|
Director
|
|
29/10/2026
|
|
|
||
|
|
Appointed |
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
3 Lyon Way, Frimley
Camberley
GU16 7ER
|
| 2025 | 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER |
|
|
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| OPERATING LOSS |
( |
( |
||
| Interest payable and similar charges | 6 |
( |
( |
|
| LOSS FOR THE FINANCIAL YEAR |
( |
( |
||
| 2025 | 2024 | |||
|---|---|---|---|---|
| £ | £ | |||
| LOSS FOR THE FINANCIAL YEAR |
( |
( |
||
| OTHER COMPREHENSIVE INCOME FOR THE YEAR | - | - | ||
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR | (134,005) | (114,734) | ||
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| CURRENT ASSETS | |||||
| Debtors | 8 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 9 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
( |
( |
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
( |
( |
|||
| NET LIABILITIES |
( |
( |
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 11 |
|
|
||
| Profit and Loss Account |
( |
( |
|||
| SHAREHOLDERS' FUNDS | (315,026) | (311,495) | |||
|
Director
|
|
|
| Share Capital | Profit and Loss Account | Total | |
|---|---|---|---|
| £ | £ | £ | |
| As at 1 April 2023 |
|
( |
(196,761) |
| Loss for the year and total comprehensive income | - |
( |
(114,734) |
| As at 31 March 2024 and 1 April 2024 |
|
( |
(311,495) |
| Loss for the year and total comprehensive income | - |
( |
(134,005) |
| Arising on shares issued during the period |
|
- | 130,474 |
| As at 31 March 2025 |
|
( |
(315,026) |
| 2025 | 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash used in operations | 1 |
( |
( |
|
| Net cash used in operating activities |
( |
( |
||
| Cash flows from financing activities | ||||
| Loan received from shareholders | 140,274 | 183,971 | ||
| Repayment of shreholders loan | (2,904) | - | ||
| Net cash generated from financing activities |
|
|
||
| Increase in cash and cash equivalents |
|
|
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Loss for the financial year |
( |
( |
|
| Adjustments for: | |||
| Interest expense |
|
|
|
| Foreign exchange gains | (2,978) | (1,950) | |
| Movements in working capital: | |||
| Decrease in trade and other debtors |
|
|
|
| Decrease in trade and other creditors |
( |
( |
|
| Net cash used in operations |
( |
( |
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 April 2024 | Cash flows | As at 31 March 2025 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
3,008 |
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the company's financial statements |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Emoluments | - |
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Other finance charges |
|
|
|
| Tax Rate | 2025 | 2024 | |||
|---|---|---|---|---|---|
| 2025 | 2024 | £ | £ | ||
| Current tax | |||||
| UK Corporation Tax | 19.0% | 19.0% |
|
|
|
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| £ | £ | ||||
| Profit before tax | (134,005) | (114,734) | |||
| Tax on profit at 19% (UK standard rate) |
( |
( |
|||
| Tax losses unutilised carried forward |
|
|
|||
| Total tax charge for the period | - | - | |||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Other debtors | - | 368 | |
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors | - |
|
|
| Amounts owed to participating interests |
|
|
|
| Other creditors | 52,122 | 52,120 | |
| Accruals and deferred income | 16,184 | 14,641 | |
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Financial assets | |||
| Financial assets that are debt Instruments measured at amortised cost | 102,390 | 99,750 | |
| Financial liabilities | |||
| Financial liabilities measured at amortised cost | 417,414 | 411,245 | |
|
At 1 April 2024
|
Advanced
|
Interest charged
|
Converted to share capital
|
Other
|
At 31 March 2025
|
|
|
£
|
£
|
£
|
£
|
£
|
£
|
|
|
Element Payment Solutions (Thailand) Company Limited
|
153,423
|
140,274
|
12,292
|
–
|
(2,446)
|
303,543
|
|
Mr E Adamyan
|
110,389
|
–
|
1,478
|
(87,131)
|
–
|
24,736
|
|
Mr D Agapitov
|
55,127
|
–
|
896
|
(32,488)
|
(3,436)
|
20,099
|
|
Total
|
318,939
|
140,274
|
14,666
|
119,619
|
5,882
|
348,378
|