Company registration number 03385330 (England and Wales)
PRIVATE INVESTOR CAPITAL LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
Tavistock House South
Tavistock Square
Rayner Essex LLP
London
Chartered Accountants
WC1H 9LG
PRIVATE INVESTOR CAPITAL LIMITED
COMPANY INFORMATION
Directors
Mr D A Giampaolo
Mr P S Thomas
Company number
03385330
Registered office
5 New Street Square
London
EC4A 3TW
Auditor
Rayner Essex LLP
Tavistock House South
Tavistock Square
London
WC1H 9LG
PRIVATE INVESTOR CAPITAL LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 17
PRIVATE INVESTOR CAPITAL LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

The directors present the strategic report for the year ended 31 December 2025.

Review of the business

The company ceased its investment management activities in March 2025 and cancelled its authorisation from the Financial Conduct Authority.

Principal risks and uncertainties

With the cessation of its investment operations, the directors do not consider the company to face significant risk or uncertainty and they intend to strike off the company in the near future.

Key performance indicators

The success of the business was historically measured by the overall outcome of the investment portfolio.

Going concern

It is the intention of the directors to apply to strike off the company from the Companies House register in the near future and, as a result, the going concern basis is no longer considered appropriate.

 

For the above reason, the directors and members have determined that the going concern basis is no longer appropriate, and the financial statements have been prepared on a basis other than going concern in order to give a true and fair view of the assets, liabilities, financial position and the results of the company for the year ended 31 December 2025. This basis includes writing the company’s assets down to net realisable value. No provision has been made for the future costs of terminating the business unless such costs were committed to at the balance sheet date.

Section 172 statement

In accordance with section 172 of the Companies Act, each of our directors acts in the way he considers, in good faith, would most likely promote the success of the company for the benefit of its members as a whole. Our directors have regard, amongst other matters, to the:

 

On behalf of the board

.............................................
Mr P S Thomas
Director
Date: .............................................
PRIVATE INVESTOR CAPITAL LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -

The directors present their annual report and financial statements for the year ended 31 December 2025.

Principal activities

The principal activity of the company continued to be that of a venture capital manager. As noted in the strategic report, this activity has now ceased.

 

It is the intention of the directors to apply to strike off the company from the Companies House register in the near

future and, as a result, the going concern basis is no longer considered appropriate. The financial statements have been prepared on a basis other than going concern as described in note 1.2 in order to give a true and fair view of the assets, liabilities, financial position and results of the company for the year ended 31 December 2025.

Results and dividends

The results for the year are set out on page 7.

No ordinary dividends were paid during the year. Post year end, the company undertook a capital reduction and paid a dividend up to the parent company, details of which can be found within note 13.

Directors

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

Mr D A Giampaolo
Mr P S Thomas
Auditor

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

Statement of directors' responsibilities

The directors are responsible for preparing the annual report and the 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 United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). 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 of the profit or loss of the company for that period.

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

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 enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

PRIVATE INVESTOR CAPITAL LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
Medium-sized companies exemption

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

On behalf of the board
Mr P S Thomas
Director
29 April 2026
PRIVATE INVESTOR CAPITAL LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PRIVATE INVESTOR CAPITAL LIMITED
- 4 -
Opinion

We have audited the financial statements of Private Investor Capital Limited (the 'company') for the year ended 31 December 2025 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and 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 the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Emphasis of matter - financial statements prepared on a basis other than going concern

In forming our opinion on the financial statements, which is not modified, we draw attention to note 1 - Accounting policies to the financial statements which describes the directors' reasons why the financial statements have been prepared on a basis other than going concern.

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 report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

PRIVATE INVESTOR CAPITAL LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PRIVATE INVESTOR CAPITAL LIMITED (CONTINUED)
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, 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 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 company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

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

 

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

 

PRIVATE INVESTOR CAPITAL LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PRIVATE INVESTOR CAPITAL LIMITED (CONTINUED)
- 6 -

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

 

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

 

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

 

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

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Lucy Kate Ghawss FCA (Senior Statutory Auditor)
For and on behalf of Rayner Essex LLP, Statutory Auditor
Chartered Accountants
Tavistock House South
Tavistock Square
London
WC1H 9LG
29 April 2026
PRIVATE INVESTOR CAPITAL LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 7 -
Discontinued
Discontinued
operations
operations
2025
2024
Notes
£
£
Turnover
3
250
250
Administrative expenses
(23,746)
(26,198)
Operating loss
4
(23,496)
(25,948)
Interest receivable and similar income
6
154,669
327
Waiver of intercompany loans
(839,439)
-
Loss before taxation
(708,266)
(25,621)
Tax on loss
7
-
0
-
0
Loss for the financial year
(708,266)
(25,621)
PRIVATE INVESTOR CAPITAL LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 8 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investments
8
3
3
Current assets
Debtors
10
154,666
915,443
Cash at bank and in hand
42,264
50,447
196,930
965,890
Creditors: amounts falling due within one year
11
(18,244)
(78,938)
Net current assets
178,686
886,952
Net assets
178,689
886,955
Capital and reserves
Called up share capital
12
2,285,006
2,285,006
Share premium account
99,994
99,994
Profit and loss reserves
(2,206,311)
(1,498,045)
Total equity
178,689
886,955

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 29 April 2026 and are signed on its behalf by:
Mr P S Thomas
Director
Company registration number 03385330 (England and Wales)
PRIVATE INVESTOR CAPITAL LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
Share capital
Share premium account
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2024
2,285,006
99,994
(1,472,424)
912,576
Year ended 31 December 2024:
Loss and total comprehensive income
-
-
(25,621)
(25,621)
Balance at 31 December 2024
2,285,006
99,994
(1,498,045)
886,955
Year ended 31 December 2025:
Loss and total comprehensive income
-
-
(708,266)
(708,266)
Balance at 31 December 2025
2,285,006
99,994
(2,206,311)
178,689
PRIVATE INVESTOR CAPITAL LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
16
(8,504)
49,653
Investing activities
Interest received
321
327
Net cash generated from investing activities
321
327
Net (decrease)/increase in cash and cash equivalents
(8,183)
49,980
Cash and cash equivalents at beginning of year
50,447
467
Cash and cash equivalents at end of year
42,264
50,447
PRIVATE INVESTOR CAPITAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 11 -
1
Accounting policies
Company information

Private Investor Capital Limited is a private company limited by shares incorporated in England and Wales. The registered office is 5 New Street Square, London, EC4A 3TW.

1.1
Basis of preparation

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

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

The financial statements have been prepared under the historical cost convention, modified to include certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

It is the intention of the directors to apply to strike off the company from the Companies House register in the near future and, as a result, the going concern basis is no longer considered appropriate.

 

For the above reason, the directors and members have determined that the going concern basis is no longer appropriate, and the financial statements have been prepared on a basis other than going concern in order to give a true and fair view of the assets, liabilities, financial position and the results of the company for the year ended 31 December 2025. This basis includes writing the company’s assets down to net realisable value. No provision has been made for the future costs of terminating the business unless such costs were committed to at the balance sheet date.

1.3
Revenue

The turnover shown in the profit and loss account represents fees received from ex-members of the Pi Club for continuing investment advisory services and management fees. Both are exclusive of value added tax.

Income in the form of ex-membership fees is recognised when distributions are made from the investment funds and the amounts due to individual investors are calculated. Income is not recognised before as distributions are uncertain and the entity exercises prudence in this regard.

1.4
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

PRIVATE INVESTOR CAPITAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 12 -
1.5
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.6
Financial instruments

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

 

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

 

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

Basic financial assets

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

Classification of financial liabilities

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

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, 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. Financial liabilities classified as payable within one year are not amortised.

 

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

 

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

1.7
Equity instruments

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

1.8
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

PRIVATE INVESTOR CAPITAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 13 -
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.9
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

PRIVATE INVESTOR CAPITAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 14 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Management Fees
250
250
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
250
250
2025
2024
£
£
Other revenue
Interest income
321
327
Dividends receivable
154,348
-
4
Operating loss
2025
2024
Operating loss for the year is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
8,500
8,250
5
Employees

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

2025
2024
Number
Number
2
2
PRIVATE INVESTOR CAPITAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 15 -
6
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
321
327
Income from fixed asset investments
Dividends from shares in group undertakings
154,348
-
0
Total income
154,669
327
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
321
327
7
Taxation

The actual charge for the year can be reconciled to the expected credit for the year based on the profit or loss and the standard rate of tax as follows:

2025
2024
£
£
Loss before taxation
(708,266)
(25,621)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
(177,067)
(6,405)
Tax effect of expenses that are not deductible in determining taxable profit
171,273
-
0
Unutilised tax losses carried forward
5,794
6,405
Taxation charge for the year
-
-
8
Fixed asset investments
2025
2024
Notes
£
£
Investments in subsidiaries
9
3
3
9
Subsidiaries

Details of the company's subsidiaries at 31 December 2025 are as follows:

PRIVATE INVESTOR CAPITAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
9
Subsidiaries
(Continued)
- 16 -
Name of undertaking
Nature of business
Class of
% Held
shares held
Direct
Pi Capital Partners 1 Limited
To act as General Partner
Ordinary
100
Pi Capital Partners 2 Limited
To act as General Partner
Ordinary
100
Pi Capital Partners 3 Limited
To act as General Partner
Ordinary
100
10
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
300
-
0
Amounts owed by group undertakings
154,348
914,836
Prepayments and other debtors
18
607
154,666
915,443
11
Creditors: amounts falling due within one year
2025
2024
£
£
Amounts owed to group undertakings
-
0
62,752
Other creditors
3
3
Accruals and deferred income
18,241
16,183
18,244
78,938
12
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
2,285,000 A Ordinary Shares of £1 each
2,285,000
2,285,000
2,285,000
2,285,000
600 Ordinary Shares of 1p each
600
600
6
6
2,285,600
2,285,600
2,285,006
2,285,006
13
Events after the reporting period

On 2 April 2026, the Company undertook a capital reduction to create distributable reserves. This resulted in an increase in distributable reserves of £2,384,999.

 

The reduction was effected by:

 

 

 

A dividend was then declared to pay distributable reserves of £178,688 up to the parent company.

PRIVATE INVESTOR CAPITAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 17 -
14
Related party transactions

The company has taken advantage of FRS 102 section 33.1A to not disclose transactions entered into between two or more members of a group, provided that any subsidiary which is party to the transaction is wholly owned by such a member.

15
Ultimate controlling party

The immediate and ultimate parent company is Pi Capital (Holdings) Limited, a company incorporated in the UK. Consolidated accounts are available from Companies House.

16
Cash (absorbed by)/generated from operations
2025
2024
£
£
Loss after taxation
(708,266)
(25,621)
Adjustments for:
Investment income
(321)
(327)
Dividends receivable from group companies
(154,348)
Waiver of intergroup loans
839,439
-
Movements in working capital:
Decrease in debtors
13,428
86,434
Increase/(decrease) in creditors
1,564
(10,833)
Cash (absorbed by)/generated from operations
(8,504)
49,653
17
Analysis of changes in net funds
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
50,447
(8,183)
42,264
2025-12-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300Mr D A GiampaoloMr P S Thomas033853302025-01-012025-12-3103385330bus:Director12025-01-012025-12-3103385330bus:Director22025-01-012025-12-3103385330bus:RegisteredOffice2025-01-012025-12-31033853302025-12-31033853302024-01-012024-12-3103385330core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3103385330core:RetainedEarningsAccumulatedLosses2025-01-012025-12-31033853302024-12-3103385330core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3103385330core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3103385330core:CurrentFinancialInstruments2025-12-3103385330core:CurrentFinancialInstruments2024-12-3103385330core:ShareCapital2025-12-3103385330core:ShareCapital2024-12-3103385330core:SharePremium2025-12-3103385330core:SharePremium2024-12-3103385330core:RetainedEarningsAccumulatedLosses2025-12-3103385330core:RetainedEarningsAccumulatedLosses2024-12-3103385330core:ShareCapital2023-12-3103385330core:SharePremium2023-12-3103385330core:RetainedEarningsAccumulatedLosses2023-12-3103385330core:ShareCapitalOrdinaryShareClass12025-12-3103385330core:ShareCapitalOrdinaryShareClass12024-12-3103385330core:ShareCapitalOrdinaryShareClass22025-12-3103385330core:ShareCapitalOrdinaryShareClass22024-12-3103385330core:ShareCapitalOrdinaryShares2025-12-3103385330core:ShareCapitalOrdinaryShares2024-12-31033853302024-12-31033853302023-12-3103385330core:UKTax2025-01-012025-12-3103385330core:UKTax2024-01-012024-12-3103385330core:Non-currentFinancialInstruments2025-12-3103385330core:Non-currentFinancialInstruments2024-12-3103385330core:Subsidiary12025-01-012025-12-3103385330core:Subsidiary22025-01-012025-12-3103385330core:Subsidiary32025-01-012025-12-3103385330core:Subsidiary112025-01-012025-12-3103385330core:Subsidiary222025-01-012025-12-3103385330core:Subsidiary332025-01-012025-12-3103385330bus:OrdinaryShareClass12025-01-012025-12-3103385330bus:OrdinaryShareClass22025-01-012025-12-3103385330bus:OrdinaryShareClass12025-12-3103385330bus:OrdinaryShareClass12024-12-3103385330bus:OrdinaryShareClass22025-12-3103385330bus:OrdinaryShareClass22024-12-3103385330bus:AllOrdinaryShares2025-12-3103385330bus:AllOrdinaryShares2024-12-3103385330bus:PrivateLimitedCompanyLtd2025-01-012025-12-3103385330bus:FRS1022025-01-012025-12-3103385330bus:Audited2025-01-012025-12-3103385330bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP