Caseware UK (AP4) 2024.0.164 2024.0.164 2024-03-312024-03-31falsefalse2023-04-01No description of principal activity1411truetrue 11956982 2023-04-01 2024-03-31 11956982 2022-04-01 2023-03-31 11956982 2024-03-31 11956982 2023-03-31 11956982 2022-04-01 11956982 c:PriorPeriodIncreaseDecrease 2023-04-01 2024-03-31 11956982 1 2023-04-01 2024-03-31 11956982 d:Director1 2023-04-01 2024-03-31 11956982 d:Director2 2023-04-01 2024-03-31 11956982 d:RegisteredOffice 2023-04-01 2024-03-31 11956982 c:ComputerEquipment 2023-04-01 2024-03-31 11956982 c:ComputerEquipment 2024-03-31 11956982 c:ComputerEquipment 2023-03-31 11956982 c:ComputerEquipment c:OwnedOrFreeholdAssets 2023-04-01 2024-03-31 11956982 c:DevelopmentCostsCapitalisedDevelopmentExpenditure 2023-04-01 2024-03-31 11956982 c:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-03-31 11956982 c:DevelopmentCostsCapitalisedDevelopmentExpenditure 2023-03-31 11956982 c:CurrentFinancialInstruments 2024-03-31 11956982 c:CurrentFinancialInstruments 2023-03-31 11956982 c:Non-currentFinancialInstruments 2024-03-31 11956982 c:Non-currentFinancialInstruments 2023-03-31 11956982 c:CurrentFinancialInstruments c:WithinOneYear 2024-03-31 11956982 c:CurrentFinancialInstruments c:WithinOneYear 2023-03-31 11956982 c:Non-currentFinancialInstruments c:AfterOneYear 2024-03-31 11956982 c:Non-currentFinancialInstruments c:AfterOneYear 2023-03-31 11956982 c:Non-currentFinancialInstruments c:BetweenOneTwoYears 2024-03-31 11956982 c:Non-currentFinancialInstruments c:BetweenOneTwoYears 2023-03-31 11956982 c:Non-currentFinancialInstruments c:BetweenTwoFiveYears 2024-03-31 11956982 c:Non-currentFinancialInstruments c:BetweenTwoFiveYears 2023-03-31 11956982 c:ShareCapital 2024-03-31 11956982 c:ShareCapital 2023-03-31 11956982 c:ShareCapital 2022-04-01 11956982 c:RetainedEarningsAccumulatedLosses 2023-04-01 2024-03-31 11956982 c:RetainedEarningsAccumulatedLosses 2024-03-31 11956982 c:RetainedEarningsAccumulatedLosses c:PriorPeriodIncreaseDecrease 2023-04-01 2024-03-31 11956982 c:RetainedEarningsAccumulatedLosses 2022-04-01 2023-03-31 11956982 c:RetainedEarningsAccumulatedLosses 2023-03-31 11956982 c:RetainedEarningsAccumulatedLosses 2022-04-01 11956982 d:OrdinaryShareClass1 2023-04-01 2024-03-31 11956982 d:OrdinaryShareClass1 2024-03-31 11956982 d:OrdinaryShareClass1 2023-03-31 11956982 d:FRS102 2023-04-01 2024-03-31 11956982 d:Audited 2023-04-01 2024-03-31 11956982 d:FullAccounts 2023-04-01 2024-03-31 11956982 d:PrivateLimitedCompanyLtd 2023-04-01 2024-03-31 11956982 d:SmallCompaniesRegimeForAccounts 2023-04-01 2024-03-31 11956982 c:DevelopmentCostsCapitalisedDevelopmentExpenditure c:InternallyGeneratedIntangibleAssets 2023-04-01 2024-03-31 11956982 2 2023-04-01 2024-03-31 11956982 6 2023-04-01 2024-03-31 11956982 c:DevelopmentCostsCapitalisedDevelopmentExpenditure c:OwnedIntangibleAssets 2023-04-01 2024-03-31 11956982 e:PoundSterling 2023-04-01 2024-03-31 11956982 c:ShareCapital c:PriorPeriodErrorIncreaseDecrease 2023-04-01 2024-03-31 11956982 c:RetainedEarningsAccumulatedLosses c:PreviouslyStatedAmount 2023-03-31 11956982 c:PreviouslyStatedAmount 2023-03-31 iso4217:GBP xbrli:shares xbrli:pure



Registered number: 11956982












MODERN WOLF LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

 
MODERN WOLF LIMITED
 

CONTENTS



Page
Company information
 
1
Balance sheet
 
2 - 3
Statement of changes in equity
 
4
Notes to the financial statements
 
5 - 19


 
MODERN WOLF LIMITED
 
 
COMPANY INFORMATION


Directors
P Wedgwood 
N Avery 




Registered number
11956982



Registered office
167 - 169 Great Portland Street

London

England

W1W 5PF




Independent auditor
Blick Rothenberg Audit LLP
Chartered Accountants & Statutory Auditor

16 Great Queen Street

Covent Garden

London

WC2B 5AH




Page 1

 
REGISTERED NUMBER:11956982
MODERN WOLF LIMITED


BALANCE SHEET
AS AT 31 MARCH 2024

2024
2023
Note
£
£

Fixed assets
  

Intangible assets
 6 
348,806
116,773

Tangible assets
 7 
8,724
7,551

Investments
 8 
-
204,208

  
357,530
328,532

Current assets
  

Debtors: amounts falling due within one year
 9 
556,655
372,499

Cash at bank and in hand
  
66,374
483,967

  
623,029
856,466

Creditors: amounts falling due within one year
 10 
(11,788,023)
(9,450,402)

Net current liabilities
  
 
 
(11,164,994)
 
 
(8,593,936)

Total assets less current liabilities
  
(10,807,464)
(8,265,404)

Creditors: amounts falling due after more than one year
 11 
(15,000)
(25,000)

Deferred tax
  
(1,384)
(1,384)

  
 
 
(1,384)
 
 
(1,384)

Net liabilities
  
(10,823,848)
(8,291,788)


Capital and reserves
  

Called up share capital 
 13 
10,000
10,000

Profit and loss account
  
(10,833,848)
(8,301,788)

Net deficit
  
(10,823,848)
(8,291,788)


Page 2

 
REGISTERED NUMBER:11956982
MODERN WOLF LIMITED

    
BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2024

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The company has opted not to file the profit and loss account in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 25 December 2025.




P Wedgwood
Director

The notes on pages 5 to 19 form part of these financial statements.

Page 3

 
MODERN WOLF LIMITED
 

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2024


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 April 2022
10,000
(4,236,026)
(4,226,026)



Loss for the year (as restated)
-
(4,065,762)
(4,065,762)



At 31 March 2023 and 1 April 2023 (as previously stated)
10,000
(6,813,324)
(6,803,324)

Prior year restatement (see note 14)
-
(1,488,464)
(1,488,464)


At 31 March 2023 and 1 April 2023 (as restated)
10,000
(8,301,788)
(8,291,788)



Loss for the year
-
(2,532,060)
(2,532,060)


At 31 March 2024
10,000
(10,833,848)
(10,823,848)


The notes on pages 5 to 19 form part of these financial statements.

Page 4

 
MODERN WOLF LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

1.


General information

Modern Wolf Limited is a private company limited by shares incorporated in England and Wales. The address of its registered office is 167 - 169 Great Portland Street, London, England, W1W 5PF.

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 £.

The financial statements for the year ended 31 March 2023 and prior periods were presented in US Dollars ($); the directors have determined that as the functional currency has always been Pounds Sterling (£), it is more appropriate to present the financial statements in Sterling rather than US Dollars. Further details about the restatement are provided in note 14.

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 Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland the Companies Act 2006.

The company has adopted FRS 102 Section 1A for the first time for the year ended 31 March 2024, having previously applied FRS 101. This change has been applied retrospectively to align with the recognition, measurement, and presentation requirements of FRS 102 Section 1A. The transition would not result in any material differences impacting equity or profit or loss, and, as such, no adjustments were required due to the change in accounting framework.

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

The following principal accounting policies have been applied:

 
2.2

Exemption from preparing consolidated financial statements

The company, and the Group headed by it, qualify as small as set out in section 383 of the Companies Act 2006 and the parent and Group are considered eligible for the exemption to prepare consolidated accounts.

 
2.3

Going concern

The company has made a loss in the current year of £2,532,060 (2023: As restated £4,065,762) and has net liabilities of £10,823,848 (2023: As restated £8,291,788) at the balance sheet date. Therefore, the company is reliant on financial support from its ultimate parent company, Wedgewood FIC Limited, which itself is reliant upon the support of its beneficial owner, who has provided a letter of support to Modern Wolf Limited confirming it will provide financial support to the company for a period of at least 12 months from the approval of these financial statements. There are short-term pressures on group cashflows and should the ultimate beneficial owner not provide support to the group, then these circumstances would indicate the existence of a material uncertainty that may cast doubt over the ability of the company to continue as a going concern.

After having made enquiries with the ultimate beneficial owner, the directors have a reasonable expectation that the parent company will continue to be able to provide financial support to the company based on the support of the ultimate beneficial owner. Accordingly, the directors have adopted the going concern basis in preparing the financial statements.

Page 5

 
MODERN WOLF LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

2.Accounting policies (continued)

 
2.4

Revenue

Revenue of the company consists of recharges made to group undertakings and game royalty income. For recharges, revenue is recognised as the costs to which the recharges relate are incurred, as this is the point at which the company's performance obligation is satisfied.

Revenue from sales based game royalty income, promised in exchange for a licence of the intellectual property, is recognised after the launch of the product, when the relevant sales occur.

Revenue is recognised at the transaction price that is allocated to the performance obligation, being the consideration that is expected to be received.

 
2.5

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. 

The intangible assets in relation to game development are amortised over two years from the date of game launch, beyond the two years, any additions capitalised are amortised in full with no extension of their estimated useful life.

At each reporting date the company assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

 
2.6

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.

At each reporting date the company assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

The company adds to the carrying amount of an item of fixed assets the cost of replacing part of such an item when that cost is incurred, if the replacement part is expected to provide incremental future benefits to the company. The carrying amount of the replaced part is derecognised. Repairs and maintenance are charged to profit or loss during the period in which they are incurred.

Page 6

 
MODERN WOLF LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

2.Accounting policies (continued)


2.6
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:

Computer equipment
-
3 years

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.

 
2.7

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

  
2.8

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. 

Financial assets

Basic financial assets, including other debtors, cash and bank balances, and intercompany balances 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, bank loans and intercompany balances 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.

 
Page 7

 
MODERN WOLF LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

2.Accounting policies (continued)

Financial instruments (continued)

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.

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.

 
2.9

Cash and cash equivalents

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

  
2.10

Share capital

Ordinary share is classified as equity.

 
2.11

Interest income

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

Page 8

 
MODERN WOLF LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

2.Accounting policies (continued)

 
2.12

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.

 
2.13

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.14

Operating leases: the company as lessee

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

 
2.15

Pensions

Defined contribution pension plan

The company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company 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 company in independently administered funds.

 
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 profit or loss within 'administrative expenses'.

Page 9

 
MODERN WOLF LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

2.Accounting policies (continued)

  
2.17

Prior year restatement

The directors have restated the comparatives for a change in presentational currency to Pounds Sterling from US Dollars.

Prior year adjustments have also been made for the reclassification of £78,057 from "other receivables" to "prepayments and accrued income", for the recognition of a £1,502,147 impairment of intangible assets, an increase in corporation tax receivable of £226,657 and for the presentation of sales commission of £903,245 in cost of sales, rather than being netted against turnover.

Further details of the prior year restatements are provided in note 14.

 
2.18

Current and deferred taxation

The tax expense for the year 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 year or prior years and is recognised at the point of the tax return being submitted.

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, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Page 10

 
MODERN WOLF LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

3.


Judgements in applying accounting policies and key sources of estimation uncertainty

Impairment of investments
 
The company determines whether the investment is impaired when indicators of impairment exist or based on the annual impairment assessment. The annual assessment requires an estimate of the recoverable amount by reference to the value in use of the subsidiary undertaking.

Value in use is based on forecasted future cash flows generated by the subsidiary. These cash flows have not been discounted based on management's assessment of this being immaterial. An impairment of investments was recognised in the current year (see note 9).
 
Capitalisation of development expenditure
 
Management has to make judgements as to whether development expenditure has met the criteria for capitalisation or whether it should be expensed in the year. Development expenditure is capitalised only after its reliable measurement, technical feasibility and commercial viability can be demonstrated.

Impairment of capitalised development expenditure

Intangible assets are amortised over their estimated useful lives and are reviewed for impairment whenever events or changes in circumstances suggest that their carrying value may not be recoverable. The recoverable amount is determined based on value in use, calculated using forecasted cashflows. These cashflows have not been discounted due to the short term nature of the assets. Based on this assessment, no impairment adjustments were recognised as at 31 March 2024. However, a prior year restatement was made to reflect an impairment recognised at 31 March 2023 of £1,502,147 (see note 14).

Determining the appropriate amortisation period requires management judgement to ensure that the estimated useful economic life of a game reflects the expected period of customer demand. Amortisation and impairment charges relating to development costs are presented within research and development expenses, in line with common industry practice.

Impairment of debtors

Management reviews debtors for indicators of impairment and estimates the recoverable amount based on the contractual terms and expected future cash flows. An impairment loss has been recognised for the year ended 31 March 2024 of £196,746 (2023: £nil). Further details are provided in note 10.


4.


Employees

The average monthly number of employees, including directors, during the year was 14 (2023 - 11).

Page 11

 
MODERN WOLF LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

5.

Taxation

2024
As restated
2023
        £
        £
Current year tax charge

120,915

284,826
 
Total current tax

120,915

284,826
 
 
Total deferred tax

-

(33)
 
Tax on loss

120,915

284,793
 

The current tax charge includes corporation tax in respect of VGTR claims of £120,915 (2023: As restated £284,826). The company recognises current tax charges upon the submission of the annual corporation tax return. A prior year restatement has also been made in respect of this matter (see note 15).

6.


Intangible assets




Development expenditure

£



Cost


At 1 April 2023 (as restated)
3,642,317


Additions - internal
517,756


Disposals
(486,619)



At 31 March 2024

3,673,454



Amortisation


At 1 April 2023 (as restated)
3,525,544


Charge for the year
285,723


Disposals
(486,619)



At 31 March 2024

3,324,648



Net book value



At 31 March 2024
348,806



At 31 March 2023 (as restated)
116,773

The comparatives have been restated to impair development expenditure by £1,502,147 as 31 March 2023. See note 14 for further details.


Page 12

 
MODERN WOLF LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

7.


Tangible fixed assets





Computer equipment

£



Cost


At 1 April 2023 (as restated)
21,954


Additions
6,562



At 31 March 2024

28,516



Depreciation


At 1 April 2023 (as restated)
14,403


Charge for the year
5,389



At 31 March 2024

19,792



Net book value



At 31 March 2024
8,724



At 31 March 2023 (as restated)
7,551

Page 13

 
MODERN WOLF LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

8.


Fixed asset investments





Investments in subsidiary companies

£



Cost


At 1 April 2023 (as restated)
240,001



At 31 March 2024

240,001



Impairment


At 1 April 2023 (as restated)
35,793


Charge for the period
204,208



At 31 March 2024

240,001



Net book value



At 31 March 2024
-



At 31 March 2023 (as restated)
204,208

The investment in the wholly owned subsidiary, Modern Wolf Development Limited, was fully impaired by £204,001 (2023: £35,793) during the year following the decision to wind down its operations. 

A prior year restatement of £35,793 has been recorded to reflect impairment that should have been recognised in the previous year (see note 15).

Page 14

 
MODERN WOLF LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

9.


Debtor

2024
As restated
2023
£
£


Amounts owed by group undertakings
-
3,851

Other debtors
504,237
279,744

Prepayments and accrued income
52,418
88,904

556,655
372,499


Amounts owed by group undertakings are unsecured, interest free, have no fixed repayment date and are repayable on demand.

At 31 March 2024, other debtors includes a net amount of £69,674 in respect of proceeds from the disposal of an intangible asset during the year. This compromises gross proceeds of £266,420, which have been impaired by £196,746 due to uncertainty over future recoverability.


10.


Creditors: amounts falling due within one year

2024
As restated
2023
£
£

Bank loans (see note 12)
10,000
10,000

Trade creditors
334,353
25,386

Amounts owed to group undertakings
11,231,566
9,101,204

Other taxation and social security
30,715
82,031

Other creditors
3,419
3,229

Accruals and deferred income
177,970
228,552

11,788,023
9,450,402


Amounts owed to group undertakings are unsecured, interest free, have no fixed repayment date and are repayable on demand.

At 31 March 2024, the company owed £204,208 to its subsidiary, Modern Wolf Development Limited, which was wound up in the year ended 31 March 2025. No provision was made at 31 March 2024, as the event occurred after the reporting date.

Page 15

 
MODERN WOLF LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

11.


Creditors: amounts falling due after more than one year

2024
As restated
2023
£
£

Bank loans
15,000
25,000


The bank loan is payable in quarterly instalments commencing 12 months from the date the loan is drawn, and it is due to be fully repaid by July 2026. Interest is applied monthly at a rate of 2.5% per annum, with the government paying the interest during the first 12 months.


12.


Loans


Analysis of the maturity of loans is given below:


2024
As restated
2023
£
£

Amounts falling due within one year

Bank loans
10,000
10,000

Amounts falling due 1-2 years

Bank loans
10,000
10,000

Amounts falling due 2-5 years

Bank loans
5,000
15,000

25,000
35,000



13.


Share capital

2024
As restated
2023
£
£
Allotted, called up and fully paid



10,000 (2023 - 10,000) ordinary shares of £1.00 each
10,000
10,000


Page 16

 
MODERN WOLF LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

14.


Prior year restatement

Change of presentational currency

The financial statements for the year ended 31 March 2023 and prior periods were presented in US Dollars ($); the directors have determined that as the functional currency has always been Pounds Sterling (£), it is more appropriate to present the financial statements in Sterling rather than in US Dollars. This is also in line with  group's functional currency.

As a result, the comparative figures have been restated to their original balances in the functional currency, Pounds Sterling, as at 31 March 2023. 

Impairment of intangible assets

Subsequent to the approval of the financial statements for the year ended 31 March 2023, the directors became aware that certain game titles had impairment indicators as at 31 March 2023.

Accordingly, a prior year adjustment has been recognised to reflect an impairment of £1,502,147 at 31 March 2023. This increased the net loss for the year by £1,502,147 and the net liabilities at that date by the same amount.

Recognition of revenue

Subsequent to the finalisation of the financial statements for the year ended 31 March 2024, it was noted that turnover had been reported net of sales commissions. However, turnover should have been grossed up with the commissions included in cost of sales. Accordingly, a prior year adjustment had been made to increase both revenue and cost of sales by £903,245. This adjustment has no effect on the net loss for the year ended 31 March 2023 or on the net liabilities at that date.

Reclassification of accrued income

Accrued income of £78,057 was included in "other receivables" in the prior year's financial statements, when it should have been included as "prepayments and accrued income". This has now been reclassified within debtors as accrued income at 31 March 2023, but has no impact on total debtors and net liabilities at that date.

Tax in respect of prior periods

The directors have noted that a video game tax credit of £49,476 was not recorded in the year ended 31 March 2023, despite the claim having been made in the year ended 31 March 2023, and settled during the year ended 31 March 2025. A prior year adjustment has therefore been made to recognise the tax credit receivable, which increased the corporation tax debtor by £49,476, and reduced net liabilities by that amount.

Impairment of investments

The directors have noted that the recoverable amount of the investment in Modern Wolf Development Limited was lower than its carrying amount of £35,793 at 31 March 2023. Accordingly, a prior year restatement has been recognised to reflect an impairment loss of £35,793. This has increased the net loss and net liabilities by the £35,793.
 
Page 17

 
MODERN WOLF LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

14.Prior year restatement (continued)

The comparative amounts in the prior period presented has been restated as detailed below:



Changes to the balance sheet

31 March 2023
Adjustments
As restated
31 March 2023
        £
        £
        £

Intangible assets

1,618,920

(1,502,147)

116,773
 
Investments

240,001

(35,793)

204,208
 
Debtors within one year

323,023

49,476

372,499
 
Balance sheet as restated

2,181,944

(1,488,464)

693,480
 



Reconciliation of changes in loss for the year

31 March 2023
        £

Loss after tax as previously reported

(2,577,298)

Cost of sales

(1,502,147)

Amounts written off investments

(35,793)

Tax credit

49,476

Adjustments to profit and loss account

(1,488,464)

Loss as restated

(4,065,762)




Reconciliation of changes in equity

31 March 2023
        £

Equity as previously reported

(6,803,324)

Adjustments to profit and loss account

(1,488,464)

Equity as restated

(8,291,788)


Page 18

 
MODERN WOLF LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

15.


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.


16.


Post balance sheet events

After the balance sheet date, the company approved and communicated a significant restructuring plan with the expected cost of £48,834. There were no obligations as at the year end.


17.


Controlling party

The company's immediate parent undertaking is Supernova Capital Two Limited, a private company limited by shares incorporated in England and Wales.

The ultimate parent company for which consolidated financial statements are drawn up is Wedgwood FIC Limited, whose registered office address is 16 Great Queen Street, Covent Garden, London, WC2B 5AH. Copies of the consolidated financial statements are available to the public from Companies House, Crown Way, Cardiff, CF14 3UZ.


18.


First time adoption of FRS 102

During the year, the company transitioned to FRS 102 from FRS 101 as at 1 April 2022. The policies applied under the entity's previous accounting framework are not materially different to FRS 102 and have not impacted on equity or profit or loss.


19.


Auditor's information

The auditor's report on the financial statements for the year ended 31 March 2024 was unqualified.

In their report, the auditor emphasised the following matter without qualifying their report:

Material uncertainty relating to going concern

We draw attention to Note 2.3 of the financial statements, which indicates that the directors have a easonable expectation that the ultimate parent company and beneficial owner will continue to be able to provide financial support to the company. However, if they are unable to provide financial support to the company, this would indicate the existence of a material uncertainty, which may cast doubt over the ability of the company to continue as a going concern. Our opinion is not modified in respect of this matter.

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. Our evaluation of the directors' assessment of the company's ability to continue to adopt the going concern basis of accounting included
reviewing post year end management accounts and forecasts. 
 
Our responsibilities and the responsibilities of the directors with respect to going concern are described in
the relevant sections of the report.

The audit report was signed on 29 December 2025 by Marc Levy FCA (senior statutory auditor) on behalf of Blick Rothenberg Audit LLP.

 
Page 19