KFilm Ltd Group accounts (Group and Company)

COMPANY REGISTRATION NUMBER: 08809405

KFilm Ltd

Financial Statements

31 December 2025

KFilm Ltd

Financial Statements

Year ended 31 December 2025

Contents	Page

Officers and professional advisers	1

Directors' report	2

Independent auditor's report to the members	4

Consolidated statement of comprehensive income	9

Consolidated statement of financial position	10

Company statement of financial position	11

Consolidated statement of changes in equity	12

Company statement of changes in equity	13

Notes to the financial statements	14

KFilm Ltd

Officers and Professional Advisers

The board of directors	J Gore
	J Lack
	S Pollard

Registered office	10 John Street
	London
	England
	WC1N 2EB

Auditor	Moore Kingston Smith LLP
	Chartered accountants & statutory auditor
	10 Orange Street
	London
	United Kingdom
	WC2H 7DQ

KFilm Ltd

Directors' Report

Year ended 31 December 2025

The directors present their report and the financial statements of the group for the year ended 31 December 2025 .

Directors

The directors who served the company during the year were as follows:

J Gore
J Lack
S Pollard

Directors' responsibilities statement

The directors are responsible for preparing the directors' report and the financial statements in accordance with applicable law and regulations. Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and the company and the profit or loss of the group for that period. In preparing these financial statements, the directors are required to: - select suitable accounting policies and then apply them consistently; - make judgments and accounting estimates that are reasonable and prudent; - prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Auditor

Each of the persons who is a director at the date of approval of this report confirms that:

- so far as they are aware, there is no relevant audit information of which the group and the company's auditor is unaware; and - they have taken all steps that they ought to have taken as a director to make themselves aware of any relevant audit information and to establish that the group and the company's auditor is aware of that information.

Small company provisions

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.

This report was approved by the board of directors on 16 October 2026 and signed on behalf of the board by:

S Pollard

Director

Registered office:

10 John Street

London

England

WC1N 2EB

KFilm Ltd

Independent Auditor's Report to the Members of KFilm Ltd

Year ended 31 December 2025

Opinion

We have audited the financial statements of KFilm Ltd (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2025 which comprise the consolidated statement of comprehensive income, consolidated statement of financial position, company statement of financial position, consolidated statement of changes in equity, company statement of changes in equity and the related notes, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice). In our opinion the financial statements: - give a true and fair view of the state of the group's and of the parent company's affairs as at 31 December 2025 and of the group's loss for the year then ended; - have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; - have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's or the parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the Annual Report, other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of the audit:

- the information given in the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

- the directors' report has been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the directors' report. We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion: - adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or - the parent company financial statements are not in agreement with the accounting records and returns; or - certain disclosures of directors' remuneration specified by law are not made; or - we have not received all the information and explanations we require for our audit; or - the directors were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemptions in preparing the directors' report and from the requirement to prepare a strategic report.

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements. As part of an audit in accordance with ISAs (UK) we exercise professional judgement and maintain professional scepticism throughout the audit. We also: Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purposes of expressing an opinion on the effectiveness of the company's internal control. Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors. Conclude on the appropriateness of the directors' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor's report to the related disclosures in the financial statements or, if such disclosures are inadequate, to to to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor's report. However, future events or conditions may cause the company to cease to continue as a going concern. Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation. We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit. Explanation as to what extent the audit was considered capable of detecting irregularities, including fraud Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below. The objectives of our audit in respect of fraud, are; to identify and assess the risks of material misstatement of the financial statements due to fraud; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, through designing and implementing appropriate responses to those assessed risks; and to respond appropriately to instances of fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both management and those charged with governance of the company. Our approach was as follows: We obtained an understanding of the legal and regulatory requirements applicable to the company and considered that the most significant are the Companies Act 2006, UK financial reporting standards as issued by the Financial Reporting Council, and UK taxation legislation. We obtained an understanding of how the company complies with these requirements by discussions with management and those charged with governance. We inquired of management and those charged with governance as to any known instances of non-compliance or suspected non-compliance with laws and regulations. We assessed the risk of material misstatement of the financial statements, including the risk of material misstatement due to fraud and how it might occur, by holding discussions with management and those charged with governance. Based on this understanding, we designed specific appropriate audit procedures to identify instances of non-compliance with laws and regulations. This included making enquiries of management and those charged with governance and obtaining additional corroborative evidence as required. We addressed the risk of fraud through management override of controls by testing the appropriateness of journal entries and identifying any significant transactions that were unusual or outside the normal course of of of business. We assessed whether judgement made in making accounting estimates gave rise to a possible indication of management bias. There are inherent limitations in the audit procedures described above. We are less likely to become aware of instances of non-compliance with laws and regulations that are not closely related to events and transactions reflected in the financial statements. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.

Use of our report

This report is made solely to the company's members, as a body, in accordance with chapter 3 of part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Peter Conneely

(Senior Statutory Auditor)

For and on behalf of

Moore Kingston Smith LLP

Chartered accountants & statutory auditor

10 Orange Street

London

United Kingdom

WC2H 7DQ

16 October 2026

KFilm Ltd

Consolidated Statement of Comprehensive Income

Year ended 31 December 2025

	2025	2024
		(restated)
Note	£	£
Turnover	5,384,284	4,795,910

Cost of sales	4,119,771	2,963,105
	------------	------------
Gross profit	1,264,513	1,832,805

Administrative expenses	1,729,450	1,383,260
Other operating income	283,666	–
	------------	------------
Operating (loss)/profit	( 181,271)	449,545

Other interest receivable and similar income		–	136
Interest payable and similar expenses		109,807	140,007
		------------	------------
(Loss)/profit before taxation	5	( 291,078)	309,674

Tax on (loss)/profit	–	–
	---------	---------
(Loss)/profit for the financial year and total comprehensive income	( 291,078)	309,674
	---------	---------

All the activities of the group are from continuing operations.

KFilm Ltd

Consolidated Statement of Financial Position

31 December 2025

	2025	2024
		(restated)
Note	£	£

Fixed assets

Intangible assets	6	6,912,999	7,796,181
Tangible assets	7	3,552	20,488
		------------	------------
		6,916,551	7,816,669

Current assets

Stocks		125,072	125,072
Debtors	9	2,134,465	1,777,335
Cash at bank and in hand		131,126	352,945
		------------	------------
		2,390,663	2,255,352

Creditors: amounts falling due within one year	10	3,411,701	3,428,975
		------------	------------
Net current liabilities		1,021,038	1,173,623
		------------	------------
Total assets less current liabilities		5,895,513	6,643,046

Creditors: amounts falling due after more than one year	11	460,640	917,095
		------------	------------
Net assets		5,434,873	5,725,951
		------------	------------

Capital and reserves

Called up share capital	133	133
Share premium account	299,980	299,980
Profit and loss account	5,134,760	5,425,838
	------------	------------
Shareholders funds	5,434,873	5,725,951
	------------	------------

These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.

These financial statements were approved by the board of directors and authorised for issue on 16 October 2026 , and are signed on behalf of the board by:

S Pollard

Director

Company registration number: 08809405

KFilm Ltd

Company Statement of Financial Position

31 December 2025

	2025	2024
Note	£	£

Fixed assets

Investments	8	1,105,826	1,817,852

Current assets

Debtors	9	1,421,408	1,421,408
Cash at bank and in hand		1,294	152
		------------	------------
		1,422,702	1,421,560

Creditors: amounts falling due within one year	10	2,478,720	2,021,141
		------------	------------
Net current liabilities		1,056,018	599,581
		------------	------------
Total assets less current liabilities		49,808	1,218,271

Creditors: amounts falling due after more than one year	11	460,640	917,095
		---------	------------
Net (liabilities)/assets		( 410,832)	301,176
		---------	------------

Capital and reserves

Called up share capital	133	133
Share premium account	299,980	299,980
Profit and loss account	( 710,945)	1,063
	---------	---------
Shareholders (deficit)/funds	( 410,832)	301,176
	---------	---------

The loss for the financial year of the parent company was £ 712,008 (2024: £ 86 profit).

These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.

These financial statements were approved by the board of directors and authorised for issue on 16 October 2026 , and are signed on behalf of the board by:

S Pollard

Director

Company registration number: 08809405

KFilm Ltd

Consolidated Statement of Changes in Equity

Year ended 31 December 2025

	Called up share capital	Share premium account	Profit and loss account	Total
	£	£	£	£
At 1 January 2024	133	299,980	5,116,164	5,416,277

Profit for the year			309,674	309,674
	----	---------	------------	------------
Total comprehensive income for the year	–	–	309,674	309,674

At 31 December 2024	133	299,980	5,425,838	5,725,951

Loss for the year			( 291,078)	( 291,078)
	----	---------	------------	------------
Total comprehensive income for the year	–	–	( 291,078)	( 291,078)

	----	---------	------------	------------
At 31 December 2025	133	299,980	5,134,760	5,434,873
	----	---------	------------	------------

KFilm Ltd

Company Statement of Changes in Equity

Year ended 31 December 2025

	Called up share capital	Share premium account	Profit and loss account	Total
	£	£	£	£
At 1 January 2024	133	299,980	977	301,090

Profit for the year			86	86
	----	---------	----	---------
Total comprehensive income for the year	–	–	86	86

At 31 December 2024	133	299,980	1,063	301,176

Loss for the year			( 712,008)	( 712,008)
	----	---------	---------	---------
Total comprehensive income for the year	–	–	( 712,008)	( 712,008)

	----	---------	---------	---------
At 31 December 2025	133	299,980	( 710,945)	( 410,832)
	----	---------	---------	---------

KFilm Ltd

Notes to the Financial Statements

Year ended 31 December 2025

1. General information

The company is a private company limited by shares, registered in England and Wales. The address of the registered office is 10 John Street, London, WC1N 2EB, England.

2. Statement of compliance

These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.

3. Accounting policies

Basis of preparation

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006. The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgement in applying the Group's accounting policies.

Going concern

The directors have considered the basis of preparation of the financial statements and have concluded that it is appropriate to prepare these on the going concern basis based on forecasts for at least 12 months from the signing of the financial statements.

Disclosure exemptions

The parent company satisfies the criteria of being a qualifying entity as defined in FRS 102. As such, advantage has been taken of the following reduced disclosures available under FRS 102:

(a) Disclosures in respect of each class of share capital have not been presented.

(b) No cash flow statement has been presented for the company.

(c) Disclosures in respect of financial instruments have not been presented.

(d) No disclosure has been given for the aggregate remuneration of key management personnel.

Consolidation

The financial statements consolidate the financial statements of KFilm Ltd and all of its subsidiary undertakings.

The results of subsidiaries acquired or disposed of during the year are included from or to the date that control passes.

The parent company has applied the exemption contained in section 408 of the Companies Act 2006 and has not presented its individual profit and loss account.

Debtors

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest rate method, less any impairment.

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

Creditors

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Judgements and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. The Group's intangible assets comprise goodwill, recoupable costs and distribution rights. Management reviews these assets for indicators of impairment at each reporting date. For recoupable costs and distribution rights, where indicators are identified, the recoverable amount is determined based on the future revenues expected to be generated from the related titles and rights. The assessment requires management judgement regarding the future commercial performance and involves estimation uncertainty in forecasting future revenues. For goodwill, reviews require an estimation of the value in use of the case generating units. The value in use calculation required the entity to estimate future cash flows expected to rise for the cash generating unit and suitable discount rate to calculate present value. An impairment charge is recognised where the carrying amount exceeds the recoverable amount. In addition, the annual amortisation charge for intangible assets is sensitive to changes in the estimated useful lives and residual values of the assets. The useful economic lives and residual values are re-assessed annually.

Revenue recognition

Turnover is measured at the fair value of the consideration received or receivable and represents amounts receivable for goods supplied and services rendered, stated net of discounts and of Value Added Tax. Theatrical Sales Revenue on theatrical exhibition is recognised in the period in which the related ticket sales occur, based on box office statements provided by the relevant theatres. Home Entertainment Revenue from DVD sales is recognised based on units sold during the period, net of actual and expected returns, as reported by the distribution agents. Revenue from video on demand and download services is recognised in the period in which the underlying transactions occur, based on reports provided by the relevant broadcaster or platform operator. Licenses Revenue from licensing film and television rights is recognised in a manner that reflects the substance of the licensing arrangement and the period over which the license rights are available to the customer. Where the licenses grant the customer the right to exploit content over a specified license period, revenue is recognised on a systematic basis over that license period, typically on a straight line basis unless another pattern better reflects the consumption of the economic benefits arising from the license arrangement.

Income tax

Tax is recognised in the Statement of Comprehensive Income, except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively. The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the Group operates and generates income. Full provision is made for deferred tax assets and liabilities arising from all timing differences between the recognition of gains and losses in the financial statements and recognition in the tax computation. A net deferred tax asset is recognised only if it can be regarded as more likely than not that there will be suitable taxable profits from which the future reversal of the underlying timing differences can be deducted. Deferred tax assets and liabilities are calculated at the tax rates expected to be effective at the time the timing differences are expected to reverse. Deferred tax assets and liabilities are not discounted.

Foreign currencies

Foreign currency transactions are initially recorded in the functional currency, by applying the spot exchange rate as at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated at the exchange rate ruling at the reporting date, with any gains or losses being taken to the profit and loss account.

Goodwill

Goodwill arises on business acquisitions and represents the excess of the cost of the acquisition over the company's interest in the net amount of the identifiable assets, liabilities and contingent liabilities of the acquired business. Goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. It is amortised on a straight-line basis over its useful life. Where a reliable estimate of the useful life of goodwill or intangible assets cannot be made, the life is presumed not to exceed ten years.

Intangible assets

Intangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated amortisation and impairment losses. Any intangible assets carried at revalued amounts, are recorded at the fair value at the date of revaluation, as determined by reference to an active market, less any subsequent accumulated amortisation and subsequent accumulated impairment losses. Intangible assets acquired as part of a business combination are only recognised separately from goodwill when they arise from contractual or other legal rights, are separable, the expected future economic benefits are probable and the cost or value can be measured reliably.

Amortisation

Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful economic life of that asset as follows:

Goodwill	-	5% straight line
Film Rights	-	Over the period of the license

If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.

Tangible assets

Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses.

Depreciation

Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:

Fixtures and fittings	-	50% straight line
Motor vehicles	-	25% straight line
Office Equipment	-	50% straight line
Leasehold Improvements	-	Over the life of the lease

Investments

Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses.

Impairment of fixed assets

A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.

Stocks

Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock to its present location and condition.

Financial instruments

The Group has elected to apply the provisions of Section 11 'Basic Financial Instruments' and Section 12 'Other Financial Instruments Issues of FRS 102 to all of its financial instruments. Financial instruments are recognised when the Group becomes party to the contractual provisions of the instrument. Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously. Basic financial assets Basic financial assets, which include trade and other debtors and cash at hand and in bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the financial asset is measured at the present value of the future receipts discounted at a market rate of interest. Impairment of financial assets Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date. Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset's original effective interest rate. The impairment loss is recognised in profit or loss. If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss. Derecognition of financial assets Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the Group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party. Classification of financial liabilities Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the Group after deducting all of its liabilities. Basic financial liabilities Basic financial liabilities, including trade and other creditors, bank loans, loans from fellow Group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Debt instruments are subsequently carried at amortised cost. using the effective interest rate method. Financial liabilities held at fair value Debt instruments where the contractual returns, repayment of the principal, or other terms (such as prepayment provisions or term extensions) do not meet the conditions to be measured at amortised cost, are subsequently measured at fair value through profit or loss, unless fair value measurement is not permitted by law, or the debt instrument gives rise to cash flows on specified dates that constitute repayment of the principal advanced, together with reasonable compensation for the time value of money, credit risk and other basic lending risks and costs and does not have contractual terms which introduce exposure to unrelated risks or volatility. Derecognition of financial liabilities Financial liabilities are derecognised when, and only when, the Company's contractual obligations are discharged, cancelled, or they expire. Equity instruments Equity instruments issued by the Group are recorded at the fair value of proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the Group.

Defined contribution plans

Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

4. Employee numbers

The average number of persons employed by the company during the year amounted to 16 (2024: 16 ).

5. Profit before taxation

Profit before taxation is stated after charging:

	2025	2024
		(restated)
	£	£
Amortisation of intangible assets	2,203,208	1,541,143
Depreciation of tangible assets	18,884	19,861
Impairment of intangible assets	407,455	–
Amortisation of goodwill	319,467	319,468
	------------	------------

6. Intangible assets

Group	Goodwill	Film Rights	Total
	£	£	£
Cost
At 1 January 2025 (as restated)	6,389,356	146,459,358	152,848,714
Additions	–	1,727,481	1,727,481
	------------	--------------	--------------
At 31 December 2025	6,389,356	148,186,839	154,576,195
	------------	--------------	--------------
Amortisation
At 1 January 2025	2,286,885	142,765,648	145,052,533
Charge for the year	319,467	1,883,741	2,203,208
Impairment losses	331,863	75,592	407,455
	------------	--------------	--------------
At 31 December 2025	2,938,215	144,724,981	147,663,196
	------------	--------------	--------------
Carrying amount
At 31 December 2025	3,451,141	3,461,858	6,912,999
	------------	--------------	--------------
At 31 December 2024	4,102,471	3,693,710	7,796,181
	------------	--------------	--------------

The company has no intangible assets.

7. Tangible assets

Group	Fixtures and fittings	Motor vehicles	Equipment	Leasehold upgrades	Total
	£	£	£	£	£
Cost
At 1 January 2025 (as restated)	14,147	56,829	26,425	60,615	158,016
Additions	–	–	1,948	–	1,948
	--------	--------	--------	--------	---------
At 31 December 2025	14,147	56,829	28,373	60,615	159,964
	--------	--------	--------	--------	---------
Depreciation
At 1 January 2025	14,147	39,070	23,696	60,615	137,528
Charge for the year	–	14,207	4,677	–	18,884
	--------	--------	--------	--------	---------
At 31 December 2025	14,147	53,277	28,373	60,615	156,412
	--------	--------	--------	--------	---------
Carrying amount
At 31 December 2025	–	3,552	–	–	3,552
	--------	--------	--------	--------	---------
At 31 December 2024	–	17,759	2,729	–	20,488
	--------	--------	--------	--------	---------

The company has no tangible assets.

8. Investments

The group has no investments.

Company	Shares in group undertakings
	£
Cost
At 1 January 2025 as restated and 31 December 2025	1,817,852
	------------
Impairment
At 1 January 2025 as restated	–
Impairment losses	712,026
	------------
At 31 December 2025	712,026
	------------

Carrying amount
At 31 December 2025	1,105,826
	------------
At 31 December 2024	1,817,852
	------------

Subsidiaries, associates and other investments

Details of the investments in which the parent company has an interest of 20% or more are as follows:

	Registered office	Class of share	Percentage of shares held
Subsidiary undertakings
Kaleidoscope Home Entertainment Limited	10 John Street, London, WC1N 2EB	Ordinary	100
Kaleidoscope Film Distribution Limited	10 John Street, London, WC1N 2EB	Ordinary	100
Icon Film Distribution Limited	10 John Street, London, WC1N 2EB	Ordinary	100
Platform Entertainment Limited		Ordinary	100
IWAH Production Limited*	10 John Street, London, WC1N 2EB	Ordinary	100
Pendragon The Movie Limited* (dissolved 01.10.24)	10 John Street, London, WC1N 2EB	Ordinary	100
Icon Home Entertainment Limited* (dissolved 01.04.25)	10 John Street, London, WC1N 2EB	Ordinary	100

9. Debtors

	Group		Company
	2025	2024	2025	2024
		(restated)	(restated)
	£	£	£	£
Trade debtors	1,089,520	867,516	–	–
Amounts owed by group undertakings and undertakings in which the company has a participating interest	–	–	1,421,408	1,421,408
Other debtors	1,044,945	909,819	–	–
	------------	------------	------------	------------
	2,134,465	1,777,335	1,421,408	1,421,408
	------------	------------	------------	------------

The debtors above include the following amounts falling due after more than one year:

	Group		Company
	2025	2024	2025	2024
		(restated)	(restated)
	£	£	£	£
Other debtors	513,916	–	–	–
	---------	----	----	----

10. Creditors: amounts falling due within one year

	Group		Company
	2025	2024	2025	2024
		(restated)	(restated)
	£	£	£	£
Bank loans and overdrafts	502,516	489,831	502,516	489,831
Trade creditors	644,435	864,274	–	–
Amounts owed to group undertakings and undertakings in which the company has a participating interest	638,792	–	1,337,412	1,520,226
Corporation tax	–	13,749	–	–
Social security and other taxes	141,713	564,479	–	–
Other creditors	1,484,245	1,496,642	638,792	11,084
	------------	------------	------------	------------
	3,411,701	3,428,975	2,478,720	2,021,141
	------------	------------	------------	------------

11. Creditors: amounts falling due after more than one year

	Group		Company
	2025	2024	2025	2024
		(restated)	(restated)
	£	£	£	£
Bank loans and overdrafts	460,640	917,095	460,640	917,095
	---------	---------	---------	---------

12. Prior period adjustment

The comparative figures for the year ended 31 December 2024 have been restated to correct the presentation of revenue in respect of certain transactions. In those cases, revenue had been recognised gross on a principal basis, although the company acted as agent. The correction reduced revenue and cost of sales by £399,246 each. There was no impact on profit or net assets.

13. Directors' advances, credits and guarantees

During the year a director advanced a net amount of £400,000 to the group. The aggregate amount owed to the director at year end is £400,000 (2024:£nil). Interest is charged at 2.5% per annum.

14. Related party transactions

Group

During the year, the Group received funding and financial support from its ultimate parent undertaking, John Gore Studios. At 31st December 2025, an amount of £638,792 (2024: £0) was due to the ultimate parent and is included within creditors. The balance is unsecured, interest-free and repayable on demand. The Group has taken advantage of the exemption under FRS102 section 33 not to disclose transactions and balances between wholly owned members of the Group. Accordingly, transactions with wholly owned subsidiary undertakings have not been disclosed in these financial statements.

15. Controlling party

On 29th October 2024, the group was acquired by John Gore Studios Limited, a company incorporated in England and Wales. The group is now under the control of John Gore, by virtue of his 100% ownership in John Gore Studios Limited.