Phantasia Ltd.

	Page
Balance Sheet	1—2
Notes to the Financial Statements	3—5

Registered number: 02647944

		2025		2024
	Notes	£	£	£	£
FIXED ASSETS
Tangible Assets	4		74		77
Investment Properties	5		351,901		351,901

			351,975		351,978
CURRENT ASSETS
Stocks	6	154		105
Debtors	7	6,347		10,171
Cash at bank and in hand		125,633		106,338

		132,134		116,614
Creditors: Amounts Falling Due Within One Year	8	(12,122 )		(14,665 )

NET CURRENT ASSETS (LIABILITIES)			120,012		101,949

TOTAL ASSETS LESS CURRENT LIABILITIES			471,987		453,927

Creditors: Amounts Falling Due After More Than One Year	9		(45,456 )		(35,251 )

NET ASSETS			426,531		418,676

CAPITAL AND RESERVES
Called up share capital	10		100		100
Revaluation reserve	11		75,621		75,621
Capital redemption reserve			8		8
Profit and Loss Account			350,802		342,947

SHAREHOLDERS' FUNDS			426,531		418,676

Page 1

Page 2

Phantasia Ltd.

Balance Sheet (continued)

As At 30 September 2025

For the year ending 30 September 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

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

The company has taken advantage of section 444(1) of the Companies Act 2006 and opted not to deliver to the registrar a copy of the company's Profit and Loss Account.

On behalf of the board

Mr Mark Seow

Director

22 May 2026

The notes on pages 3 to 5 form part of these financial statements.

1. General Information

Phantasia Ltd. is a private company, limited by shares, incorporated in England & Wales, registered number 02647944 . The registered office is 5 Roffo Court, London, SE17 2FJ.

2. Accounting Policies

2.1. Basis of Preparation of Financial Statements

The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 section 1A Small Entities "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.

2.2. Turnover

Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover is reduced for estimated customer returns, rebates and other similar allowances.

Sale of goods

Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods.

Rendering of services

Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.

2.3. Tangible Fixed Assets and Depreciation

Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:

Computer Equipment

Straight Line 25%

2.4. Investment Properties

All investment properties are carried at fair value determined annually and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided for. Changes in fair value are recognised in the profit and loss account.

2.5. Stocks and Work in Progress

Stocks and work in progress are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads. Work-in-progress is reflected in the accounts on a contract by contract basis by recording turnover and related costs as contract activity progresses.

2.6. Taxation

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

The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and 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 end of the reporting period.

Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period 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.

...CONTINUED

Page 3

Page 4

Phantasia Ltd.

Notes to the Financial Statements (continued)

For The Year Ended 30 September 2025

2.6. Taxation - continued

Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.

Current and deferred tax are recognised in profit or loss for the year, except when they relate to items that are recognised in other comprehensive income or directly in equity, in which case current and deferred tax are recognised in other comprehensive income or directly in equity respectively.

3. Average Number of Employees

Average number of employees, including directors, during the year was: 2 (2024: 2)

4. Tangible Assets

	Computer Equipment
	£
Cost
As at 1 October 2024	76,459

As at 30 September 2025	76,459

Depreciation
As at 1 October 2024	76,382
Provided during the period	3

As at 30 September 2025	76,385

Net Book Value
As at 30 September 2025	74

As at 1 October 2024	77

5. Investment Property

	2025
	£
Fair Value
As at 1 October 2024 and 30 September 2025	351,901

6. Stocks

	2025	2024
	£	£
Stock	154	105

7. Debtors

	2025	2024
	£	£
Due within one year
Trade debtors	6,347	10,171

Page 4

Page 5

Phantasia Ltd.

Notes to the Financial Statements (continued)

For The Year Ended 30 September 2025

8. Creditors: Amounts Falling Due Within One Year

	2025	2024
	£	£
Trade creditors	5,159	4,482
Corporation tax	4,681	6,860
VAT	2,282	3,323

	12,122	14,665

9. Creditors: Amounts Falling Due After More Than One Year

	2025	2024
	£	£
Directors loan account	45,456	35,251

10. Share Capital

	2025	2024
	£	£
Allotted, Called up and fully paid	100	100

11. Reserves

	Revaluation reserve	Capital Redemption	Profit and Loss Account
	£	£	£
As at 1 October 2024	75,621	8	342,947
Profit for the year and total comprehensive income	-	-	19,855

Dividends paid	-	-	(12,000)

As at 30 September 2025	75,621	8	350,802

12. Related Party Transactions

The loans from the directors were £45,456 as at the year end, the loans are free from interest and have no fixed repayment date.

Page 5