Company Registration No. 11039567 (England and Wales)
SHUFTI PRO LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
SHUFTI PRO LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 8
SHUFTI PRO LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
4
4,643,649
450,570
Tangible assets
5
26,046
12,187
Investments
6
5,561
5,561
4,675,256
468,318
Current assets
Debtors
8
1,150,769
780,900
Cash at bank and in hand
5,802,187
10,417,889
6,952,956
11,198,789
Creditors: amounts falling due within one year
9
(1,782,262)
(1,051,927)
Net current assets
5,170,694
10,146,862
Total assets less current liabilities
9,845,950
10,615,180
Capital and reserves
Called up share capital
10
237,736
237,736
Share premium account
11,053,073
11,053,073
Profit and loss reserves
(1,444,859)
(675,629)
Total equity
9,845,950
10,615,180

The directors of the company have 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 by the board of directors and authorised for issue on 26 September 2025 and are signed on its behalf by:
S Ullman
Director
Company Registration No. 11039567
SHUFTI PRO LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
1
Accounting policies
Company information

Shufti Pro Limited is a private company limited by shares incorporated in England and Wales. The registered office is Coppergate House, 10 Whites Row, London, England, E1 7NF.

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, modified to include cryptocurrency holdings at fair value. 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 the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Going concern

At the time the financial statements are approved, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The directors' assessment of the going concern was based on two-year forecast and budget. Despite incurring a loss during the year, the directors are confident that, with sufficient cash on hand at the balance sheet date and anticipated future income, the company will be able to meet its liabilities as they fall due for at least twelve months from the date of these financial statements. Thus, the directors continue to adopt the going concern basis of accounting in preparing the financial statements.true

1.3
Turnover

Turnover is recognised at the fair value of the consideration receivable for services provided in the normal course of business, when the services have been performed and is shown net of VAT.

 

Deferred income is recognised when payment is received in advance of the service being provided.

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.

 

Cryptocurrencies are classified as Intangible fixed assets and measured at fair value, which is based on their quoted price at the balance sheet date.

Cryptocurrency
No amortisation
Software development
5 year straight line
1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation 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:

Fixtures and fittings
3 year straight line
SHUFTI PRO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 3 -

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.6
Fixed asset investments

Interests in subsidiaries 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.

1.7
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).

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 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.

SHUFTI PRO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
Share-based payments

Equity-settled share-based payments are measured at fair value at the date of grant by reference to the fair value of the equity instruments granted using the Black-Scholes model. The fair value determined at the grant date is expensed on a straight-line basis over the vesting period, based on the estimate of shares that will eventually vest. A corresponding adjustment is made to equity.

When the terms and conditions of equity-settled share-based payments at the time they were granted are subsequently modified, the fair value of the share-based payment under the original terms and conditions and under the modified terms and conditions are both determined at the date of the modification. Any excess of the modified fair value over the original fair value is recognised over the remaining vesting period in addition to the grant date fair value of the original share-based payment. The share-based payment expense is not adjusted if the modified fair value is less than the original fair value.

 

Cancellations or settlements (including those resulting from employee redundancies) are treated as an acceleration of vesting and the amount that would have been recognised over the remaining vesting period is recognised immediately.

 

1.12
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.13
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.

SHUFTI PRO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are 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.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

The directors have been unable to directly measure the fair value of share options granted during the year. The Black-Scholes model has been used to estimate their fair value indirectly. The model uses a number of assumptions, which the directors consider to be reasonable based on the current size and condition of the company and the sector it operates in. As a result, the valuation is subject to a degree of uncertainty and is made on the basis of assumptions that may not prove to be accurate. Key estimates and judgements for the valuation of share options can be seen at note 11.

3
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2024
2023
Number
Number
Total
5
5
4
Intangible fixed assets
Cryptocurrency
Software development
Total
£
£
£
Valuation
At 1 January 2024
213,496
273,547
487,043
Additions
2,079,105
5,098,782
7,177,887
Disposals
(2,292,601)
-
0
(2,292,601)
At 31 December 2024
-
0
5,372,329
5,372,329
Amortisation and impairment
At 1 January 2024
-
0
36,473
36,473
Amortisation charged for the year
-
0
692,207
692,207
At 31 December 2024
-
0
728,680
728,680
Carrying amount
At 31 December 2024
-
0
4,643,649
4,643,649
At 31 December 2023
213,496
237,074
450,570
SHUFTI PRO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
5
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2024
12,187
Additions
17,564
At 31 December 2024
29,751
Depreciation and impairment
At 1 January 2024
-
0
Depreciation charged in the year
3,705
At 31 December 2024
3,705
Carrying amount
At 31 December 2024
26,046
At 31 December 2023
12,187
6
Fixed asset investments
2024
2023
£
£
Shares in group undertakings and participating interests
5,561
5,561
Movements in fixed asset investments
Shares in group undertakings
£
Cost or valuation
At 1 January 2024 & 31 December 2024
5,561
Carrying amount
At 31 December 2024
5,561
At 31 December 2023
5,561
7
Subsidiaries

Details of the company's subsidiaries at 31 December 2024 are as follows:

SHUFTI PRO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
7
Subsidiaries
(Continued)
- 7 -
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Shufti Pro AB
Carl Krooks Gata 18, 252 18 Helsingborg, Sweden
Ordinary
100.00
Shufti Pro (Cyprus) Limited
Meliza Court, 229 Arch. Makarios III Ave., 3105 Limassol, Cyprus
Ordinary
100.00
Shufti Pro Delaware LLC
1201 Orange Street, Suite 600, Wilmington, New Castle, Delaware
Ordinary
100.00
Shufti Pro Digital ID Verification Services Limited (Dubai)
Unit Precinct 3-5th Floor-Unit 507, Level 5, Gate District Precinct Building 03, Dubai
Ordinary
100.00
Shufti Pro Pte LTD. (Singapore)
68 Circular Road #2 - 01 Singapore (049422)
Ordinary
100.00
8
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
411,478
149,668
Corporation tax recoverable
75,626
201,657
Amounts owed by group undertakings
60,792
60,792
Other debtors
174,038
116,731
Prepayments and accrued income
428,835
252,052
1,150,769
780,900
9
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
909,901
548,832
Amounts owed to group undertakings
703
703
Taxation and social security
25,067
18,896
Deferred income
717,190
334,848
Other creditors
5,651
5,651
Accruals
123,750
142,997
1,782,262
1,051,927
10
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Shares of 0.1p each
187,421,384
187,421,384
187,422
187,422
Series A Shares of 0.1p each
50,314,465
50,314,465
50,314
50,314
237,735,849
237,735,849
237,736
237,736
SHUFTI PRO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
11
Share-based payment transactions

In January 2022, share options over 2,641,509 ordinary shares were granted to a director, under the EMI scheme. These options vest as follows: 25% in 12 months and thereafter 2.084% at the end of each month until the final part vest on the 4th anniversary of the vesting commencement date. During the year a share-based payment charge of £85,056 (2023: £50,954) was recognised in respect of such options.

 

In November 2023, share options over 10,566,038 ordinary shares granted to a director. These options vest as follows: 1/6th in 6 months, another 1/6th in 12 months after the vesting commencement date and the remaining balance in equal amounts monthly over the remaining two-year period. During the year a share-based payment charge of £89,674 (2023: £nil) was recognised in respect of such options. An additional 9,245,283 performance-based option were also granted to the same director and vest upon the attainment of certain enterprise value upon an exit event; no charge was recognised in respect of such performance-based options.

 

In December 2023, share options over 3,301,887 ordinary shares granted to a director. These options vest as follows: 25% in 12 months after the vesting commencement date and the remaining balance in equal amounts monthly over the remaining three-year period. During the year a share-based payment charge of £78,257 (2023: £nil) was recognised in respect of such options.

 

In September 2023 and May 2024, the company granted 6,515,000 option shares to employees and subcontracted workers. These options vest as follows: 50% after two years of service, 25% after three years of service, and the remaining 25% after 4 years of service. During the year a share-based payment charge of £105,112 (2023: £nil) was recognised in respected of such options, adjusted for expected cancellations and leavers.

 

These options expire 10 years from the grant date upon the Option holder receiving notice of termination of employment, ceasing to hold employment, or the commencement of liquidation.

Liabilities and expenses

During the year, the company recognised total share-based payment expenses of £358,099 (2023 - £50,594) which related to equity settled share based payment transactions.

12
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 was unqualified.

The senior statutory auditor was Gilles Siow.
The auditor was HW Fisher Audit.
2024-12-312024-01-01falsefalsefalse26 September 2025CCH SoftwareCCH Accounts Production 2024.310No description of principal activityC Fredung NeschkoS UllmanM HanifB SnyderP M CoxS Ullman110395672024-01-012024-12-31110395672024-12-31110395672023-12-3111039567core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-3111039567core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2024-12-3111039567core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-3111039567core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2023-12-3111039567core:OtherPropertyPlantEquipment2024-12-3111039567core:OtherPropertyPlantEquipment2023-12-3111039567core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3111039567core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3111039567core:CurrentFinancialInstruments2024-12-3111039567core:CurrentFinancialInstruments2023-12-3111039567core:ShareCapital2024-12-3111039567core:ShareCapital2023-12-3111039567core:SharePremium2024-12-3111039567core:SharePremium2023-12-3111039567core:RetainedEarningsAccumulatedLosses2024-12-3111039567core:RetainedEarningsAccumulatedLosses2023-12-3111039567core:ShareCapitalOrdinaryShares2024-12-3111039567core:ShareCapitalOrdinaryShares2023-12-3111039567bus:CompanySecretaryDirector12024-01-012024-12-3111039567core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3111039567core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-3111039567core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-3111039567core:FurnitureFittings2024-01-012024-12-31110395672023-01-012023-12-3111039567core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-3111039567core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2023-12-31110395672023-12-3111039567core:OtherPropertyPlantEquipment2023-12-3111039567core:OtherPropertyPlantEquipment2024-01-012024-12-3111039567core:Subsidiary12024-01-012024-12-3111039567core:Subsidiary22024-01-012024-12-3111039567core:Subsidiary32024-01-012024-12-3111039567core:Subsidiary42024-01-012024-12-3111039567core:Subsidiary52024-01-012024-12-3111039567core:Subsidiary112024-01-012024-12-3111039567core:Subsidiary212024-01-012024-12-3111039567core:Subsidiary312024-01-012024-12-3111039567core:Subsidiary412024-01-012024-12-3111039567core:Subsidiary512024-01-012024-12-3111039567bus:PrivateLimitedCompanyLtd2024-01-012024-12-3111039567bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3111039567bus:FRS1022024-01-012024-12-3111039567bus:Audited2024-01-012024-12-3111039567bus:Director12024-01-012024-12-3111039567bus:Director22024-01-012024-12-3111039567bus:Director32024-01-012024-12-3111039567bus:Director42024-01-012024-12-3111039567bus:Director52024-01-012024-12-3111039567bus:CompanySecretary12024-01-012024-12-3111039567bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP