£
Fixed assets
Intangible assets
5
1
1
Tangible assets
6
8,432
10,064
------
-------
8,433
10,065
Current assets
Debtors
7
174,427
136,336
Cash at bank and in hand
447,612
1,398,243
---------
-----------
622,039
1,534,579
Prepayments and accrued income
45,659
32,280
Creditors: Amounts falling due within one year
8
( 48,214)
( 52,515)
---------
-----------
Net current assets
619,484
1,514,344
---------
-----------
Total assets less current liabilities
627,917
1,524,409
Accruals and deferred income
( 273,689)
( 284,928)
---------
-----------
Net assets
354,228
1,239,481
---------
-----------
Capital and reserves
Called up share capital
9
246
241
Share premium account
10
6,714,633
6,429,110
Other reserves
10
69,105
25,839
Profit and loss account
10
( 6,429,756)
( 5,215,709)
-----------
-----------
Shareholders funds
354,228
1,239,481
-----------
-----------
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the income statement has not been delivered.
For the year ending 31 December 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Directors' responsibilities:
- The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476 ;
- The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements .
Cygnetise Limited
Statement of financial position (continued)
31 December 2024
These financial statements were approved by the board of directors and authorised for issue on 28 August 2025 , and are signed on behalf of the board by:
M Ashkuri
Director
Company registration number: 10205661
Cygnetise Limited
Notes to the financial statements
Year ended 31 December 2024
1. General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is 4th Floor, 21 Godliman Street, London, EC4V 5BD, England.
2. Statement of compliance
These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Convertible loan notes
Convertible loan notes issued by the company are convertible into a variable number of Series Seed Preferred shares depending upon the market price at the date of conversion. They are therefore considered to be complex financial instruments and as such are required to be measured at fair value at each year end with changes in fair value recognised through profit or loss.
No amounts are recognised in equity in respect of the convertible loan notes.
Going concern
The financial statements have been prepared on a going concern basis. The company has the continued support of the directors and has benefitted from investment from new investors in the accounting year.
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Key sources of estimation uncertainty Accounting estimates and assumptions are made concerning the future and, by their nature, will rarely equal the related actual outcome. The key assumptions and other sources of estimation uncertainty that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are as follows: Fair value of convertible loan notes The fair value of convertible loan notes are considered annually by the directors based upon the net present value of the loan element together with a value for the conversion element using the Black-Scholes model. The directors also consider the value of further issues of convertible loan notes during the financial year. The directors consider, based upon their calculations and further issues, that the fair value of the convertible loan notes approximates their face value and therefore no adjustments are required to carrying value.
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax. Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
Intangible assets
Intangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated amortisation and impairment losses. Any intangible assets carried at revalued amounts, are recorded at the fair value at the date of revaluation, as determined by reference to an active market, less any subsequent accumulated amortisation and subsequent accumulated impairment losses. Intangible assets acquired as part of a business combination are only recognised separately from goodwill when they arise from contractual or other legal rights, are separable, the expected future economic benefits are probable and the cost or value can be measured reliably.
Amortisation
Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:
Website development
-
33% straight line
If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Equipment
-
33% straight line
Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets. For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
Share-based payments
Equity-settled share-based payment transactions are measured at fair value at the date of grant. The fair value is expensed on a straight-line basis over the vesting period, with a corresponding increase in equity. This is based upon the company's estimate of the shares or share options that will eventually vest which takes into account all vesting conditions and non-market performance conditions, with adjustments being made where new information indicates the number of shares or share options expected to vest differs from previous estimates. Fair value is determined using an appropriate pricing model. All market conditions and non-vesting conditions are taken into account when estimating the fair value of the shares or share options. As long as all other vesting conditions are satisfied, no adjustment is made irrespective of whether market or non-vesting conditions are met. Where the terms of an equity-settled transaction are modified, an expense is recognised as if the terms had not been modified. In addition, an expense is recognised for any increase in the fair value of the transaction, as measured at the date of modification. Where an equity-settled transaction is cancelled or settled, it is treated as if it had vested on the date of cancellation or settlement, and any expense not yet recognised in profit or loss is expensed immediately. Cash-settled share-based payment transactions are measured at the fair value of the liability. Until the liability is settled, the fair value of the liability is re-measured at each reporting date and at the date of settlement, with any changes in fair value recognised in profit or loss for the period.
4. Employee numbers
The average number of employees during the year was 21 (2023: 17 ).
5. Intangible assets
Website development
£
Cost
At 1 January 2024 and 31 December 2024
453
----
Amortisation
At 1 January 2024 and 31 December 2024
452
----
Carrying amount
At 31 December 2024
1
----
At 31 December 2023
1
----
6. Tangible assets
Equipment
£
Cost
At 1 January 2024
24,127
Additions
4,132
-------
At 31 December 2024
28,259
-------
Depreciation
At 1 January 2024
14,063
Charge for the year
5,764
-------
At 31 December 2024
19,827
-------
Carrying amount
At 31 December 2024
8,432
-------
At 31 December 2023
10,064
-------
7. Debtors
2024
2023
£
£
Trade debtors
145,969
107,877
Other debtors
28,458
28,459
---------
---------
174,427
136,336
---------
---------
8. Creditors: Amounts falling due within one year
2024
2023
£
£
Trade creditors
3,932
6,536
Social security and other taxes
44,228
45,979
Other creditors
54
-------
-------
48,214
52,515
-------
-------
9. Called up share capital
Issued, called up and fully paid
2024
2023
No.
£
No.
£
Ordinary A shares of £ 0.005 each
40,329
202
39,245
196
Series Seed Preferred shares of £ 0.005 each
8,968
45
8,968
45
-------
----
-------
----
49,297
246
48,213
241
-------
----
-------
----
10. Reserves
Share options reserve The share options reserve represents share options awarded by the company. At the year end, other reserves included £69,105 relating to share options (2023: £25,839).