Company registration number 08892330 (England and Wales)
FU3E LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
PAGES FOR FILING WITH REGISTRAR
FU3E LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 8
FU3E LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
3
2,952,470
2,951,433
Tangible assets
4
1,540
3,569
2,954,010
2,955,002
Current assets
Debtors
5
757,635
631,636
Cash at bank and in hand
511,264
72,015
1,268,899
703,651
Creditors: amounts falling due within one year
6
(915,730)
(1,140,090)
Net current assets/(liabilities)
353,169
(436,439)
Net assets
3,307,179
2,518,563
Capital and reserves
Called up share capital
7
71,206
67,074
Share premium account
5,566,430
3,811,119
Profit and loss reserves
(2,330,457)
(1,359,630)
Total equity
3,307,179
2,518,563
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved by the board of directors and authorised for issue on 8 July 2026 and are signed on its behalf by:
G Gleave
Director
Company Registration No. 08892330
The notes on pages 2 - 8 form part of these financial statements
FU3E LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
1
Accounting policies
Company information
FU3E Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Beehive, Beehive Ring Road, Gatwick, RH6 0PA.
1.1
Accounting convention
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 unless otherwise specified within these accounting policies. The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgement in applying the Company's accounting policies.
The following principal accounting policies have been applied:
1.2
Going concern
As at 31 December 2025 the company had net assets of £3,true307,179 and net current assets of £353,169.
The company continues to invest into the platform and the development of the business, requiring significant cash outlay on an ongoing basis. Consequently the company has remained reliant on funding from tax incentives, new capital investment and shareholder loans in order to maintain adequate resources to meet its financial obligations. As per Note 7, the company secured additional equity funding for total consideration of £1,850,000 in November 2025. Additional shareholder loans were advanced to the company in March 2026 with a team restructuring undertaken to ensure the business remains cost effective and has adequate cash runway for the foreseeable future.
The directors have prepared detailed projections to the end of 2027, reflecting expectations of continued top line growth with no further requirement for new equity funding or shareholder debt, which as at the date of approval of these financial statements is the directors’ expectation.
Consequently, the directors have assessed the company's ability to meet its debts as they fall due and have a reasonable expectation that the company has adequate resources to continue in operational existence for a period of not less than 12 months from the date of these financial statements. On this basis, the directors continue to adopt the going concern basis of accounting in preparing these financial statements.
1.3
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for for the provision of licences to use the software developed by the company in the normal course of business, and is shown net of VAT.
FU3E LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 3 -
1.4
Research and development expenditure
In the research phase of an internal project it is not possible to demonstrate that the project will generate future economic benefits and hence all expenditure on research shall be recognised as an expense when it is incurred. Intangible assets are recognised from the development phase of a project if and only if certain specific criteria are met in order to demonstrate the asset will generate probable future economic benefits and that its cost can be reliably measured. The capitalised development costs are subsequently amortised on a straight line basis over their useful economic lives, which are 5 years.
If it is not possible to distinguish between the research phase and the development phase of an internal project, the expenditure is treated as if it were all incurred in the research phase only.
1.5
Intangible fixed assets other than goodwill
Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.
At each reporting date the company assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.
All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.
The estimated useful lives range as follows:
Website
2 years
Development platform
5 years
Patents
20 years
1.6
Tangible fixed assets
Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.
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:
Office equipment
33% straight line basis
Fixtures and fittings
20% reducing balance basis
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.
1.7
Impairment of fixed assets
At each reporting date the company assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.
FU3E LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 4 -
1.8
Cash and cash equivalents
Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.
1.9
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.
Financial assets
Basic financial assets, including trade and other debtors, and cash and bank balances 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 for a similar debt instrument. Financing transactions are those in which payment is deferred beyond normal business terms or is financed at a rate of interest that is not a market rate.
Such assets are subsequently carried at amortised cost using the effective interest method, less any impairment.
