| Director |
|
| Company Number |
|
| Registered Office | 1 Giltspur Street |
| Farringdon | |
| London | |
| EC1A 9DD | |
| Auditors |
|
| 1 Giltspur Street | |
| Farringdon | |
| London | |
| EC1A 9DD | |
|
Director
|
|
28/10/2025
|
|
|
||
|
|
Resigned |
|
|
|
Resigned |
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
1 Giltspur Street
Farringdon
London
EC1A 9DD
|
| 31 December 2023 | 31 December 2022 as restated |
|||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Administrative expenses |
( |
( |
||
| OPERATING LOSS |
( |
( |
||
| Interest payable and similar charges | 7 |
( |
|
|
| LOSS FOR THE FINANCIAL YEAR |
( |
( |
||
| 31 December 2023 | 31 December 2022 as restated |
|||
|---|---|---|---|---|
| £ | £ | |||
| LOSS FOR THE FINANCIAL YEAR |
( |
( |
||
| OTHER COMPREHENSIVE INCOME FOR THE YEAR | - | - | ||
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
( |
( |
||
| 31 December 2023 | 31 December 2022 as restated |
||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| CURRENT ASSETS | |||||
| Debtors | 10 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 11 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
( |
( |
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
( |
( |
|||
| NET LIABILITIES |
( |
( |
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 13 |
|
|
||
| Share premium account |
|
|
|||
| Profit and Loss Account |
( |
( |
|||
| SHAREHOLDERS' FUNDS | (1,131,764) | (735,230) | |||
|
Director
|
|
|
| Share Capital | Share Premium | Profit and Loss Account | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| As at 27 July 2021 |
|
|
|
- |
| Loss for the period and total comprehensive income | - | - |
( |
(795,230) |
| Arising on shares issued during the period |
|
59,499 | - | 60,000 |
| As at 31 December 2022 and 1 January 2023 as restated |
|
|
( |
(735,230) |
| Loss for the year and total comprehensive income | - | - |
( |
(396,534) |
| As at 31 December 2023 |
|
|
( |
(1,131,764) |
| 31 December 2023 | 31 December 2022 as restated |
|||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash used in operations | 1 |
( |
( |
|
| Interest paid |
( |
|
||
| Net cash used in operating activities |
( |
( |
||
| Cash flows from financing activities | ||||
| Proceeds from issue of share capital |
|
|
||
| Proceeds from new other loans | 92,228 | - | ||
| Repayment of other loans | 1,517 | - | ||
| Net cash generated from financing activities |
|
|
||
| (Decrease)/increase in cash and cash equivalents |
( |
|
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 31 December 2023 | 31 December 2022 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Loss for the financial year |
( |
( |
|
| Adjustments for: | |||
| Interest expense |
|
|
|
| Movements in working capital: | |||
| Increase in trade and other debtors |
( |
( |
|
| Increase in trade and other creditors |
|
|
|
| Net cash used in operations |
( |
( |
|
| 31 December 2023 | 31 December 2022 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 January 2023 | Cash flows | As at 31 December 2023 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
(4,001) |
|
| Debts falling due within one year |
|
(93,745) |
( |
| 4,299 | (97,746) | (93,447) | |
| 31 December 2023 | 31 December 2022 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the company's financial statements |
|
|
|
| 31 December 2023 | 31 December 2022 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
|
|
|
||
| 31 December 2023 | 31 December 2022 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| Amounts paid to third parties in respect of directors' services | - |
|
|
|
|
|
||
| 31 December 2023 | 31 December 2022 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Foreign exchange charges |
|
|
|
| Late payment tax charges |
|
|
|
| Other finance charges |
|
|
|
| 29,220 | - | ||
|
The tax (credit)/charge on the loss for the year was as follows:
|
|||||
| Tax Rate | 31 December 2023 | 31 December 2022 as restated |
|||
|---|---|---|---|---|---|
| 31 December 2023 | 31 December 2022 | £ | £ | ||
| Current tax | |||||
| UK Corporation Tax | 23.5% | 19.0% |
|
|
|
|
The actual (credit)/charge for the year can be reconciled to the expected credit for the year based on the loss and the standard rate of corporation tax as follows:
|
|||||
| 31 December 2023 | 31 December 2022 | ||||
| £ | £ | ||||
| Profit before tax | (396,534) | (795,230) | |||
| Tax on profit at 23.5% (UK standard rate) |
( |
( |
|||
| Expenses not deductible for tax purposes |
|
|
|||
| Difference in tax rates |
( |
|
|||
| Deferred tax from unrecognised tax loss or credit |
|
|
|||
| Total tax charge for the period | - | - | |||
|
In the Spring Budget 2021, the UK Government announced that from 1 April 2023 the corporation tax rate would increase to 25% (rather than remaining at 19%, as previously enacted). For the financial year ended 31 December 2023 the weighted average tax rate is 23.5% (31 December 2022 weighted average tax rate was 19%).
Deferred taxes at the balance sheet date have been measured using these enacted tax rates and reflected in these financial statements.
At 31 December 2023, the company had trading losses of £393,334 available to carry forward (2022: £744,359). A deferred tax asset of £125,929 (2022: £141,429), calculated at 23.5%, has not been recognised due to uncertainty over the timing of future taxable profits.
|
|||||
| 31 December 2023 | 31 December 2022 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Prepayments and accrued income |
|
|
|
| 31 December 2023 | 31 December 2022 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Other loans |
|
|
|
| Amounts owed to group undertakings | - |
|
|
| Other creditors | 865,409 | - | |
| Taxation and social security | 4,862 | 982 | |
| Accruals and deferred income | 28,338 | 23,489 | |
|
|
|
||
| 31 December 2023 | 31 December 2022 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Amounts falling due within one year or on demand: | |||
| Other loans |
|
|
|
| 31 December 2023 | 31 December 2022 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Financial assets | |||
| Financial assets that are debt Instruments measured at amortised cost | 298 | 4,299 | |
| Financial liabilities | |||
| Financial liabilities measured at amortised cost | 1,134,936 | 750,372 | |