|
|
|
|
|
|
|
|
|
Statement of Financial Position |
|
31 Dec 24 |
30 Nov 23 |
|
|
Note |
£ |
£ |
|
Intangible assets |
6 |
– |
|
|
Tangible assets |
7 |
– |
|
|
Investments |
8 |
|
|
|
------------ |
------------ |
||
|
|
|
||
|
Debtors |
9 |
|
|
|
Cash at bank and in hand |
|
|
|
|
------------ |
------------ |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
10 |
|
|
|
------------ |
------------ |
||
|
Net current liabilities |
|
|
|
|
------------ |
------------ |
||
|
Total assets less current liabilities |
|
|
|
|
--------- |
--------- |
||
|
Net assets |
|
|
|
|
--------- |
--------- |
||
|
Called up share capital |
12 |
|
|
|
Capital redemption reserve |
|
|
|
|
Profit and loss account |
|
|
|
|
--------- |
--------- |
||
|
Shareholders funds |
|
|
|
|
--------- |
--------- |
||
|
|
|
Director |
|
|
|
Notes to the Financial Statements |
|
Intellectual property |
- |
|
|
|
Fixtures and fittings |
- |
|
|
|
Period from |
Period from |
|
|
1 Dec 23 to |
1 Oct 22 to |
|
|
31 Dec 24 |
30 Nov 23 |
|
|
£ |
£ |
|
|
UK current tax expense |
|
|
|
Adjustments in respect of prior periods |
– |
|
|
--------- |
-------- |
|
|
Total current tax |
|
|
|
--------- |
-------- |
|
|
--------- |
-------- |
|
|
Tax on (loss)/profit |
|
|
|
--------- |
-------- |
|
|
Period from |
Period from |
|
|
1 Dec 23 to |
1 Oct 22 to |
|
|
31 Dec 24 |
30 Nov 23 |
|
|
£ |
£ |
|
|
(Loss)/profit on ordinary activities before taxation |
(
|
|
|
-------- |
------------ |
|
|
(Loss)/profit on ordinary activities by rate of tax |
(
|
|
|
Adjustment to tax charge in respect of prior periods |
– |
(100) |
|
Effect of expenses not deductible for tax purposes |
|
|
|
Effect of capital allowances and depreciation |
|
|
|
Effect of revenue exempt from tax |
– |
(
|
|
--------- |
------------ |
|
|
Tax on (loss)/profit |
|
|
|
--------- |
------------ |
|
|
Other intangibles |
|
|
£ |
|
|
Cost |
|
|
At 1 December 2023 |
|
|
Additions |
– |
|
Disposals |
(
|
|
------- |
|
|
At 31 December 2024 |
– |
|
------- |
|
|
Amortisation |
|
|
At 1 December 2023 |
|
|
Charge for the period |
|
|
Disposals |
(
|
|
------- |
|
|
At 31 December 2024 |
– |
|
------- |
|
|
Carrying amount |
|
|
At 31 December 2024 |
– |
|
------- |
|
|
At 30 November 2023 |
|
|
------- |
|
|
Fixtures and fittings |
|
|
£ |
|
|
Cost |
|
|
At 1 December 2023 |
|
|
Disposals |
(
|
|
------- |
|
|
At 31 December 2024 |
– |
|
------- |
|
|
Depreciation |
|
|
At 1 December 2023 |
|
|
Disposals |
(
|
|
------- |
|
|
At 31 December 2024 |
– |
|
------- |
|
|
Carrying amount |
|
|
At 31 December 2024 |
– |
|
------- |
|
|
At 30 November 2023 |
|
|
------- |
|
|
Shares in group undertakings |
|
|
£ |
|
|
Cost |
|
|
At 1 December 2023 |
|
|
Disposals |
(
|
|
------------- |
|
|
At 31 December 2024 |
|
|
------------- |
|
|
Impairment |
|
|
At 1 December 2023 |
|
|
Impairment losses |
|
|
------------- |
|
|
At 31 December 2024 |
|
|
------------- |
|
|
Carrying amount |
|
|
At 31 December 2024 |
|
|
------------- |
|
|
At 30 November 2023 |
|
|
------------- |
|
|
31 Dec 24 |
30 Nov 23 |
|
|
£ |
£ |
|
|
Amounts owed by group undertakings and undertakings in which the company has a participating interest |
|
|
|
Other debtors |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
31 Dec 24 |
30 Nov 23 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
– |
|
|
Trade creditors |
– |
(
|
|
Amounts owed to group undertakings and undertakings in which the company has a participating interest |
|
|
|
Social security and other taxes |
|
|
|
Other creditors |
– |
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
31 Dec 24 |
30 Nov 23 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
– |
– |
6,233,000 |
6,233 |
|
|
– |
– |
3,060,000 |
3,060 |
|
|
– |
– |
510,000 |
510 |
|
|
– |
– |
192,000 |
192 |
|
|
– |
– |
182,000 |
182 |
|
Ordinary F Shares shares of £– (2023 - £0.001) each |
– |
– |
1,020,000 |
1,020 |
|
Ordinary Shares shares of £0.001 each |
11,196,683 |
11,197 |
– |
– |
|
------------- |
-------- |
------------- |
-------- |
|
|
11,196,683 |
11,197 |
11,197,000 |
11,197 |
|
|
------------- |
-------- |
------------- |
-------- |
|
|
31 Dec 24 |
30 Nov 23 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
– |
– |
|
6,233 |
|
|
– |
– |
|
3,060 |
|
|
– |
– |
|
510 |
|
|
– |
– |
|
192 |
|
|
– |
– |
|
182 |
|
Ordinary F Shares shares of £– (2023 - £0.001) each |
– |
– |
1,020,000 |
1,020 |
|
Ordinary Shares shares of £0.001 each |
11,196,683 |
11,197 |
– |
– |
|
------------- |
-------- |
------------- |
-------- |
|
|
|
|
|
|
|
|
------------- |
-------- |
------------- |
-------- |
|
|
31 Dec 24 |
||||
|
Balance brought forward |
Advances/ (credits) to the directors |
Balance outstanding |
||
|
£ |
£ |
£ |
||
|
|
|
(
|
– |
|
|
|
|
(
|
– |
|
|
--------- |
--------- |
---- |
||
|
|
(
|
– |
||
|
--------- |
--------- |
---- |
||
|
30 Nov 23 |
||||
|
Balance brought forward |
Advances/ (credits) to the directors |
Balance outstanding |
||
|
£ |
£ |
£ |
||
|
|
|
– |
|
|
|
|
|
– |
|
|
|
--------- |
---- |
--------- |
||
|
|
– |
|
||
|
--------- |
---- |
--------- |
||