Company registration number 03916863 (England and Wales)
BUNNYFOOT LTD
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
BUNNYFOOT LTD
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 11
BUNNYFOOT LTD
BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 1 -
2025
2024
as restated
Notes
£
£
£
£
Fixed assets
Intangible assets
4
50,715
21,318
Tangible assets
5
31,816
47,959
82,531
69,277
Current assets
Debtors
6
727,823
1,121,261
Cash at bank and in hand
18,894
38,811
746,717
1,160,072
Creditors: amounts falling due within one year
7
(508,465)
(677,577)
Net current assets
238,252
482,495
Total assets less current liabilities
320,783
551,772
Provisions for liabilities
-
0
58
Net assets
320,783
551,830
Capital and reserves
Called up share capital
8
100
100
Profit and loss reserves
320,683
551,730
Total equity
320,783
551,830

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 12 December 2025 and are signed on its behalf by:
Mr J L Russell
Director
Company Registration No. 03916863
BUNNYFOOT LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
Share capital
Profit and loss reserves
Total
£
£
£
As restated for the period ended 31 March 2024:
Balance at 1 April 2023
100
346,862
346,962
Year ended 31 March 2024:
Profit and total comprehensive income for the year
-
204,868
204,868
Balance at 31 March 2024
100
551,730
551,830
Year ended 31 March 2025:
Loss and total comprehensive income for the year
-
(231,047)
(231,047)
Balance at 31 March 2025
100
320,683
320,783
BUNNYFOOT LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
1
Accounting policies
Company information

Bunnyfoot Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Avalon, Oxford Road, Bournemouth, Dorset, United Kingdom, BH8 8EZ.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

BUNNYFOOT LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 4 -
1.2
Going concern

The financial statements have been prepared on the going concern basis. The directors have a reasonable expectation that the company will continue in operational existence for the foreseeable future.  However, the directors are aware of certain material uncertainties which may cause doubt on the company’s ability to continue as a going concern

The company is a subsidiary of This is Gain Topco Limited (formerly Sideshow Topco Limited) and has entered into guarantees in relation to group borrowings as detailed in the financial commitment note. In assessing the going concern status of the company the directors have therefore considered the position of the group on 31 March 2025 together with the group results post year end and that budgeted for a period of 12 months from sign of off these accounts.  It is important to note, post year end a strategic internal reorganisation has been executed to re-charge the operational and trading results of the subsidiaries of This is Gain Global Limited (formerly Sideshow Group Limited) under a single new entity, This is Gain Ltd. This is Gain Ltd is owned 100% by This is Gain Global Limited. As a result of this change, the individual trading income and costs for the company will be re-charged to This is Gain Ltd. This restructuring is the first step towards a planned end state where This is Gain Ltd will serve as the UK's primary trading entity. Whilst this will result in minimal trading reported activity in the company, the company continues to operate as a Going concern and service its commitments and has full Group support and commitment to meet all commitments and obligations.

The Directors have therefore considered the group’s business activities, together with the factors likely to affect its future development, performance and position. The group meets its day-to-day working capital requirements through the management of its daily cashflows with the added security of having the availability of an RCF facility. The current economic conditions create uncertainty particularly over (a) the level of demand for the company’s services; (b) the technology risk; and c) competition for staff.

The group’s forecasts and projections, which have been prepared based on expected levels of performance across the group, demonstrate that the group should be able to operate within the level of its current facility and to continue to meet its obligations under its borrowing agreements. However, while the Directors believe the group covenant measures will be met at each quarter date through to September 2026, other matters such as the current economic conditions do create a material uncertainty.  The Directors feel that there is sufficient headroom within these facilities and expect any downturn in performance to be managed through close control of costs.

The Directors will continue to maintain open and transparent communications with the lenders about its performance and future borrowing needs and no matters have been drawn to its attention to suggest that continued support will not be forthcoming. The Directors also have the full support of its shareholders, which has been demonstrated with some additional group investment since the year end.

