Silverfin false false 31/08/2025 01/09/2024 31/08/2025 M S Bevan 27/08/2019 A H Cohen 01/12/2021 N J Henry 07/02/2026 01/12/2021 P Miles 06/01/2021 G P Osen 27/08/2019 W P Rosenberg 01/12/2021 02 May 2026 The principal activity of the Company during the financial year was the development of building projects. 12176387 2025-08-31 12176387 bus:Director1 2025-08-31 12176387 bus:Director2 2025-08-31 12176387 bus:Director3 2025-08-31 12176387 bus:Director4 2025-08-31 12176387 bus:Director5 2025-08-31 12176387 bus:Director6 2025-08-31 12176387 2024-08-31 12176387 core:CurrentFinancialInstruments 2025-08-31 12176387 core:CurrentFinancialInstruments 2024-08-31 12176387 core:ShareCapital 2025-08-31 12176387 core:ShareCapital 2024-08-31 12176387 core:RetainedEarningsAccumulatedLosses 2025-08-31 12176387 core:RetainedEarningsAccumulatedLosses 2024-08-31 12176387 bus:OrdinaryShareClass1 2025-08-31 12176387 bus:OrdinaryShareClass2 2025-08-31 12176387 bus:OrdinaryShareClass3 2025-08-31 12176387 2024-09-01 2025-08-31 12176387 bus:FilletedAccounts 2024-09-01 2025-08-31 12176387 bus:SmallEntities 2024-09-01 2025-08-31 12176387 bus:AuditExemptWithAccountantsReport 2024-09-01 2025-08-31 12176387 bus:PrivateLimitedCompanyLtd 2024-09-01 2025-08-31 12176387 bus:Director1 2024-09-01 2025-08-31 12176387 bus:Director2 2024-09-01 2025-08-31 12176387 bus:Director3 2024-09-01 2025-08-31 12176387 bus:Director4 2024-09-01 2025-08-31 12176387 bus:Director5 2024-09-01 2025-08-31 12176387 bus:Director6 2024-09-01 2025-08-31 12176387 2023-09-01 2024-08-31 12176387 bus:OrdinaryShareClass1 2024-09-01 2025-08-31 12176387 bus:OrdinaryShareClass1 2023-09-01 2024-08-31 12176387 bus:OrdinaryShareClass2 2024-09-01 2025-08-31 12176387 bus:OrdinaryShareClass2 2023-09-01 2024-08-31 12176387 bus:OrdinaryShareClass3 2024-09-01 2025-08-31 12176387 bus:OrdinaryShareClass3 2023-09-01 2024-08-31 iso4217:GBP xbrli:pure xbrli:shares

Company No: 12176387 (England and Wales)

# FUSION BIRMINGHAM DEVCO LIMITED

### Unaudited Financial Statements
For the financial year ended 31 August 2025
Pages for filing with the registrar

FUSION BIRMINGHAM DEVCO LIMITED

## Unaudited Financial Statements

For the financial year ended 31 August 2025

Contents

FUSION BIRMINGHAM DEVCO LIMITED

## STATEMENT OF FINANCIAL POSITION

As at 31 August 2025
FUSION BIRMINGHAM DEVCO LIMITED

## STATEMENT OF FINANCIAL POSITION (continued)

As at 31 August 2025

| Note | 2025 |  | 2024
|  | £ |  | £
Current assets |  |  |  |
Stocks | 3 | 0 |  | 5,706,905
Debtors | 4 | 2,248,195 |  | 29,314
Cash at bank and in hand |  | 19,744 |  | 5,774
|  | 2,267,939 |  | 5,741,993
Creditors: amounts falling due within one year | 5 | ( 2,342,190) |  | ( 5,822,091)
Net current liabilities |  | (74,251) |  | (80,098)
Total assets less current liabilities |  | (74,251) |  | (80,098)
Net liabilities |  | ( 74,251) |  | ( 80,098)
Capital and reserves |  |  |  |
Called-up share capital | 6 | 10 |  | 10
Profit and loss account |  | ( 74,261 ) |  | ( 80,108 )
Total shareholders' deficit |  | ( 74,251) |  | ( 80,098)

For the financial year ending 31 August 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

- The members have not required the company to obtain an audit of its financial statements for the financial year in accordance with section 476;
- The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements; and
- These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime and a copy of the Statement of Income and Retained Earnings has not been delivered.

The financial statements of Fusion Birmingham Devco Limited (registered number: 12176387) were approved and authorised for issue by the Board of Directors. They were signed on its behalf by:

G P Osen Director |

02 May 2026

FUSION BIRMINGHAM DEVCO LIMITED

## NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 August 2025
FUSION BIRMINGHAM DEVCO LIMITED

## NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 August 2025

##### 1. Accounting policies

The principal accounting policies are summarised below. They have all been applied consistently throughout the financial year and to the preceding financial year, unless otherwise stated.

##### General information and basis of accounting

Fusion Birmingham Devco Limited (the Company) is a private company, limited by shares, incorporated in the United Kingdom under the Companies Act 2006 and is registered in England and Wales. The address of the Company's registered office is 35 Ballards Lane, London, N3 1XW, United Kingdom.
The principal activity of the Company during the financial year was the development of building projects.
The financial statements have been prepared under the historical cost convention, modified to include certain items at fair value, and in accordance with Section 1A of Financial Reporting Standard 102 (FRS 102) ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’ issued by the Financial Reporting Council and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime.
The financial statements are presented in pounds sterling which is the functional currency of the company and rounded to the nearest £.

##### Going concern

The directors have assessed the Statement of Financial Position and likely future cash flows at the date of approving these financial statements. The directors have a reasonable expectation that the company has adequate resources to continue in operational existence and to meet its financial obligations as they fall due for at least 12 months from the date of signing these financial statements. Accordingly, they continue to adopt the going concern basis in preparing the financial statements.

##### Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
Turnover is recognised when the significant risks and rewards are considered to have been transferred to the customer.

##### Taxation

Current tax
Current tax is provided at amounts expected to be paid (or recoverable) using the tax rates and laws that have been enacted or substantively enacted at the Statement of Financial Position date.
Deferred tax
Deferred tax arises as a result of including items of income and expenditure in taxation computations in periods different from those in which they are included in the company's financial statements. Deferred tax is provided in full on timing differences which result in an obligation to pay more or less tax at a future date, at the average tax rates that are expected to apply when the timing differences reverse, based on current tax rates and laws. Deferred tax assets and liabilities are not discounted.
The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

##### 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 creditors: amounts falling due within one year.

##### Financial instruments

The Company only enters into basic financial instruments and transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to and from related parties and investments in non-puttable ordinary shares.

Financial assets
Basic financial assets, including trade and other debtors 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.
Such assets are subsequently carried at amortised cost using the effective interest method.
At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. If an asset is impaired the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in the Statement of Income and Retained Earnings.

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) 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
Basic financial liabilities, including trade and other creditors and accruals, 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 receipts discounted at a market rate of interest.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors 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.

Financial assets and liabilities are offset and 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.

#### 2. Employees

| 2025 |  | 2024
| Number |  | Number
Monthly average number of persons employed by the company during the year, including directors | 6 |  | 6

#### 3. Stocks

| 2025 |  | 2024
| £ |  | £
Work in progress | 0 |  | 5,706,905

#### 4. Debtors

| 2025 |  | 2024
| £ |  | £
Trade debtors | 2,150,569 |  | 0
Other debtors | 97,626 |  | 29,314
| 2,248,195 |  | 29,314

#### 5. Creditors: amounts falling due within one year

| 2025 |  | 2024
| £ |  | £
Trade creditors | 2,341,590 |  | 1,360,526
Other creditors | 600 |  | 4,461,565
| 2,342,190 |  | 5,822,091

#### 6. Called-up share capital

| 2025 |  | 2024
| £ |  | £
Allotted, called-up and fully-paid |  |  |
850,000 Class A ordinary shares of £ 0.00001 each | 8.50 |  | 8.50
125,000 Class B ordinary shares of £ 0.00001 each | 1.25 |  | 1.25
25,000 Class C ordinary shares of £ 0.00001 each | 0.25 |  | 0.25
| 10.00 |  | 10.00

#### 7. Secured debts

There is a fixed and floating charge in a group entity covering all of the property and undertaking of that entity as well as a charge over the assets of the group. The outstanding charge includes a negative pledge.