|
2025
|
2024
|
||
|
£
|
£
|
||
|
Revenue
|
Nil
|
Nil
|
|
|
Operating loss
|
(17,521)
|
(10,177)
|
|
Director
|
|
28th January 2026
|
|
|
|
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
Suite 4, Cranbrook House
61 Cranbrook Road
Ilford
Essex
IG1 4PG
|
| 31 December 2025 | 31 December 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Administrative expenses |
( |
( |
||
| Other operating income |
|
( |
||
| OPERATING LOSS AND LOSS FOR THE FINANCIAL YEAR |
( |
( |
||
| 31 December 2025 | 31 December 2024 | |||
|---|---|---|---|---|
| £ | £ | |||
| LOSS FOR THE FINANCIAL YEAR |
( |
( |
||
| OTHER COMPREHENSIVE INCOME FOR THE YEAR | - | - | ||
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
( |
( |
||
| 31 December 2025 | 31 December 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| CURRENT ASSETS | |||||
| Debtors | 8 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 9 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 11 |
|
|
||
| Other reserves |
|
|
|||
| Profit and Loss Account |
( |
( |
|||
| SHAREHOLDERS' FUNDS | 354,980 | 296,110 | |||
|
Director
|
|
|
| Share Capital | Other reserves | Profit and Loss Account | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| As at 1 November 2024 |
|
|
( |
256,585 |
| Loss for the period and total comprehensive income | - | - |
( |
(10,177) |
| Capital contribution reserve | - | 49,702 | - | 49,702 |
| As at 31 December 2024 and 1 January 2025 |
|
|
( |
296,110 |
| Loss for the year and total comprehensive income | - | - |
( |
(17,521) |
| Capital contribution reserve | - | 76,391 | - | 76,391 |
| As at 31 December 2025 |
|
|
( |
354,980 |
| 31 December 2025 | 31 December 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash used in operations | 1 |
( |
( |
|
| Net cash used in operating activities |
( |
( |
||
| Cash flows from financing activities | ||||
| Capital contribution reserve | 76,391 | - | ||
| Increase/(decrease) in cash and cash equivalents |
|
( |
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 31 December 2025 | 31 December 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Loss for the financial year |
( |
( |
|
| Movements in working capital: | |||
| Decrease in trade and other debtors |
|
|
|
| Increase/(decrease) in trade and other creditors |
|
( |
|
| Net cash used in operations |
( |
( |
|
| 31 December 2025 | 31 December 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 January 2025 | Cash flows | As at 31 December 2025 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
67,102 |
|
| 31 December 2025 | 31 December 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Other operating income |
|
( |
|
| 16,577 | (6,543) | ||
| 31 December 2025 | 31 December 2024 | ||
|---|---|---|---|
| £ | £ | ||
|
As restated
|
As restated
|
||
|
Exchange differences
|
16,577
|
(6,543)
|
|
|
Audit fee
|
4,800
|
1,700
|
|
|
Non audit fee
|
1,512
|
800
|
| 31 December 2025 | 31 December 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the company's financial statements |
|
|
|
| Other Services | |||
| Other non-audit services |
|
|
|
| 31 December 2025 | 31 December 2024 | ||
|---|---|---|---|
| Office and administration |
|
|
|
|
|
|
||
| 31 December 2025 | 31 December 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors | - |
|
|
| Other debtors | 185 | 511 | |
|
|
|
||
| 31 December 2025 | 31 December 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Amounts owed to group undertakings |
|
|
|
| Accruals and deferred income | 6,312 | 1,700 | |
|
|
|
||
| 31 December 2025 | 31 December 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Not later than one year |
|
|
|
|
|
|
||