0 Amplified Intelligence Ltd 15967311 false 2024-09-19 2025-12-31 2025-12-31 The principal activity of the company is that of a holding company. Digita Accounts Production Advanced 6.30.9574.0 true false true true 15967311 2024-09-19 2025-12-31 15967311 2025-12-31 15967311 bus:OrdinaryShareClass1 bus:Non-cumulativeNon-redeemableShares 2025-12-31 15967311 bus:PreferenceShareClass1 bus:CumulativeNon-redeemableShares 2025-12-31 15967311 core:CurrentFinancialInstruments 2025-12-31 15967311 core:CurrentFinancialInstruments core:WithinOneYear 2025-12-31 15967311 core:AdditionsToInvestments 2025-12-31 15967311 core:Share-basedArrangement1 2025-12-31 15967311 bus:SmallEntities 2024-09-19 2025-12-31 15967311 bus:AuditExemptWithAccountantsReport 2024-09-19 2025-12-31 15967311 bus:FilletedAccounts 2024-09-19 2025-12-31 15967311 bus:SmallCompaniesRegimeForAccounts 2024-09-19 2025-12-31 15967311 bus:RegisteredOffice 2024-09-19 2025-12-31 15967311 bus:Director1 2024-09-19 2025-12-31 15967311 bus:Director2 2024-09-19 2025-12-31 15967311 bus:OrdinaryShareClass1 bus:Non-cumulativeNon-redeemableShares 2024-09-19 2025-12-31 15967311 bus:PreferenceShareClass1 bus:CumulativeNon-redeemableShares 2024-09-19 2025-12-31 15967311 bus:PrivateLimitedCompanyLtd 2024-09-19 2025-12-31 15967311 bus:Agent1 2024-09-19 2025-12-31 15967311 core:Share-basedArrangement1 2024-09-19 2025-12-31 15967311 1 2024-09-19 2025-12-31 15967311 1 2024-09-19 2025-12-31 15967311 countries:AllCountries 2024-09-19 2025-12-31 xbrli:pure iso4217:GBP xbrli:shares

Registration number: 15967311

Amplified Intelligence Ltd

Annual Report and Unaudited Financial Statements

for the Period from 19 September 2024 to 31 December 2025




























 

image-name
 

Amplified Intelligence Ltd

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 8

 

Amplified Intelligence Ltd

Company Information

Directors

Darwin Lee

Jonathan Wood

Registered office

c/o JWB Corporate Ltd
22 Mulberry Avenue
Portishead
North Somerset
England
BS20 7LG

Accountants

JWB Corporate Ltd 22 Mulberry Avenue
Portishead
North Somerset
BS20 7LG

 

Amplified Intelligence Ltd

(Registration number: 15967311)
Balance Sheet as at 31 December 2025

Note

2025
£

Fixed assets

 

Investments

4

3,377,015

Current assets

 

Debtors

5

2

Creditors: Amounts falling due within one year

6

(611,269)

Net current liabilities

 

(611,267)

Net assets

 

2,765,748

Capital and reserves

 

Called up share capital

8

30,282

Share premium reserve

2,205,878

Other reserves

5,987

Retained earnings

523,601

Shareholders' funds

 

2,765,748

For the financial period ending 31 December 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 accounts for the period in question in accordance with section 476; and

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

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 16 June 2026 and signed on its behalf by:
 

.........................................
Darwin Lee
Director

 

Amplified Intelligence Ltd

Notes to the Unaudited Financial Statements for the Period from 19 September 2024 to 31 December 2025

1

General information

The company is a private company limited by share capital, incorporated in England & Wales.

The address of its registered office is:
c/o JWB Corporate Ltd
22 Mulberry Avenue
Portishead
North Somerset
BS20 7LG
England

These financial statements were authorised for issue by the Board on 16 June 2026.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

The financial statements are prepared in Pounds Sterling, which is the functional currency of the company.
Monetary amounts in these financial statements are rounded to the nearest £1.

Group accounts not prepared

These accounts present the results and position of the company as a standalone entity. The company has taken the exemption available under section 399 of the Companies Act 2006 not to prepare group accounts as the group headed by it is classified as small.
.

Disclosure of long or short period

The company was incorporated on 19 September 2024 and these accounts represent the period from incorporation to 31 December 2025, the year end being conterminous with all other group entities.

Going concern

The financial statements have been prepared on a going concern basis, the directors having considered the results of the trading entity, along with cash balances and reserves across the group. The directors are satisfied that the group has the ability to continue to trade for at least 12 months from the date of approval of these financial statements.

 

Amplified Intelligence Ltd

Notes to the Unaudited Financial Statements for the Period from 19 September 2024 to 31 December 2025

Judgements

The company makes judgements in 2 key areas. Firstly, in relation to the carrying value of the investment in the group and its trading subsidiary, reviewing for indications of impairment on an annual basis. Secondly, the directors consider the estimated vesting period for the EMI share options which only vest immediately prior to a sale of the business.

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

 

Amplified Intelligence Ltd

Notes to the Unaudited Financial Statements for the Period from 19 September 2024 to 31 December 2025

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Preference shares are recognised as either debt, equity or hybrid financial instruments based on the terms associated with those instruments.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Share based payments

The Group operates equity-settled share-based payment arrangements under which share options are granted to employees of its trading subsidiary (including Enterprise Management Incentive (“EMI”) schemes).

Equity-settled share-based payments are measured at the fair value of the equity instruments at the grant date. Fair value is determined using an appropriate valuation technique, being the Black‑Scholes option pricing model, taking into account the terms and conditions upon which the options were granted. These include, where relevant, assumptions regarding expected volatility, expected option life, risk-free interest rate, expected dividends, and the probability of vesting conditions being satisfied.

The fair value determined at the grant date is recognised as an employee expense over the vesting period, with a corresponding increase in equity, on a straight-line basis, based on the Group’s estimate of the number of instruments expected to vest. The charge is adjusted at each reporting date to reflect changes in estimates of the number of options expected to vest due to non-market vesting conditions, with a corresponding adjustment recognised in equity.
No adjustment is made for market-based vesting conditions once the grant date fair value has been established.

Where share options are granted by the parent company to employees of its trading subsidiary, the subsidiary recognises the employee expense over the vesting period with a corresponding credit recognised as a capital contribution from the parent.
In the parent company financial statements, the investment in the subsidiary is increased by an equivalent amount, representing the capital contribution arising from the share-based payment arrangement.

The arrangements are classified as equity-settled as the Group has no obligation to settle the awards in cash or other assets.

Where options lapse or are forfeited before vesting, any expense previously recognised is reversed in the income statement in the period of lapse. Where options are cancelled or settled during the vesting period, the remaining unrecognised expense is recognised immediately.

The Group’s EMI options are subject to specific contractual terms and conditions, including service-based vesting conditions linked to continued employment within the trading subsidiary. These are treated as non-market vesting conditions and are reflected through adjustments to the number of options expected to vest.

 

Amplified Intelligence Ltd

Notes to the Unaudited Financial Statements for the Period from 19 September 2024 to 31 December 2025

3

Staff numbers

The average number of persons employed by the company (including directors) during the period, was 0.

4

Investments

2025
£

Investments in subsidiaries

3,377,015

Subsidiaries

£

Cost or valuation

Additions

3,377,015

Provision

Carrying amount

At 31 December 2025

3,377,015

5

Debtors

Current

2025
£

Other debtors

2

 

2

 

Amplified Intelligence Ltd

Notes to the Unaudited Financial Statements for the Period from 19 September 2024 to 31 December 2025

6

Creditors

Creditors: amounts falling due within one year

Note

2025
£

Due within one year

 

Amounts owed to group undertakings and undertakings in which the company has a participating interest

17,553

Other creditors

 

593,716

 

611,269

7

Share-based payments

EMI Option Scheme

Scheme details and movements

The company operates an EMI share option scheme for select employees. Those employees are directly employed by the trading subsidiary within the group and the associated expense is recognised in the trading subsidiary's results. The options only vest and are exercisable immediately prior to and as part of a sale of the business. If the options have not vested after a period of 10 years, they will lapse. The options will also lapse when an employee ceases to be employed by the trading subsidiary.

The share options are equity settled and the associated transactions are recognised as a capital contribution in the subsidiary and a corresponding share option reserve.

The movements in the number of share options during the period were as follows:

2025
Number

Granted during the period

1,000

Outstanding, end of period

1,000

The movements in the weighted average exercise price of share options during the period were as follows:

2025
£

Granted during the period

395.15

Outstanding, end of period

395.15

 

Amplified Intelligence Ltd

Notes to the Unaudited Financial Statements for the Period from 19 September 2024 to 31 December 2025

8

Share capital

Allotted, called up and fully paid shares

2025

No.

£

Ordinary of £1 each

8,000

8,000

Preference of £0.01 each

2,228,160

22,282

2,236,160

30,282

9

Parent and ultimate parent undertaking

The ultimate controlling party is Darwin Lee.