Company registration number 06784877 (England and Wales)
S.I. UK (LONDON) LTD
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026
PAGES FOR FILING WITH REGISTRAR
S.I. UK (LONDON) LTD
CONTENTS
Page
Statement of financial position
1
Statement of changes in equity
2
Notes to the financial statements
3 - 10
S.I. UK (LONDON) LTD
STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2026
31 March 2026
- 1 -
2026
2025
Notes
£
£
£
£
Non-current assets
Property, plant and equipment
4
54,395
54,568
Investments
5
22,184,445
2,146,247
22,238,840
2,200,815
Current assets
Trade and other receivables
6
3,734,722
1,329,253
Cash and cash equivalents
413,193
114,473
4,147,915
1,443,726
Current liabilities
7
(16,738,847)
(3,888,792)
Net current liabilities
(12,590,932)
(2,445,066)
Total assets less current liabilities
9,647,908
(244,251)
Non-current liabilities
8
(3,595,886)
Net assets/(liabilities)
6,052,022
(244,251)
Equity
Called up share capital
10
4
3
Share premium account
5,999,999
Retained earnings
52,019
(244,254)
Total equity
6,052,022
(244,251)
The director of the company has elected not to include a copy of the income statement within the financial statements in accordance with section 444 (5A) of the Companies Act 2006. 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 and signed by the director and authorised for issue on 18 August 2026
R Grimshaw
Director
Company Registration No. 06784877
S.I. UK (LONDON) LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2026
- 2 -
Share capital
Share premium account
Retained earnings
Total
Notes
£
£
£
£
Balance at 1 April 2024
3
(821,856)
(821,853)
Year ended 31 March 2025:
Profit and total comprehensive income
-
-
577,602
577,602
Balance at 31 March 2025
3
(244,254)
(244,251)
Year ended 31 March 2026:
Profit and total comprehensive income
-
-
296,273
296,273
Issue of share capital
10
1
5,999,999
-
6,000,000
Balance at 31 March 2026
4
5,999,999
52,019
6,052,022
S.I. UK (LONDON) LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026
- 3 -
1
Accounting policies
Company information
S.I. UK (London) Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 3rd Floor 211-213, Regent Street, London, W1B 4NF.
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. The principal accounting policies adopted are set out below.
The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.
1.2
Going concern
During the year, the company received additional capital funding from its shareholder, strengthening its financial position and resulting in net assets of approximately £6.0 million at the year end. The Directors are committed to carrying out regular reviews of cash flow projections and preparing updated cash flow forecasts to monitor the company's financial position and take further action where necessary. Support from the parent company is also available, should this be required.true
The Directors have a reasonable expectation that the company has adequate resources to continue in operational existence for a period of at least twelve months from the date of approval of these financial statements. Accordingly, the company continues to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Revenue
Turnover represents amounts received from related parties for services provided, commission income and other services provided in the normal course of business, and is shown net of VAT and other sales related taxes. Transfer pricing methodologies applied are reviewed annually by external tax advisers to ensure the amounts received are on an arm's length basis.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
1.4
Property, plant and equipment
Property, plant and equipment are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
S.I. UK (LONDON) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
1
Accounting policies
(Continued)
- 4 -
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:
Leasehold improvements
33% straight line basis
Plant and machinery
20% straight line basis
Fixtures, fittings & equipment
20% straight line basis
Computer equipment
20% straight line 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.
1.5
Non-current 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 non-current 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.
S.I. UK (LONDON) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
1
Accounting policies
(Continued)
- 5 -
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 statement of financial position 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 trade and other receivables 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 trade and other payables, 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 payables 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 payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
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.
S.I. UK (LONDON) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
1
Accounting policies
(Continued)
- 6 -
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement 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 income statement, 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 non-current 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
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
1.14
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
S.I. UK (LONDON) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 7 -
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2026
2025
Number
Number
Total
27
28
3
Taxation
2026
2025
£
£
Deferred tax
Origination and reversal of timing differences
100,282
(212,315)
4
Property, plant and equipment
Leasehold improvements
Plant and machinery
Fixtures, fittings & equipment
Computer equipment
Total
£
£
£
£
£
Cost
At 1 April 2025
27,774
1,822
89,803
86,022
205,421
Additions
23,907
23,907
At 31 March 2026
27,774
1,822
89,803
109,929
229,328
Depreciation and impairment
At 1 April 2025
16,090
1,822
68,136
64,805
150,853
Depreciation charged in the year
4,830
7,652
11,598
24,080
At 31 March 2026
20,920
1,822
75,788
76,403
174,933
Carrying amount
At 31 March 2026
6,854
14,015
33,526
54,395
At 31 March 2025
11,684
21,667
21,217
54,568
5
Fixed asset investments
2026
2025
£
£
Shares in group undertakings and participating interests
22,184,445
2,146,247
S.I. UK (LONDON) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
5
Fixed asset investments
(Continued)
- 8 -
Movements in non-current investments
Shares in subsidiaries
£
Cost or valuation
At 1 April 2025
2,146,247
Additions
20,038,198
At 31 March 2026
22,184,445
Carrying amount
At 31 March 2026
22,184,445
At 31 March 2025
2,146,247
Investment additions relate to Edugo acquisition
6
Trade and other receivables
2026
2025
Amounts falling due within one year:
£
£
Corporation tax recoverable
274
274
Other receivables
2,804,674
305,458
Prepayments and accrued income
817,741
811,206
3,622,689
1,116,938
2026
2025
Amounts falling due after more than one year:
£
£
Deferred tax asset (note 9)
112,033
212,315
Total debtors
3,734,722
1,329,253
7
Current liabilities
2026
2025
£
£
Trade payables
25,570
35,307
Taxation and social security
156,692
104,189
Other payables
16,556,585
3,749,296
16,738,847
3,888,792
S.I. UK (LONDON) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 9 -
8
Non-current liabilities
2026
2025
£
£
Other payables
3,595,886
During the period, the company acquired 100% of the issued share capital of Integrated Eduverse PTE. Ltd, an entity incorporated in Singapore. Part of the consideration payable is contingent upon the future financial performance of the subsidiary over a three-year period following acquisition.
The contingent consideration has been included within the cost of the investment at fair value at the date of acquisition, based on a third-party best estimate of the expected outcome. The total contingent consideration recognised amounts to £6,021,886, of which £2,426,000 is included within current liabilities, with the remaining balance recognised within non-current liabilities. The amount ultimately payable may differ from this estimate and is dependent on the subsidiary achieving agreed performance targets.
9
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company:
Assets
Assets
2026
2025
Balances:
£
£
Tax losses
112,033
212,315
2026
Movements in the year:
£
Asset at 1 April 2025
(212,315)
Charge to profit or loss
100,282
Asset at 31 March 2026
(112,033)
The deferred tax asset set out above is expected to reverse within five years and relates to the utilisation of tax losses against future expected profits of the same period.
10
Called up share capital
2026
2025
Ordinary share capital
£
£
Issued and fully paid
4 Ordinary shares of £1 each
4
3
Allotment of 1 Ordinary share of £1.00 in the Company to Luda Global Limited, filed with the UK Registrar on 29 August 2025 with a total amount paid of £6,000,000.
S.I. UK (LONDON) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 10 -
11
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 is unqualified and includes the following:
Opinion
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 March 2026 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
Senior Statutory Auditor:
Amit Sharma
Statutory Auditor:
Goodman Jones LLP
Date of audit report:
19 August 2026
12
Operating lease commitments
Lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2026
2025
£
£
Within one year
142,107
90,225
Between two and five years
337,334
90,225
479,441
180,450
13
Parent company
At the balance sheet date, the ultimate parent company is Sorrento Topco Limited, a company incorporated in Jersey, Channel Islands, with the registered office at 11-15 Seaton Place, St Helier.
2026-03-312025-04-01falsefalsefalse19 August 2026CCH SoftwareCCH Accounts Production 2026.200No description of principal activityR Grimshaw067848772025-04-012026-03-31067848772026-03-31067848772025-03-3106784877core:LeaseholdImprovements2026-03-3106784877core:PlantMachinery2026-03-3106784877core:FurnitureFittings2026-03-3106784877core:ComputerEquipment2026-03-3106784877core:LeaseholdImprovements2025-03-3106784877core:PlantMachinery2025-03-3106784877core:FurnitureFittings2025-03-3106784877core:ComputerEquipment2025-03-3106784877core:WithinOneYear2026-03-3106784877core:WithinOneYear2025-03-3106784877core:AfterOneYear2026-03-3106784877core:AfterOneYear2025-03-3106784877core:CurrentFinancialInstrumentscore:WithinOneYear2026-03-3106784877core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3106784877core:ShareCapital2026-03-3106784877core:ShareCapital2025-03-3106784877core:SharePremium2026-03-3106784877core:SharePremium2025-03-3106784877core:RetainedEarningsAccumulatedLosses2026-03-3106784877core:RetainedEarningsAccumulatedLosses2025-03-3106784877core:ShareCapital2024-03-3106784877core:SharePremium2024-03-3106784877core:RetainedEarningsAccumulatedLosses2024-03-3106784877core:ShareCapitalOrdinaryShareClass12026-03-3106784877core:ShareCapitalOrdinaryShareClass12025-03-3106784877bus:Director12025-04-012026-03-3106784877core:RetainedEarningsAccumulatedLosses2024-04-012025-03-31067848772024-04-012025-03-3106784877core:RetainedEarningsAccumulatedLosses2025-04-012026-03-3106784877core:ShareCapital2025-04-012026-03-3106784877core:SharePremium2025-04-012026-03-3106784877core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2025-04-012026-03-3106784877core:PlantMachinery2025-04-012026-03-3106784877core:LeaseholdImprovements2025-03-3106784877core:PlantMachinery2025-03-3106784877core:FurnitureFittings2025-03-3106784877core:ComputerEquipment2025-03-31067848772025-03-3106784877core:LeaseholdImprovements2025-04-012026-03-3106784877core:FurnitureFittings2025-04-012026-03-3106784877core:ComputerEquipment2025-04-012026-03-3106784877core:CurrentFinancialInstruments2026-03-3106784877core:CurrentFinancialInstruments2025-03-3106784877core:Non-currentFinancialInstruments2026-03-3106784877core:Non-currentFinancialInstruments2025-03-3106784877bus:OrdinaryShareClass12025-04-012026-03-3106784877core:BetweenTwoFiveYears2025-03-3106784877bus:PrivateLimitedCompanyLtd2025-04-012026-03-3106784877bus:FRS1022025-04-012026-03-3106784877bus:Audited2025-04-012026-03-3106784877bus:SmallCompaniesRegimeForAccounts2025-04-012026-03-3106784877bus:FullAccounts2025-04-012026-03-31xbrli:purexbrli:sharesiso4217:GBP