Company registration number 11911796 (England and Wales)
KORRO AI LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
KORRO AI LIMITED
COMPANY INFORMATION
Director
Mr Y Y Herbst
Company number
11911796
Registered office
3rd Floor
Great Titchfield House
14-18 Great Titchfield Street
London
W1W 8BD
Auditor
Sam Rogoff & Co Ltd
3rd Floor
Great Titchfield House
14-18 Great Titchfield Street
London
W1W 8BD
KORRO AI LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 8
KORRO AI LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
as restated
Notes
£
£
£
£
Fixed assets
Intangible assets
5
3,091,947
4,525,875
Investments
6
3,054,309
3,049,909
6,146,256
7,575,784
Current assets
Debtors
7
27,811
22,202
Cash at bank and in hand
5,176,784
26,711
5,204,595
48,913
Creditors: amounts falling due within one year
8
(1,478,121)
(1,013,855)
Net current assets/(liabilities)
3,726,474
(964,942)
Net assets
9,872,730
6,610,842
Capital and reserves
Called up share capital
1
1
Share premium account
35,085,648
19,975,297
Other reserves
15,084,292
15,084,292
Profit and loss reserves
(40,297,211)
(28,448,748)
Total equity
9,872,730
6,610,842
The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved and signed by the director and authorised for issue on 25 September 2025
Mr Y Y Herbst
Director
Company Registration No. 11911796
KORRO AI LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
1
Accounting policies
Company information
Korro AI Limited is a private company limited by shares incorporated in England and Wales. The registered office is 3rd Floor, Great Titchfield House, 14-18 Great Titchfield Street, London, W1W 8BD.
On 30th June 2023, the company changed its name to Korro AI Ltd from Coach AI Ltd.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. 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 financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is a subsidiary qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.
1.2
Turnover
Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.
When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.
1.3
Research and development expenditure
Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.
KORRO AI LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 3 -
1.4
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Licence fees
20% Straight line
1.5
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.6
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
KORRO AI LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.7
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.8
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 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 debtors 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. Financial assets classified as receivable within one year are not amortised.
Classification of 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 deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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 payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts 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 creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.9
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.10
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
KORRO AI LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
1.11
Capital contributions represent contributions made by the holding company to its wholly-owned subsidiary in order to provide the finance necessary for the subsidiary operations without increasing share capital of the Company. There is no requirement for the Company to bear any servicing cost, nor can it be required to repay the contribution.
The valuation of the capital contribution represents the cash received by the Company as consequence of the capital contribution.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. 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.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
1
1
The number of employees disclosed relates to active directors only. No remuneration was paid in this period.
4
Taxation
Due to losses arising there is no corporation tax liability for the period.
There are no deferred tax assets or liabilities recognised in the accounts.
KORRO AI LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
5
Intangible fixed assets
Licence fees
£
Cost
At 1 January 2024 and 31 December 2024
8,445,561
Amortisation and impairment
At 1 January 2024
3,919,686
Amortisation charged for the year
1,433,928
At 31 December 2024
5,353,614
Carrying amount
At 31 December 2024
3,091,947
At 31 December 2023
4,525,875
Intangible assets consist of a software licence granted by the company AGT International GmbH to Korro AI Ltd. The licence grants Korro AI Ltd royalty-free, perpetual and sub-licensable licence to install, execute, display, maintain and otherwise use the software. The licence took effect from 14th May 2019 and is carried at it's initial cost of $4.2 million less accumulated amortisation.
During the year ended 31st December 2022, as part of a group restructure, the Intellectual Property was purchased in full by the parent company Apexon Holdings Ltd from AGT International GmbH, and subsequently transferred to Korro AI Ltd in exchange for an issue of additional shares in Korro AI Ltd. It is carried at $6.5 million less accumulated amortisation.
6
Fixed asset investments
2024
2023
£
£
Shares in group undertakings and participating interests
3,054,309
3,049,909
Fixed asset investments not carried at market value
Fixed asset investments are valued at historic cost.
KORRO AI LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
6
Fixed asset investments
(Continued)
- 7 -
Korro AI Ltd have the following fixed asset investments:
Korro AI Ltd (previously Coach Analytics Technology IL Ltd), registered in Israel under company number 516543352
Registered office: 4 Berkowitz Street, Tel Aviv, 6423806, Israel,
Korro AI Ltd (UK) owns 100% of the issued share capital of Korro AI Ltd (Israel) whose principal activities are the development of the platform owned by the group.
Korro AI GmbH (previously Coach AI GmbH), registered in Darmstaft, Germany under commercial register number HRB90590
Registered office: Hilpertstraße 35, 64295 Darmstadt, Germany
Korro AI Ltd owns 100% of the issued share capital of Korro AI GmbH whose principal activities are the development of the platform owned by the group.
Korro AI Inc, registered in Delaware, USA under company number 45-3815327
Registered office: 1000 N West Street, Suite 1410, Wilmington, DE 19801, USA
Korro AI Ltd owns 100% of the issued share capital of Korro AI Inc whose principal activities are the development of the platform owned by the group.
7
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,085
Other debtors
27,811
21,117
27,811
22,202
Amounts owed by group undertakings are unsecured, interest free and repayable on demand.
8
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
11,010
80,215
Amounts owed to group undertakings and undertakings in which the company has a participating interest
1,407,097
910,140
Other creditors
60,014
23,500
1,478,121
1,013,855
All amounts are unsecured, interest free and repayable on demand
KORRO AI LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
9
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.
The auditor's report is unqualified and includes the following:
Opinion
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its loss for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
Senior Statutory Auditor:
Andrew Templeton
Statutory Auditor:
Sam Rogoff & Co Ltd
Date of audit report:
25 September 2025
10
Events after the reporting date
There are no post balance sheet events to report.
11
Parent company
The immediate and ultimate parent company of Korro AI Limited is APEXON Holdings Limited, incorporated in Cyprus under registration number H.E. 268536, whose registered office is 1 Georgiou Gennadiou Street, 6031 Larnaca, Cyprus. Mr Matania Zvi Kochavi is the controlling shareholder of APEXON Holdings Limited. Group accounts are not prepared as the group is entitled to exemption from the requirement to prepare consolidated accounts.