Impairment of financial assets
Financial assets measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the profit and loss account.
For financial assets measured at cost less impairment, the impairment loss is measured as the difference between the asset's carrying amount and the best estimate of the amount the company would receive for the asset if it were to be sold at the reporting date.
For financial assets measured at amortised cost, the impairment loss is measured as the difference between the asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If the financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
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) despite having retained some significant risks and rewards of ownership, 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.
FU3E LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 5 -
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.
Financial liabilities
Basic financial liabilities, including trade and other creditors, and other loans, 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.
Derecognition of financial liabilities
Financial liabilities are derecognised when the liability is extinguished, that is when the contractual obligation is discharged, cancelled or expires.
1.10
Share capital
Both ordinary shares and preference shares are classified as equity. Incremental costs directly attributable to the issue of new shares or options are shown in equity as a deduction, net of tax, from the proceeds.
1.11
Taxation
Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.
The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.
1.12
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.
1.13
Retirement benefits
The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.
The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Company in independently administered funds.
FU3E LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 6 -
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
34
34
3
Intangible fixed assets
Website
Development platform
Patents
Total
£
£
£
£
Cost
At 1 January 2025
28,200
6,094,568
15,154
6,137,922
Additions - internally developed
1,120,173
1,120,173
At 31 December 2025
28,200
7,214,741
15,154
7,258,095
Amortisation and impairment
At 1 January 2025
28,200
3,156,547
1,742
3,186,489
Amortisation charged for the year
1,118,378
758
1,119,136
At 31 December 2025
28,200
4,274,925
2,500
4,305,625
Carrying amount
At 31 December 2025
2,939,816
12,654
2,952,470
At 31 December 2024
2,938,021
13,412
2,951,433
FU3E LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 7 -
4
Tangible fixed assets
Office equipment
Fixtures and fittings
Total
£
£
£
Cost
At 1 January 2025
34,573
475
35,048
Additions
1,333
1,333
At 31 December 2025
35,906
475
36,381
Depreciation
At 1 January 2025
31,247
232
31,479
Depreciation charged in the year
3,314
48
3,362
At 31 December 2025
34,561
280
34,841
Carrying amount
At 31 December 2025
1,345
195
1,540
At 31 December 2024
3,326
243
3,569
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
419,005
239,933
Corporation tax recoverable
210,484
311,706
Other debtors
3,685
7,992
Prepayments and accrued income
124,461
72,005
757,635
631,636
6
Creditors: amounts falling due within one year
2025
2024
£
£
Other borrowings
215,717
Trade creditors
479,299
343,315
Taxation and social security
131,285
114,967
Other creditors
28,955
115,227
Accruals and deferred income
276,191
350,864
915,730
1,140,090
Other borrowings are secured on the company's book debts and by a fixed and floating charge over the assets of the company.
FU3E LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 8 -
7
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 1p each
5,705,874
5,705,874
57,059
57,059
A Ordinary shares of 0.1p each
3,908,505
3,908,505
3,909
3,909
B Ordinary shares of 0.1p each
2,196,852
2,196,852
2,197
2,197
C Ordinary shares of 0.1p each
2,065,931
0
2,066
13,877,162
11,811,231
65,231
63,165
2025
2024
2025
2024
Preference share capital
Number
Number
£
£
Issued and fully paid
A Preference shares of 0.1p each
3,908,505
3,908,505
3,909
3,909
C Preference shares of 0.1p each
2,065,931
0
2,066
5,974,436
3,908,505
5,975
3,909
Preference shares classified as equity
5,975
3,909
Total equity share capital
71,206
67,074
On 3 November 2025, 2,065,931 C Ordinary shares of 0.1p each and 2,065,931 C Preference shares of 0.1p each were issued for total consideration of £1,850,000.
8
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.
The auditor's report for the year ended 31 December 2025 was unqualified.
The senior statutory auditor was Richard Behan FCA and the auditor was Kingswood LLP.