Company registration number 12603784 (England and Wales)
ARTIS WORKS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
PAGES FOR FILING WITH REGISTRAR
ARTIS WORKS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 11
ARTIS WORKS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
-
0
-
0
Tangible assets
3
82,603
21,673
Investments
4
10,420
-
0
93,023
21,673
Current assets
Debtors
5
1,013,663
1,193,917
Cash at bank and in hand
516,240
891,866
1,529,903
2,085,783
Creditors: amounts falling due within one year
6
(2,009,717)
(1,765,187)
Net current (liabilities)/assets
(479,814)
320,596
Total assets less current liabilities
(386,791)
342,269
Creditors: amounts falling due after more than one year
7
(47,097)
-
0
Provisions for liabilities
(16,521)
(4,118)
Net (liabilities)/assets
(450,409)
338,151
Capital and reserves
Called up share capital
9
208
205
Share premium account
6,424,823
6,173,564
Equity reserve
10
989,138
655,385
Profit and loss reserves
(7,864,578)
(6,491,003)
Total equity
(450,409)
338,151
ARTIS WORKS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2025
31 December 2025
- 2 -

For the financial year ended 31 December 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 of its financial statements for the year in question 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.

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

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 11 June 2026 and are signed on its behalf by:
Mr S Ferraccu
Director
Company registration number 12603784 (England and Wales)
ARTIS WORKS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
Share capital
Share premium account
Equity reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 January 2024
179
4,090,230
595,774
(4,845,310)
(159,127)
Year ended 31 December 2024:
Loss and total comprehensive income
-
-
-
(1,645,693)
(1,645,693)
Issue of share capital
9
26
2,089,822
-
-
2,089,848
Other movements
-
(6,488)
59,611
-
53,123
Balance at 31 December 2024
205
6,173,564
655,385
(6,491,003)
338,151
Year ended 31 December 2025:
Loss and total comprehensive income
-
-
-
(1,373,575)
(1,373,575)
Issue of share capital
9
3
251,259
-
-
251,262
Other movements
-
-
333,753
-
333,753
Balance at 31 December 2025
208
6,424,823
989,138
(7,864,578)
(450,409)
ARTIS WORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -
1
Accounting policies
Company information

Artis Works Limited is a private company limited by shares incorporated in England and Wales. The registered office is Fifth Floor, One New Change, London, United Kingdom, EC4M 9AF.

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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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. The principal accounting policies adopted are set out below.

1.2
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. In reaching this conclusion, the directors have considered the company’s current cash position, forecast working capital requirements and the availability of additional funding.

The directors also note that, subsequent to the year end, a warrant holder exercised warrants in the company, resulting in a cash inflow of £2.58m. This additional funding has strengthened the company’s liquidity position and provides further support for the directors’ assessment that the company will be able to meet its liabilities as they fall due.

Accordingly, the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Revenue

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

 

When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

ARTIS WORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 5 -

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Fixtures and fittings
3 years straight line
Computer equipment
3 years straight line
Motor vehicles
25% reducing balance

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
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.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

ARTIS WORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 6 -
1.7
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.

1.8
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.

Warrants

Shares have been issued with warrants attached, subject to conditions as detailed in the notes to the accounts. When the conditions of the warrant are met, the warrants are valued and this value is recognised in the equity reserve until the warrant is exercised or surrendered.

1.9
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.

1.10
Taxation

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

ARTIS WORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 7 -
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.

1.11
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.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.13
Share-based payments

Equity-settled share-based payments are measured at fair value at the date of grant by reference to the fair value of the equity instruments granted using the Black-Scholes model. The fair value determined at the grant date is expensed on a straight-line basis over the vesting period, based on the estimate of shares that will eventually vest. A corresponding adjustment is made to equity.

When the terms and conditions of equity-settled share-based payments at the time they were granted are subsequently modified, the fair value of the share-based payment under the original terms and conditions and under the modified terms and conditions are both determined at the date of the modification. Any excess of the modified fair value over the original fair value is recognised over the remaining vesting period in addition to the grant date fair value of the original share-based payment. The share-based payment expense is not adjusted if the modified fair value is less than the original fair value.

 

Cancellations or settlements (including those resulting from employee redundancies) are treated as an acceleration of vesting and the amount that would have been recognised over the remaining vesting period is recognised immediately.

ARTIS WORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 8 -
1.14
Leases
As lessee

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

2
Employees

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

2025
2024
Number
Number
Total
14
8
3
Tangible fixed assets
Fixtures and fittings
Computer equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2025
15,615
52,082
-
0
67,697
Additions
-
0
17,549
67,590
85,139
Disposals
-
0
(3,798)
-
0
(3,798)
At 31 December 2025
15,615
65,833
67,590
149,038
Depreciation and impairment
At 1 January 2025
10,971
35,053
-
0
46,024
Depreciation charged in the year
4,448
15,422
858
20,728
Eliminated in respect of disposals
-
0
(317)
-
0
(317)
At 31 December 2025
15,419
50,158
858
66,435
Carrying amount
At 31 December 2025
196
15,675
66,732
82,603
At 31 December 2024
4,644
17,029
-
0
21,673
4
Fixed asset investments
2025
2024
£
£
Shares in group undertakings and participating interests
10,420
-
0
ARTIS WORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
4
Fixed asset investments
(Continued)
- 9 -
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 1 January 2025
-
Additions
10,420
At 31 December 2025
10,420
Carrying amount
At 31 December 2025
10,420
At 31 December 2024
-
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
710,539
808,351
Corporation tax recoverable
96,247
-
0
Other debtors
206,877
385,566
1,013,663
1,193,917
6
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans and overdrafts
6
48
Trade creditors
198,689
491,737
Taxation and social security
127,078
38,438
Other creditors
1,683,944
1,234,964
2,009,717
1,765,187

Included in other creditors are hire purchase borrowings of £5,996 (2024: £nil) which are secured on the fixed assets to which they relate.

7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Other creditors
47,097
-
0
ARTIS WORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
7
Creditors: amounts falling due after more than one year
(Continued)
- 10 -

Included in other creditors are hire purchase borrowings of £47,097 (2024: £nil) which are secured on the fixed assets to which they relate.

8
Share-based payment transactions

The company operates an Enterprise Management Incentive (EMI) Plan which was adopted on 23 May 2023, with a sub-plan to enable the grant of Options to Service Providers. The scheme is aimed at employees, key personnel and management plus service providers to the business.

Number of share options
Weighted average exercise price
2025
2024
2025
2024
Number
Number
£
£
Outstanding at 1 January 2025
197,583
177,896
3.57
3.25
Granted
183,709
19,687
6.50
6.43
Forfeited
(81,955)
0
-
0
3.48
-
0
Outstanding at 31 December 2025
299,337
197,583
5.39
3.57
Exercisable at 31 December 2025
-
0
-
0
-
0
-
0

The options outstanding at 31 December 2025 had an exercise price ranging from £1.25 to £9.00, and a contractual life of 10 years from the date of grant.

The fair value of options granted is calculated using the Black Scholes option pricing model, which is considered to apply the most appropriate valuation method. The expected life used in the model has been adjusted, based on management’s best estimate, for the effect of non-transferability, exercise restrictions, and behavioural considerations.

 

Non-vesting conditions and market conditions are taken into account when estimating the fair value of the option at grant date. Service conditions and non-market performance conditions are taken into account by adjusting the number of options expected to vest at each reporting date.

Liabilities and expenses

During the year, the company recognised total share-based payment expenses of £333,753 (2024 - £53,123) which related to equity settled share based payment transactions.

9
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 0.01p each
2,079,803
2,051,885
208
205
ARTIS WORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
9
Called up share capital
(Continued)
- 11 -

On 6 January 2025 8,583 ordinary shares were issued at a premium of £9.00.

On 17 January 2025 11,112 ordinary shares were issued at a premium of £9.00.

On 15 May 2025 2,467 ordinary shares were issued at a premium of £9.00.

On 19 May 2025 5,756 ordinary shares were issued at a premium of £9.00.

 

Certain shares were previously issued with warrants attached, granting investors the right to acquire additional shares. These warrants are subject to a condition of ordinary share investment, and this condition was met on 31 December 2024. The value attributed to the warrants has been calculated and this value is separated from share premium paid and disclosed in the equity reserve.

10
Equity reserve

The equity reserve is non-distributable and is made up of the share based payments equity reserve of £982,650 (2024: £648,897) and a warrant reserve of £6,488 (2024: £6,488).

11
Operating lease commitments
As lessee

The company has commitments for it's trading offices rental costs.

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2025
2024
£
£
Total commitments
162,400
-
0
12
Events after the reporting date

After the balance sheet date, a warrant holder has exercised warrants leading to the allotment of an additional 101,373 Ordinary shares at a price of £25.48 per share, therefore a cash inflow of £2.58m to the business.

13
Directors' transactions

At the balance sheet date there were no amounts owed to the company by the directors (2024: £44,764) in the form of directors' loan accounts.

2025-12-312025-01-01falsefalsefalse11 June 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr James  McMurray-ColeMr Sebastian  FerraccuMr Marc  YoungGravitas Company Secretarial Services Limited126037842025-01-012025-12-31126037842025-12-31126037842024-12-3112603784core:FurnitureFittings2025-12-3112603784core:ComputerEquipment2025-12-3112603784core:MotorVehicles2025-12-3112603784core:FurnitureFittings2024-12-3112603784core:ComputerEquipment2024-12-3112603784core:MotorVehicles2024-12-3112603784core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3112603784core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3112603784core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3112603784core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3112603784core:CurrentFinancialInstruments2025-12-3112603784core:CurrentFinancialInstruments2024-12-3112603784core:ShareCapital2025-12-3112603784core:ShareCapital2024-12-3112603784core:SharePremium2025-12-3112603784core:SharePremium2024-12-3112603784core:OtherReservesSubtotal2025-12-3112603784core:OtherReservesSubtotal2024-12-3112603784core:RetainedEarningsAccumulatedLosses2025-12-3112603784core:RetainedEarningsAccumulatedLosses2024-12-3112603784core:ShareCapital2023-12-3112603784core:SharePremium2023-12-3112603784core:OtherReservesSubtotal2023-12-3112603784core:RetainedEarningsAccumulatedLosses2023-12-3112603784core:ShareCapitalOrdinaryShareClass12025-12-3112603784core:ShareCapitalOrdinaryShareClass12024-12-3112603784bus:Director22025-01-012025-12-3112603784core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31126037842024-01-012024-12-3112603784core:RetainedEarningsAccumulatedLosses2025-01-012025-12-3112603784core:ShareCapital2024-01-012024-12-3112603784core:SharePremium2024-01-012024-12-3112603784core:ShareCapital2025-01-012025-12-3112603784core:SharePremium2025-01-012025-12-3112603784core:FurnitureFittings2025-01-012025-12-3112603784core:ComputerEquipment2025-01-012025-12-3112603784core:MotorVehicles2025-01-012025-12-3112603784core:FurnitureFittings2024-12-3112603784core:ComputerEquipment2024-12-3112603784core:MotorVehicles2024-12-31126037842024-12-3112603784core:Non-currentFinancialInstruments2025-12-3112603784core:Non-currentFinancialInstruments2024-12-31126037842023-12-3112603784bus:OrdinaryShareClass12025-01-012025-12-3112603784bus:OrdinaryShareClass12025-12-3112603784bus:OrdinaryShareClass12024-12-3112603784bus:PrivateLimitedCompanyLtd2025-01-012025-12-3112603784bus:SmallCompaniesRegimeForAccounts2025-01-012025-12-3112603784bus:FRS1022025-01-012025-12-3112603784bus:AuditExemptWithAccountantsReport2025-01-012025-12-3112603784bus:Director12025-01-012025-12-3112603784bus:Director32025-01-012025-12-3112603784bus:CompanySecretary12025-01-012025-12-3112603784bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP