|
(A) Financial
|
2024
|
2023
|
|
Revenue (£)
|
72,927
|
77,951
|
|
Revenue Growth (%)
|
(6.4%)
|
(77.9%)
|
|
Net Loss (£)
|
(747,367)
|
(917,385)
|
|
Net Loss Margin (%)
|
(1,025%)
|
(1,177%)
|
|
Cash at Bank (£)
|
71,617
|
190,315
|
|
(B) Non-Financial
|
||
|
Number of Employees
|
12
|
12
|
|
Director
|
|
03/07/2026
|
|
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
136 Merton High Street
London
SW19 1BA
|
| 2024 | 2023 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER | 3 |
|
|
|
| Cost of sales |
( |
( |
||
| GROSS LOSS |
( |
( |
||
| Administrative expenses |
( |
( |
||
| Other operating income |
|
|
||
| OPERATING LOSS | 5 |
( |
( |
|
| Other interest receivable and similar income | 9 |
|
|
|
| LOSS FOR THE FINANCIAL YEAR ATTRIBUTABLE TO THE OWNERS OF THE PARENT |
( |
( |
||
| 2024 | 2023 | |||
|---|---|---|---|---|
| £ | £ | |||
| LOSS FOR THE FINANCIAL YEAR |
( |
( |
||
| OTHER COMPREHENSIVE INCOME FOR THE YEAR | - | - | ||
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR ATTRIBUTABLE TO THE OWNERS OF THE PARENT |
( |
( |
||
| 2024 | 2023 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| CURRENT ASSETS | |||||
| Debtors | 12 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 13 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
( |
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
( |
|||
| NET ASSETS/(LIABILITIES) |
|
( |
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 14 |
|
|
||
| Profit and Loss Account |
( |
( |
|||
| SHAREHOLDERS' FUNDS | 335,363 | (217,604) | |||
|
Director
|
| 2024 | 2023 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Investments | 11 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Debtors | 12 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 13 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
( |
( |
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
( |
|
|||
| NET (LIABILITIES)/ASSETS |
( |
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 14 |
|
|
||
| Profit and Loss Account |
( |
( |
|||
| SHAREHOLDERS' FUNDS | (53,872) | 2,745,488 | |||
|
Director
|
|
|
| Share Capital | Profit and Loss Account | Total | |
|---|---|---|---|
| £ | £ | £ | |
| As at 1 January 2023 |
|
( |
300,985 |
| Loss for the year and total comprehensive income | - |
( |
(917,385) |
| Arising on shares issued during the period |
|
- | 398,796 |
| As at 31 December 2023 and 1 January 2024 |
|
( |
(217,604) |
| Loss for the year and total comprehensive income | - |
( |
(747,367) |
| Arising on shares issued during the period |
|
- | 1,892,904 |
| Share capital reduction |
( |
- | (3,997,742) |
| As at 31 December 2024 |
|
( |
335,363 |
| Share Capital | Profit and Loss Account | Total | |
|---|---|---|---|
| £ | £ | £ | |
| As at 1 January 2023 |
|
( |
2,501,318 |
| Loss for the year and total comprehensive income | - |
( |
(154,626) |
| Arising on shares issued during the period |
|
- | 398,796 |
| As at 31 December 2023 and 1 January 2024 |
|
( |
2,745,488 |
| Loss for the year and total comprehensive income | - |
( |
(4,099,694) |
| Arising on shares issued during the period |
|
- | 1,300,334 |
| As at 31 December 2024 |
|
( |
(53,872) |
| 2024 | 2023 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash used in operations | 1 |
( |
( |
|
| Net cash used in operating activities |
( |
( |
||
| Cash flows from investing activities | ||||
| Interest received |
|
|
||
| Cash flows from financing activities | ||||
| Proceeds from issue of share capital |
|
|
||
| Purchase/redemption of own shares |
|
( |
||
| Amount introduced by directors | 54 | 1,281 | ||
| Net cash generated from financing activities |
|
|
||
| (Decrease)/increase in cash and cash equivalents |
( |
|
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Loss for the financial year |
( |
( |
|
| Adjustments for: | |||
| Interest income |
( |
( |
|
| Movements in working capital: | |||
| Decrease in trade and other debtors |
|
|
|
| Decrease in trade and other creditors |
( |
( |
|
| Net cash used in operations |
( |
( |
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 January 2024 | Cash flows | As at 31 December 2024 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
(118,698) |
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| United Kingdom |
|
|
|
| 72,927 | 77,951 | ||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Other operating income |
|
|
|
| 257,932 | 410,296 | ||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Bad debts | 747 | 164,258 | |
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the group and company's financial statements |
|
|
|
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | ||||
| £ | £ | £ | £ | ||||
| Wages and salaries |
|
|
|
|
|||
| Other pension costs |
|
|
|
|
|||
|
|
|
|
|
||||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Other interest receivable | 1,876 | 2,264 | |
|
The tax (credit)/charge on the loss for the year was as follows:
|
|||||
| Tax Rate | 2024 | 2023 | |||
|---|---|---|---|---|---|
| 2024 | 2023 | £ | £ | ||
| Current tax | |||||
| UK Corporation Tax | 25.0% | 19.0% |
|
|
|
|
The actual (credit)/charge for the year can be reconciled to the expected credit for the year based on the loss and the standard rate of corporation tax as follows:
|
|||||
| 2024 | 2023 | ||||
| £ | £ | ||||
| Profit before tax | (747,367) | (917,385) | |||
| Tax on profit at 25% (UK standard rate) |
( |
( |
|||
| Tax losses unutilised carried forward |
|
|
|||
| Total tax charge for the period | - | - | |||
|
No deferred tax asset has been recognised in respect of accumulated tax losses carried forward, as the directors do not consider that there is sufficient certainty regarding the availability of future taxable profits against which such losses can be utilised.
|
|||||
| Subsidiaries | |
|---|---|
| £ | |
| Cost | |
| As at 1 January 2024 |
|
| Additions |
|
| Disposals |
( |
| As at 31 December 2024 |
|
| Provision | |
| As at 1 January 2024 |
|
| As at 31 December 2024 |
|
| Net Book Value | |
| As at 31 December 2024 |
|
| As at 1 January 2024 |
|
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | ||||
| £ | £ | £ | £ | ||||
| Due within one year | |||||||
| Trade debtors |
|
|
|
|
|||
| Other debtors |
|
|
|
|
|||
| Director's loan account |
|
|
- | - | |||
| Amounts owed by group undertakings |
|
|
|
|
|||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | ||||
| £ | £ | £ | £ | ||||
| Trade creditors |
|
|
|
|
|||
| Amounts owed to group undertakings | - | - |
|
|
|||
| Other creditors | 22,682 | 638,102 | 2,995 | 587,816 | |||
| Taxation and social security | 277,949 | 378,289 | 15,694 | 18,827 | |||
| Accruals and deferred income | 32,575 | 7,838 | - | 5,223 | |||
|
|
|
|
|
||||
| As at 1 January 2024 | Amounts advanced | Amounts repaid | Amounts written off | As at 31 December 2024 | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| Ms Valeriia Vahorovska |
|
|
|
- |
|
|
Name of Subsidiary
|
Country of Incorporation
|
Principal Activity
|
Shareholding
|
|
Fondy Ltd
|
United Kingdom
|
Payment Processing Services
|
100%
|