|
|
|
|
|
|
|
|
|
Statement of Financial Position |
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
Intangible assets |
5 |
|
|
|
Tangible assets |
6 |
|
|
|
--------- |
--------- |
||
|
|
|
||
|
Debtors |
7 |
|
|
|
Cash at bank and in hand |
|
|
|
|
------------ |
--------- |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
8 |
|
|
|
------------ |
--------- |
||
|
Net current assets |
|
|
|
|
--------- |
--------- |
||
|
Total assets less current liabilities |
|
|
|
|
Provisions |
– |
|
|
--------- |
--------- |
|
|
Net assets |
|
|
|
--------- |
--------- |
|
|
Called up share capital |
|
|
|
Other reserves |
– |
|
|
Profit and loss account |
|
|
|
--------- |
--------- |
|
|
Shareholders funds |
|
|
|
--------- |
--------- |
|
|
|
|
Statement of Financial Position (continued) |
|
|
|
|
Director |
|
|
|
|
Notes to the Financial Statements |
|
Goodwill |
- |
|
|
|
Long leasehold property |
- |
|
|
|
Equipment |
- |
15
% reducing balance |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
UK current tax expense |
– |
|
|
Adjustments in respect of prior periods |
|
– |
|
------- |
-------- |
|
|
Total current tax |
|
|
|
------- |
-------- |
|
|
Origination and reversal of timing differences |
(
|
(
|
|
------- |
-------- |
|
|
Tax on profit |
|
|
|
------- |
-------- |
|
|
Goodwill |
Intangible assets |
Total |
|
|
£ |
£ |
£ |
|
|
Cost |
|||
|
At 1 December 2024 |
|
127 |
|
|
Additions |
– |
– |
– |
|
Revaluations |
– |
(
27) |
(
|
|
--------- |
---- |
--------- |
|
|
At 30 November 2025 |
|
100 |
|
|
--------- |
---- |
--------- |
|
|
Amortisation |
|||
|
At 1 December 2024 |
|
– |
|
|
Charge for the period |
|
– |
|
|
Impairment losses |
60,000 |
– |
60,000 |
|
--------- |
---- |
--------- |
|
|
At 30 November 2025 |
|
– |
|
|
--------- |
---- |
--------- |
|
|
Carrying amount |
|||
|
At 30 November 2025 |
|
100 |
|
|
--------- |
---- |
--------- |
|
|
At 30 November 2024 |
|
127 |
|
|
--------- |
---- |
--------- |
|
|
Long leasehold property |
Equipment |
Total |
|
|
£ |
£ |
£ |
|
|
Cost |
|||
|
At 1 December 2024 |
– |
69,843 |
|
|
Additions |
|
306,346 |
|
|
-------- |
--------- |
--------- |
|
|
At 30 November 2025 |
|
376,189 |
|
|
-------- |
--------- |
--------- |
|
|
Depreciation |
|||
|
At 1 December 2024 |
– |
18,314 |
|
|
Charge for the period |
|
53,681 |
|
|
-------- |
--------- |
--------- |
|
|
At 30 November 2025 |
|
71,995 |
|
|
-------- |
--------- |
--------- |
|
|
Carrying amount |
|||
|
At 30 November 2025 |
|
304,194 |
|
|
-------- |
--------- |
--------- |
|
|
At 30 November 2024 |
– |
51,529 |
|
|
-------- |
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Other debtors |
|
|
|
--------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
– |
|
Trade creditors |
|
– |
|
Other creditors |
|
|
|
------------ |
--------- |
|
|
|
|
|
|
------------ |
--------- |
|
|
Balance brought forward and outstanding |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
|
(
|
(
|
|
|
(
|
(
|
|
---- |
---- |
|
|
(
|
(
|
|
|
---- |
---- |
|
|
Transaction value |
Balance owed by/(owed to) |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Symbios Solutions Limited |
75,974 |
(65,952) |
(
383,954) |
(
459,928) |
|
-------- |
-------- |
--------- |
--------- |
|