Caseware UK (AP4) 2024.0.164 2024.0.164 2025-03-302025-03-302025-03-30falsetrue4Operation of Fairgame competitive socialising venues2024-04-01false4false 11885466 2024-04-01 2025-03-30 11885466 2023-04-03 2024-03-31 11885466 2025-03-30 11885466 2024-03-31 11885466 2023-04-03 11885466 1 2024-04-01 2025-03-30 11885466 d:CompanySecretary1 2024-04-01 2025-03-30 11885466 d:Director1 2024-04-01 2025-03-30 11885466 d:Director1 2025-03-30 11885466 d:Director2 2024-04-01 2025-03-30 11885466 d:Director2 2025-03-30 11885466 d:Director3 2024-04-01 2025-03-30 11885466 d:Director3 2025-03-30 11885466 d:Director4 2024-04-01 2025-03-30 11885466 d:Director5 2024-04-01 2025-03-30 11885466 d:Director6 2024-04-01 2025-03-30 11885466 d:Director7 2024-04-01 2025-03-30 11885466 d:RegisteredOffice 2024-04-01 2025-03-30 11885466 c:Buildings c:ShortLeaseholdAssets 2024-04-01 2025-03-30 11885466 c:PlantMachinery 2024-04-01 2025-03-30 11885466 c:MotorVehicles 2024-04-01 2025-03-30 11885466 c:FurnitureFittings 2024-04-01 2025-03-30 11885466 c:OfficeEquipment 2024-04-01 2025-03-30 11885466 c:ComputerEquipment 2024-04-01 2025-03-30 11885466 c:OtherPropertyPlantEquipment 2024-04-01 2025-03-30 11885466 c:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-04-01 2025-03-30 11885466 c:DevelopmentCostsCapitalisedDevelopmentExpenditure 2025-03-30 11885466 c:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-03-31 11885466 c:Goodwill 2024-04-01 2025-03-30 11885466 c:CurrentFinancialInstruments 2025-03-30 11885466 c:CurrentFinancialInstruments 2024-03-31 11885466 c:Non-currentFinancialInstruments 2025-03-30 11885466 c:Non-currentFinancialInstruments 2024-03-31 11885466 c:CurrentFinancialInstruments c:WithinOneYear 2025-03-30 11885466 c:CurrentFinancialInstruments c:WithinOneYear 2024-03-31 11885466 c:Non-currentFinancialInstruments c:AfterOneYear 2025-03-30 11885466 c:Non-currentFinancialInstruments c:AfterOneYear 2024-03-31 11885466 c:Non-currentFinancialInstruments c:BetweenOneTwoYears 2025-03-30 11885466 c:Non-currentFinancialInstruments c:BetweenOneTwoYears 2024-03-31 11885466 c:Non-currentFinancialInstruments c:BetweenTwoFiveYears 2025-03-30 11885466 c:Non-currentFinancialInstruments c:BetweenTwoFiveYears 2024-03-31 11885466 c:ShareCapital 2024-04-01 2025-03-30 11885466 c:ShareCapital 2025-03-30 11885466 c:ShareCapital 2023-04-03 2024-03-31 11885466 c:ShareCapital 2024-03-31 11885466 c:ShareCapital 2023-04-03 11885466 c:SharePremium 2024-04-01 2025-03-30 11885466 c:SharePremium 2025-03-30 11885466 c:SharePremium 2023-04-03 2024-03-31 11885466 c:SharePremium 2024-03-31 11885466 c:SharePremium 2023-04-03 11885466 c:ForeignCurrencyTranslationReserve 2024-04-01 2025-03-30 11885466 c:RetainedEarningsAccumulatedLosses 2024-04-01 2025-03-30 11885466 c:RetainedEarningsAccumulatedLosses 2025-03-30 11885466 c:RetainedEarningsAccumulatedLosses 2023-04-03 2024-03-31 11885466 c:RetainedEarningsAccumulatedLosses 2024-03-31 11885466 c:RetainedEarningsAccumulatedLosses 2023-04-03 11885466 d:OrdinaryShareClass1 2024-04-01 2025-03-30 11885466 d:OrdinaryShareClass1 2025-03-30 11885466 d:OrdinaryShareClass1 2024-03-31 11885466 d:OrdinaryShareClass2 2024-04-01 2025-03-30 11885466 d:OrdinaryShareClass2 2025-03-30 11885466 d:OrdinaryShareClass2 2024-03-31 11885466 d:FRS102 2024-04-01 2025-03-30 11885466 d:Audited 2024-04-01 2025-03-30 11885466 d:FullAccounts 2024-04-01 2025-03-30 11885466 d:PrivateLimitedCompanyLtd 2024-04-01 2025-03-30 11885466 c:Subsidiary1 2024-04-01 2025-03-30 11885466 c:Subsidiary1 1 2024-04-01 2025-03-30 11885466 c:Subsidiary2 2024-04-01 2025-03-30 11885466 c:Subsidiary2 1 2024-04-01 2025-03-30 11885466 c:Subsidiary3 2024-04-01 2025-03-30 11885466 c:Subsidiary3 1 2024-04-01 2025-03-30 11885466 c:Subsidiary4 2024-04-01 2025-03-30 11885466 c:Subsidiary4 1 2024-04-01 2025-03-30 11885466 c:WithinOneYear 2025-03-30 11885466 c:WithinOneYear 2024-03-31 11885466 c:BetweenOneFiveYears 2025-03-30 11885466 c:BetweenOneFiveYears 2024-03-31 11885466 c:MoreThanFiveYears 2025-03-30 11885466 c:MoreThanFiveYears 2024-03-31 11885466 c:HirePurchaseContracts c:WithinOneYear 2025-03-30 11885466 c:HirePurchaseContracts c:WithinOneYear 2024-03-31 11885466 c:HirePurchaseContracts c:BetweenOneFiveYears 2025-03-30 11885466 c:HirePurchaseContracts c:BetweenOneFiveYears 2024-03-31 11885466 d:Consolidated 2025-03-30 11885466 d:ConsolidatedGroupCompanyAccounts 2024-04-01 2025-03-30 11885466 2 2024-04-01 2025-03-30 11885466 6 2024-04-01 2025-03-30 11885466 c:SpecificBusinessCombination1 2024-04-01 2025-03-30 11885466 c:SpecificBusinessCombination1 2025-03-30 11885466 c:SpecificBusinessCombination1 c:CurrentFinancialInstruments 2025-03-30 11885466 e:PoundSterling 2024-04-01 2025-03-30 iso4217:GBP xbrli:shares xbrli:pure



Registered number: 11885466












PARTISAN WORK LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025

 

PARTISAN WORK LIMITED

CONTENTS



Page
Company information
 
1
Group strategic report
 
2 - 3
Directors' report
 
4 - 5
Directors' responsibilities statement
 
6
Independent auditor's report
 
7 - 10
Consolidated profit and loss account
 
11
Consolidated statement of comprehensive income
 
12
Consolidated balance sheet
 
13 - 14
Company balance sheet
 
15
Consolidated statement of changes in equity
 
16
Company statement of changes in equity
 
17
Consolidated statement of cash flows
 
18
Notes to the financial statements
 
19 - 45


 

PARTISAN WORK LIMITED
 
COMPANY INFORMATION


Directors
J Beckett 
B E Liss 
M S Willis 
T J Cowan 




Company secretary
B J Bhudia



Registered number
11885466



Registered office
30 Churchill Place
We Work (4th Floor)

London

E14 5RE




Independent auditor
Blick Rothenberg Audit LLP
Chartered Accountants & Statutory Auditor

16 Great Queen Street

Covent Garden

London

WC2B 5AH




Page 1

 

PARTISAN WORK LIMITED
 
GROUP STRATEGIC REPORT
FOR THE PERIOD ENDED 30 MARCH 2025

Introduction
 
The directors present their strategic report on the group for the period ended 30 March 2025. The principal activity of the group during the period continued to be that of operating the Fairgame competitive socialising business.

Business review
 
During the year the business traded as Fairgame at Canary Wharf. At this venue the business generates sales from games, drinks sales and food sales.

This was the business’ second full year of trading and the directors were pleased with the continued strong level of sales and the general trading performance.

Turnover in the period increased to £14,364,725 compared to £10,567,288 (restated) in the previous period.

Gross profit in the period increased to £9,895,577 compared to £7,495,540 in the previous period.

Profit before tax in the period decreased to £874,657 for the period compared to a profit of £1,982,568 in the previous period.

On 30 August 2024 Partisan Work Limited acquired the trade and assets of Bob's Space Racers, Inc., a manufacturer of amusement games located in Florida, USA. The trade and assets were acquired by a newly incorporated USA subsidiary of Partisan Work Limited. Following the acquisition there was an exchange of company names whereby the newly incorporated USA subsidiary became Bob’s Space Racers, Inc. There have subsequently been no material changes to the management or operations of Bob's Space Racers, Inc., and there are no changes planned in the future. Bob's Space Racers, Inc. has been a supplier to Partisan Work Limited and group subsidiaries since the launch of a first venue in Canary Wharf and as at the year end date of 30 March 2025 is manufacturing amusement games for use in a second venue at One New Change, London.

On 18 November 2025, Partisan Work Limited and all group subsidiaries were acquired by Tenpin Entertainment Limited, a UK based hospitality venue operator. As a result of this acquisition there were a number of changes to the Directors of the company but there are no envisaged changes to the operations or management of Partisan Work Limited or any of its subsidiaries.

Future developments

The business plans in the future are to open further venues trading as Fairgame.

Principal risks and uncertainties
 
Whilst the UK economic environment has been relatively weak, Fairgame has continued to trade very strongly. The directors believe this is a reflection of the underlying appeal of Fairgame to customers.

The group manages its credit risk by establishing credit limits for customers.

The business buys some products from outside the UK, mainly in US Dollars, and therefore keeps a reasonable balance of monies in US Dollar accounts to avoid any undue exchange rate exposure.

Financial key performance indicators
 
The directors monitor operating gross margins at gross, labour and ebitda levels on a weekly and monthly basis. In addition they review a number of other relevant financial and non-financial key performance indicators as well as customer feedback. During the period all margins were at levels that the directors regard as very satisfactory.

The group ended the period with cash of £3,210,786 compared to £4,209,587 at the end of the previous period.

Page 2

 

PARTISAN WORK LIMITED

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE PERIOD ENDED 30 MARCH 2025

Other key performance indicators
 
The directors are committed to promoting the health, safety and welfare of their staff and continue to ensure appropriate measures are undertaken in this regard. The business organises regular events and initiatives to enhance staff engagement.

The directors are mindful of environmental issues and have sought to minimise the impact of the group's activities on the environment through, for example, regularly monitoring and takin measures to control energy consumption.


This report was approved by the board and signed on its behalf.



J Beckett
Director

Date: 29 December 2025

Page 3

 

PARTISAN WORK LIMITED

DIRECTORS' REPORT
FOR THE PERIOD ENDED 30 MARCH 2025

The directors present their report and the financial statements for the period ended 30 March 2025.

Results and dividends

The profit for the period, after taxation, amounted to £789,341 (2024 - £1,496,756).

The directors do not recommend a dividend.

Directors

The directors who served during the period were:

P A Campbell (resigned 18 November 2025)
R S Hilton (resigned 18 November 2025)
A M Myers (resigned 18 November 2025)

On 18 November 2025, J Beckett, B E Liss, M S Willis, and T J Cowan were appointed as directors of the Company. 

Matters covered in the group strategic report

As permitted by s414c(11) of the Companies Act 2006, the directors have elected to disclose information, required to be in the directors' report by Schedule 7 of the 'Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008', in the strategic report.

Qualifying third party indemnity provisions

The company has made qualifying third party indemnity provisions for the benefit of its directors which remain in force at the date of this report.

Disclosure of information to auditor

Each of the persons who are directors at the time when this directors' report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the company and the Group's auditor is unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the company and the Group's auditor is aware of that information.

Post balance sheet events

In August 2025 the Group began trading from its One New Change, London venue as Fairgame.

In the post balance sheet period, on 18 November 2025, 100% of the share capital of Partisan Work Limited was acquired by Tenpin Entertainment Limited, a company registered in England and Wales whose registered office is Aragon House, University Way, Cranfield Technology Park, Cranfield, Bedford, England, MK43 0EQ.

Page 4

 

PARTISAN WORK LIMITED

DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 30 MARCH 2025

This report was approved by the board and signed on its behalf.
 





J Beckett
Director

Date: 29 December 2025

Page 5

 

PARTISAN WORK LIMITED
 
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE PERIOD ENDED 30 MARCH 2025

The directors are responsible for preparing the group strategic report, the directors' report and the consolidated financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and the Group and of the profit or loss of the Group for that period.

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

select suitable accounting policies for the Group's financial statements and then apply them consistently;

make judgments and accounting estimates that are reasonable and prudent;

state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Group will continue in business.

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

Page 6

 

PARTISAN WORK LIMITED

INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF PARTISAN WORK LIMITED
 FOR THE PERIOD ENDED 30 MARCH 2025

Qualified opinion


We have audited the financial statements of Partisan Work Limited (the 'parent company') and its subsidiaries (the 'Group') for the period ended 30 March 2025, which comprise the consolidated profit and loss account, the consolidated balance sheet, the company balance sheet, the consolidated statement of cash flows, the consolidated statement of changes in equity, the company statement of changes in equity and the related notes, including a summary of significant accounting policiesThe financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion, except for the effects of the matter described in the Basis for qualified opinion section, the financial statements:


give a true and fair view of the state of the Group's and of the parent company's affairs as at 30 March 2025 and of the Group's profit for the period then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.


Basis for qualified opinion


During the period the Company acquired the trade and assets of a US business, Bob's Space Racers Inc., as described in note 14 to the financial statements. A stock take was not attended at acquisition date and we were unable to satisfy ourselves by alternative means concerning the inventory quantities and values at the date of acquisition by using other audit procedures. As a consequence of this we were unable to satisfy ourselves in respect of the value of cost of sales recognised in the period following acquisition and in respect of the fair value of the balance sheet at acquisition as disclosed in note 14 including the valuation of goodwill recognised on acquisition. In respect of these areas we were unable to determine whether any adjustment to these amounts were necessary. 

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 Group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council'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 qualified opinion.


Conclusions relating to going concern


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


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


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


Page 7

 

PARTISAN WORK LIMITED

INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF PARTISAN WORK LIMITED (CONTINUED)
FOR THE PERIOD ENDED 30 MARCH 2025

Other information


The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual reportOur 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.


Opinion on other matters prescribed by the Companies Act 2006
 

Except for the matter described in the Basis for qualified opinion section of our report, in our opinion, based on the work undertaken in the course of the audit:


the information given in the group strategic report and the directors' report for the financial period for which the financial statements are prepared is consistent with the financial statements; and
the group strategic report and the directors' report have been prepared in accordance with applicable legal requirements.


Matters on which we are required to report by exception
 

Except for the matter described in the Basis for qualified opinion section of our report, in the light of the knowledge and understanding of the Group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the group strategic report or the directors' report.


Except for the matter described in the Basis for qualified opinion section of our 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:


adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.


Responsibilities of directors
 

As explained more fully in the directors' responsibilities statement set out on page 6, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.


In preparing the financial statements, the directors are responsible for assessing the Group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Group or the parent company or to cease operations, or have no realistic alternative but to do so.


Page 8

 

PARTISAN WORK LIMITED

INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF PARTISAN WORK LIMITED (CONTINUED)
FOR THE PERIOD ENDED 30 MARCH 2025

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 Group 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:

the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;
we identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the hospitality sector;
we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company and the group, including the Companies Act 2006, taxation legislation and data protection, anti-bribery, employment, environmental, and health and safety legislation;
we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management; and
identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.

We assessed the susceptibility of the company’s and the group's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and
considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.

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

performed analytical procedures to identify any unusual or unexpected relationships;
tested journal entries to identify unusual transactions;
assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias; and
investigated the rationale behind significant or unusual transactions.

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

agreeing financial statement disclosures to underlying supporting documentation;
reading the minutes of meetings of those charged with governance;
enquiring of management as to actual and potential litigation and claims; and
reviewing correspondence with HM Revenue and Customs and relevant regulators.

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
Page 9

 

PARTISAN WORK LIMITED

INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF PARTISAN WORK LIMITED (CONTINUED)
FOR THE PERIOD ENDED 30 MARCH 2025

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 for the audit of the financial statements is located on the Financial Reporting Council's website at: 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 2006Our 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.





Thomas Dickinson (senior statutory auditor)
  
for and on behalf of
Blick Rothenberg Audit LLP
 
Chartered Accountants
Statutory Auditor
  
16 Great Queen Street
Covent Garden
London
WC2B 5AH

 
Date: 
29 December 2025
Page 10

 

PARTISAN WORK LIMITED
 
CONSOLIDATED PROFIT AND LOSS ACCOUNT
FOR THE PERIOD ENDED 30 MARCH 2025

Period ended
30 March
As restated
Period ended
31 March
2025
2024
Note
£
£

  

Turnover
 4 
14,364,725
10,567,288

Cost of sales
  
(4,469,148)
(3,071,748)

Gross profit
  
9,895,577
7,495,540

Distribution costs
  
(136,138)
-

Administrative expenses
  
(8,977,972)
(5,561,918)

Operating profit
 5 
781,467
1,933,622

Interest receivable and similar income
 8 
118,085
48,972

Interest payable and similar expenses
 9 
(24,895)
(26)

Profit before tax
  
874,657
1,982,568

Tax on profit
 10 
(354,779)
(485,812)

Profit for the financial period
  
519,878
1,496,756

Profit for the period attributable to:
  

Owners of the parent company
  
519,878
1,496,756

  
519,878
1,496,756

Page 11

 

PARTISAN WORK LIMITED

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 30 MARCH 2025

Period ended
30 March
As restated
Period
ended
31 March
2025
2024
Note
£
£


Profit for the financial period

  

519,878
1,496,756

Other comprehensive income
  


Currency translation differences
  
197
-

Other comprehensive income for the period
  
197
-

Total comprehensive income for the period
  
520,075
1,496,756

Profit for the period attributable to:
  


Owners of the parent company
  
519,878
1,496,756

  
519,878
1,496,756

Total comprehensive income attributable to:
  


Owners of the parent company
  
520,075
1,496,756

  
520,075
1,496,756

The notes on pages 19 to 45 form part of these financial statements.

