| Page | |
|---|---|
| Balance Sheet | 1—2 |
| Notes to the Financial Statements | 3—7 |
| 31 December 2025 | 31 October 2024 as restated |
||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Intangible Assets | 4 |
|
|
||
| Tangible Assets | 5 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Debtors | 6 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 7 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 8 |
|
|
||
| Share premium account |
|
|
|||
| Other reserves |
|
|
|||
| Profit and Loss Account |
( |
( |
|||
| SHAREHOLDERS' FUNDS | 1,111,968 | 320,980 | |||
|
Director
|
|
|
| Computer Equipment |
|
| Other | Development Costs | Intellectual Property | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Cost | ||||
| As at 1 November 2024 |
|
|
|
|
| Additions |
|
|
|
|
| As at 31 December 2025 |
|
|
|
|
| Amortisation | ||||
| As at 1 November 2024 |
|
|
|
|
| Provided during the period |
|
|
|
|
| As at 31 December 2025 |
|
|
|
|
| Net Book Value | ||||
| As at 31 December 2025 |
|
|
|
|
| As at 1 November 2024 |
|
|
|
|
| Computer Equipment | |
|---|---|
| £ | |
| Cost | |
| As at 1 November 2024 |
|
| Additions |
|
| As at 31 December 2025 |
|
| Depreciation | |
| As at 1 November 2024 |
|
| Provided during the period |
|
| As at 31 December 2025 |
|
| Net Book Value | |
| As at 31 December 2025 |
|
| As at 1 November 2024 |
|
| 31 December 2025 | 31 October 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Other debtors | 31,583 | 14,891 | |
|
|
|
||
| 31 December 2025 | 31 October 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Other creditors | 18,931 | 594,776 | |
| Taxation and social security |
|
|
|
|
|
|
||
|
2025
|
2025
|
2024
|
2024
|
|
|
No.
|
WAEP £
|
No.
|
WAEP £
|
|
|
Outstanding as at 1 January
|
29,975
|
0.001
|
29,453
|
0.001
|
|
Granted during the year
|
-
|
-
|
522
|
0.001
|
|
Lapsed during the year
|
-
|
-
|
-
|
-
|
|
Options outstanding at end of year
|
29,975
|
0.001
|
29,975
|
0.001
|
|
Options Exercisable at end of year
|
25,548
|
0.001
|
18,056
|
0.001
|
|
2025
|
2025
|
2024
|
2024
|
|
|
No.
|
£ WAEP
|
No.
|
£ WAEP
|
|
|
Outstanding as at 1 January
|
27,356
|
0.001
|
27,356
|
0.001
|
|
Granted during the year
|
-
|
-
|
-
|
-
|
|
Lapsed in the year
|
-
|
-
|
-
|
-
|
|
Outstanding at 31 December
|
27,356
|
0.001
|
27,356
|
0.001
|
|
Exercisable at 31 December
|
25,018
|
0.001
|
18,464
|
0.001
|