Company registration number 10948348 (England and Wales)
M3ST HOLDINGS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026
PAGES FOR FILING WITH REGISTRAR
M3ST HOLDINGS LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 5
M3ST HOLDINGS LIMITED
BALANCE SHEET
AS AT 31 JANUARY 2026
31 January 2026
- 1 -
2026
2025
Notes
£
£
£
£
Fixed assets
Intangible assets
3
32,166
-
0
Investments
4
250
250
32,416
250
Current assets
Debtors
6
1,050
1,050
Cash at bank and in hand
488
488
1,538
1,538
Creditors: amounts falling due within one year
7
(33,626)
(1,460)
Net current (liabilities)/assets
(32,088)
78
Net assets
328
328
Capital and reserves
Called up share capital
8
300
300
Profit and loss reserves
28
28
Total equity
328
328

The notes on pages 2 to 5 form part of these financial statements.

For the financial year ended 31 January 2026 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 15 May 2026 and are signed on its behalf by:
Mr M Henry
Mr M R Winder
Director
Director
Company registration number 10948348 (England and Wales)
M3ST HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026
- 2 -
1
Accounting policies
Company information

M3ST Holdings Limited is a private company limited by shares incorporated in England and Wales. The registered office is Norfolk House, 4 Station Road, St Ives, Cambs, PE27 5AF.

1.1
Basis of preparation

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
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

Amortisation 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:

Development costs
1.5 years straight line
1.3
Fixed asset 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.

M3ST HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
1
Accounting policies
(Continued)
- 3 -
1.4
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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.

1.5
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.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2026
2025
Number
Number
Total
2
2
M3ST HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
- 4 -
3
Intangible fixed assets
Development costs
£
Cost
At 1 February 2025
-
0
Additions - internally developed
97,848
At 31 January 2026
97,848
Amortisation and impairment
At 1 February 2025
-
0
Amortisation charged for the year
65,682
At 31 January 2026
65,682
Carrying amount
At 31 January 2026
32,166
At 31 January 2025
-
0
4
Fixed asset investments
2026
2025
£
£
Shares in group undertakings and participating interests
250
250
5
Subsidiaries

Details of the company's subsidiaries at 31 January 2026 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
M3st Limited
Norfolk House, St Ives, Cambs, PE27 5AF
Ordinary
100.00
M3ST IPX Ltd
Norfolk House, St Ives, Cambs, PE27 5AF
Ordinary
100.00
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Capital and Reserves
Profit/(Loss)
£
£
M3st Limited
(95,473)
0
198,498
M3ST IPX Ltd
100
-
0

 

M3ST HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
- 5 -
6
Debtors
2026
2025
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
1,000
1,000
Other debtors
50
50
1,050
1,050

The company has taken advantage of the exemption available in accordance with FRS 102.33.1A, not to disclose transactions entered into or between two or more members of the group as the company is a wholly owned subsidiary undertaking of the group to which it is party to the transactions.

7
Creditors: amounts falling due within one year
2026
2025
£
£
Amounts owed to group undertakings
33,626
1,460

The company has taken advantage of the exemption available in accordance with FRS 102.33.1A, not to disclose transactions entered into or between two or more members of the group as the company is a wholly owned subsidiary undertaking of the group to which it is party to the transactions.

8
Called up share capital
2026
2025
2026
2025
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
150
150
150
150
Ordinary B of £1 each
50
50
50
50
Ordinary C of £1 each
50
50
50
50
Ordinary D of £1 each
50
50
50
50
300
300
300
300
2026-01-312025-02-01falsefalsefalse15 May 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr M HenryMr M R Winder109483482025-02-012026-01-31109483482026-01-31109483482025-01-3110948348core:DevelopmentCostsCapitalisedDevelopmentExpenditure2026-01-3110948348core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-01-3110948348core:CurrentFinancialInstrumentscore:WithinOneYear2026-01-3110948348core:CurrentFinancialInstrumentscore:WithinOneYear2025-01-3110948348core:ShareCapital2026-01-3110948348core:ShareCapital2025-01-3110948348core:RetainedEarningsAccumulatedLosses2026-01-3110948348core:RetainedEarningsAccumulatedLosses2025-01-3110948348core:ShareCapitalOrdinaryShareClass12026-01-3110948348core:ShareCapitalOrdinaryShareClass12025-01-3110948348core:ShareCapitalOrdinaryShareClass22026-01-3110948348core:ShareCapitalOrdinaryShareClass22025-01-3110948348core:ShareCapitalOrdinaryShareClass32026-01-3110948348core:ShareCapitalOrdinaryShareClass32025-01-3110948348core:ShareCapitalOrdinaryShareClass42026-01-3110948348core:ShareCapitalOrdinaryShareClass42025-01-3110948348core:ShareCapitalOrdinaryShares2026-01-3110948348core:ShareCapitalOrdinaryShares2025-01-3110948348bus:Director12025-02-012026-01-3110948348bus:Director22025-02-012026-01-3110948348core:IntangibleAssetsOtherThanGoodwill2025-02-012026-01-3110948348core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-02-012026-01-31109483482024-02-012025-01-3110948348core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-01-3110948348core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:InternallyGeneratedIntangibleAssets2025-02-012026-01-3110948348core:Subsidiary12025-02-012026-01-3110948348core:Subsidiary22025-02-012026-01-3110948348core:Subsidiary112025-02-012026-01-3110948348core:Subsidiary222025-02-012026-01-3110948348core:Subsidiary12026-01-3110948348core:Subsidiary22026-01-3110948348core:CurrentFinancialInstruments2026-01-3110948348core:CurrentFinancialInstruments2025-01-3110948348bus:OrdinaryShareClass12025-02-012026-01-3110948348bus:OrdinaryShareClass22025-02-012026-01-3110948348bus:OrdinaryShareClass32025-02-012026-01-3110948348bus:OrdinaryShareClass42025-02-012026-01-3110948348bus:OrdinaryShareClass12026-01-3110948348bus:OrdinaryShareClass12025-01-3110948348bus:OrdinaryShareClass22026-01-3110948348bus:OrdinaryShareClass22025-01-3110948348bus:OrdinaryShareClass32026-01-3110948348bus:OrdinaryShareClass32025-01-3110948348bus:OrdinaryShareClass42026-01-3110948348bus:OrdinaryShareClass42025-01-3110948348bus:AllOrdinaryShares2026-01-3110948348bus:AllOrdinaryShares2025-01-3110948348bus:PrivateLimitedCompanyLtd2025-02-012026-01-3110948348bus:SmallCompaniesRegimeForAccounts2025-02-012026-01-3110948348bus:FRS1022025-02-012026-01-3110948348bus:AuditExemptWithAccountantsReport2025-02-012026-01-3110948348bus:FullAccounts2025-02-012026-01-31xbrli:purexbrli:sharesiso4217:GBP