Page 12


 
REGISTERED NUMBER:11885466
PARTISAN WORK LIMITED

CONSOLIDATED BALANCE SHEET
AS AT 30 MARCH 2025

30 March
As restated
31 March
2025
2024
Note
£
£

Fixed assets
  

Intangible assets
 11 
1,703,683
106,905

Tangible assets
 12 
8,179,618
4,999,712

  
9,883,301
5,106,617

Current assets
  

Stocks
 15 
2,623,739
135,830

Debtors
 16 
2,034,471
396,884

Cash at bank and in hand
 17 
3,210,670
4,209,587

  
7,868,880
4,742,301

Creditors: amounts falling due within one year
 18 
(7,104,903)
(3,808,765)

Net current assets
  
 
 
763,977
 
 
933,536

Total assets less current liabilities
  
10,647,278
6,040,153

Creditors: amounts falling due after more than one year
 19 
(3,732,271)
-

Provisions for liabilities
  

Deferred taxation
 22 
(447,671)
(92,892)

  
 
 
(447,671)
 
 
(92,892)

Net assets
  
6,467,336
5,947,261

Page 13


 
REGISTERED NUMBER:11885466
PARTISAN WORK LIMITED
    
CONSOLIDATED BALANCE SHEET (CONTINUED)
AS AT 30 MARCH 2025

30 March
As restated
31 March
2025
2024
Note
£
£

Capital and reserves
  

Called up share capital 
 23 
40,940
40,940

Share premium account
 24 
5,304,323
5,304,323

Foreign exchange reserve
 24 
197
-

Profit and loss account
 24 
1,121,876
601,998

Equity attributable to owners of the parent company
  
6,467,336
5,947,261


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




J Beckett
Director

Date: 29 December 2025

The notes on pages 19 to 45 form part of these financial statements.

Page 14


 
REGISTERED NUMBER:11885466
PARTISAN WORK LIMITED

COMPANY BALANCE SHEET
AS AT 30 MARCH 2025

30 March
31 March
2025
2024
Note
£
£

Fixed assets
  

Intangible assets
 11 
-
31,953

Investments
 13 
463,828
3

  
463,828
31,956

Current assets
  

Debtors
 16 
6,006,075
4,794,529

Cash at bank and in hand
 17 
1,009,697
506,661

  
7,015,772
5,301,190

Creditors: amounts falling due within one year
 18 
(354,339)
(143,077)

Net current assets
  
 
 
6,661,433
 
 
5,158,113

Total assets less current liabilities
  
7,125,261
5,190,069

  

Creditors: amounts falling due after more than one year
 19 
(1,796,899)
-

  

Net assets
  
5,328,362
5,190,069


Capital and reserves
  

Called up share capital 
 23 
40,940
40,940

Share premium account
 24 
5,304,323
5,304,323

Profit and loss account brought forward
  
(155,194)
(245,709)

Profit for the period
  
138,293
90,515

Profit and loss account carried forward
  
(16,901)
(155,194)

Total equity
  
5,328,362
5,190,069


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 


J Beckett
Director

Date: 29 December 2025

The notes on pages 19 to 45 form part of these financial statements.

Page 15

PARTISAN WORK LIMITED


 
  
 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 30 MARCH 2025



Called up share capital
Share premium account
Foreign exchange reserve
Profit and loss account
Total equity


£
£
£
£
£



At 1 April 2023
40,940
5,304,323
-
(894,758)
4,450,505



Comprehensive income for the period


Profit for the period
-
-
-
1,496,756
1,496,756

Total comprehensive income for the period
-
-
-
1,496,756
1,496,756





At 1 April 2024
40,940
5,304,323
-
601,998
5,947,261



Comprehensive income for the period


Profit for the period
-
-
-
519,878
519,878


Currency translation differences
-
-
197
-
197

Total comprehensive income for the period
-
-
197
519,878
520,075



At 30 March 2025
40,940
5,304,323
197
1,121,876
6,467,336



The notes on pages 19 to 45 form part of these financial statements.

Page 16
 

PARTISAN WORK LIMITED

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 30 MARCH 2025


Called up share capital
Share premium account
Profit and loss account
Total equity

£
£
£
£


At 1 April 2023
40,940
5,304,323
(245,709)
5,099,554


Comprehensive income for the period

Profit for the period
-
-
90,515
90,515
Total comprehensive income for the period
-
-
90,515
90,515



At 1 April 2024
40,940
5,304,323
(155,194)
5,190,069


Comprehensive income for the period

Profit for the period
-
-
138,293
138,293
Total comprehensive income for the period
-
-
138,293
138,293


At 30 March 2025
40,940
5,304,323
(16,901)
5,328,362


The notes on pages 19 to 45 form part of these financial statements.

Page 17

 

PARTISAN WORK LIMITED

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 30 MARCH 2025

Period ended
30 March
As restated
Period
ended
31 March
2025
2024
£
£

Cash flows from operating activities

Profit for the financial period
519,878
1,496,756

Adjustments for:

Amortisation of intangible assets
98,152
4,069

Depreciation of tangible assets
874,626
674,339

Interest paid
24,895
26

Interest received
(118,085)
(48,972)

Taxation charge
354,779
485,812

(Increase) in stocks
(2,487,909)
(22,470)

(Increase)/decrease in debtors
(1,481,009)
61,246

Increase in creditors
4,957,294
341,265

Net cash generated from operating activities

2,742,621
2,992,071


Cash flows from investing activities

Purchase of intangible fixed assets
(1,726,883)
(31,953)

Purchase of tangible fixed assets
(4,054,532)
(592,210)

Interest received
118,085
48,972

Net cash from investing activities

(5,663,330)
(575,191)

Cash flows from financing activities

New secured loans
1,415,000
-

Repayment of/new finance leases
531,687
-

Interest paid
(24,895)
(26)

Net cash used in financing activities
1,921,792
(26)

Net (decrease)/increase in cash and cash equivalents
(998,917)
2,416,854

Cash and cash equivalents at beginning of period
4,209,587
1,792,733

Cash and cash equivalents at the end of period
3,210,670
4,209,587


Cash and cash equivalents at the end of period comprise:

Cash at bank and in hand
3,210,670
4,209,587

3,210,670
4,209,587


Page 18

 

PARTISAN WORK LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025

1.


General information

Partisan Work Limited is a private company limited by shares incorporated in England and Wales with registered office at 30 Churchill Place, (We Work, 4th Floor), London, E14 5RE. 

These financial statements have been prepared from 1 April 2024 to 30 March 2025. The comparative figures represent the period from 3 April 2023 to 31 March 2024.

The financial statements are presented in Sterling (£), which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires Group management to exercise judgment in applying the Group's accounting policies (see note 3).

The company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own profit and loss account in these financial statements.

The following principal accounting policies have been applied:

 
2.2

Basis of consolidation

The consolidated financial statements present the results of the company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.

The consolidated financial statements incorporate the results of business combinations using the purchase method. In the balance sheet, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the consolidated profit and loss account from the date on which control is obtained. They are deconsolidated from the date control ceases.

 
2.3

Going concern

After making enquiries, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence and meet its liabilities as they fall due for the foreseeable future, being a period of at least twelve months from the date these financial statements were approved. Accordingly, they continue to adopt the going concern basis in preparing the financial statements.

Page 19

 

PARTISAN WORK LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025

2.Accounting policies (continued)

 
2.4

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Group and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Group has transferred the significant risks and rewards of ownership to the buyer;
the Group retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Sale of goods relates to food, drink sales and amusement and arcade games. 
 
Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

Rendering of services relates to games sales.
 
 
2.5

Operating leases: the Group as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.6

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.7

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Page 20

 

PARTISAN WORK LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025

2.Accounting policies (continued)

 
2.8

Pensions

Defined contribution pension plan

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the balance sheet. The assets of the plan are held separately from the Group in independently administered funds.

 
2.9

Intangible assets

Goodwill

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of the Group's share of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight-line basis to the consolidated profit and loss account over its useful economic life.

Other intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 
2.10

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 21

 

PARTISAN WORK LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025

2.Accounting policies (continued)


2.10
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Short-term leasehold property
-
Straight line over the length of the lease
Plant and machinery
-
14 - 20%
Motor vehicles
-
20%
Fixtures and fittings
-
20%
Office equipment
-
33%
Computer equipment
-
33 - 50%
Other fixed assets
-
5%

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.11

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

Page 22

 

PARTISAN WORK LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025

2.Accounting policies (continued)

  
2.12

Financial instruments

The company has elected to apply Sections 11 and 12 of FRS 102 in respect of financial instruments.

Financial assets and financial liabilities are recognised when the company becomes party to the contractual provisions of the instrument.

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.

The company’s policies for its major classes of financial assets and financial liabilities are set out below. 

Financial assets

Basic financial assets, including trade and other debtors, cash and bank balances, intercompany working capital balances, and intercompany financing are initially recognised at transaction price, 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 for a similar debt instrument. Financing transactions are those in which payment is deferred beyond normal business terms or is financed at a rate of interest that is not a market rate.

Such assets are subsequently carried at amortised cost using the effective interest method, less any impairment.

Financial liabilities

Basic financial liabilities, including trade and other creditors, loans from fellow group companies and preference shares that are classified as debt, 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 for a similar debt instrument. Financing transactions are those in which payment is deferred beyond normal business terms or is financed at a rate of interest that is not a market rate.

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

Impairment of financial assets

Financial assets measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the profit and loss account.

For financial assets measured at cost less impairment, the impairment loss is measured as the difference between the asset's carrying amount and the best estimate of the amount the company would receive for the asset if it were to be sold at the reporting date.

For financial assets measured at amortised cost, the impairment loss is measured as the difference between the asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If the financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.

 
Page 23

 

PARTISAN WORK LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025

2.Accounting policies (continued)

Financial instruments (continued)

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss. 

Derecognition of financial assets and financial liabilities

Financial assets are derecognised when (a) the contractual rights to the cash flows from the asset expire or are settled, or (b) substantially all the risks and rewards of the ownership of the asset are transferred to another party or (c) despite having retained some significant risks and rewards of ownership, control of the asset has been transferred to another party who has the practical ability to unilaterally sell the asset to an unrelated third party without imposing additional restrictions.

Financial liabilities are derecognised when the liability is extinguished, that is when the contractual obligation is discharged, cancelled or expires.

Offsetting of financial assets and financial liabilities

Financial assets and liabilities are offset and the net amount reported in the balance sheet when there is an 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

 
2.13

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.14

Cash

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. 

  
2.15

Share capital

Ordinary shares are classified as equity. 

Page 24

 

PARTISAN WORK LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025

2.Accounting policies (continued)

 
2.16

Foreign currency translation

Functional and presentation currency

The company's functional and presentational currency is Sterling (£).

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

Foreign exchange gains and losses are presented in the consolidated profit and loss account within 'administrative expenses'. 

  
2.17

Current and deferred taxation

The tax expense for the period comprises current and deferred tax. Tax is recognised in the profit and loss account, except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

Current tax is the amount of income tax payable in respect of taxable profit for the period or prior periods.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the company operates and generates income.

Deferred tax arises from timing differences that are differences between taxable profits and total comprehensive income as stated in the financial statements. These timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in the financial statements.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
 
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.
 
Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Page 25

 

PARTISAN WORK LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025

3.


Judgements in applying accounting policies and key sources of estimation uncertainty

The directors are required to exercise judgement in applying accounting policies and make estimates which may materially impact the financial statements. Significant judgements and sources of estimation uncertainty are outlined below.Useful life of fixed assets.

Useful life of tangible and intangible fixed assets

The group depreciates its tangible and intangible fixed assets over the assets' useful economic life. The useful life is a significant judgement made by the directors as it impacts the rate of depreciation and amortisation of assets, and consequently, profit or loss and net assets. The directors do not necessarily consider the life of tangible fixed assets a key source of estimation uncertainty (but accept depreciation is a material figure) as the majority of the group's fixed assets are leasehold improvements, whereby the useful life is closely linked to the lease term. In respect of intangible fixed assets the directors have assessed their expectations of the benefits to the group of the intangible assets and have set an amortisation policy that is expected to mirror the pattern of the group realising the economic benefits of the intangible assets.

Fair value of acquired tangible assets

The group makes an estimate of the fair vlaue of certain acquired tangible fixed assets at the date of acquisition of the business combination detailed in note 14, using the service of an external third party valuer. When assessing the value of these assets the directors are required to identify and assign a value that a market participant would be willing to pay to acquire the assets being purchased. The valuation of the acquired tangible fixed assets is impacted by the availability of information, internal data and knowledge and industry knowledge and expectation.

Impairment assessments

The directors consider the assessment of the recoverable amount of goodwill arising on the business combination detailed in note 14. The budgets and forecasts in respect of the growth of revenue, staff costs and overheads are based on current and anticipated market conditions.

Page 26

 

PARTISAN WORK LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025

4.


Turnover

An analysis of turnover by class of business is as follows:


Period ended
30 March
As restated
Period
ended
31 March
2025
2024
£
£

Activities
4,752,257
4,298,501

Food and drink
5,647,325
5,909,475

Merchandise
143,944
154,263

Other venue sales
278,341
205,049

Sales of arcade games
3,542,858
-

14,364,725
10,567,288


Analysis of turnover by country of destination:

Period ended
30 March
As restated
Period ended
31 March
2025
2024
£
£

United Kingdom
10,839,115
10,567,288

Rest of the world
3,525,610
-

14,364,725
10,567,288


Page 27

 

PARTISAN WORK LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025

5.


