FS.COM INNOVATION LTD
COMPANY INFORMATION
Director
Mr W Xiang
Secretary
Mr W Xiang
Company number
10876330
Registered office
Urban Express Park
Unit 8, Union Way
Birmingham
West Midlands
B6 7FH
Auditor
Alliotts LLP
Manfield House
1 Southampton Street
London
WC2R 0LR
FS.COM INNOVATION LTD
CONTENTS
Page
Director's report
1 - 2
Independent auditor's report
3 - 5
Income statement
6
Statement of financial position
7 - 8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 31
FS.COM INNOVATION LTD
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024

The director presents his 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 retail sales of electronic and telecommunication appliances.

Director

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

Mr W Xiang
Auditor

Alliotts LLP were appointed as auditors to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

Statement of director's responsibilities

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

 

Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with International Financial Reporting Standards (IFRSs) as adopted by the United Kingdom. Under company law the director must not approve the financial statements unless he is 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, International Accounting Standard 1 requires that directors:

 

The director is 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. He is 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

Each director in office at the date of approval of this annual report confirms that:

 

This confirmation is given and should be interpreted in accordance with the provisions of section 418 of the Companies Act 2006.

Small companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.

- 1 -
FS.COM INNOVATION LTD
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
On behalf of the board
Mr W Xiang
Director
9 October 2025
- 2 -
FS.COM INNOVATION LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF FS.COM INNOVATION LTD
Opinion

We have audited the financial statements of FS.COM Innovation Ltd (the 'company') for the year ended 31 December 2024 which comprise the income statement, the statement of financial position, the statement of changes in equity, the statement of cash flows 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 UK adopted international accounting standards.

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 director's 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 director 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 director is 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 -
FS.COM INNOVATION LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF FS.COM INNOVATION 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 director's 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 director

As explained more fully in the director's responsibilities statement, the director is 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 director determines 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 director is 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 director either intends to liquidate the company or to cease operations, or has 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.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

Extent to which the audit was considered capable of detecting irregularities, including fraud

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining

an understanding of how fraud might occur, by:

- 4 -
FS.COM INNOVATION LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF FS.COM INNOVATION LTD (CONTINUED)

Audit response to risks identified

To address the risk of fraud through management bias and override of controls, we:

 

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

 

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

 

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

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 members, as a body, 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 members those matters we are required to state to them 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 members as a body, for our audit work, for this report, or for the opinions we have formed.

Nicholas Nicolaou FCCA (Senior Statutory Auditor)
For and on behalf of Alliotts LLP, Statutory Auditor
Chartered Accountants
Manfield House
1 Southampton Street
London
WC2R 0LR
9 October 2025
- 5 -
FS.COM INNOVATION LTD
INCOME STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
2024
2023
as restated
Notes
£
£
Revenue
4
12,748,347
11,821,980
Cost of sales
(12,255,991)
(10,846,469)
Gross profit
492,356
975,511
Administrative expenses
(639,696)
(603,250)
Operating (loss)/profit
5
(147,340)
372,261
Finance costs
9
(14,582)
(17,966)
(Loss)/profit before taxation
(161,922)
354,295
Income tax (income)/expense
10
29,910
(68,851)
(Loss)/profit and total comprehensive income for the year
(132,012)
285,444

The notes on pages 11 to 31 form part of these financial statements.

- 6 -
FS.COM INNOVATION LTD
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2024
31 December 2024
31 December
31 December
1 January
2024
2023
2023
as restated
as restated
Notes
£
£
£
Non-current assets
Property, plant and equipment
11
188,873
240,446
15,773
Right-of-use assets
11
209,881
283,956
358,031
Deferred tax asset
21
136,659
2,832
71,682
535,413
527,234
445,486
Current assets
Inventories
12
1,927,149
1,333,454
169,839
Trade and other receivables
14
2,283,877
1,174,281
408,474
Cash and cash equivalents
1,160,369
947,781
314,350
5,371,395
3,455,516
892,663
Current liabilities
Trade and other payables
19
5,780,953
3,732,255
1,310,559
Current tax liabilities
80,758
-
0
-
Lease liabilities
20
83,016
73,385
62,539
5,944,727
3,805,640
1,373,098
Net current liabilities
(573,332)
(350,124)
(480,435)
Non-current liabilities
Lease liabilities
20
156,436
239,453
312,838
Net liabilities
(194,355)
(62,343)
(347,787)
Equity
Called up share capital
23
10,000
10,000
10,000
Retained earnings
(204,355)
(72,343)
(357,787)
Total equity
(194,355)
(62,343)
(347,787)

The notes on pages 11 to 31 form part of these financial statements.

- 7 -
FS.COM INNOVATION LTD
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024

These financial statements have been prepared 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 9 October 2025
Mr W Xiang
Director
Company registration number 10876330 (England and Wales)
- 8 -
FS.COM INNOVATION LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
Share capital
Retained earnings
Total
£
£
£
As restated for the period ended 31 December 2023:
Balance at 1 January 2023
10,000
(340,441)
(330,441)
Transition adjustments
-
(17,346)
(17,346)
As restated
10,000
(357,787)
(347,787)
Year ended 31 December 2023 (as restated):
Profit and total comprehensive income (as restated)
-
285,444
285,444
Balance at 31 December 2023 (as restated)
10,000
(72,343)
(62,343)
Year ended 31 December 2024:
Loss and total comprehensive income
-
(132,012)
(132,012)
Balance at 31 December 2024
10,000
(204,355)
(194,355)

The notes on pages 11 to 31 form part of these financial statements.

- 9 -
FS.COM INNOVATION LTD
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
2024
2023
as restated
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
28
327,060
968,924
Interest paid
(14,582)
(17,966)
Income taxes paid
(23,159)
(1)
Net cash inflow from operating activities
289,319
950,957
Investing activities
Purchase of property, plant and equipment
(3,345)
(254,987)
Net cash used in investing activities
(3,345)
(254,987)
Financing activities
Payment of lease liabilities
(73,386)
(62,539)
Net cash used in financing activities
(73,386)
(62,539)
Net increase in cash and cash equivalents
212,588
633,431
Cash and cash equivalents at beginning of year
947,781
314,350
Cash and cash equivalents at end of year
1,160,369
947,781

The notes on pages 11 to 31 form part of these financial statements.

- 10 -
FS.COM INNOVATION LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
Company information

FS.COM Innovation Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Urban Express Park Unit 8, Union Way, Birmingham, West Midlands, England, B6 7FH.

1.1
Accounting convention

The financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) as adopted for use in the United Kingdom and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS, except as otherwise stated.

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.

These financial statements for the year ended 31 December 2024 are the first financial statements of FS.COM Innovation Ltd prepared in accordance with IFRS. The company transitioned from IFRS for all periods presented and the date of transition to was 1 January 2023.

 

An explanation of how transition to IFRS has affected the reported financial position and financial performance is given in note 30.

1.2
Going concern

The financial statements are prepared on a going concern basis, notwithstanding the company having a net true

liabilities position of £184,196 at 31 December 2024. In considering the appropriateness of the going concern

basis management have considered the current year profit of £121,853, as well as budgets and forecasts that

have been prepared for future trading of the company, the general state of the wider economy, the current

cost of living crisis in the UK and the availability of external financing. Funding for the company is obtained

from its ultimate parent company and the continued operation of the company is dependent on funds,

favourable trading terms, and operational support provided by the group.

 

In considering the appropriateness of the basis of preparation of these financial statements the directors have

noted that the group has indicated that for a period of at least twelve months from the signing of these

financial statements it will continue to make available such funds as are needed by the company in order to

support its continued operations and meet its liabilities.

 

As with any company placing reliance on other group entities for financial support, the directors acknowledge

that there can be no certainty that the support from group will continue, although at the date of approval of

these financial statements they have no reason to believe that it will not do so. Written support of such

continued support for the next twelve months from the date of signing of the financial statement has been

received and therefore these financial statements have been prepared on a going concern basis.

- 11 -
FS.COM INNOVATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
1.3
Revenue

The company sells its products to customers through its self-developed e-commerce platforms. Revenue from the sale of products is recognized at the point in time when control of the products is transferred to the customer, generally on the receipt of products by customers. All contracts with customers of the company are for periods of one year or less. As permitted under IFRS 15, the transaction price allocated to these unsatisfied contracts is not disclosed.

 

The majority of the company's contracts provide customers with rights of return, which give rise to variable consideration. For contracts which provide a customer with a right to return the goods within 30 days, the expected value method is used to estimate the goods that will not be returned because this method best predicts the amount of variable consideration to which the company will be entitled.

 

The requirements in IFRS 15 on constraining estimates of variable consideration are applied in order to determine the amount of variable consideration that can be included in the transaction price. For goods that are expected to be returned, instead of revenue, a refund liability is recognized. A right-of-return asset (and the corresponding adjustment to cost of sales) is also recognized for the right to recover products from a customer.

 

The refund liabilities relate to customers’ right to return products under the company’s return policy of 30 days. At the point of sale, a refund liability and a corresponding adjustment to revenue is recognized for those products expected to be returned. The company uses its accumulated historical experience to estimate the number of returns on a portfolio level using the expected value method.

 

The company grants credit period ranging from 14 days to 90 days to certain customers. For the rest of the customers, payment is required before the company delivers the products.

1.4
Property, plant and equipment

Property, plant and equipment 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:

Leasehold land and buildings
Over the term of lease
Plant and equipment
25% on cost
Right-of-use asset
Straight line over period of the lease

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 recognised in the income statement.

1.5
Impairment of tangible and intangible assets

At each reporting end date, the company reviews the carrying amounts of its tangible 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.

- 12 -
FS.COM INNOVATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)

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.

 

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.

1.6
Inventories

Inventories are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost of inventories are determined on a weighted average method and comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition.

 

Inventories held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

Net realisable value is the estimated selling price less all estimated costs of completion and costs to be incurred in marketing, selling and distribution.

The determination of net realisable value and the level of provisioning involves management judgement. Further details of the significant assumptions and estimation uncertainties applied in assessing inventory provisions are set out in note 3.

1.7
Cash and cash equivalents

Cash and cash equivalents 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 assets

Financial assets are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument. Financial assets are classified into specified categories, depending on the nature and purpose of the financial assets.

 

At initial recognition, financial assets classified as fair value through profit and loss are measured at fair value and any transaction costs are recognised in profit or loss. Financial assets not classified as fair value through profit and loss are initially measured at fair value plus transaction costs.

Financial assets held at amortised cost

Financial instruments are classified as financial assets measured at amortised cost where the objective is to hold these assets in order to collect contractual cash flows, and the contractual cash flows are solely payments of principal and interest. They arise principally from the provision of goods and services to customers (eg trade receivables). They are initially recognised at fair value plus transaction costs directly attributable to their acquisition or issue, and are subsequently carried at amortised cost using the effective interest rate method, less provision for impairment where necessary.

- 13 -
FS.COM INNOVATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
Impairment of financial assets

Financial assets carried at amortised cost are assessed for indicators of impairment at each reporting end date.

 

The company performs an impairment assessment under the expected credit loss (“ECL”) model on financial assets which are subject to impairment assessment under IFRS 9. The amount of ECL is updated at each reporting date to reflect changes in credit risk since initial recognition.

 

Lifetime ECL represents the ECL that will result from all possible default events over the expected life of the relevant instrument. In contrast, 12-month ECL (“12m ECL”) represents the portion of lifetime ECL that is expected to result from default events that are possible within 12 months after the reporting date.

 

Assessments are done based on the company’s historical credit loss experience, adjusted for factors that are specific to the debtors, general economic conditions and an assessment of both the current conditions at the reporting date as well as the forecast of future conditions.

 

The company always recognizes lifetime ECL for trade receivables. The ECL on these assets are assessed individually for debtors with significant increase in credit risk or credit-impaired, and collectively for the remaining balances of debtors using provision matrix based on aging.

 

For all other instruments, the company measures the loss allowance equal to 12m ECL, unless when there has been a significant increase in credit risk since initial recognition, in which case the Company recognizes lifetime ECL.

 

The assessment of whether lifetime ECL should be recognized is based on significant increases in the likelihood or risk of a default occurring since initial recognition.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire, or when it transfers the financial asset and substantially all the risks and rewards of ownership to another entity.

1.9
Financial liabilities

Basic financial liabilities, including trade and other payables, 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 payables 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 payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Derecognition of financial liabilities

Financial liabilities are derecognised when, and only when, the company’s obligations are discharged, cancelled, or they expire.

1.10
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

 

- 14 -
FS.COM INNOVATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
1.11
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 income statement 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 is the tax expected to be payable or recoverable on differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit, and is accounted for using the balance sheet liability method. Deferred tax liabilities are generally recognised for all taxable temporary differences and deferred tax assets are recognised to the extent that it is probable that taxable profits will be available against which deductible temporary differences can be utilised. Such assets and liabilities are not recognised if the temporary 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 income statement, 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.

1.12
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 inventories or non-current 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.

1.13
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.14
Leases
As lessee

At inception, the company assesses whether a contract is, or contains, a lease within the scope of IFRS 16. A contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. Where a tangible asset is acquired through a lease, the company recognises a right-of-use asset and a lease liability at the lease commencement date. Right-of-use assets are included within property, plant and equipment, apart from those that meet the definition of investment property.

- 15 -
FS.COM INNOVATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)

The right-of-use asset is initially measured at cost, which comprises the initial amount of the lease liability adjusted for lease payments made at or before the commencement date plus any initial direct costs and an estimate of the cost of obligations to dismantle, remove, refurbish or restore the underlying asset and the site on which it is located, less any lease incentives received.

 

The right-of-use asset is subsequently adjusted for remeasurements of the lease liability and applies the relevant cost model, fair value model or revaluation model as set out within the accounting policies for the applicable asset class. Where the cost model is applied, the asset is depreciated from the commencement date to the earlier of the end of the useful life of the right-of-use asset or the end of the lease term, and is periodically reduced by impairment losses, if any.

The lease liability is initially measured at the present value of the lease payments that are unpaid at the commencement date, discounted using the interest rate implicit in the lease or, if that rate cannot be readily determined, the company's incremental borrowing rate. Lease payments included in the measurement of the lease liability comprise fixed payments, variable lease payments that depend on an index or a rate, amounts expected to be payable under a residual value guarantee, and the cost of any options that the company is reasonably certain to exercise, such as the exercise price under a purchase option, lease payments in an optional renewal period, or penalties for early termination of a lease.

The lease liability is measured at amortised cost using the effective interest method. It is reassessed at each financial period end to reflect lease modifications and any changes to the factors considered at initial measurement, as set out above. When the lease liability is remeasured in this way, a corresponding adjustment is made to the carrying amount of the right-of-use asset, or is recorded in profit or loss if the carrying amount of the right-of-use asset has been reduced to zero.

The company has elected not to recognise right-of-use assets and lease liabilities for short-term leases of machinery that have a lease term of 12 months or less, or for leases of low-value assets including IT equipment. The payments associated with these leases are recognised in profit or loss on a straight-line basis over the lease term.

2
Adoption of new and revised standards and changes in accounting policies

The Company has not early applied the following new and amendments to IFRS Accounting Standards that have been issued but are not yet effective:

Amendments to IFRS 9 and IFRS 7
Amendments to the Classification and Measurement
of Financial Instruments
Amendments to IFRS 9 and IFRS 7
Contracts Referencing Nature-dependent Electricity
Amendments to IFRS 10 and IAS 28
Sale or Contribution of Assets between an Investor and its Associate or Joint Venture
Amendments to IFRS Accounting Standards
Annual Improvements to IFRS Accounting Standards — Volume 11
Amendments to IAS 21
Lack of Exchangeability
IFRS 18
Presentation and Disclosure in Financial Statements
- 16 -
FS.COM INNOVATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
2
Adoption of new and revised standards and changes in accounting policies
(Continued)

IFRS 18 Presentation and Disclosure in Financial Statements, which sets out requirements on presentation and disclosures in financial statements, will replace IAS 1 Presentation of Financial Statements. This new IFRS Accounting Standard, while carrying forward many of the requirements in IAS 1, introduces new requirements to present specified categories and defined subtotals in the statement of profit or loss; provide disclosures on management-defined performance measures in the notes to the financial statements and improve aggregation and disaggregation of information to be disclosed in the financial statements. In addition, some IAS 1 paragraphs have been moved to IAS 8 Accounting Policies, Changes in Accounting Estimates and Errors and IFRS 7 Financial Instruments: Disclosures. Minor amendments to IAS 7 Statement of Cash Flows and IAS 33 Earnings per Share are also made.

 

IFRS 18, and amendments to other standards, will be effective for annual periods beginning on or after January 1, 2027, with early application permitted. The application of the new standard is expected to affect the presentation of the statement of profit or loss and disclosures in the future financial statements. The Company is in the process of assessing the detailed impact of IFRS 18 on the Company’s future consolidated financial statements.

3
Critical accounting estimates and judgements

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, if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

 

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

Critical judgements
Determination of lease term

In determining the lease term, management considers all facts and circumstances that create an economic incentive to exercise an extension option, or to not exercise a termination option. Extension options (or periods after termination options) are only included in the lease term if the lease is reasonably certain to be extended (or not terminated).

Key sources of estimation uncertainty
Net realisable value of inventories

During the year ended 31 December 2024, an allowance of inventories of £450,842 (2023: £87,907) was recognised in the statement of comprehensive income.

 

The net realisable value of inventories is the estimated selling price in the ordinary course of business, less the estimated costs of completion and costs necessary to make the sale.

 

The company assesses the net realisable value of inventories as well as the required amount of allowance on inventories at the end of each reporting period, which involves significant judgment on determination of the estimated selling prices, costs to completion and costs necessary to make the sale. Changes to these estimates could have a significant impact on the net realisable value of inventories and the amount of write-down of inventories.

- 17 -
FS.COM INNOVATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
3
Critical accounting estimates and judgements
(Continued)
Provision of ECL for trade receivables

The company uses practical expedient in estimating ECL on trade receivables which are not assessed individually using a provision matrix. The provision rates are estimated based on aging of debtors as groupings of various debtors taking into consideration the company’s historical default rates and forward-looking information that is reasonable and supportable available without undue costs or effort, which are key sources of estimation uncertainty. At each reporting date, the historical observed default rates are reassessed and changes in the forward-looking information are considered.

4
Revenue
2024
2023
£
£
Revenue analysed by class of business
Sales of goods
12,748,347
11,821,980
2024
2023
£
£
Revenue analysed by geographical market
United Kingdom
12,748,347
11,821,980

All revenue from contracts with customers is recognised at a point in time.

5
Operating (loss)/profit
2024
2023
as restated
Operating (loss)/profit for the year is stated after charging/(crediting):
£
£
Exchange (gains)/losses
(9,690)
7,815
Depreciation of property, plant and equipment
128,993
104,389
Cost of inventories recognised as an expense
11,797,182
10,760,510
Write downs of inventories recognised as an expense
458,809
85,959
6
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
16,000
15,000
- 18 -
FS.COM INNOVATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
7
Employees

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

2024
2023
Number
Number
11
9

Their aggregate remuneration comprised:

2024
2023
£
£
Wages and salaries
293,010
236,795
Social security costs
21,795
15,724
Pension costs
6,020
4,854
320,825
257,373
8
Director's remuneration

The directors did not receive any remuneration from the Company during the year (2023: £nil), as they are remunerated by the Group. There are no key management personnel other than the directors.

9
Finance costs
2024
2023
as restated
£
£
Interest on lease liabilities
14,276
17,966
Other interest payable
306
-
0
Total interest expense
14,582
17,966
10
Income tax expense
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
80,758
-
0
Adjustments in respect of prior periods
23,159
-
0
Total UK current tax
103,917
-
0
Deferred tax
Origination and reversal of temporary differences
(133,827)
68,851
Total tax charge/(credit)
(29,910)
68,851
- 19 -
FS.COM INNOVATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
10
Income tax expense
(Continued)

The charge for the year can be reconciled to the (loss)/profit per the income statement as follows:

2024
2023
£
£
(Loss)/profit before taxation
(161,922)
354,295
Expected tax (credit)/charge based on a corporation tax rate of 25.00% (2023: 23.52%)
(40,481)
83,330
Effect of expenses not deductible in determining taxable profit
133
842
Income not taxable
(2,884)
-
0
Other non-reversing timing differences
-
0
(24,397)
Under/(over) provided in prior years
23,159
-
0
Deferred tax adjustments in respect of prior years
(16,633)
-
0
Fixed asset differences
7,651
4,768
Deferred tax rate changes
-
0
4,308
Adjustments to brought forward values
(855)
-
0
Taxation (credit)/charge for the year
(29,910)
68,851
11
Property, plant and equipment
Leasehold land and buildings
Plant and equipment
Right-of-use asset
Total
£
£
£
£
Cost
At 1 January 2023 (as restated)
14,245
14,570
370,377
399,192
Additions
137,708
117,279
-
0
254,987
At 31 December 2023 (as restated)
151,953
131,849
370,377
654,179
Additions
-
0
3,345
-
0
3,345
At 31 December 2024
151,953
135,194
370,377
657,524
Accumulated depreciation and impairment
At 1 January 2023 (as restated)
172
12,870
12,346
25,388
Charge for the year
20,401
9,913
74,075
104,389
At 31 December 2023 (as restated)
20,573
22,783
86,421
129,777
Charge for the year
30,602
24,316
74,075
128,993
At 31 December 2024
51,175
47,099
160,496
258,770
- 20 -
FS.COM INNOVATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
11
Property, plant and equipment
(Continued)
Leasehold land and buildings
Plant and equipment
Right-of-use asset
Total
£
£
£
£
Carrying amount analysed between owned assets and right-of-use assets
At 31 December 2024
Owned assets
100,778
88,095
-
188,873
Right-of-use assets
-
-
209,881
209,881
100,778
88,095
209,881
398,754
At 31 December 2023 (as restated)
Owned assets
131,380
109,066
-
240,446
Right-of-use assets
-
-
283,956
283,956
131,380
109,066
283,956
524,402
12
Inventories
2024
2023
£
£
Finished goods
1,927,149
1,333,454
13
Contracts with customers
2024
2023
2023
Balances relating to contracts in progress
£
£
£
Contract liabilities
(52,777)
(89,423)
(146,899)
14
Trade and other receivables
2024
2023
£
£
Trade receivables
1,044,917
786,286
Provision for bad and doubtful debts
(10,755)
(3,421)
1,034,162
782,865
Amount owed by parent undertaking
-
0
206
Amounts owed by fellow group undertakings
29,709
23,619
Other receivables
408,312
47,427
Prepayments
811,694
320,164
2,283,877
1,174,281

Amounts owed by group undertakings are unsecured, interest free and repayable on demand.

- 21 -
FS.COM INNOVATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
15
Trade receivables - credit risk
Fair value of trade receivables

The director considers that the carrying amount of trade and other receivables is approximately equal to their fair value.

Expected credit loss assessment
2024
2023
Balance
Rate
Loss allowance
Balance
Rate
Loss allowance
Trade receivables
£
%
£
£
%
£
Not past due
967,440
0.27
2,567
751,582
0.36
2,732
Within 3 months past due
17,421
1.47
256
29,362
0.73
214
6-12 months past due
58,486
10.88
6,363
5,342
8.89
475
More than 12 months past due
1,569
100.00
1,569
-
100.00
-
1,044,916
10,755
786,286
3,421

No significant receivable balances are impaired at the reporting end date.

Movement in the allowances for impairment of trade receivables
2024
2023
£
£
Balance at 1 January 2024
3,421
252
Additional allowance recognised
7,334
3,169
Balance at 31 December 2024
10,755
3,421
16
Fair value of financial liabilities

The director considers that the carrying amounts of financial liabilities carried at amortised cost in the financial statements approximate to their fair values.

- 22 -
FS.COM INNOVATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
17
Liquidity risk

The following table details the remaining contractual maturity for the company's financial liabilities with agreed repayment periods. The contractual maturity is based on the earliest date on which the company may be required to pay.

On demand or less than 1 year
£
At 31 December 2023
Trade payables
18,205
Contract liabilities
89,423
Amount owed to parent undertaking
182,697
Amounts owed to fellow group undertakings
2,917,416
Social security and other taxation
364,182
Other payables
160,332
3,732,255
At 31 December 2024
Trade payables
18,206
Contract liabilities
52,777
Amount owed to parent undertaking
1,742,059
Amounts owed to fellow group undertakings
3,393,625
Social security and other taxation
521,666
Other payables
52,620
5,780,953
18
Market risk
Market risk management
Foreign exchange risk

The carrying amounts of the company's foreign currency denominated monetary assets and liabilities at the reporting date are as follows:

Assets
Liabilites
2024
2023
2024
2023
£
£
£
£
GBP
5,352,857
3,449,681
5,308,627
3,796,288
USD
11,904
1,736
581,929
1,645
Others
6,631
4,101
6,306
7,706
5,371,392
3,455,518
5,896,862
3,805,639

The company’s foreign currency risk is concentrated on the fluctuation of GBP against USD,

- 23 -
FS.COM INNOVATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
18
Market risk
(Continued)
Interest rate risk

As the company does not have material external borrowings, it was not exposed to significant interest rate risk during the year.

19
Trade and other payables
2024
2023
as restated
£
£
Trade payables
18,206
18,205
Contract liabilities (note 13)
52,777
89,423
Amount owed to parent undertaking
1,742,059
182,697
Amounts owed to fellow group undertakings
3,393,625
2,917,416
Social security and other taxation
521,666
364,182
Other payables
52,620
160,332
5,780,953
3,732,255

The balances owed to parent undertaking and fellow group undertakings are interest free, unsecured and repayable on demand.

20
Lease liabilities
2024
2023
as restated
Maturity analysis of lease payments
£
£
Within one year
83,016
73,385
In two to five years
156,436
239,453
Total undiscounted liabilities
239,452
312,838

Lease liabilities are classified based on the amounts that are expected to be settled within the next 12 months and after more than 12 months from the reporting date, as follows:

2024
2023
as restated
£
£
Current liabilities
83,016
73,385
Non-current liabilities
156,436
239,453
239,452
312,838
Other leasing information is included in note 24.
- 24 -
FS.COM INNOVATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
21
Deferred taxation
Assets
2024
2023
£
£
Deferred tax balances
136,659
2,832
Deferred tax assets are expected to be recovered after more than one year.

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon during the current and prior reporting period.

Accelerated capital allowances
£
Asset at 1 January 2023
71,682
Deferred tax movements in prior year
Credit/(charge) to profit or loss
(68,850)
Asset at 1 January 2024
2,832
Deferred tax movements in current year
Credit/(charge) to profit or loss
133,827
Asset at 31 December 2024
136,659
22
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
6,020
4,854

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

23
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
10,000
10,000
10,000
10,000

The company has one class of Ordinary shares which carry full and equal rights to participate in voting in all circumstances and in dividends and capital distributions

- 25 -
FS.COM INNOVATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
24
Other leasing information
As lessee

In November 2022, FS.COM Innovation Limited entered into a lease agreement for premises used as a warehouse. The lease term is five years.

 

At the commencement of the lease, the company recognised the right-of-use asset and a lease liability, measured at the present value of lease payments over the lease term, discounted using the company's incremental borrowing rate of 5.51%. The right-of use asset is depreciated on a straight line basis over the lease term.

 

Initial recognition

Right-of use asset £370,377

Lease liability £370,377

2024
2023
Amounts recognised in profit or loss:
£
£
Interest on lease liabilities
14,276
17,966
Information relating to lease liabilities is included in note 20.
25
Capital risk management

The company manage its capital to ensure that it will be able to continue as a going concern while maximizing the return to shareholders through the optimisation of the debt and equity balance. The company's overall strategy remained unchanged during the period.

 

The capital structure of the company consists of net debts, which lease liabilities, net of bank balances and cash and total equity attributable to owners of the company, comprising share capital and retained profits.

26
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel, including directors, is set in note 8.

Other transactions with related parties

During the year the company entered into the following transactions with related parties:

Sale of goods
Purchase of goods
2024
2023
2024
2023
£
£
£
£
Parent company
-
0
-
0
5,492,126
2,441,276
Other related parties
166,665
9,507
7,166,285
9,527,046
166,665
9,507
12,658,411
11,968,322
- 26 -
FS.COM INNOVATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
26
Related party transactions
(Continued)

The following amounts were outstanding at the reporting end date:

2024
2023
Amounts due to related parties
£
£
Parent company
1,742,059
182,697
Other related parties
3,393,625
2,917,416
5,135,684
3,100,113

The following amounts were outstanding at the reporting end date:

2024
2023
Amounts due from related parties
£
£
Parent company
-
0
206
Other related parties
29,709
23,619
29,709
23,825
27
Controlling party

FS.COM Limited is the parent of the smallest group for which consolidated financial statements are drawn up of which the company is a member. The consolidated financial statements of FS.COM Limited are available from its registered office at Room F 6/F, Mega Cube, No. 9 Wang Kwong Road, Kowloon, Hong Kong.

28
Cash generated from operations
2024
2023
as restated
£
£
(Loss)/profit for the year before taxation
(161,922)
354,295
Adjustments for:
Finance costs
14,582
17,966
Depreciation and impairment of property, plant and equipment
128,993
104,389
Movements in working capital:
Increase in inventories
(593,695)
(1,163,615)
Increase in trade and other receivables
(1,109,596)
(765,807)
Decrease in contract liabilities
(36,646)
(57,476)
Increase in trade and other payables
2,085,344
2,479,172
Cash generated from operations
327,060
968,924
- 27 -
FS.COM INNOVATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
29
Analysis of changes in net funds
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
947,781
212,588
1,160,369
Lease liabilities
(312,838)
73,386
(239,452)
634,943
285,974
920,917
1 January 2023
Cash flows
31 December 2023
Prior year:
£
£
£
Cash at bank and in hand
314,350
633,431
947,781
Lease liabilities
(375,377)
62,539
(312,838)
(61,027)
695,970
634,943
30
Transition adjustments

These financial statements for the year ended 31 December 2024 are the first financial statements of FS.COM Innovation Ltd prepared in accordance with IFRS. The company transitioned from IFRS for all periods presented and the date of transition to was 1 January 2023.

 

An explanation of how transition to IFRS has affected the reported financial position and financial performance is given in below.

Reconciliation of equity
1 January
31 December
2023
2023
Notes
£
£
Equity as previously reported
(330,441)
(33,461)
Adjustments arising from transition:
IFRS 16 adjustment
(17,346)
(28,882)
Equity as restated
(347,787)
(62,343)
- 28 -
FS.COM INNOVATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
30
Transition adjustments
(Continued)
Reconciliation of profit for the financial period
2023
Notes
£
Profit as previously reported
296,980
Adjustments arising from transition:
IFRS 16 adjustment
(11,536)
Profit as restated
285,444
Reconciliation of equity
At 1 January 2023
At 31 December 2023
Previously reported
Effect of transition
As restated
Previously reported
Effect of transition
As restated
Notes
£
£
£
£
£
£
Non-current assets
Property, plant and equipment
15,773
-
15,773
240,446
-
240,446
Right-of-use assets
-
358,031
358,031
-
283,956
283,956
Deferred tax
71,682
-
71,682
2,832
-
2,832
87,455
358,031
445,486
243,278
283,956
527,234
Current assets
Inventories
169,839
-
169,839
1,333,454
-
1,333,454
Trade and other receivables
408,474
-
408,474
1,174,281
-
1,174,281
Bank and cash
314,350
-
314,350
947,781
-
947,781
892,663
-
892,663
3,455,516
-
3,455,516
Creditors due within one year
Lease liabilities
-
(62,539)
(62,539)
-
(73,385)
(73,385)
Trade and other payables
(1,163,660)
(89,423)
(1,253,083)
(3,642,832)
(89,423)
(3,732,255)
Deferred income
(146,899)
89,423
(57,476)
(89,423)
89,423
-
0
(1,310,559)
(62,539)
(1,373,098)
(3,732,255)
(73,385)
(3,805,640)
Net current liabilities
(417,896)
(62,539)
(480,435)
(276,739)
(73,385)
(350,124)
Total assets less current liabilities
(330,441)
295,492
(34,949)
(33,461)
210,571
177,110
Creditors due after one year
Lease liabilities
-
(312,838)
(312,838)
-
(239,453)
(239,453)
Net assets
(330,441)
(17,346)
(347,787)
(33,461)
(28,882)
(62,343)
- 29 -
FS.COM INNOVATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
30
Transition adjustments
(Continued)
At 1 January 2023
At 31 December 2023
Previously reported
Effect of transition
As restated
Previously reported
Effect of transition
As restated
Notes
£
£
£
£
£
£
Equity
Share capital
10,000
-
10,000
10,000
-
10,000
Profit and loss
(340,441)
(17,346)
(357,787)
(43,461)
(28,882)
(72,343)
Total equity
(330,441)
(17,346)
(347,787)
(33,461)
(28,882)
(62,343)
Reconciliation of profit for the financial period
Year ended 31 December 2023
Previously reported
Prior year adjustment
Effect of transition
As restated
Notes
£
£
£
£
Revenue
11,821,980
-
-
11,821,980
Cost of sales
(10,758,562)
(87,907)
-
(10,846,469)
Gross profit
1,063,418
(87,907)
-
975,511
Administrative expenses
(697,587)
87,907
6,430
(603,250)
Finance costs
-
-
(17,966)
(17,966)
Taxation
(68,851)
-
-
(68,851)
Profit for the financial period
296,980
-
(11,536)
285,444
Notes to reconciliations
IFRS 16 adjustment

IFRS 16 requires lessees to recognise right of use assets and lease liabilities on the statement of financial position for all leases, except short-term and low value asset leases. At the commencement of the lease, the lease liability equals the present value of future lease payments, and the right-of-use asset equals the lease liabilities, adjusted for payments already made, lease incentives, initial direct costs and any provision for dilapidations costs.

 

The rental payments on the lease previously recognised as a rental expense within 'Administrative expenses' are replaced by depreciation of the right of use asset and finance costs on the lease liability in the statement of comprehensive income, with the rental payments deducted from the lease liability. The transition adjustment has had a significant impact on reported assets, liabilities and the statement of comprehensive income of the company, as detailed above.

 

The most significant IFRS 16 judgements and estimates include the determination of future rental payments beyond the rent review period, and the selection of an appropriate discount rate to calculate the lease liability. See note 3 for further information.

- 30 -
FS.COM INNOVATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
30
Transition adjustments
(Continued)
IFRS 15 adjustment

IFRS 15 requires amounts invoiced to customers in excess of revenue earned through satisfaction of performance obligations to be recognised as a contract liability. Under the previous financial reporting framework, such amounts were recognised as deferred income. A reclassification has therefore been recognised. The adjustment does not have any effect on previously reported equity.

Prior year adjustment

Separately to the IFRS transition adjustments, a prior period adjustment has been recognised to reclassify movements in stock provisions from 'Administrative expenses' to 'Cost of sales'. The adjustment does not have any effect on previously reported equity.

- 31 -
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr W XiangMr W Xiang108763302024-01-012024-12-3110876330bus:CompanySecretary12024-01-012024-12-3110876330bus:Director12024-01-012024-12-3110876330bus:RegisteredOffice2024-01-012024-12-31108763302024-12-3110876330core:ContinuingOperations2024-01-012024-12-31108763302023-01-012023-12-3110876330core:ContinuingOperations2023-01-012023-12-3110876330core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3110876330core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31108763302023-12-3110876330core:AcceleratedTaxDepreciationDeferredTax2022-12-3110876330core:AcceleratedTaxDepreciationDeferredTax2023-12-3110876330core:AcceleratedTaxDepreciationDeferredTax2024-12-31108763302023-12-31108763302022-12-3110876330core:CurrentFinancialInstruments2024-12-3110876330core:CurrentFinancialInstruments2023-12-3110876330core:Non-currentFinancialInstruments2024-12-3110876330core:Non-currentFinancialInstruments2023-12-3110876330core:ShareCapital2024-12-3110876330core:ShareCapital2023-12-3110876330core:ShareCapital2022-12-3110876330core:RetainedEarningsAccumulatedLosses2024-12-3110876330core:RetainedEarningsAccumulatedLosses2023-12-3110876330core:RetainedEarningsAccumulatedLosses2022-12-3110876330core:OtherMiscellaneousReserve2022-12-3110876330core:IncreaseDecreaseDueToTransitionFromPreviousStandard2024-12-3110876330core:UKTax2024-01-012024-12-3110876330core:UKTax2023-01-012023-12-311087633012024-01-012024-12-311087633012023-01-012023-12-311087633022024-01-012024-12-311087633022023-01-012023-12-311087633032024-01-012024-12-311087633032023-01-012023-12-311087633042024-01-012024-12-311087633042023-01-012023-12-311087633052024-01-012024-12-311087633052023-01-012023-12-3110876330core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-12-3110876330core:PlantMachinery2022-12-3110876330core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2022-12-3110876330core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3110876330core:PlantMachinery2023-12-3110876330core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-12-3110876330core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3110876330core:PlantMachinery2024-12-3110876330core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-12-3110876330core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-01-012023-12-3110876330core:PlantMachinery2023-01-012023-12-3110876330core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-01-012023-12-3110876330core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3110876330core:PlantMachinery2024-01-012024-12-3110876330core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-01-012024-12-3110876330core:CurrentFinancialInstrumentscore:ValueBeforeAllowanceForImpairmentLoss2024-12-3110876330core:CurrentFinancialInstrumentscore:ValueBeforeAllowanceForImpairmentLoss2023-12-3110876330core:CurrentFinancialInstrumentscore:AllowanceForImpairmentLoss2024-12-3110876330core:CurrentFinancialInstrumentscore:AllowanceForImpairmentLoss2023-12-3110876330core:ParentEntitiescore:SaleOrPurchaseGoods2024-12-3110876330core:ParentEntitiescore:SaleOrPurchaseGoods2023-12-3110876330core:OtherRelatedPartiescore:SaleOrPurchaseGoods2024-12-3110876330core:OtherRelatedPartiescore:SaleOrPurchaseGoods2023-12-3110876330core:SaleOrPurchaseGoods2024-12-3110876330core:SaleOrPurchaseGoods2023-12-3110876330core:ParentEntities2024-12-3110876330core:OtherRelatedParties2024-12-3110876330core:ParentEntities2023-12-3110876330core:OtherRelatedParties2023-12-3110876330bus:PrivateLimitedCompanyLtd2024-01-012024-12-3110876330bus:Audited2024-01-012024-12-3110876330bus:FullIFRS2024-01-012024-12-3110876330bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP