| Page | |
|---|---|
| Balance Sheet | 1—2 |
| Notes to the Financial Statements | 3—5 |
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| CURRENT ASSETS | |||||
| Debtors | 4 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 5 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 6 |
( |
( |
||
| NET LIABILITIES |
( |
( |
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 7 |
|
|
||
| Share premium account |
|
|
|||
| Profit and Loss Account |
( |
( |
|||
| SHAREHOLDERS' FUNDS | (679,744) | (1,169,111) | |||
|
Director
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Amounts owed by group undertakings | 388,522 | 254,666 | |
| Other debtors | 28,327 | 25,070 | |
|
|
|
||
|
Agreement
|
Counterparty
|
2025
|
2024
|
|
Broker-Dealer Partnership Agreement
|
Forge Securities LLC
|
£95,796
|
£1,175
|
|
Cost Plus Support Agreement
|
Forge Europe GmbH
|
£503,020
|
£503,020
|
|
Affiliate Services Agreement, as amended
|
Forge Europe GmbH
|
(£160,316)
|
(£212,689)
|
|
Pass through costs incurred on behalf of the Company
|
Forge Europe GmbH
|
(£40,749)
|
(£36,703)
|
|
Other, currency remeasurement
|
(£9,229)
|
(£137)
|
|
|
£388,522
|
£254,666
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Amounts owed to group undertakings | - |
|
|
| Other creditors | 462,241 | 270,261 | |
| Taxation and social security |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Amounts owed to group undertakings |
|
|
|
|
Agreement
|
Counterparty
|
2025
|
2024
|
|
Shareholder Loan Agreement, as amended, restated, supplmented or otherwise modified
|
|||
|
Loan #1, €0.5 million total facility*, €0.5 million outstanding, due 09/02/28, 10% interest rate
|
Forge Europe GmbH
|
£425,406
|
£852,981
|
|
Loan #2, €0.5 million total facility, €0.5 million outstanding, due 24/08/28, 10% interest rate
|
Forge Europe GmbH
|
£420,004
|
£420,004
|
|
Loan #3, €0.5 million total facility, €0.5 million outstanding, due 26/10/28, €0.15 million 10% interest rate, €0.35 million 5% interest rate
|
Forge Europe GmbH
|
£411,802
|
£124,622
|
|
Loan#4, €0.5 million total facility, €0.25 million outstanding, due 12/03/29, 5% interest rate
|
Forge Europe GmbH
|
£208,260
|
£-
|
|
Accrued and unpaid interest
|
£172,917
|
£-
|
|
|
Other, currency revaluation
|
£63,263
|
£28,710
|
|
|
£1,701,652
|
£1,368,897
|