The directors therefore feel that despite the challenges of the current economic environment, they have a reasonable expectation that the company and group has adequate resources to continue in operational existence for the foreseeable future, and to meet its liabilities as and when they fall due. In this regard the Directors of this company have received a letter of support from the group confirming this ongoing support for a period of 12 months from the signing of these accounts. Thus they continue to adopt the going concern basis of accounting in preparing the annual financial statements.

1.3
Turnover

Turnover represents the value of services provided under contracts to the extent that there is a right to consideration.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

BUNNYFOOT LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 5 -

Where a contract has only been partially completed at the balance sheet date, turnover represents the value of services provided to date based on a proportion of the total expected consideration at completion. Where payments are received in advance from customers, the amounts are recorded as deferred income and included as part of creditors due within one year.

1.4
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.5
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:

Development costs
Straight line over 3-5 years
1.6
Tangible fixed assets

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

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Plant and equipment
Straight line over 4 years
Fixtures and fittings
25% reducing balance
Computers
Straight line over 3 years

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

1.7
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). 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.

1.8
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.

BUNNYFOOT LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 6 -
1.9
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances and balances with other group companies, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors and loans from fellow group companies, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.10
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.

1.11
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 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.

BUNNYFOOT LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 7 -
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.

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 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.

1.13
Retirement benefits

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

1.14
Leases

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

1.15
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Change in accounting policy

During the year, the company began to capitalise staff costs relating to the development of intangible assets, constituting a change in accounting policy. Management have considered the capitalisation criteria under FRS 102 section 18 and consider the asset under development to be technically feasible and be able to be completed and generate probable future econcomic benefits. Management have chosen a amortisation policy of 3-5 years straight line based on the assets' probable useful economic life. As this is a change in policy, an adjustment in relation to the prior year has also been recognised, and is disclosed in the notes to the financial statements.

3
Employees

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

2025
2024
Number
Number
Total
33
38
BUNNYFOOT LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
4
Intangible fixed assets
Other
£
Cost
At 1 April 2024
21,318
Additions
38,028
At 31 March 2025
59,346
Amortisation and impairment
At 1 April 2024
-
0
Amortisation charged for the year
8,631
At 31 March 2025
8,631
Carrying amount
At 31 March 2025
50,715
At 31 March 2024
21,318
5
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Computers
Total
£
£
£
£
Cost
At 1 April 2024
1,049
237,866
177,844
416,759
Additions
-
0
-
0
924
924
At 31 March 2025
1,049
237,866
178,768
417,683
Depreciation and impairment
At 1 April 2024
1,049
202,687
165,064
368,800
Depreciation charged in the year
-
0
9,493
7,574
17,067
At 31 March 2025
1,049
212,180
172,638
385,867
Carrying amount
At 31 March 2025
-
0
25,686
6,130
31,816
At 31 March 2024
-
0
35,179
12,780
47,959

 

 

BUNNYFOOT LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
223,748
397,597
Corporation tax recoverable
-
0
17,705
Amounts owed by group undertakings
227,506
584,178
Other debtors
21,772
24,149
Prepayments and accrued income
254,797
97,632
727,823
1,121,261
7
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
118,448
92,296
Amounts owed to group undertakings
152,939
-
0
Corporation tax
(2,461)
-
0
Other taxation and social security
47,366
172,945
Deferred income
111,770
314,506
Other creditors
-
0
46,744
Accruals and deferred income
80,403
51,086
508,465
677,577
8
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
9
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

Senior Statutory Auditor:
Jon Noble
Statutory Auditor:
Azets Audit Services
10
Financial commitments, guarantees and contingent liabilities

The company, together with other group companies, has entered into fixed and floating charges over its property and undertakings relating to security over borrowings in another group company. At the year end the total of secured borrowings was £90,150,000 (2024 - £90,150,000).

BUNNYFOOT LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 10 -
11
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2025
2024
£
£
47,315
126,403

 

 

12
Related party transactions

The company has taken advantage of the exemption available in FRS 102, whereby it has not disclosed transactions with the ultimate parent or any wholly owned subsidiary undertaking of the group.

13
Parent company

The company’s immediate parent undertaking is Eleven Miles Limited.

The smallest group in which the results of the company are consolidated is that headed by This is Gain Global Limited (formerly Sideshow Group Limited). Copies of the financial statements of This is Gain Global Limited can be obtained from Companies House.

The largest group in which the results of the company are consolidated is that headed by Waterland Private Equity Fund VII CV. The registered office of this company is Brediuisweg 31, 1401 AB Bessum, Netherlands. The accounts of this entity are not publicly available.

The directors consider there not to be a singular controlling entity or controlling party.

14
Prior period adjustment

During the year, the company began to capitalise staff costs relating to the development of intangible assets, constituting a change in accounting policy. As this is a change in policy, it has been applied retrospectively to the prior year and an adjustment in relation to the year ended 31 March 2024 has been recognised.

 

Management have determined the valuation of the capitalised development costs based on recorded staff costs, capitalising the cost relating to time spent by staff on the intangible asset being developed. This has been determined for both the current and prior year and is reflected in the value of development costs additions as disclosed in the financial statements.

Changes to the balance sheet
As previously reported
Adjustment
As restated at 31 Mar 2024
£
£
£
Fixed assets
Other intangibles
-
21,318
21,318
Capital and reserves
Profit and loss reserves
530,412
21,318
551,730
BUNNYFOOT LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
14
Prior period adjustment
(Continued)
- 11 -
Changes to the profit and loss account
As previously reported
Adjustment
As restated
Period ended 31 March 2024
£
£
£
Administrative expenses
(2,992,393)
21,318
(2,971,075)
Profit for the financial period
183,550
21,318
204,868
2025-03-312024-04-01falsefalsefalse15 December 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityMr A R HillMr J L RussellMr M A EppsMrs T N AshmoreMr C Lance Sher039168632024-04-012025-03-31039168632025-03-31039168632024-03-3103916863core:IntangibleAssetsOtherThanGoodwill2025-03-3103916863core:IntangibleAssetsOtherThanGoodwill2024-03-3103916863core:PlantMachinery2025-03-3103916863core:FurnitureFittings2025-03-3103916863core:ComputerEquipment2025-03-3103916863core:PlantMachinery2024-03-3103916863core:FurnitureFittings2024-03-3103916863core:ComputerEquipment2024-03-3103916863core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3103916863core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3103916863core:CurrentFinancialInstruments2025-03-3103916863core:CurrentFinancialInstruments2024-03-3103916863core:ShareCapital2025-03-3103916863core:ShareCapital2024-03-3103916863core:RetainedEarningsAccumulatedLosses2025-03-3103916863core:RetainedEarningsAccumulatedLosses2024-03-3103916863core:ShareCapital2023-03-3103916863core:RetainedEarningsAccumulatedLosses2023-03-3103916863core:ShareCapitalOrdinaryShareClass12025-03-3103916863core:ShareCapitalOrdinaryShareClass12024-03-3103916863bus:Director22024-04-012025-03-3103916863core:RetainedEarningsAccumulatedLosses2023-04-012024-03-31039168632023-04-012024-03-3103916863core:RetainedEarningsAccumulatedLosses2024-04-012025-03-3103916863core:IntangibleAssetsOtherThanGoodwill2024-04-012025-03-3103916863core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-04-012025-03-3103916863core:PlantMachinery2024-04-012025-03-3103916863core:FurnitureFittings2024-04-012025-03-3103916863core:ComputerEquipment2024-04-012025-03-3103916863core:IntangibleAssetsOtherThanGoodwill2024-03-3103916863core:PlantMachinery2024-03-3103916863core:FurnitureFittings2024-03-3103916863core:ComputerEquipment2024-03-31039168632024-03-3103916863bus:OrdinaryShareClass12024-04-012025-03-3103916863bus:OrdinaryShareClass12025-03-3103916863bus:OrdinaryShareClass12024-03-3103916863core:ContinuingOperations2023-04-012024-03-3103916863bus:PrivateLimitedCompanyLtd2024-04-012025-03-3103916863bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3103916863bus:FRS1022024-04-012025-03-3103916863bus:Audited2024-04-012025-03-3103916863bus:Director12024-04-012025-03-3103916863bus:Director32024-04-012025-03-3103916863bus:Director42024-04-012025-03-3103916863bus:Director52024-04-012025-03-3103916863bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP