KMC MUSIC LTD
COMPANY INFORMATION
Directors
Mr Neelesh Prabhu
Ms Alexi Cory-Smith
Company number
14169415
Registered office
3rd Floor
The Bloomsbury Building
10 Bloomsbury Way
Holborn
WC1A 2SL
Auditor
CC Young & Co Limited
3rd Floor
The Bloomsbury Building
10 Bloomsbury Way
Holborn
WC1A 2SL
KMC MUSIC LTD
CONTENTS
Page
Directors' report
1 - 2
Independent auditor's report
3 - 5
Statement of comprehensive income
6
Balance sheet
7
Statement of changes in equity
8
Notes to the financial statements
9 - 16
KMC MUSIC LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024

The directors present their annual report and financial statements for the year ended 31 December 2024.

Principal activities

The principal activity of the company continued to be that of sound recording and publishing activities.

Results and dividends

The results for the year are set out on page 6.

Ordinary dividends were paid amounting to £318,000. The directors do not recommend payment of a final dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr Neelesh Prabhu
Ms Alexi Cory-Smith
Auditor

The auditor, CC Young & Co Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Energy and carbon report

As the company has not consumed more than 40,000 kWh of energy in this reporting period, it qualifies as a low energy user under these regulations and is not required to report on its emissions, energy consumption or energy efficiency activities.

Statement of directors' responsibilities

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.

In preparing these financial statements, the directors are required to:

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

- 1 -
KMC MUSIC LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
On behalf of the board
Mr Neelesh Prabhu
Ms Alexi Cory-Smith
Director
Director
29 May 2025
- 2 -
KMC MUSIC LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF KMC MUSIC LTD
Opinion

We have audited the financial statements of KMC Music Ltd (the 'company') for the year ended 31 December 2024 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

- 3 -
KMC MUSIC LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF KMC MUSIC LTD (CONTINUED)
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the directors' report. We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

 

Responsibilities of directors
- 4 -

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

We assessed the susceptibility of the company's financial statements to material misstatement, including considering how fraud might occur.

We understood how the company is complying with those legal and regulatory frameworks by making enquiries of management and those responsible for legal and compliance procedures. We corroborated our enquiries through our review of legal accounts and supporting papers. We assessed the susceptibility of the company's financial statements to material misstatement, including how fraud might occur. Audit procedures performed by the engagement team included, but were not limited to:

 

KMC MUSIC LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF KMC MUSIC LTD (CONTINUED)

The primary responsibility for the prevention and detection of irregularities, including fraud, rests with both those charged with governance and management. As with any audit, there remained a higher risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. There are inherent limitations in the audit procedures described above, and the more removed from the financial transactions, the less likely it is that we would become aware of non-compliance with laws and regulations.

 

We did not identify any irregularities, including fraud, leading to a material misstatement.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the company's member in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's member those matters we are required to state to the member in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's member, for our audit work, for this report, or for the opinions we have formed.

Colin Young (Senior Statutory Auditor)
For and on behalf of CC Young & Co Limited, Statutory Auditor
Chartered Accountants
3rd Floor
The Bloomsbury Building
10 Bloomsbury Way
Holborn
WC1A 2SL
29 May 2025
- 5 -
KMC MUSIC LTD
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
2024
2023
Notes
£
£
Turnover
3
1,088,831
4,448,710
Cost of sales
(618,200)
(696,086)
Gross profit
470,631
3,752,624
Administrative expenses
(497,461)
(2,397,064)
Operating (loss)/profit
4
(26,830)
1,355,560
Interest receivable and similar income
8
14
-
0
(Loss)/profit before taxation
(26,816)
1,355,560
Tax on (loss)/profit
9
-
0
(275,845)
(Loss)/profit for the financial year
(26,816)
1,079,715

The profit and loss account has been prepared on the basis that all operations are continuing operations.

- 6 -
KMC MUSIC LTD
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
12
1,219,433
1,619,993
Current assets
Debtors
13
185,000
249,845
Cash at bank and in hand
161,695
642,027
346,695
891,872
Creditors: amounts falling due within one year
14
(450,741)
(1,369,662)
Net current liabilities
(104,046)
(477,790)
Net assets
1,115,387
1,142,203
Capital and reserves
Called up share capital
15
1
1
Profit and loss reserves
1,115,386
1,142,202
Total equity
1,115,387
1,142,203
The financial statements were approved by the board of directors and authorised for issue on 29 May 2025 and are signed on its behalf by:
Mr Neelesh Prabhu
Ms Alexi Cory-Smith
Director
Director
Company registration number 14169415 (England and Wales)
- 7 -
KMC MUSIC LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
1
328,587
328,588
Period ended 31 December 2023:
Profit and total comprehensive income
-
1,079,715
1,079,715
Dividends
10
-
(266,100)
(266,100)
Balance at 31 December 2023
1
1,142,202
1,142,203
Year ended 31 December 2024:
Loss and total comprehensive income
-
(26,816)
(26,816)
Balance at 31 December 2024
1
1,115,386
1,115,387
- 8 -
KMC MUSIC LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
Company information

KMC Music Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 3rd Floor, The Bloomsbury Building, 10 Bloomsbury Way, Holborn, WC1A 2SL.

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.

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.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

 

The financial statements of the company are consolidated in the financial statements of BFM HoldCo Limited. These consolidated financial statements are available from its registered office, 3rd Floor, The Bloomsbury Building, 10 Bloomsbury Way, Holborn, London WC1A 2SL.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

Credit is taken for royalty income that has been received from or declared by licensees and other parties.

 

Royalty income is credited to the profit and loss account in the period to which it relates, or if it cannot be reliably estimated, on a receipt basis. Royalties payable are charged against the relevant income of the same period.

- 9 -
KMC MUSIC LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
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:

Master Recording Copyright
lower of: a) remaining copyright duration, and b) 20 years straight line
1.5
Impairment of fixed assets
- 10 -

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).

An impairment loss is recognised immediately in profit or loss.

1.6
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.

1.7
Financial instruments

The company only has financial instruments which are classified as basic financial instruments.

 

Short-term debtors and creditors are measured at the settlement value. Any losses from impairment are recognised in profit and loss.

 

Bank loans are initially recorded at the transaction price including transaction costs. Subsequently, they are measured at amortised cost using the effective interest rate method.

1.8
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.

1.9
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.

KMC MUSIC LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
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.

1.10
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Impairment of master copyright recording

The directors assess the value of the master recording copyright against the discounted value of future earnings copyright. Where the discounted value of future earnings is less than the net book value an impairment is made against the master recording copyright.

- 11 -
KMC MUSIC LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
2
Judgements and key sources of estimation uncertainty
(Continued)
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.

Accrued income

Royalties due to be received for the second half of the year are required to be estimated with the statements and monies not being received until the following financial year. An estimation is required where statements are not received before approving the financial statements. These estimates are calculated based on historic data and information available on the period under review.

Accruals

Royalties payable are determined based on the royalties received. Where these are estimated an appropriate amount must be accrued for the royalty payable. This is at a known rate per agreement but is still an estimate as the income it is derived from is estimated.

Valuation of master recording copyright

The master recording copyrights held by the company are valued at each reporting date by an independent firm. A number of estimations are required to reach a discounted value of future earnings.

3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Music rights
1,088,831
1,378,883
License fee income
-
3,069,827
1,088,831
4,448,710
2024
2023
£
£
Turnover analysed by geographical market
United States
567,748
3,689,680
United Kingdom
163,581
251,337
Europe
224,811
257,450
Rest of the World
132,691
250,243
1,088,831
4,448,710
2024
2023
£
£
Other revenue
Interest income
14
-
- 12 -
KMC MUSIC LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
4
Operating (loss)/profit
2024
2023
Operating (loss)/profit for the year is stated after charging/(crediting):
£
£
Exchange gains
(11,389)
(171,210)
Amortisation of intangible assets
229,007
600,023
Impairment of intangible assets
171,553
1,897,044
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
9,000
9,000
For other services
All other non-audit services
20,746
27,086
6
Employees

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

2024
2023
Number
Number
Directors
2
2
7
Directors' remuneration

No remuneration was paid to the directors.

8
Interest receivable and similar income
2024
2023
£
£
Interest income
Other interest income
14
-
0
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
-
0
275,845
- 13 -
KMC MUSIC LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Taxation
(Continued)

The actual charge for the year can be reconciled to the expected (credit)/charge for the year based on the profit or loss and the standard rate of tax as follows:

2024
2023
£
£
(Loss)/profit before taxation
(26,816)
1,355,560
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
(6,704)
338,890
Effect of change in corporation tax rate
-
0
(17,350)
Group relief
6,704
(45,695)
Taxation charge for the year
-
275,845
10
Dividends
2024
2023
£
£
Interim paid
-
0
266,100
11
Impairments

Impairment tests have been carried out where appropriate and the following impairment losses have been recognised in profit or loss:

2024
2023
Notes
£
£
In respect of:
Intangible assets
12
171,553
1,897,044
Recognised in:
Administrative expenses
171,553
1,897,044
- 14 -
KMC MUSIC LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
12
Intangible fixed assets
Master Recording Copyright
£
Cost
At 1 January 2024 and 31 December 2024
4,911,792
Amortisation and impairment
At 1 January 2024
3,291,799
Amortisation charged for the year
229,007
Impairment losses
171,553
At 31 December 2024
3,692,359
Carrying amount
At 31 December 2024
1,219,433
At 31 December 2023
1,619,993

More information on impairment movements in the year is given in note 11.

13
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
48
-
0
Other debtors
-
0
639
Prepayments and accrued income
184,952
249,206
185,000
249,845
14
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
103,706
3,209
Amounts owed to group undertakings
163,170
741,464
Corporation tax
-
0
275,845
Other creditors
56,440
-
0
Accruals and deferred income
127,425
349,144
450,741
1,369,662

There is a fixed and floating charge over the assets of the company in relation to the revolving credit loan facility of the group to which it belongs.

- 15 -
KMC MUSIC LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
15
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
1
1
1
1
16
Ultimate controlling party

The immediate parent company is BFM HoldCo Limited. This is the parent undertaking of the smallest group to consolidate these financial statements. BFM TopCo Limited, a company incorporated in England & Wales, is the parent undertaking of the largest group to consolidate these financial statements. Copies of BFM TopCo Limited financial statements can be obtained from the registered office address of 3rd Floor, The Bloomsbury Building, 10 Bloomsbury Way, Holborn, London WC1A 2SL. The ultimate holding entity is Freshstream Investment Partners LLP.

- 16 -
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.100Mr Neelesh PrabhuMs Alexi Cory-Smith141694152024-01-012024-12-3114169415bus:Director12024-01-012024-12-3114169415bus:Director22024-01-012024-12-3114169415bus:RegisteredOffice2024-01-012024-12-31141694152024-12-31141694152023-01-012023-12-3114169415core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3114169415core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3114169415core:OtherResidualIntangibleAssets2024-12-3114169415core:OtherResidualIntangibleAssets2023-12-3114169415core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-3114169415core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-31141694152023-12-3114169415core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3114169415core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3114169415core:CurrentFinancialInstruments2024-12-3114169415core:CurrentFinancialInstruments2023-12-3114169415core:ShareCapital2024-12-3114169415core:ShareCapital2023-12-3114169415core:RetainedEarningsAccumulatedLosses2024-12-3114169415core:RetainedEarningsAccumulatedLosses2023-12-3114169415core:ShareCapital2022-12-3114169415core:RetainedEarningsAccumulatedLosses2022-12-3114169415core:ShareCapitalOrdinaryShareClass12024-12-3114169415core:ShareCapitalOrdinaryShareClass12023-12-3114169415core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3114169415core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-3114169415core:IntangibleAssetsOtherThanGoodwill2023-01-012023-12-3114169415core:UKTax2024-01-012024-12-3114169415core:UKTax2023-01-012023-12-3114169415core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-3114169415bus:OrdinaryShareClass12024-01-012024-12-3114169415bus:OrdinaryShareClass12024-12-3114169415bus:OrdinaryShareClass12023-12-3114169415bus:PrivateLimitedCompanyLtd2024-01-012024-12-3114169415bus:FRS1022024-01-012024-12-3114169415bus:Audited2024-01-012024-12-3114169415bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP