M3 Holdings Ltd


Acorah Software Products - Accounts Production 14.3.260 false true 31 December 2021 1 January 2021 false 1 January 2022 31 December 2022 31 December 2022 09878049 Mr Mihai Ivascu Mr Vlad Luca iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 09878049 frs-core:CurrentFinancialInstruments frs-core:WithinOneYear 2021-12-31 09878049 frs-core:CurrentFinancialInstruments frs-core:WithinOneYear 2022-12-31 09878049 frs-core:Non-currentFinancialInstruments frs-core:BetweenOneFiveYears 2022-12-31 09878049 frs-core:Non-currentFinancialInstruments frs-core:MoreThanFiveYears 2022-12-31 09878049 frs-core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2022-01-01 2022-12-31 09878049 frs-core:AllSubsidiaries 2022-01-01 2022-12-31 09878049 frs-core:KeyManagementPersonnel 2022-01-01 2022-12-31 09878049 frs-core:EntitiesControlledByKeyManagementPersonnel 2022-01-01 2022-12-31 09878049 frs-core:OtherRelatedParties 2022-01-01 2022-12-31 09878049 2021-12-31 09878049 2022-12-31 09878049 2022-01-01 2022-12-31 09878049 frs-core:CurrentFinancialInstruments 2022-12-31 09878049 frs-core:CurrentFinancialInstruments 2022-01-01 2022-12-31 09878049 frs-core:Non-currentFinancialInstruments 2022-12-31 09878049 frs-core:Non-currentFinancialInstruments 2022-01-01 2022-12-31 09878049 frs-core:CurrentFinancialInstruments 2022-01-01 2022-12-31 09878049 frs-core:CurrentFinancialInstruments 2022-12-31 09878049 frs-core:AfterOneYear 2022-01-01 2022-12-31 09878049 frs-core:BetweenOneFiveYears 2022-01-01 2022-12-31 09878049 frs-core:BetweenOneFiveYears 2022-12-31 09878049 frs-core:ComputerEquipment 2022-12-31 09878049 frs-core:ComputerEquipment 2022-01-01 2022-12-31 09878049 frs-core:ComputerEquipment 2021-12-31 09878049 frs-core:CopyrightsPatentsTrademarksServiceOperatingRights 2022-12-31 09878049 frs-core:CopyrightsPatentsTrademarksServiceOperatingRights 2022-01-01 2022-12-31 09878049 frs-core:CopyrightsPatentsTrademarksServiceOperatingRights 2021-12-31 09878049 frs-core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2022-12-31 09878049 frs-core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2022-01-01 2022-12-31 09878049 frs-core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2021-12-31 09878049 frs-core:FurnitureFittings 2022-12-31 09878049 frs-core:FurnitureFittings 2022-01-01 2022-12-31 09878049 frs-core:FurnitureFittings 2021-12-31 09878049 frs-core:NetGoodwill 2022-12-31 09878049 frs-core:NetGoodwill 2022-01-01 2022-12-31 09878049 frs-core:NetGoodwill 2021-12-31 09878049 frs-core:InvestmentPropertyIncludedWithinPPE 2022-12-31 09878049 frs-core:InvestmentPropertyIncludedWithinPPE 2022-01-01 2022-12-31 09878049 frs-core:InvestmentPropertyIncludedWithinPPE 2021-12-31 09878049 frs-core:LandBuildings 2022-12-31 09878049 frs-core:LandBuildings 2022-01-01 2022-12-31 09878049 frs-core:LandBuildings 2021-12-31 09878049 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2022-12-31 09878049 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2022-01-01 2022-12-31 09878049 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2021-12-31 09878049 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2022-12-31 09878049 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2022-01-01 2022-12-31 09878049 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2021-12-31 09878049 frs-core:MoreThanFiveYears 2022-01-01 2022-12-31 09878049 frs-core:MoreThanFiveYears 2022-12-31 09878049 frs-core:MotorVehicles 2022-12-31 09878049 frs-core:MotorVehicles 2022-01-01 2022-12-31 09878049 frs-core:MotorVehicles 2021-12-31 09878049 frs-core:OtherResidualIntangibleAssets 2022-12-31 09878049 frs-core:OtherResidualIntangibleAssets 2022-01-01 2022-12-31 09878049 frs-core:OtherResidualIntangibleAssets 2021-12-31 09878049 frs-core:PlantMachinery 2022-12-31 09878049 frs-core:PlantMachinery 2022-01-01 2022-12-31 09878049 frs-core:PlantMachinery 2021-12-31 09878049 frs-core:Secured 2022-12-31 09878049 frs-core:Unsecured 2022-12-31 09878049 frs-core:WithinOneYear 2022-01-01 2022-12-31 09878049 frs-core:WithinOneYear 2022-12-31 09878049 frs-core:CapitalRedemptionReserve 2022-01-01 2022-12-31 09878049 frs-core:CapitalRedemptionReserve 2021-12-31 09878049 frs-core:CapitalRedemptionReserve 2022-12-31 09878049 frs-core:OtherReservesSubtotal 2022-01-01 2022-12-31 09878049 frs-core:OtherReservesSubtotal 2021-12-31 09878049 frs-core:OtherReservesSubtotal 2022-12-31 09878049 frs-core:RevaluationReserve 2022-01-01 2022-12-31 09878049 frs-core:RevaluationReserve 2021-12-31 09878049 frs-core:RevaluationReserve 2022-12-31 09878049 frs-core:SharePremium 2022-01-01 2022-12-31 09878049 frs-core:SharePremium 2021-12-31 09878049 frs-core:SharePremium 2022-12-31 09878049 frs-core:ShareCapital 2022-01-01 2022-12-31 09878049 frs-core:ShareCapital 2021-12-31 09878049 frs-core:ShareCapital 2022-12-31 09878049 frs-core:RetainedEarningsAccumulatedLosses 2022-01-01 2022-12-31 09878049 frs-core:RetainedEarningsAccumulatedLosses frs-core:PreviouslyStatedAmount 2021-12-31 09878049 frs-core:RetainedEarningsAccumulatedLosses 2022-12-31 09878049 frs-core:RetainedEarningsAccumulatedLosses 2021-12-31 09878049 frs-core:RetainedEarningsAccumulatedLosses 2022-12-31 09878049 frs-core:RetainedEarningsAccumulatedLosses frs-core:PriorPeriodErrorIncreaseDecrease 2021-12-31 09878049 frs-countries:UnitedKingdom 2022-01-01 2022-12-31 09878049 frs-countries:Europe 2022-01-01 2022-12-31 09878049 frs-countries:NorthAmerica 2022-01-01 2022-12-31 09878049 frs-countries:SouthAmerica 2022-01-01 2022-12-31 09878049 frs-countries:Asia 2022-01-01 2022-12-31 09878049 frs-countries:RestWorldOutsideUK 2022-01-01 2022-12-31 09878049 frs-bus:HighestPaidDirector 2022-01-01 2022-12-31 09878049 frs-bus:PrivateLimitedCompanyLtd 2022-01-01 2022-12-31 09878049 frs-bus:CompanyLimitedByGuarantee 2022-01-01 2022-12-31 09878049 frs-bus:LimitedLiabilityPartnershipLLP 2022-01-01 2022-12-31 09878049 frs-bus:LimitedLiabilityPartnershipsSORP 2022-01-01 2022-12-31 09878049 frs-bus:FullAccounts 2022-01-01 2022-12-31 09878049 frs-bus:FilletedAccounts 2022-01-01 2022-12-31 09878049 frs-bus:AbridgedAccounts 2022-01-01 2022-12-31 09878049 frs-bus:FRS102 2022-01-01 2022-12-31 09878049 frs-bus:MediumEntities 2022-01-01 2022-12-31 09878049 frs-bus:SmallEntities 2022-01-01 2022-12-31 09878049 frs-bus:EntityHasNeverTraded 2022-01-01 2022-12-31 09878049 frs-bus:EntityNoLongerTradingButTradedInPast 2022-01-01 2022-12-31 09878049 frs-bus:Audited 2022-01-01 2022-12-31 09878049 frs-bus:AuditExempt-NoAccountantsReport 2022-01-01 2022-12-31 09878049 frs-bus:AuditExemptWithAccountantsReport 2022-01-01 2022-12-31 09878049 frs-bus:LargeMedium-sizedCompaniesRegimeForAccounts 2022-01-01 2022-12-31 09878049 frs-bus:LargeCompaniesRegimeForAccounts 2022-01-01 2022-12-31 09878049 frs-bus:Medium-sizedCompaniesRegimeForAccounts 2022-01-01 2022-12-31 09878049 frs-bus:SmallCompaniesRegimeForAccounts 2022-01-01 2022-12-31 09878049 frs-bus:LargeCompaniesRegimeForDirectorsReport 2022-01-01 2022-12-31 09878049 frs-bus:Medium-sizedCompaniesRegimeForDirectorsReport 2022-01-01 2022-12-31 09878049 frs-bus:SmallCompaniesRegimeForDirectorsReport 2022-01-01 2022-12-31 09878049 frs-bus:OrdinaryShareClass1 2022-01-01 2022-12-31 09878049 frs-bus:OrdinaryShareClass1 2021-12-31 09878049 frs-bus:OrdinaryShareClass1 2022-12-31 09878049 frs-bus:OrdinaryShareClass2 2022-01-01 2022-12-31 09878049 frs-bus:OrdinaryShareClass2 2021-12-31 09878049 frs-bus:OrdinaryShareClass2 2022-12-31 09878049 frs-bus:OrdinaryShareClass3 2022-01-01 2022-12-31 09878049 frs-bus:OrdinaryShareClass3 2021-12-31 09878049 frs-bus:OrdinaryShareClass3 2022-12-31 09878049 frs-bus:OrdinaryShareClass4 2022-01-01 2022-12-31 09878049 frs-bus:OrdinaryShareClass4 2021-12-31 09878049 frs-bus:OrdinaryShareClass4 2022-12-31 09878049 frs-bus:OrdinaryShareClass5 2022-01-01 2022-12-31 09878049 frs-bus:OrdinaryShareClass5 2021-12-31 09878049 frs-bus:OrdinaryShareClass5 2022-12-31 09878049 frs-bus:PreferenceShareClass1 2022-01-01 2022-12-31 09878049 frs-bus:PreferenceShareClass1 2021-12-31 09878049 frs-bus:PreferenceShareClass1 2022-12-31 09878049 frs-bus:PreferenceShareClass2 2022-01-01 2022-12-31 09878049 frs-bus:PreferenceShareClass2 2021-12-31 09878049 frs-bus:PreferenceShareClass2 2022-12-31 09878049 frs-bus:PreferenceShareClass3 2022-01-01 2022-12-31 09878049 frs-bus:PreferenceShareClass3 2021-12-31 09878049 frs-bus:PreferenceShareClass3 2022-12-31 09878049 frs-bus:PreferenceShareClass4 2022-01-01 2022-12-31 09878049 frs-bus:PreferenceShareClass4 2021-12-31 09878049 frs-bus:PreferenceShareClass4 2022-12-31 09878049 frs-bus:PreferenceShareClass5 2022-01-01 2022-12-31 09878049 frs-bus:PreferenceShareClass5 2021-12-31 09878049 frs-bus:PreferenceShareClass5 2022-12-31 09878049 1 2022-01-01 2022-12-31 09878049 1 2022-12-31 09878049 1 2022-01-01 2022-12-31 09878049 frs-core:LeasedAssets 2022-01-01 2022-12-31 09878049 frs-core:OwnedAssets 2022-01-01 2022-12-31 09878049 frs-core:CurrencyRisk 2022-01-01 2022-12-31 09878049 frs-core:MarketRisk 2022-01-01 2022-12-31 09878049 frs-core:InterestRateRisk 2022-01-01 2022-12-31 09878049 frs-core:DeferredTaxation 2022-01-01 2022-12-31 09878049 frs-core:DeferredTaxation 2021-12-31 09878049 frs-core:DeferredTaxation 2022-12-31 09878049 frs-core:OtherProvisionsContingentLiabilities 2022-01-01 2022-12-31 09878049 frs-core:OtherProvisionsContingentLiabilities 2021-12-31 09878049 frs-core:OtherProvisionsContingentLiabilities 2022-12-31 09878049 frs-core:ProvisionsDeferredTax 2022-12-31 09878049 frs-core:OtherDeferredTax 2022-12-31 09878049 frs-core:AcceleratedTaxDepreciationDeferredTax 2022-12-31 09878049 frs-core:TaxLossesCarry-forwardsDeferredTax 2022-12-31 09878049 frs-core:FurtherSpecificItem2DeferredTaxComponentTotalForDeferredTax 2022-12-31 09878049 frs-core:FurtherSpecificReserve1ComponentTotalEquity 2022-01-01 2022-12-31 09878049 frs-core:FurtherSpecificReserve1ComponentTotalEquity 2021-12-31 09878049 frs-core:FurtherSpecificReserve1ComponentTotalEquity 2022-12-31 09878049 frs-core:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2022-01-01 2022-12-31 09878049 frs-core:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2021-12-31 09878049 frs-core:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2022-12-31 09878049 frs-core:FurtherSpecificTypeProvisionContingentLiability2ComponentTotalProvisionsContingentLiabilities 2022-01-01 2022-12-31 09878049 frs-core:FurtherSpecificTypeProvisionContingentLiability2ComponentTotalProvisionsContingentLiabilities 2021-12-31 09878049 frs-core:FurtherSpecificTypeProvisionContingentLiability2ComponentTotalProvisionsContingentLiabilities 2022-12-31 09878049 frs-core:RevaluationPropertyPlantEquipmentDeferredTax 2022-12-31 09878049 frs-core:RevaluationInvestmentPropertyDeferredTax 2022-12-31 09878049 frs-core:FairValueMovementsOnFinancialInstrumentsDeferredTax 2022-12-31 09878049 frs-core:OtherPost-employmentBenefitsDeferredTax 2022-12-31 09878049 frs-core:Share-basedPaymentsDeferredTax 2022-12-31 09878049 frs-core:TaxCreditsDeferredTax 2022-12-31 09878049 frs-core:CostValuation 2021-12-31 09878049 frs-core:AdditionsToInvestments 2022-12-31 09878049 frs-core:DisposalsRepaymentsInvestments 2022-12-31 09878049 frs-core:RevaluationsIncreaseDecreaseInInvestments 2022-12-31 09878049 frs-core:FurtherSpecificIncreaseDecreaseInInvestments1ComponentTotalChangeInInvestments 2022-12-31 09878049 frs-core:TransfersIntoOrOutInvestmentsIncreaseDecreaseInInvestments 2022-12-31 09878049 frs-core:OtherIncreaseDecreaseInInvestments 2022-12-31 09878049 frs-core:CostValuation 2022-12-31 09878049 frs-core:ProvisionsForImpairmentInvestments 2021-12-31 09878049 frs-core:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments 2022-12-31 09878049 frs-core:DisposalsDecreaseInProvisionsForImpairmentInvestments 2022-12-31 09878049 frs-core:ImpairmentLossProvisionsForImpairmentInvestments 2022-12-31 09878049 frs-core:ImpairmentReversalProvisionsForImpairmentInvestments 2022-12-31 09878049 frs-core:FurtherSpecificIncreaseDecreaseInProvisionsForImpairmentInvestments1ComponentCorrespondingTotal 2022-12-31 09878049 frs-core:TransfersIntoOrOutInvestmentsIncreaseDecreaseInProvisionsForImpairmentInvestments 2022-12-31 09878049 frs-core:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments 2022-12-31 09878049 frs-core:ProvisionsForImpairmentInvestments 2022-12-31 09878049 frs-core:ListedExchangeTraded 2022-12-31 09878049 frs-core:ListedExchangeTraded 2021-12-31 09878049 frs-core:CostValuation frs-core:ListedExchangeTraded 2021-12-31 09878049 frs-core:AdditionsToInvestments frs-core:ListedExchangeTraded 2022-12-31 09878049 frs-core:DisposalsRepaymentsInvestments frs-core:ListedExchangeTraded 2022-12-31 09878049 frs-core:RevaluationsIncreaseDecreaseInInvestments frs-core:ListedExchangeTraded 2022-12-31 09878049 frs-core:FurtherSpecificIncreaseDecreaseInInvestments1ComponentTotalChangeInInvestments frs-core:ListedExchangeTraded 2022-12-31 09878049 frs-core:TransfersIntoOrOutInvestmentsIncreaseDecreaseInInvestments frs-core:ListedExchangeTraded 2022-12-31 09878049 frs-core:OtherIncreaseDecreaseInInvestments frs-core:ListedExchangeTraded 2022-12-31 09878049 frs-core:CostValuation frs-core:ListedExchangeTraded 2022-12-31 09878049 frs-core:ProvisionsForImpairmentInvestments frs-core:ListedExchangeTraded 2021-12-31 09878049 frs-core:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments frs-core:ListedExchangeTraded 2022-12-31 09878049 frs-core:DisposalsDecreaseInProvisionsForImpairmentInvestments frs-core:ListedExchangeTraded 2022-12-31 09878049 frs-core:ImpairmentLossProvisionsForImpairmentInvestments frs-core:ListedExchangeTraded 2022-12-31 09878049 frs-core:ImpairmentReversalProvisionsForImpairmentInvestments frs-core:ListedExchangeTraded 2022-12-31 09878049 frs-core:FurtherSpecificIncreaseDecreaseInProvisionsForImpairmentInvestments1ComponentCorrespondingTotal frs-core:ListedExchangeTraded 2022-12-31 09878049 frs-core:TransfersIntoOrOutInvestmentsIncreaseDecreaseInProvisionsForImpairmentInvestments frs-core:ListedExchangeTraded 2022-12-31 09878049 frs-core:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments frs-core:ListedExchangeTraded 2022-12-31 09878049 frs-core:ProvisionsForImpairmentInvestments frs-core:ListedExchangeTraded 2022-12-31 09878049 frs-core:UnlistedNon-exchangeTraded 2022-12-31 09878049 frs-core:UnlistedNon-exchangeTraded 2021-12-31 09878049 frs-core:CostValuation frs-core:UnlistedNon-exchangeTraded 2021-12-31 09878049 frs-core:AdditionsToInvestments frs-core:UnlistedNon-exchangeTraded 2022-12-31 09878049 frs-core:DisposalsRepaymentsInvestments frs-core:UnlistedNon-exchangeTraded 2022-12-31 09878049 frs-core:RevaluationsIncreaseDecreaseInInvestments frs-core:UnlistedNon-exchangeTraded 2022-12-31 09878049 frs-core:FurtherSpecificIncreaseDecreaseInInvestments1ComponentTotalChangeInInvestments frs-core:UnlistedNon-exchangeTraded 2022-12-31 09878049 frs-core:TransfersIntoOrOutInvestmentsIncreaseDecreaseInInvestments frs-core:UnlistedNon-exchangeTraded 2022-12-31 09878049 frs-core:OtherIncreaseDecreaseInInvestments frs-core:UnlistedNon-exchangeTraded 2022-12-31 09878049 frs-core:CostValuation frs-core:UnlistedNon-exchangeTraded 2022-12-31 09878049 frs-core:ProvisionsForImpairmentInvestments frs-core:UnlistedNon-exchangeTraded 2021-12-31 09878049 frs-core:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments frs-core:UnlistedNon-exchangeTraded 2022-12-31 09878049 frs-core:DisposalsDecreaseInProvisionsForImpairmentInvestments frs-core:UnlistedNon-exchangeTraded 2022-12-31 09878049 frs-core:ImpairmentLossProvisionsForImpairmentInvestments frs-core:UnlistedNon-exchangeTraded 2022-12-31 09878049 frs-core:ImpairmentReversalProvisionsForImpairmentInvestments frs-core:UnlistedNon-exchangeTraded 2022-12-31 09878049 frs-core:FurtherSpecificIncreaseDecreaseInProvisionsForImpairmentInvestments1ComponentCorrespondingTotal frs-core:UnlistedNon-exchangeTraded 2022-12-31 09878049 frs-core:TransfersIntoOrOutInvestmentsIncreaseDecreaseInProvisionsForImpairmentInvestments frs-core:UnlistedNon-exchangeTraded 2022-12-31 09878049 frs-core:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments frs-core:UnlistedNon-exchangeTraded 2022-12-31 09878049 frs-core:ProvisionsForImpairmentInvestments frs-core:UnlistedNon-exchangeTraded 2022-12-31 09878049 dpl-frs:CostSales 2022-01-01 2022-12-31 09878049 dpl-frs:CostSales 2021-12-31 09878049 dpl-frs:CostSales 2022-12-31 09878049 dpl-frs:DistributionCosts 2022-01-01 2022-12-31 09878049 dpl-frs:AdministrativeExpenses 2022-01-01 2022-12-31 09878049 frs-bus:Director1 2022-01-01 2022-12-31 09878049 frs-bus:Director1 2021-12-31 09878049 frs-bus:Director1 2022-12-31 09878049 frs-bus:Director2 2022-01-01 2022-12-31 09878049 frs-bus:Director2 2021-12-31 09878049 frs-bus:Director2 2022-12-31 09878049 frs-bus:Director3 2022-01-01 2022-12-31 09878049 frs-bus:Director3 2021-12-31 09878049 frs-bus:Director3 2022-12-31 09878049 1 2022-01-01 2022-12-31 09878049 frs-core:CurrentFinancialInstruments 1 2022-12-31 09878049 frs-core:Non-currentFinancialInstruments 1 2022-12-31 09878049 2 2022-01-01 2022-12-31 09878049 frs-core:CurrentFinancialInstruments 2 2022-12-31 09878049 frs-core:Non-currentFinancialInstruments 2 2022-12-31 09878049 3 2022-01-01 2022-12-31 09878049 frs-core:CurrentFinancialInstruments 3 2022-12-31 09878049 frs-core:Non-currentFinancialInstruments 3 2022-12-31 09878049 4 2022-01-01 2022-12-31 09878049 frs-core:CurrentFinancialInstruments 4 2022-12-31 09878049 frs-core:Non-currentFinancialInstruments 4 2022-12-31 09878049 5 2022-01-01 2022-12-31 09878049 frs-core:CurrentFinancialInstruments 5 2022-12-31 09878049 frs-core:Non-currentFinancialInstruments 5 2022-12-31 09878049 6 2022-01-01 2022-12-31 09878049 frs-core:CurrentFinancialInstruments 6 2022-12-31 09878049 frs-core:Non-currentFinancialInstruments 6 2022-12-31 09878049 7 2022-01-01 2022-12-31 09878049 frs-core:CurrentFinancialInstruments 7 2022-12-31 09878049 frs-core:Non-currentFinancialInstruments 7 2022-12-31 09878049 8 2022-01-01 2022-12-31 09878049 frs-core:CurrentFinancialInstruments 8 2022-12-31 09878049 frs-core:Non-currentFinancialInstruments 8 2022-12-31 09878049 9 2022-01-01 2022-12-31 09878049 frs-core:CurrentFinancialInstruments 9 2022-12-31 09878049 frs-core:Non-currentFinancialInstruments 9 2022-12-31 09878049 10 2022-01-01 2022-12-31 09878049 frs-core:CurrentFinancialInstruments 10 2022-12-31 09878049 frs-core:Non-currentFinancialInstruments 10 2022-12-31 09878049 11 2022-01-01 2022-12-31 09878049 frs-core:CurrentFinancialInstruments 11 2022-12-31 09878049 frs-core:Non-currentFinancialInstruments 11 2022-12-31 09878049 12 2022-01-01 2022-12-31 09878049 frs-core:CurrentFinancialInstruments 12 2022-12-31 09878049 frs-core:Non-currentFinancialInstruments 12 2022-12-31 09878049 13 2022-01-01 2022-12-31 09878049 frs-core:CurrentFinancialInstruments 13 2022-12-31 09878049 frs-core:Non-currentFinancialInstruments 13 2022-12-31 09878049 14 2022-01-01 2022-12-31 09878049 frs-core:CurrentFinancialInstruments 14 2022-12-31 09878049 frs-core:Non-currentFinancialInstruments 14 2022-12-31 09878049 15 2022-01-01 2022-12-31 09878049 frs-core:CurrentFinancialInstruments 15 2022-12-31 09878049 frs-core:Non-currentFinancialInstruments 15 2022-12-31 09878049 16 2022-01-01 2022-12-31 09878049 frs-core:CurrentFinancialInstruments 16 2022-12-31 09878049 frs-core:Non-currentFinancialInstruments 16 2022-12-31 09878049 17 2022-01-01 2022-12-31 09878049 frs-core:CurrentFinancialInstruments 17 2022-12-31 09878049 frs-core:Non-currentFinancialInstruments 17 2022-12-31 09878049 18 2022-01-01 2022-12-31 09878049 frs-core:CurrentFinancialInstruments 18 2022-12-31 09878049 frs-core:Non-currentFinancialInstruments 18 2022-12-31 09878049 19 2022-01-01 2022-12-31 09878049 frs-core:CurrentFinancialInstruments 19 2022-12-31 09878049 frs-core:Non-currentFinancialInstruments 19 2022-12-31 09878049 20 2022-01-01 2022-12-31 09878049 frs-core:CurrentFinancialInstruments 20 2022-12-31 09878049 frs-core:Non-currentFinancialInstruments 20 2022-12-31 09878049 dpl-frs:Item1 2022-01-01 2022-12-31 09878049 dpl-frs:Item1 2021-12-31 09878049 dpl-frs:Item1 2022-12-31 09878049 dpl-frs:CostSales dpl-frs:Item1 2022-01-01 2022-12-31 09878049 dpl-frs:CostSales dpl-frs:Item1 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item1 2022-12-31 09878049 dpl-frs:DistributionCosts dpl-frs:Item1 2022-01-01 2022-12-31 09878049 dpl-frs:AdministrativeExpenses dpl-frs:Item1 2022-01-01 2022-12-31 09878049 dpl-frs:Item2 2022-01-01 2022-12-31 09878049 dpl-frs:Item2 2021-12-31 09878049 dpl-frs:Item2 2022-12-31 09878049 dpl-frs:CostSales dpl-frs:Item2 2022-01-01 2022-12-31 09878049 dpl-frs:CostSales dpl-frs:Item2 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item2 2022-12-31 09878049 dpl-frs:DistributionCosts dpl-frs:Item2 2022-01-01 2022-12-31 09878049 dpl-frs:AdministrativeExpenses dpl-frs:Item2 2022-01-01 2022-12-31 09878049 dpl-frs:Item3 2022-01-01 2022-12-31 09878049 dpl-frs:Item3 2021-12-31 09878049 dpl-frs:Item3 2022-12-31 09878049 dpl-frs:CostSales dpl-frs:Item3 2022-01-01 2022-12-31 09878049 dpl-frs:CostSales dpl-frs:Item3 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item3 2022-12-31 09878049 dpl-frs:DistributionCosts dpl-frs:Item3 2022-01-01 2022-12-31 09878049 dpl-frs:AdministrativeExpenses dpl-frs:Item3 2022-01-01 2022-12-31 09878049 dpl-frs:Item4 2022-01-01 2022-12-31 09878049 dpl-frs:Item4 2021-12-31 09878049 dpl-frs:Item4 2022-12-31 09878049 dpl-frs:CostSales dpl-frs:Item4 2022-01-01 2022-12-31 09878049 dpl-frs:CostSales dpl-frs:Item4 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item4 2022-12-31 09878049 dpl-frs:DistributionCosts dpl-frs:Item4 2022-01-01 2022-12-31 09878049 dpl-frs:AdministrativeExpenses dpl-frs:Item4 2022-01-01 2022-12-31 09878049 dpl-frs:Item5 2022-01-01 2022-12-31 09878049 dpl-frs:Item5 2021-12-31 09878049 dpl-frs:Item5 2022-12-31 09878049 dpl-frs:CostSales dpl-frs:Item5 2022-01-01 2022-12-31 09878049 dpl-frs:CostSales dpl-frs:Item5 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item5 2022-12-31 09878049 dpl-frs:DistributionCosts dpl-frs:Item5 2022-01-01 2022-12-31 09878049 dpl-frs:AdministrativeExpenses dpl-frs:Item5 2022-01-01 2022-12-31 09878049 dpl-frs:Item6 2022-01-01 2022-12-31 09878049 dpl-frs:Item6 2021-12-31 09878049 dpl-frs:Item6 2022-12-31 09878049 dpl-frs:CostSales dpl-frs:Item6 2022-01-01 2022-12-31 09878049 dpl-frs:CostSales dpl-frs:Item6 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item6 2022-12-31 09878049 dpl-frs:DistributionCosts dpl-frs:Item6 2022-01-01 2022-12-31 09878049 dpl-frs:AdministrativeExpenses dpl-frs:Item6 2022-01-01 2022-12-31 09878049 dpl-frs:Item7 2022-01-01 2022-12-31 09878049 dpl-frs:Item7 2021-12-31 09878049 dpl-frs:Item7 2022-12-31 09878049 dpl-frs:CostSales dpl-frs:Item7 2022-01-01 2022-12-31 09878049 dpl-frs:CostSales dpl-frs:Item7 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item7 2022-12-31 09878049 dpl-frs:DistributionCosts dpl-frs:Item7 2022-01-01 2022-12-31 09878049 dpl-frs:AdministrativeExpenses dpl-frs:Item7 2022-01-01 2022-12-31 09878049 dpl-frs:Item8 2022-01-01 2022-12-31 09878049 dpl-frs:Item8 2021-12-31 09878049 dpl-frs:Item8 2022-12-31 09878049 dpl-frs:CostSales dpl-frs:Item8 2022-01-01 2022-12-31 09878049 dpl-frs:CostSales dpl-frs:Item8 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item8 2022-12-31 09878049 dpl-frs:DistributionCosts dpl-frs:Item8 2022-01-01 2022-12-31 09878049 dpl-frs:AdministrativeExpenses dpl-frs:Item8 2022-01-01 2022-12-31 09878049 dpl-frs:Item9 2022-01-01 2022-12-31 09878049 dpl-frs:Item9 2021-12-31 09878049 dpl-frs:Item9 2022-12-31 09878049 dpl-frs:CostSales dpl-frs:Item9 2022-01-01 2022-12-31 09878049 dpl-frs:CostSales dpl-frs:Item9 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item9 2022-12-31 09878049 dpl-frs:DistributionCosts dpl-frs:Item9 2022-01-01 2022-12-31 09878049 dpl-frs:AdministrativeExpenses dpl-frs:Item9 2022-01-01 2022-12-31 09878049 dpl-frs:Item10 2022-01-01 2022-12-31 09878049 dpl-frs:Item10 2021-12-31 09878049 dpl-frs:Item10 2022-12-31 09878049 dpl-frs:CostSales dpl-frs:Item10 2022-01-01 2022-12-31 09878049 dpl-frs:CostSales dpl-frs:Item10 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item10 2022-12-31 09878049 dpl-frs:DistributionCosts dpl-frs:Item10 2022-01-01 2022-12-31 09878049 dpl-frs:AdministrativeExpenses dpl-frs:Item10 2022-01-01 2022-12-31 09878049 dpl-frs:Item11 2022-01-01 2022-12-31 09878049 dpl-frs:Item11 2021-12-31 09878049 dpl-frs:Item11 2022-12-31 09878049 dpl-frs:CostSales dpl-frs:Item11 2022-01-01 2022-12-31 09878049 dpl-frs:CostSales dpl-frs:Item11 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item11 2022-12-31 09878049 dpl-frs:DistributionCosts dpl-frs:Item11 2022-01-01 2022-12-31 09878049 dpl-frs:AdministrativeExpenses dpl-frs:Item11 2022-01-01 2022-12-31 09878049 dpl-frs:Item12 2022-01-01 2022-12-31 09878049 dpl-frs:Item12 2021-12-31 09878049 dpl-frs:Item12 2022-12-31 09878049 dpl-frs:CostSales dpl-frs:Item12 2022-01-01 2022-12-31 09878049 dpl-frs:CostSales dpl-frs:Item12 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item12 2022-12-31 09878049 dpl-frs:DistributionCosts dpl-frs:Item12 2022-01-01 2022-12-31 09878049 dpl-frs:AdministrativeExpenses dpl-frs:Item12 2022-01-01 2022-12-31 09878049 1 2022-01-01 2022-12-31 09878049 frs-countries:EnglandWales 2022-01-01 2022-12-31 09878049 frs-core:CurrentFinancialInstruments frs-core:WithinOneYear 2020-12-31 09878049 frs-core:CurrentFinancialInstruments frs-core:WithinOneYear 2021-12-31 09878049 frs-core:Non-currentFinancialInstruments frs-core:BetweenOneFiveYears 2021-12-31 09878049 frs-core:Non-currentFinancialInstruments frs-core:MoreThanFiveYears 2021-12-31 09878049 frs-core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2021-01-01 2021-12-31 09878049 frs-core:AllSubsidiaries 2021-01-01 2021-12-31 09878049 frs-core:KeyManagementPersonnel 2021-01-01 2021-12-31 09878049 frs-core:EntitiesControlledByKeyManagementPersonnel 2021-01-01 2021-12-31 09878049 frs-core:OtherRelatedParties 2021-01-01 2021-12-31 09878049 2020-12-31 09878049 2021-12-31 09878049 2021-01-01 2021-12-31 09878049 frs-core:CurrentFinancialInstruments 2021-12-31 09878049 frs-core:CurrentFinancialInstruments 2021-01-01 2021-12-31 09878049 frs-core:Non-currentFinancialInstruments 2021-12-31 09878049 frs-core:Non-currentFinancialInstruments 2021-01-01 2021-12-31 09878049 frs-core:CurrentFinancialInstruments 2021-01-01 2021-12-31 09878049 frs-core:CurrentFinancialInstruments 2021-12-31 09878049 frs-core:AfterOneYear 2021-01-01 2021-12-31 09878049 frs-core:BetweenOneFiveYears 2021-01-01 2021-12-31 09878049 frs-core:BetweenOneFiveYears 2021-12-31 09878049 frs-core:ComputerEquipment 2021-12-31 09878049 frs-core:ComputerEquipment 2021-01-01 2021-12-31 09878049 frs-core:ComputerEquipment 2020-12-31 09878049 frs-core:CopyrightsPatentsTrademarksServiceOperatingRights 2021-12-31 09878049 frs-core:CopyrightsPatentsTrademarksServiceOperatingRights 2021-01-01 2021-12-31 09878049 frs-core:CopyrightsPatentsTrademarksServiceOperatingRights 2020-12-31 09878049 frs-core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2021-12-31 09878049 frs-core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2021-01-01 2021-12-31 09878049 frs-core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2020-12-31 09878049 frs-core:FurnitureFittings 2021-12-31 09878049 frs-core:FurnitureFittings 2021-01-01 2021-12-31 09878049 frs-core:FurnitureFittings 2020-12-31 09878049 frs-core:NetGoodwill 2021-12-31 09878049 frs-core:NetGoodwill 2021-01-01 2021-12-31 09878049 frs-core:NetGoodwill 2020-12-31 09878049 frs-core:InvestmentPropertyIncludedWithinPPE 2021-12-31 09878049 frs-core:InvestmentPropertyIncludedWithinPPE 2021-01-01 2021-12-31 09878049 frs-core:InvestmentPropertyIncludedWithinPPE 2020-12-31 09878049 frs-core:LandBuildings 2021-12-31 09878049 frs-core:LandBuildings 2021-01-01 2021-12-31 09878049 frs-core:LandBuildings 2020-12-31 09878049 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2021-12-31 09878049 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2021-01-01 2021-12-31 09878049 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2020-12-31 09878049 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2021-12-31 09878049 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 09878049 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2020-12-31 09878049 frs-core:MoreThanFiveYears 2021-01-01 2021-12-31 09878049 frs-core:MoreThanFiveYears 2021-12-31 09878049 frs-core:MotorVehicles 2021-12-31 09878049 frs-core:MotorVehicles 2021-01-01 2021-12-31 09878049 frs-core:MotorVehicles 2020-12-31 09878049 frs-core:OtherResidualIntangibleAssets 2021-12-31 09878049 frs-core:OtherResidualIntangibleAssets 2021-01-01 2021-12-31 09878049 frs-core:OtherResidualIntangibleAssets 2020-12-31 09878049 frs-core:PlantMachinery 2021-12-31 09878049 frs-core:PlantMachinery 2021-01-01 2021-12-31 09878049 frs-core:PlantMachinery 2020-12-31 09878049 frs-core:Secured 2021-12-31 09878049 frs-core:Unsecured 2021-12-31 09878049 frs-core:WithinOneYear 2021-01-01 2021-12-31 09878049 frs-core:WithinOneYear 2021-12-31 09878049 frs-core:CapitalRedemptionReserve 2021-01-01 2021-12-31 09878049 frs-core:CapitalRedemptionReserve 2020-12-31 09878049 frs-core:CapitalRedemptionReserve 2021-12-31 09878049 frs-core:OtherReservesSubtotal 2021-01-01 2021-12-31 09878049 frs-core:OtherReservesSubtotal 2020-12-31 09878049 frs-core:OtherReservesSubtotal 2021-12-31 09878049 frs-core:RevaluationReserve 2021-01-01 2021-12-31 09878049 frs-core:RevaluationReserve 2020-12-31 09878049 frs-core:RevaluationReserve 2021-12-31 09878049 frs-core:SharePremium 2021-01-01 2021-12-31 09878049 frs-core:SharePremium 2020-12-31 09878049 frs-core:SharePremium 2021-12-31 09878049 frs-core:ShareCapital 2021-01-01 2021-12-31 09878049 frs-core:ShareCapital 2020-12-31 09878049 frs-core:ShareCapital 2021-12-31 09878049 frs-core:RetainedEarningsAccumulatedLosses 2021-01-01 2021-12-31 09878049 frs-core:RetainedEarningsAccumulatedLosses frs-core:PreviouslyStatedAmount 2020-12-31 09878049 frs-core:RetainedEarningsAccumulatedLosses 2021-12-31 09878049 frs-core:RetainedEarningsAccumulatedLosses 2020-12-31 09878049 frs-core:RetainedEarningsAccumulatedLosses 2021-12-31 09878049 frs-core:RetainedEarningsAccumulatedLosses frs-core:PriorPeriodErrorIncreaseDecrease 2020-12-31 09878049 frs-countries:UnitedKingdom 2021-01-01 2021-12-31 09878049 frs-countries:Europe 2021-01-01 2021-12-31 09878049 frs-countries:NorthAmerica 2021-01-01 2021-12-31 09878049 frs-countries:SouthAmerica 2021-01-01 2021-12-31 09878049 frs-countries:Asia 2021-01-01 2021-12-31 09878049 frs-countries:RestWorldOutsideUK 2021-01-01 2021-12-31 09878049 frs-bus:HighestPaidDirector 2021-01-01 2021-12-31 09878049 frs-bus:PrivateLimitedCompanyLtd 2021-01-01 2021-12-31 09878049 frs-bus:CompanyLimitedByGuarantee 2021-01-01 2021-12-31 09878049 frs-bus:LimitedLiabilityPartnershipLLP 2021-01-01 2021-12-31 09878049 frs-bus:LimitedLiabilityPartnershipsSORP 2021-01-01 2021-12-31 09878049 frs-bus:FullAccounts 2021-01-01 2021-12-31 09878049 frs-bus:FilletedAccounts 2021-01-01 2021-12-31 09878049 frs-bus:AbridgedAccounts 2021-01-01 2021-12-31 09878049 frs-bus:FRS102 2021-01-01 2021-12-31 09878049 frs-bus:MediumEntities 2021-01-01 2021-12-31 09878049 frs-bus:SmallEntities 2021-01-01 2021-12-31 09878049 frs-bus:EntityHasNeverTraded 2021-01-01 2021-12-31 09878049 frs-bus:EntityNoLongerTradingButTradedInPast 2021-01-01 2021-12-31 09878049 frs-bus:Audited 2021-01-01 2021-12-31 09878049 frs-bus:AuditExempt-NoAccountantsReport 2021-01-01 2021-12-31 09878049 frs-bus:AuditExemptWithAccountantsReport 2021-01-01 2021-12-31 09878049 frs-bus:LargeMedium-sizedCompaniesRegimeForAccounts 2021-01-01 2021-12-31 09878049 frs-bus:LargeCompaniesRegimeForAccounts 2021-01-01 2021-12-31 09878049 frs-bus:Medium-sizedCompaniesRegimeForAccounts 2021-01-01 2021-12-31 09878049 frs-bus:SmallCompaniesRegimeForAccounts 2021-01-01 2021-12-31 09878049 frs-bus:LargeCompaniesRegimeForDirectorsReport 2021-01-01 2021-12-31 09878049 frs-bus:Medium-sizedCompaniesRegimeForDirectorsReport 2021-01-01 2021-12-31 09878049 frs-bus:SmallCompaniesRegimeForDirectorsReport 2021-01-01 2021-12-31 09878049 frs-bus:OrdinaryShareClass1 2021-01-01 2021-12-31 09878049 frs-bus:OrdinaryShareClass1 2020-12-31 09878049 frs-bus:OrdinaryShareClass1 2021-12-31 09878049 frs-bus:OrdinaryShareClass2 2021-01-01 2021-12-31 09878049 frs-bus:OrdinaryShareClass2 2020-12-31 09878049 frs-bus:OrdinaryShareClass2 2021-12-31 09878049 frs-bus:OrdinaryShareClass3 2021-01-01 2021-12-31 09878049 frs-bus:OrdinaryShareClass3 2020-12-31 09878049 frs-bus:OrdinaryShareClass3 2021-12-31 09878049 frs-bus:OrdinaryShareClass4 2021-01-01 2021-12-31 09878049 frs-bus:OrdinaryShareClass4 2020-12-31 09878049 frs-bus:OrdinaryShareClass4 2021-12-31 09878049 frs-bus:OrdinaryShareClass5 2021-01-01 2021-12-31 09878049 frs-bus:OrdinaryShareClass5 2020-12-31 09878049 frs-bus:OrdinaryShareClass5 2021-12-31 09878049 frs-bus:PreferenceShareClass1 2021-01-01 2021-12-31 09878049 frs-bus:PreferenceShareClass1 2020-12-31 09878049 frs-bus:PreferenceShareClass1 2021-12-31 09878049 frs-bus:PreferenceShareClass2 2021-01-01 2021-12-31 09878049 frs-bus:PreferenceShareClass2 2020-12-31 09878049 frs-bus:PreferenceShareClass2 2021-12-31 09878049 frs-bus:PreferenceShareClass3 2021-01-01 2021-12-31 09878049 frs-bus:PreferenceShareClass3 2020-12-31 09878049 frs-bus:PreferenceShareClass3 2021-12-31 09878049 frs-bus:PreferenceShareClass4 2021-01-01 2021-12-31 09878049 frs-bus:PreferenceShareClass4 2020-12-31 09878049 frs-bus:PreferenceShareClass4 2021-12-31 09878049 frs-bus:PreferenceShareClass5 2021-01-01 2021-12-31 09878049 frs-bus:PreferenceShareClass5 2020-12-31 09878049 frs-bus:PreferenceShareClass5 2021-12-31 09878049 1 2021-01-01 2021-12-31 09878049 1 2021-12-31 09878049 1 2021-01-01 2021-12-31 09878049 frs-core:LeasedAssets 2021-01-01 2021-12-31 09878049 frs-core:OwnedAssets 2021-01-01 2021-12-31 09878049 frs-core:CurrencyRisk 2021-01-01 2021-12-31 09878049 frs-core:MarketRisk 2021-01-01 2021-12-31 09878049 frs-core:InterestRateRisk 2021-01-01 2021-12-31 09878049 frs-core:DeferredTaxation 2021-01-01 2021-12-31 09878049 frs-core:DeferredTaxation 2020-12-31 09878049 frs-core:DeferredTaxation 2021-12-31 09878049 frs-core:OtherProvisionsContingentLiabilities 2021-01-01 2021-12-31 09878049 frs-core:OtherProvisionsContingentLiabilities 2020-12-31 09878049 frs-core:OtherProvisionsContingentLiabilities 2021-12-31 09878049 frs-core:ProvisionsDeferredTax 2021-12-31 09878049 frs-core:OtherDeferredTax 2021-12-31 09878049 frs-core:AcceleratedTaxDepreciationDeferredTax 2021-12-31 09878049 frs-core:TaxLossesCarry-forwardsDeferredTax 2021-12-31 09878049 frs-core:FurtherSpecificItem2DeferredTaxComponentTotalForDeferredTax 2021-12-31 09878049 frs-core:FurtherSpecificReserve1ComponentTotalEquity 2021-01-01 2021-12-31 09878049 frs-core:FurtherSpecificReserve1ComponentTotalEquity 2020-12-31 09878049 frs-core:FurtherSpecificReserve1ComponentTotalEquity 2021-12-31 09878049 frs-core:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2021-01-01 2021-12-31 09878049 frs-core:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2020-12-31 09878049 frs-core:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2021-12-31 09878049 frs-core:FurtherSpecificTypeProvisionContingentLiability2ComponentTotalProvisionsContingentLiabilities 2021-01-01 2021-12-31 09878049 frs-core:FurtherSpecificTypeProvisionContingentLiability2ComponentTotalProvisionsContingentLiabilities 2020-12-31 09878049 frs-core:FurtherSpecificTypeProvisionContingentLiability2ComponentTotalProvisionsContingentLiabilities 2021-12-31 09878049 frs-core:RevaluationPropertyPlantEquipmentDeferredTax 2021-12-31 09878049 frs-core:RevaluationInvestmentPropertyDeferredTax 2021-12-31 09878049 frs-core:FairValueMovementsOnFinancialInstrumentsDeferredTax 2021-12-31 09878049 frs-core:OtherPost-employmentBenefitsDeferredTax 2021-12-31 09878049 frs-core:Share-basedPaymentsDeferredTax 2021-12-31 09878049 frs-core:TaxCreditsDeferredTax 2021-12-31 09878049 frs-core:CostValuation 2020-12-31 09878049 frs-core:AdditionsToInvestments 2021-12-31 09878049 frs-core:DisposalsRepaymentsInvestments 2021-12-31 09878049 frs-core:RevaluationsIncreaseDecreaseInInvestments 2021-12-31 09878049 frs-core:FurtherSpecificIncreaseDecreaseInInvestments1ComponentTotalChangeInInvestments 2021-12-31 09878049 frs-core:TransfersIntoOrOutInvestmentsIncreaseDecreaseInInvestments 2021-12-31 09878049 frs-core:OtherIncreaseDecreaseInInvestments 2021-12-31 09878049 frs-core:CostValuation 2021-12-31 09878049 frs-core:ProvisionsForImpairmentInvestments 2020-12-31 09878049 frs-core:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments 2021-12-31 09878049 frs-core:DisposalsDecreaseInProvisionsForImpairmentInvestments 2021-12-31 09878049 frs-core:ImpairmentLossProvisionsForImpairmentInvestments 2021-12-31 09878049 frs-core:ImpairmentReversalProvisionsForImpairmentInvestments 2021-12-31 09878049 frs-core:FurtherSpecificIncreaseDecreaseInProvisionsForImpairmentInvestments1ComponentCorrespondingTotal 2021-12-31 09878049 frs-core:TransfersIntoOrOutInvestmentsIncreaseDecreaseInProvisionsForImpairmentInvestments 2021-12-31 09878049 frs-core:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments 2021-12-31 09878049 frs-core:ProvisionsForImpairmentInvestments 2021-12-31 09878049 frs-core:ListedExchangeTraded 2021-12-31 09878049 frs-core:ListedExchangeTraded 2020-12-31 09878049 frs-core:CostValuation frs-core:ListedExchangeTraded 2020-12-31 09878049 frs-core:AdditionsToInvestments frs-core:ListedExchangeTraded 2021-12-31 09878049 frs-core:DisposalsRepaymentsInvestments frs-core:ListedExchangeTraded 2021-12-31 09878049 frs-core:RevaluationsIncreaseDecreaseInInvestments frs-core:ListedExchangeTraded 2021-12-31 09878049 frs-core:FurtherSpecificIncreaseDecreaseInInvestments1ComponentTotalChangeInInvestments frs-core:ListedExchangeTraded 2021-12-31 09878049 frs-core:TransfersIntoOrOutInvestmentsIncreaseDecreaseInInvestments frs-core:ListedExchangeTraded 2021-12-31 09878049 frs-core:OtherIncreaseDecreaseInInvestments frs-core:ListedExchangeTraded 2021-12-31 09878049 frs-core:CostValuation frs-core:ListedExchangeTraded 2021-12-31 09878049 frs-core:ProvisionsForImpairmentInvestments frs-core:ListedExchangeTraded 2020-12-31 09878049 frs-core:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments frs-core:ListedExchangeTraded 2021-12-31 09878049 frs-core:DisposalsDecreaseInProvisionsForImpairmentInvestments frs-core:ListedExchangeTraded 2021-12-31 09878049 frs-core:ImpairmentLossProvisionsForImpairmentInvestments frs-core:ListedExchangeTraded 2021-12-31 09878049 frs-core:ImpairmentReversalProvisionsForImpairmentInvestments frs-core:ListedExchangeTraded 2021-12-31 09878049 frs-core:FurtherSpecificIncreaseDecreaseInProvisionsForImpairmentInvestments1ComponentCorrespondingTotal frs-core:ListedExchangeTraded 2021-12-31 09878049 frs-core:TransfersIntoOrOutInvestmentsIncreaseDecreaseInProvisionsForImpairmentInvestments frs-core:ListedExchangeTraded 2021-12-31 09878049 frs-core:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments frs-core:ListedExchangeTraded 2021-12-31 09878049 frs-core:ProvisionsForImpairmentInvestments frs-core:ListedExchangeTraded 2021-12-31 09878049 frs-core:UnlistedNon-exchangeTraded 2021-12-31 09878049 frs-core:UnlistedNon-exchangeTraded 2020-12-31 09878049 frs-core:CostValuation frs-core:UnlistedNon-exchangeTraded 2020-12-31 09878049 frs-core:AdditionsToInvestments frs-core:UnlistedNon-exchangeTraded 2021-12-31 09878049 frs-core:DisposalsRepaymentsInvestments frs-core:UnlistedNon-exchangeTraded 2021-12-31 09878049 frs-core:RevaluationsIncreaseDecreaseInInvestments frs-core:UnlistedNon-exchangeTraded 2021-12-31 09878049 frs-core:FurtherSpecificIncreaseDecreaseInInvestments1ComponentTotalChangeInInvestments frs-core:UnlistedNon-exchangeTraded 2021-12-31 09878049 frs-core:TransfersIntoOrOutInvestmentsIncreaseDecreaseInInvestments frs-core:UnlistedNon-exchangeTraded 2021-12-31 09878049 frs-core:OtherIncreaseDecreaseInInvestments frs-core:UnlistedNon-exchangeTraded 2021-12-31 09878049 frs-core:CostValuation frs-core:UnlistedNon-exchangeTraded 2021-12-31 09878049 frs-core:ProvisionsForImpairmentInvestments frs-core:UnlistedNon-exchangeTraded 2020-12-31 09878049 frs-core:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments frs-core:UnlistedNon-exchangeTraded 2021-12-31 09878049 frs-core:DisposalsDecreaseInProvisionsForImpairmentInvestments frs-core:UnlistedNon-exchangeTraded 2021-12-31 09878049 frs-core:ImpairmentLossProvisionsForImpairmentInvestments frs-core:UnlistedNon-exchangeTraded 2021-12-31 09878049 frs-core:ImpairmentReversalProvisionsForImpairmentInvestments frs-core:UnlistedNon-exchangeTraded 2021-12-31 09878049 frs-core:FurtherSpecificIncreaseDecreaseInProvisionsForImpairmentInvestments1ComponentCorrespondingTotal frs-core:UnlistedNon-exchangeTraded 2021-12-31 09878049 frs-core:TransfersIntoOrOutInvestmentsIncreaseDecreaseInProvisionsForImpairmentInvestments frs-core:UnlistedNon-exchangeTraded 2021-12-31 09878049 frs-core:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments frs-core:UnlistedNon-exchangeTraded 2021-12-31 09878049 frs-core:ProvisionsForImpairmentInvestments frs-core:UnlistedNon-exchangeTraded 2021-12-31 09878049 dpl-frs:CostSales 2021-01-01 2021-12-31 09878049 dpl-frs:CostSales 2020-12-31 09878049 dpl-frs:CostSales 2021-12-31 09878049 dpl-frs:DistributionCosts 2021-01-01 2021-12-31 09878049 dpl-frs:AdministrativeExpenses 2021-01-01 2021-12-31 09878049 frs-bus:Director1 2021-01-01 2021-12-31 09878049 frs-bus:Director1 2020-12-31 09878049 frs-bus:Director1 2021-12-31 09878049 frs-bus:Director2 2021-01-01 2021-12-31 09878049 frs-bus:Director2 2020-12-31 09878049 frs-bus:Director2 2021-12-31 09878049 frs-bus:Director3 2021-01-01 2021-12-31 09878049 frs-bus:Director3 2020-12-31 09878049 frs-bus:Director3 2021-12-31 09878049 1 2021-01-01 2021-12-31 09878049 frs-core:CurrentFinancialInstruments 1 2021-12-31 09878049 frs-core:Non-currentFinancialInstruments 1 2021-12-31 09878049 2 2021-01-01 2021-12-31 09878049 frs-core:CurrentFinancialInstruments 2 2021-12-31 09878049 frs-core:Non-currentFinancialInstruments 2 2021-12-31 09878049 3 2021-01-01 2021-12-31 09878049 frs-core:CurrentFinancialInstruments 3 2021-12-31 09878049 frs-core:Non-currentFinancialInstruments 3 2021-12-31 09878049 4 2021-01-01 2021-12-31 09878049 frs-core:CurrentFinancialInstruments 4 2021-12-31 09878049 frs-core:Non-currentFinancialInstruments 4 2021-12-31 09878049 5 2021-01-01 2021-12-31 09878049 frs-core:CurrentFinancialInstruments 5 2021-12-31 09878049 frs-core:Non-currentFinancialInstruments 5 2021-12-31 09878049 6 2021-01-01 2021-12-31 09878049 frs-core:CurrentFinancialInstruments 6 2021-12-31 09878049 frs-core:Non-currentFinancialInstruments 6 2021-12-31 09878049 7 2021-01-01 2021-12-31 09878049 frs-core:CurrentFinancialInstruments 7 2021-12-31 09878049 frs-core:Non-currentFinancialInstruments 7 2021-12-31 09878049 8 2021-01-01 2021-12-31 09878049 frs-core:CurrentFinancialInstruments 8 2021-12-31 09878049 frs-core:Non-currentFinancialInstruments 8 2021-12-31 09878049 9 2021-01-01 2021-12-31 09878049 frs-core:CurrentFinancialInstruments 9 2021-12-31 09878049 frs-core:Non-currentFinancialInstruments 9 2021-12-31 09878049 10 2021-01-01 2021-12-31 09878049 frs-core:CurrentFinancialInstruments 10 2021-12-31 09878049 frs-core:Non-currentFinancialInstruments 10 2021-12-31 09878049 11 2021-01-01 2021-12-31 09878049 frs-core:CurrentFinancialInstruments 11 2021-12-31 09878049 frs-core:Non-currentFinancialInstruments 11 2021-12-31 09878049 12 2021-01-01 2021-12-31 09878049 frs-core:CurrentFinancialInstruments 12 2021-12-31 09878049 frs-core:Non-currentFinancialInstruments 12 2021-12-31 09878049 13 2021-01-01 2021-12-31 09878049 frs-core:CurrentFinancialInstruments 13 2021-12-31 09878049 frs-core:Non-currentFinancialInstruments 13 2021-12-31 09878049 14 2021-01-01 2021-12-31 09878049 frs-core:CurrentFinancialInstruments 14 2021-12-31 09878049 frs-core:Non-currentFinancialInstruments 14 2021-12-31 09878049 15 2021-01-01 2021-12-31 09878049 frs-core:CurrentFinancialInstruments 15 2021-12-31 09878049 frs-core:Non-currentFinancialInstruments 15 2021-12-31 09878049 16 2021-01-01 2021-12-31 09878049 frs-core:CurrentFinancialInstruments 16 2021-12-31 09878049 frs-core:Non-currentFinancialInstruments 16 2021-12-31 09878049 17 2021-01-01 2021-12-31 09878049 frs-core:CurrentFinancialInstruments 17 2021-12-31 09878049 frs-core:Non-currentFinancialInstruments 17 2021-12-31 09878049 18 2021-01-01 2021-12-31 09878049 frs-core:CurrentFinancialInstruments 18 2021-12-31 09878049 frs-core:Non-currentFinancialInstruments 18 2021-12-31 09878049 19 2021-01-01 2021-12-31 09878049 frs-core:CurrentFinancialInstruments 19 2021-12-31 09878049 frs-core:Non-currentFinancialInstruments 19 2021-12-31 09878049 20 2021-01-01 2021-12-31 09878049 frs-core:CurrentFinancialInstruments 20 2021-12-31 09878049 frs-core:Non-currentFinancialInstruments 20 2021-12-31 09878049 dpl-frs:Item1 2021-01-01 2021-12-31 09878049 dpl-frs:Item1 2020-12-31 09878049 dpl-frs:Item1 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item1 2021-01-01 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item1 2020-12-31 09878049 dpl-frs:CostSales dpl-frs:Item1 2021-12-31 09878049 dpl-frs:DistributionCosts dpl-frs:Item1 2021-01-01 2021-12-31 09878049 dpl-frs:AdministrativeExpenses dpl-frs:Item1 2021-01-01 2021-12-31 09878049 dpl-frs:Item2 2021-01-01 2021-12-31 09878049 dpl-frs:Item2 2020-12-31 09878049 dpl-frs:Item2 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item2 2021-01-01 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item2 2020-12-31 09878049 dpl-frs:CostSales dpl-frs:Item2 2021-12-31 09878049 dpl-frs:DistributionCosts dpl-frs:Item2 2021-01-01 2021-12-31 09878049 dpl-frs:AdministrativeExpenses dpl-frs:Item2 2021-01-01 2021-12-31 09878049 dpl-frs:Item3 2021-01-01 2021-12-31 09878049 dpl-frs:Item3 2020-12-31 09878049 dpl-frs:Item3 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item3 2021-01-01 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item3 2020-12-31 09878049 dpl-frs:CostSales dpl-frs:Item3 2021-12-31 09878049 dpl-frs:DistributionCosts dpl-frs:Item3 2021-01-01 2021-12-31 09878049 dpl-frs:AdministrativeExpenses dpl-frs:Item3 2021-01-01 2021-12-31 09878049 dpl-frs:Item4 2021-01-01 2021-12-31 09878049 dpl-frs:Item4 2020-12-31 09878049 dpl-frs:Item4 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item4 2021-01-01 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item4 2020-12-31 09878049 dpl-frs:CostSales dpl-frs:Item4 2021-12-31 09878049 dpl-frs:DistributionCosts dpl-frs:Item4 2021-01-01 2021-12-31 09878049 dpl-frs:AdministrativeExpenses dpl-frs:Item4 2021-01-01 2021-12-31 09878049 dpl-frs:Item5 2021-01-01 2021-12-31 09878049 dpl-frs:Item5 2020-12-31 09878049 dpl-frs:Item5 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item5 2021-01-01 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item5 2020-12-31 09878049 dpl-frs:CostSales dpl-frs:Item5 2021-12-31 09878049 dpl-frs:DistributionCosts dpl-frs:Item5 2021-01-01 2021-12-31 09878049 dpl-frs:AdministrativeExpenses dpl-frs:Item5 2021-01-01 2021-12-31 09878049 dpl-frs:Item6 2021-01-01 2021-12-31 09878049 dpl-frs:Item6 2020-12-31 09878049 dpl-frs:Item6 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item6 2021-01-01 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item6 2020-12-31 09878049 dpl-frs:CostSales dpl-frs:Item6 2021-12-31 09878049 dpl-frs:DistributionCosts dpl-frs:Item6 2021-01-01 2021-12-31 09878049 dpl-frs:AdministrativeExpenses dpl-frs:Item6 2021-01-01 2021-12-31 09878049 dpl-frs:Item7 2021-01-01 2021-12-31 09878049 dpl-frs:Item7 2020-12-31 09878049 dpl-frs:Item7 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item7 2021-01-01 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item7 2020-12-31 09878049 dpl-frs:CostSales dpl-frs:Item7 2021-12-31 09878049 dpl-frs:DistributionCosts dpl-frs:Item7 2021-01-01 2021-12-31 09878049 dpl-frs:AdministrativeExpenses dpl-frs:Item7 2021-01-01 2021-12-31 09878049 dpl-frs:Item8 2021-01-01 2021-12-31 09878049 dpl-frs:Item8 2020-12-31 09878049 dpl-frs:Item8 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item8 2021-01-01 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item8 2020-12-31 09878049 dpl-frs:CostSales dpl-frs:Item8 2021-12-31 09878049 dpl-frs:DistributionCosts dpl-frs:Item8 2021-01-01 2021-12-31 09878049 dpl-frs:AdministrativeExpenses dpl-frs:Item8 2021-01-01 2021-12-31 09878049 dpl-frs:Item9 2021-01-01 2021-12-31 09878049 dpl-frs:Item9 2020-12-31 09878049 dpl-frs:Item9 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item9 2021-01-01 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item9 2020-12-31 09878049 dpl-frs:CostSales dpl-frs:Item9 2021-12-31 09878049 dpl-frs:DistributionCosts dpl-frs:Item9 2021-01-01 2021-12-31 09878049 dpl-frs:AdministrativeExpenses dpl-frs:Item9 2021-01-01 2021-12-31 09878049 dpl-frs:Item10 2021-01-01 2021-12-31 09878049 dpl-frs:Item10 2020-12-31 09878049 dpl-frs:Item10 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item10 2021-01-01 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item10 2020-12-31 09878049 dpl-frs:CostSales dpl-frs:Item10 2021-12-31 09878049 dpl-frs:DistributionCosts dpl-frs:Item10 2021-01-01 2021-12-31 09878049 dpl-frs:AdministrativeExpenses dpl-frs:Item10 2021-01-01 2021-12-31 09878049 dpl-frs:Item11 2021-01-01 2021-12-31 09878049 dpl-frs:Item11 2020-12-31 09878049 dpl-frs:Item11 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item11 2021-01-01 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item11 2020-12-31 09878049 dpl-frs:CostSales dpl-frs:Item11 2021-12-31 09878049 dpl-frs:DistributionCosts dpl-frs:Item11 2021-01-01 2021-12-31 09878049 dpl-frs:AdministrativeExpenses dpl-frs:Item11 2021-01-01 2021-12-31 09878049 dpl-frs:Item12 2021-01-01 2021-12-31 09878049 dpl-frs:Item12 2020-12-31 09878049 dpl-frs:Item12 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item12 2021-01-01 2021-12-31 09878049 dpl-frs:CostSales dpl-frs:Item12 2020-12-31 09878049 dpl-frs:CostSales dpl-frs:Item12 2021-12-31 09878049 dpl-frs:DistributionCosts dpl-frs:Item12 2021-01-01 2021-12-31 09878049 dpl-frs:AdministrativeExpenses dpl-frs:Item12 2021-01-01 2021-12-31 09878049 1 2021-01-01 2021-12-31 09878049 frs-countries:EnglandWales 2021-01-01 2021-12-31
Registered number: 09878049
M3 Holdings Ltd
Unaudited Financial Statements
For The Year Ended 31 December 2022
More Group (Accounting) Limited
Unaudited Financial Statements
Contents
Page
Company Information 1
Balance Sheet 2—3
Notes to the Financial Statements 4—8
Page 1
Company Information
Directors Mr Mihai Ivascu
Mr Vlad Luca
Company Number 09878049
Registered Office Wework 145 City Road
Hoxton
London
EC1V 1AZ
Accountants More Group (Accounting) Limited
65 Compton Street
London
EC1V 0BN
Page 1
Page 2
Balance Sheet
Registered number: 09878049
2022 2021
Notes £ £ £ £
FIXED ASSETS
Intangible Assets 3 100,902,473 100,902,473
Investments 5 57,757 57,757
100,960,230 100,960,230
CURRENT ASSETS
Debtors 6 7,483,107 6,152,919
Cash at bank and in hand 10,387 1,144
7,493,494 6,154,063
Creditors: Amounts Falling Due Within One Year 7 (8,668,119 ) (5,638,269 )
NET CURRENT ASSETS (LIABILITIES) (1,174,625 ) 515,794
TOTAL ASSETS LESS CURRENT LIABILITIES 99,785,605 101,476,024
Creditors: Amounts Falling Due After More Than One Year 8 (476,736 ) (476,736 )
NET ASSETS 99,308,869 100,999,288
CAPITAL AND RESERVES
Called up share capital 9 42 42
Share premium account 10,899,427 10,899,427
Revaluation reserve 10 100,730,740 100,730,740
Profit and Loss Account (12,321,340 ) (10,630,921 )
SHAREHOLDERS' FUNDS 99,308,869 100,999,288
Page 2
Page 3
For the year ending 31 December 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime.
The company has taken advantage of section 444(1) of the Companies Act 2006 and opted not to deliver to the registrar a copy of the company's Profit and Loss Account.
On behalf of the board
Mr Mihai Ivascu
Director
03/01/2024
The notes on pages 4 to 8 form part of these financial statements.
Page 3
Page 4
Notes to the Financial Statements
1. Accounting Policies
1.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 section 1A Small Entities "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
1.2. Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the rendering of services. Turnover is reduced for estimated customer returns, rebates and other similar allowances.
Rendering of services
Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.
1.3. Intangible Fixed Assets and Amortisation - Goodwill
Separately acquired trademarks and licences are shown at historical cost. Trademarks, licences (including software) and customer-related intangible assets acquired in a business combination are recognised at fair value at the acquisition date.
Trademarks, licences and customer-related intangible assets have a infinite useful life and are carried at fair value. 
1.4. Intangible Fixed Assets and Amortisation - Other Intangible
Investments
Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss.
Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.
Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.
1.5. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Computer Equipment 33% straight line method
1.6. Foreign Currencies
Monetary assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate ruling on the date of the transaction. Exchange differences are taken into account in arriving at the operating profit.
1.7. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and items that are never taxable or deductible. The company's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered.
...CONTINUED
Page 4
Page 5
1.7. Taxation - continued
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current or deferred tax for the year is recognised in profit or loss, except when they related to items that are recognised in other comprehensive income or directly in equity, in which case, the current and deferred tax is also recognised in other comprehensive income or directly in equity respectively.
1.8.
Trade debtors
Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.
Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.
Trade creditors
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.
Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.
Borrowings
Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.
Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.
Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.
Share capital
Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.
2. Average Number of Employees
Average number of employees, including directors, during the year was as follows: 2 (2021: 2)
2 2
3. Intangible Assets
Computer Software Trademarks, patents and licenses Intellectual Property Total
£ £ £ £
Cost
As at 1 January 2022 5,103 171,733 100,730,740 100,907,576
As at 31 December 2022 5,103 171,733 100,730,740 100,907,576
Amortisation
As at 1 January 2022 5,103 - - 5,103
As at 31 December 2022 5,103 - - 5,103
Net Book Value
As at 31 December 2022 - 171,733 100,730,740 100,902,473
As at 1 January 2022 - 171,733 100,730,740 100,902,473
Page 5
Page 6
4. Tangible Assets
Computer Equipment
£
Cost
As at 1 January 2022 712
As at 31 December 2022 712
Depreciation
As at 1 January 2022 712
As at 31 December 2022 712
Net Book Value
As at 31 December 2022 -
As at 1 January 2022 -
5. Investments
Unlisted
£
Cost
As at 1 January 2022 57,757
As at 31 December 2022 57,757
Provision
As at 1 January 2022 -
As at 31 December 2022 -
Net Book Value
As at 31 December 2022 57,757
As at 1 January 2022 57,757
6. Debtors
2022 2021
£ £
Due within one year
Other debtors 686,877 6,152,919
Amounts owed by group undertakings 6,796,230 -
7,483,107 6,152,919
7. Creditors: Amounts Falling Due Within One Year
2022 2021
£ £
Trade creditors 3,248,993 2,540,871
Bank loans and overdrafts - 59
Other creditors 1,554,753 -
Accruals and deferred income 18,000 9,000
Directors' loan accounts 3,846,373 3,088,339
8,668,119 5,638,269
Page 6
Page 7
8. Creditors: Amounts Falling Due After More Than One Year
2022 2021
£ £
Other creditors (Long term liabilities - creditors > 1 year) 476,736 476,736
476,736 476,736
9. Share Capital
2022 2021
£ £
Allotted, Called up and fully paid 42 42
Value Number 2022 2021
Allotted, called up and fully paid £ £ £
Ordinary Shares 0.010 4,223 42 42
10. Reserves
Revaluation Reserve
£
As at 1 January 2022 100,730,740
As at 31 December 2022 100,730,740
11. Related Party Transactions
Summary of transactions with entities with joint control or significant interest
The company was owed £1,284,800.00 (2021: £1,261,042.02) by Moneymailme Ltd which is a company under common control of the directors as inter company transactions.
The company was owed £5,360,329.00 (2021: £4,103,838.95) by Modex (Gibraltar) Ltd which is a company under common control of the directors as inter company transactions.
The company was owed £147,187.00 (2021: £97,787.42) by M3 Payments Ltd which is a company under common control of the directors as inter company transactions.
The company was owed £3,914.00 (2021: £3,373.98) by Modex Technologies LLC which is a company under common control of the directors as inter company transactions.
The above loan is unsecured, interest free and repayable on demand.
12. Subsidiary undertakings
Moneymailme Ltd which is registered in England and Wales. Its registered office address is 2nd Floor Barkeley House, Barkeley Square, London W1J 6BD, United Kingdom. The Principal activity of Moneymailme Ltd is business and domestic software development. Its wholly owned subsidiary of M3 Holding Limited.
Modex (Gibraltar) Limited which is registered in Gibraltar. Its registered office address is 57/63 Line Wall Road, Gilbraltar. The Priniciple activity of Modex Limited is business and domestic software development. Its wholly owned subsidiary of M3 Holdings Limited.
M3 Payment Limited which is registered in England and Wales. Its registered office address is C/O Corsham Tenant Limited, 41, Corsham Street, London, United Kingdom, N1 6DR. The Priniciple activity of M3 Payment Limited is Financial intermediation. Its wholly owned subsidiary of M3 Holdings Limited.
Modex Technologies LLC which is registered in State of Delaware. Its registered office address is 1209 Orange Street, Wilmington, County of New Castle, Delaware 19801. The Priniciple activity of Modex Technolotgies LLC is business and domestic software development. Its wholly owned subsidiary of M3 Holdings Limited.
Page 7
Page 8
13. General Information
M3 Holdings Ltd is a private company, limited by shares, incorporated in England & Wales, registered number 09878049 . The registered office is Wework 145 City Road, Hoxton, London, EC1V 1AZ.
Page 8