Operating profit

The operating profit is stated after charging:

Period ended
30 March
As restated
Period
ended
31 March
2025
2024
£
£

Pension costs
39,220
20,834

Exchange differences
48,813
(2,127)

Other operating lease rentals
1,081,154
538,234

Audit fees payable to the company's auditor
28,500
12,000

Audit fees payable to the company's auditor in respect of the company's subsidiaries
18,250
9,000

Non-audit fees payable to the company's auditor
19,000
9,000

Depreciation of tangible fixed assets
874,626
493,949

Amortisation of intangible fixed assets
98,152
4,069

Page 28

 

PARTISAN WORK LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025

6.


Employees

Staff costs, including directors' remuneration, were as follows:


Group
30 March
Group
31 March
Company
30 March
Company
31 March
2025
2024
2025
2024
£
£
£
£


Wages and salaries
5,228,200
3,128,463
1,105,646
952,260

Social security costs
454,678
244,379
124,960
105,581

Cost of defined contribution scheme
39,220
41,910
19,721
18,078

5,722,098
3,414,752
1,250,327
1,075,919


Other than the directors there were no key management personnel of the group in the current or prior periods.

The average monthly number of employees, including the directors, during the period was as follows:



Group
Group
Company
Company
     Period ended
       30 March
     Period ended
        31 March
     Period ended
       30 March
     Period ended
        31 March
        2025
        2024
        2025
        2024
            No.
            No.
            No.
            No.









Directors
4
4
4
4



Head office
12
12
-
-



Venue staff
104
109
-
-



Administrative
12
-
-
-



Production
60
-
-
-

192
125
4
4

Page 29

 

PARTISAN WORK LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025

7.


Directors' remuneration

Period ended
30 March
Period
ended
31 March
2025
2024
£
£

Directors' emoluments
228,298
198,917

Group contributions to defined contribution pension schemes
4,905
4,419

233,203
203,336


During the period retirement benefits were accruing to 3 directors (2024 - 3) in respect of defined contribution pension schemes.

The highest paid director received remuneration of £161,168 (2024 - £142,083).

The value of the Group's contributions paid to a defined contribution pension scheme in respect of the highest paid director amounted to £2,201 (2024 - £2,201).


8.


Interest receivable and similar income

Period ended
30 March
Period
ended
31 March
2025
2024
£
£


Other interest receivable
118,085
48,972


9.


Interest payable and similar expenses

Period ended
30 March
Period
ended
31 March
2025
2024
£
£


Other loan interest payable
24,895
26

Page 30

 

PARTISAN WORK LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025

10.


Taxation


Period ended
30 March
Period
ended
31 March
2025
2024
£
£



Total current tax
-
-

Deferred tax


Origination and reversal of timing differences
354,779
485,812

Total deferred tax
354,779
485,812


Tax on profit
354,779
485,812

Factors affecting tax charge for the period

The tax assessed for the period is the same as (2024 - the same as) the standard rate of corporation tax in the UK of 25% (2024 - 25%) as set out below:

Period ended
30 March
Period
ended
31 March
2025
2024
£
£


Profit on ordinary activities before tax
874,657
1,982,568


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2024 - 25%)
218,664
500,392

Effects of:


Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
42,431
31,111

Capital allowances for period in excess of depreciation
122,487
(7,351)

Other timing differences leading to an increase (decrease) in taxation
24
(231)

Other differences leading to an increase (decrease) in the tax charge
456
(12,237)

Non-taxable income less expenses not deductible for tax purposes, other than goodwill and impairment
(18,750)
-

Unrelieved tax losses carried forward
119,772
12,799

Utilisation of tax losses
(485,084)
(38,671)

Other differences leading to an increase (decrease) in the tax charge
354,779
-

Total tax charge for the period
354,779
485,812

Page 31

 

PARTISAN WORK LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025
 
10.Taxation (continued)


Factors that may affect future tax charges

There are no factors that may affect future tax changes.


11.


Intangible assets

Group







Development expenditure
Computer software
Goodwill
Total

£
£
£
£



Cost


At 1 April 2024
31,953
81,383
-
113,336


Additions
110,340
7,131
1,609,412
1,726,883


Disposals
(31,953)
-
-
(31,953)



At 30 March 2025

110,340
88,514
1,609,412
1,808,266



Amortisation


At 1 April 2024
-
6,431
-
6,431


Charge for the period on owned assets
-
4,069
94,083
98,152



At 30 March 2025

-
10,500
94,083
104,583



Net book value



At 30 March 2025
110,340
78,014
1,515,329
1,703,683



At 31 March 2024
31,953
74,952
-
106,905


The individual intangible assets which are material to the financial statements are the goodwill arising on the business combination detailed in note 14.


Page 32

 

PARTISAN WORK LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025
 
           11.Intangible assets (continued)

Company






Development expenditure

£





At 1 April 2024
31,953


Disposals
(31,953)



At 30 March 2025

-






Net book value



At 30 March 2025
-



At 31 March 2024
31,953

Page 33

 

PARTISAN WORK LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025

12.


Tangible fixed assets

Group



Short-term leasehold property
Plant and machinery
Motor vehicles
Fixtures and fittings
Computer equipment

£
£
£
£
£



Cost 


At 1 April 2024 (as previously stated)
2,092,167
1,194,611
-
685,773
550,963


Prior Year Adjustment
1,500,000
-
-
-
-


At 1 April 2024 (as restated)
3,592,167
1,194,611
-
685,773
550,963


Additions
2,147,816
1,406,085
34,835
137,841
327,955



At 30 March 2025

5,739,983
2,600,696
34,835
823,614
878,918



Depreciation


At 1 April 2024 (as previously stated)
165,269
349,592
-
185,944
204,247


Prior Year Adjustment
118,750
-
-
-
-


At 1 April 2024 (as restated)
284,019
349,592
-
185,944
204,247


Charge for the period
187,519
298,003
7,095
156,435
225,574



At 30 March 2025

471,538
647,595
7,095
342,379
429,821



Net book value



At 30 March 2025
5,268,445
1,953,101
27,740
481,235
449,097



At 31 March 2024 (as restated)
3,308,148
845,019
-
499,829
346,716
Page 34

 

PARTISAN WORK LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025

           12.Tangible fixed assets (continued)


Total

£



Cost 


At 1 April 2024 (as previously stated)
4,523,514


Prior Year Adjustment
1,500,000


At 1 April 2024 (as restated)
6,023,514


Additions
4,054,532



At 30 March 2025

10,078,046



Depreciation


At 1 April 2024 (as previously stated)
905,052


Prior Year Adjustment
118,750


At 1 April 2024 (as restated)
1,023,802


Charge for the period
874,626



At 30 March 2025

1,898,428



Net book value



At 30 March 2025
8,179,618



At 31 March 2024 (as restated)
4,999,712

Page 35

 

PARTISAN WORK LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025

13.


Fixed asset investments

Company








Investments in subsidiary companies

£



Cost


At 1 April 2024
3


Additions
463,825



At 30 March 2025
463,828





Subsidiary undertakings


The following were subsidiary undertakings of the company:

Name

Registered office

Principal activity

Class of shares

Holding

Partisan Work FG Limited
30 Churchill Place, Wework (4th Floor), London, E14 5RE
Operation of competitive socialising experiences
Ordinary
100%
Partisan Work ONC Limited
30 Churchill Place, Wework (4th Floor), London, E14 5RE
Operation of competitive socialising experiences
Ordinary
100%
Fairgame US Inc.
455 Park Avenue,   New York, NY 10022
Employment of Head Office personnel located in the USA
Ordinary
100%
Bob's Space Racers Inc.
427 Whac-A-Mole Way, Holly Hill, FL 32117
Manufacturer of arcade games
Ordinary
100%

Page 36

 

PARTISAN WORK LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025

14.
 

Business combinations

During the year Partisan Work Limited incorporated an entity in the USA, Spider Acquisitions Inc., which acquired the trade and assets of Bob's Space Racers Inc. on 29 August 2024. Subsequent to the acquisition Spider Acquisitions Inc and Bob's Space Racers Inc. undertook an exchange of names whereby Spider Acquisitions Inc then became Bob's Space Racers Inc and vice versa. The results of Bob's Space Racers Inc. following acquisition are included within these consolidated financial statements. These results are included in these consolidated financial statements for the period from 29 August 2024 to 31 March 2025.

Acquisition of the trade and assets of Bob's Space Racers Inc.

Recognised amounts of identifiable assets acquired and liabilities assumed

Book value
Fair value adjustments
Fair value
£
£
£

Fixed Assets

Tangible
204,546
492,345
696,891

204,546
492,345
696,891

Current Assets

Stocks
2,506,607
-
2,506,607

Debtors
1,017,237
-
1,017,237

Total Assets
3,728,390
492,345
4,220,735

Creditors

Due within one year
(1,253,407)
-
(1,253,407)

Total Identifiable net assets
2,474,983
492,345
2,967,328


Goodwill
1,609,412

Total purchase consideration
4,576,740

Consideration

£


Cash
1,702,727

Deferred consideration
2,874,013

Total purchase consideration
4,576,740

Page 37

 

PARTISAN WORK LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025

14.Business combinations (continued)

Cash outflow on acquisition

£


Purchase consideration settled in cash, as above
1,702,727

Net cash outflow on acquisition
1,702,727

The goodwill arising on acquisition will be amortised over 10 years.

The results of Bob's Space Racers Inc. since acquisition of the trade and assets are as follows:

Current period since acquisition
£

(Loss) for the period since acquisition
(184,774)


15.


Stocks

Group
30 March
Group
31 March
2025
2024
£
£

Raw materials and consumables
275,483
-

Work in progress (goods to be sold)
633,031
-

Finished goods and goods for resale
1,715,225
135,830

2,623,739
135,830


The difference between purchase price or production cost of stocks and their replacement cost is not material.

Page 38

 

PARTISAN WORK LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025

16.


Debtors

Group
30 March
Group
31 March

Company
30 March
Company
31 March
2025
2024
2025
2024
£
£
£
£

Due after more than one year

Other debtors
618,210
247,141
3,210
7,141

618,210
247,141
3,210
7,141

Due within one year

Trade debtors
900,598
2,086
-
-

Amounts owed by group undertakings
-
-
5,896,118
4,731,860

Other debtors
186,066
20,044
59,128
19,647

Prepayments and accrued income
329,597
127,613
47,619
35,881

2,034,471
396,884
6,006,075
4,794,529


Within amounts owed by group undertakings shown above are intercompany loans amounting to £1,329,862 on which interest is charged at SONIA +0.5% and which are repayable on demand.

All other amounts owed by group undertakings are interest free, have no fixed repayment date and are repayable on demand.


17.


Cash and cash equivalents

Group
30 March
Group
31 March
Company
30 March
Company
31 March
2025
2024
2025
2024
£
£
£
£

Cash at bank and in hand
3,210,670
4,209,587
1,009,697
506,661


Page 39

 

PARTISAN WORK LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025

18.


Creditors: Amounts falling due within one year

Group

30 March
Group
As restated
31 March
Company

30 March
Company
As restated
31 March
2025
2024
2025
2024
£
£
£
£

Bank loans
64,922
-
64,922
-

Trade creditors
1,541,265
455,120
86,110
48,696

Other taxation and social security
76,389
441,556
-
-

Obligations under finance lease and hire purchase contracts
104,013
-
104,013
-

Other creditors
2,089,170
21,467
4,128
2

Accruals and deferred income
3,229,144
2,890,622
95,166
94,379

7,104,903
3,808,765
354,339
143,077


Bank loans and obligations under finance lease and hire purchase contracts shown above are secured by a fixed and floating charge and an unlimited multilateral guarantee over the assets of Partisan Work Limited, Partisan Work FG Limited and Partisan Work ONC Limited.


19.


Creditors: Amounts falling due after more than one year

Group
30 March
Group
31 March
Company
30 March
Company
31 March
2025
2024
2025
2024
£
£
£
£

Bank loans
1,362,730
-
1,362,730
-

Net obligations under finance leases and hire purchase contracts
434,169
-
434,169
-

Other creditors
1,935,372
-
-
-

3,732,271
-
1,796,899
-


Bank loans and obligations under finance lease and hire purchase contracts shown above are secured by a fixed and floating charge and an unlimited multilateral guarantee over the assets of Partisan Work Limited, Partisan Work FG Limited and Partisan Work ONC Limited.

Bank loans relate to a term loan provided by HSBC. The loan bears interest at the Bank of England base rate + 3.5% pa and is repayable in 48 monthly instalments beginning in February 2026. The loan has a final repayment date of January 2030.

Amounts shown above in other creditors relate to deferred consideration payable in respect of the business combination detailed in note 14.

Page 40

 

PARTISAN WORK LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025

20.


Loans


Analysis of the maturity of loans is given below:


Group
30 March
Group
31 March
Company
30 March
Company
31 March
2025
2024
2025
2024
£
£
£
£

Amounts falling due within one year

Bank loans
64,922
-
64,922
-

Amounts falling due 1-2 years

Bank loans
355,504
-
355,504
-

Amounts falling due 2-5 years

Bank loans
1,007,226
-
1,007,226
-


1,427,652
-
1,427,652
-



21.


Hire purchase and finance leases


Minimum lease payments under hire purchase fall due as follows:

Group
30 March
Group
31 March
Company
30 March
Company
31 March
2025
2024
2025
2024
£
£
£
£

Within one year
129,704
-
129,704
-

Between 1-5 years
497,197
-
497,197
-

626,901
-
626,901
-

Page 41

 

PARTISAN WORK LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025

22.


Deferred taxation


Group



2025


£






At beginning of year
(92,892)


Charged to profit or loss
(354,779)



At end of year
(447,671)

Company


2025






At end of year
-

The group's provision for deferred taxation is made up as follows:

Group
30 March
Group
31 March
2025
2024
£
£

Accelerated capital allowances
(505,674)
(613,790)

Tax losses carried forward
57,152
520,072

Short term timing differences
851
826

(447,671)
(92,892)

Page 42

 

PARTISAN WORK LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025

23.


Share capital

30 March
31 March
2025
2024
£
£
Allotted, called up and fully paid



31,681 (2024 - 31,681) Ordinary shares of £1.00 each
31,681
31,681
9,259 (2024 - 9,259) A Ordinary shares of £1.00 each
9,259
9,259

40,940

40,940

Ordinary shares entitle the holder to have the right to receive notice of, attend, speak and vote at a general meeting of the company and vote on any written resolution of the company, the right to receive dividends and on a return of capital on exit to receive any amounts available following the initial distribution to the holders of the A Ordinary shares.

A Ordinary shares entitle the holder to have the right to receive notice of, attend, speak and vote at a general meeting of the company and vote on any written resolution of the company, the right to receive dividends and on a return of capital on exit to receive an amount equal to 1.25x amounts credited as paid up per A Ordinary share held and any further amounts available following such distribution pari passu with holders of Ordinary shares.



24.


Reserves

Share premium account

The share premium reserve includes any premiums received on issue of share capital. Any transaction costs associated with the issuing of shares are deducted from share premium.

Foreign exchange reserve

Exchange differences arising on translation of foreign operations are recognised in equity within a foreign exchange reserve. These amounts are reclassified to profit or loss upon disposal of the related foreign operation.

Profit and loss account

The profit and loss account includes all current and prior period retained profits and losses.

25.


Analysis of net debt





At 1 April 2024
Cash flows
New finance leases
At 30 March 2025
£

£

£

£

Cash at bank and in hand

4,209,587

(998,917)

-

3,210,670

Debt due after 1 year

-

(1,362,730)

-

(1,362,730)

Debt due within 1 year

-

(64,922)

-

(64,922)

Finance leases

-

-

(538,182)

(538,182)


Page 43

 

PARTISAN WORK LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025

26.


Prior year adjustment

Following the finalisation of the financial statements in respect of the period ended 31 March 2024 the directors reviewed the treatment of turnover derived from food concessions operating within one of the Group's trading premises. The directors identified that, where previously the Group had recorded the gross value of sales as a principal, the Group was acting as agent and should have recorded the net value of the sales income after the concessions' share had been deducted. The comparatives have therefore been restated to amend this presentation. Turnover recorded for the period ended 31 March 2024 has therefore decreased by £1,442,735 with a corresponding decrease in cost of sales for the same value.

The directors also identified that rent incentives provided to the Group by the landlord as part of the terms of the lease for their Canary Wharf trading premises amounting to £1,500,000 should have been recognised in creditors and released to the profit and loss account over the lease term, but had instead been presented within short-term leasehold property in tangible fixed assets and depreciated. The comparatives have been restated to amend this presentation. Tangible fixed assets have increased in value by £1,381,250 with a corresponding increase in creditors by the same value. Within the profit and loss account, depreciation recognised for the period to 31 March 2024 has increased by £75,000 and rent expense has decreased by the same value. 

There is no impact on the Group's net profit or on net assets of the Group at 31 March 2024 as a result of either of these restatements.


27.


Capital commitments





At 30 March 2025 the Company was committed to capital expenditure totalling £1,596,348 which is not provided for in these financial statements.


28.


Pension commitments

The Group operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Group in an independently administered fund. The pension cost charge represents contributions payable by the Group to the fund and amounted to £39,220 (2024: £41,910). Contributions totalling £11,375 (2024: £7,016) were payable to the fund at the balance sheet date and are included in creditors.


29.


Commitments under operating leases

At 30 March 2025 the Group and the company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
30 March
Group
31 March
Company
30 March
Company
31 March
2025
2024
2025
2024
£
£
£
£

Not later than 1 year
756,561
436,833
27,304
23,083

Later than 1 year and not later than 5 years
5,324,833
1,908,333
-
-

Later than 5 years
12,690,791
6,083,333
-
-

18,772,185
8,428,499
27,304
23,083

Page 44

 

PARTISAN WORK LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 MARCH 2025

30.


Contingent liabilities

At the balance sheet date the assets of Partisan Work Limited, Partisan Work FG Limited and Partisan Work ONC Limited were secured by a fixed and floating charge against any indebtedness to the Group's bank. The three UK entities have also provided an unlimited multilateral guarantee against indebtedness by the Group. As at 30 March 2025, Partisan Work Limited held a term loan facility with the company's bank, HSBC, totalling £1,965,834.

This security was satisfied in the post balance sheet period on 19 November 2025.


31.


Related party transactions

The company has taken advantage of the exemption contained in FRS 102 section 33 "Related Party Disclosures" from disclosing transactions with entities which are a wholly owned part of the group.


32.


Post balance sheet events

In August 2025 the Group began trading from its One New Change, London venue as Fairgame.

In the post balance sheet period, on 18 November 2025, 100% of the share capital of Partisan Work Limited was acquired by Tenpin Entertainment Limited, a company registered in England and Wales whose registered office is Aragon House, University Way, Cranfield Technology Park, Cranfield, Bedford, England, MK43 0EQ.


33.


Controlling party

During the current and prior periods, in the opinion of the directors, there was no ultimate controlling party.

 
Page 45