| Page | |
|---|---|
| Company Information | 1 |
| Director's Report | 2 |
| Independent Auditor's Report | 3—6 |
| Profit and Loss Account | 7 |
| Balance Sheet | 8 |
| Statement of Changes in Equity | 9 |
| Notes to the Financial Statements | 10—14 |
| Director |
|
| Company Number |
|
| Registered Office | 66 Birmingham Street |
| Oldbury | |
| B69 4DZ | |
| Accountants | OnTheGo Accountants |
| 330 Holborn Gate | |
| High Holborn | |
| London | |
| WC1V 7QH | |
| Auditors |
|
| First Floor Office | |
| 5–7 Portugal Place | |
| Cambridge | |
| CB5 8AF | |
|
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
First Floor Office
5–7 Portugal Place
Cambridge
CB5 8AF
|
| 2026 | 2025 as restated |
|||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER |
|
|
||
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| Other operating income |
|
|
||
| OPERATING PROFIT |
|
|
||
| Loss on disposal of fixed assets |
|
( |
||
| Other interest receivable and similar income |
|
|
||
| Interest payable and similar charges |
|
( |
||
| PROFIT/(LOSS) BEFORE TAXATION |
|
( |
||
| Tax on Profit/(loss) |
( |
|
||
| PROFIT/(LOSS) AFTER TAXATION BEING PROFIT/(LOSS) FOR THE FINANCIAL YEAR |
|
( |
||
| 2026 | 2025 as restated |
||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| 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 | 9 |
|
|
||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 672,549 | 397,184 | |||
|
Director
|
|
|
| Share Capital | Profit and Loss Account | Total | |
|---|---|---|---|
| £ | £ | £ | |
| As at 1 February 2024 |
|
|
544,129 |
| Loss for the year and total comprehensive income | - |
( |
(146,945) |
| As at 31 January 2025 and 1 February 2025 as restated |
|
|
397,184 |
| Profit for the year and total comprehensive income | - |
|
275,365 |
| As at 31 January 2026 |
|
|
672,549 |
| Computer Equipment |
|
|
As previously reported
|
Adjustment
|
As restated
|
|
|
£
|
£
|
£
|
|
|
Amounts owed by group undertakings
|
75,240
|
1,840,767
|
1,916,007
|
|
Amounts owed to group undertakings
|
279,219
|
1,840,767
|
2,119,986
|
|
|
|
|
|
|
|
|
| Computer Equipment | |
|---|---|
| £ | |
| Cost | |
| As at 1 February 2025 |
|
| Additions |
|
| Disposals |
( |
| As at 31 January 2026 |
|
| Depreciation | |
| As at 1 February 2025 |
|
| Provided during the period |
|
| As at 31 January 2026 |
|
| Net Book Value | |
| As at 31 January 2026 |
|
| As at 1 February 2025 |
|
| 2026 | 2025 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Prepaid Employee Benefits |
|
|
|
| Prepaid Expenses - Other |
|
|
|
| Intercompany Receivable |
|
|
|
| Deferred Sales Bonus Costs |
|
|
|
| Deferred Variable Bonus Costs | - |
|
|
| Corporation tax recoverable assets | - |
|
|
| VAT |
|
|
|
|
|
|
||
| Due after more than one year | |||
| Deferred Contract Acquisition Costs -- Noncurrent |
|
|
|
|
|
|
||
| 2026 | 2025 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Corporation tax |
|
|
|
| Other taxes and social security |
|
|
|
| Other creditors |
|
|
|
| Intercompany payable |
|
|
|
| Pension liability |
|
|
|
| Accruals and deferred income |
|
|
|
|
|
|
||
|
2026
|
2025
|
||
|
£
|
£
|
||
|
Opening balance as at 1 February 2025
|
2,453
|
631
|
|
|
P&L Movement
|
(28)
|
1,822
|
|
|
|
|
||
|
Closing balance as at 31 January 2026
|
2,425
|
2,453
|