Group | 2024 | 2023 |
€ | € | |
Loss before income tax | (3,843,031) | (4,671,470) |
Depreciation and amortisation | 864,330 | 843,237 |
Provision | - | (22,765) |
Finance costs | 187,325 | 191,393 |
Finance income | (139) | (139) |
(2,791,515) | (3,659,744) | |
Decrease in inventories | 39,469 | 673 |
(Increase)/decrease in trade and other receivables | (184,553) | 406,102 |
Decrease in trade and other payables | 787,222 | (85,180) |
Cash absorbed from operations | (2,149,377) | (3,338,149) |
Company | 2024 | 2023 |
€ | € | |
Loss before income tax | (3,550,193) | (1,542,691) |
Impairment of intercompany loan | 2,631,441 | - |
Finance costs | 6,241 | 21,260 |
Finance income | (112,675) | (106,145) |
(1,025,186) | 1,627,576 | |
Decrease/(increase) in trade and other receivables | 887 | (6,118) |
Increase/(decrease) in trade and other payables | 142,362 | (21,738) |
Cash absorbed by operations | (881,937) | (1,655,432) |
Group | 2024 | 2023 |
€ | € | |
Year ended 31 December 2024 | ||
Cash and cash equivalents | 267,396 | 186,881 |
Year ended 31 December 2023 | ||
Cash and cash equivalents | 186,881 | 35,565 |
Company | 2024 | 2023 |
€ | € | |
Year ended 31 December 2024 | ||
Cash and cash equivalents | 6,551 | 21,366 |
Year ended 31 December 2023 | ||
Cash and cash equivalents | 21,366 | 6,242 |
Group | 2024 | 2023 |
€ | € | |
At 31 December | ||
Other loans | (1,401,543) | (32,989) |
Amounts owed to Directors | (300,865) | - |
Lease liabilities | (1,304,274) | (1,420,481) |
Total Borrowings | (3,006,682) | (1,453,470) |
Cash and cash equivalents | 267,396 | 186,881 |
Net debt | (2,739,286) | (1,266,589) |
Company | 2024 | 2023 |
€ | € | |
At 31 December | ||
Amounts owed to Directors | (194,322) | - |
Cash and cash equivalents | 6,551 | 21,366 |
Net (debt)/cash | (187,771) | 21,366 |
Group | ||
2024 | 2023 | |
€ | € | |
Exclusive FIDE rights | 221,059 | 331,588 |
Software Licences | 36,000 | 59,000 |
Online Platform | 2,942,925 | 2,692,024 |
Company | ||
2024 | 2023 | |
€ | € | |
World Chess Events Ltd | 4,713,435 | 3,290,077 |
World Chess Europe GmbH | - | 2,479,904 |
• | Fixtures and fittings | - Straight line between 1 and 10 years depending on the type of asset |
• | Computer equipment | - Straight line over 3 years |
Revenue by type | 2024 | 2023 |
€ | € | |
Tournaments | 394,736 | 1,381,341 |
Online Arena (chessarena.com) | 691,144 | 204,151 |
Clubs | 581,061 | 163,305 |
Merchandising | 767,232 | 596,695 |
2,434,173 | 2,345,492 |
By geographical area | 2024 | 2023 |
€ | € | |
United Kingdom | 1,677,916 | 1,391,453 |
United States of America | 690,172 | 51,804 |
Europe | 66,085 | 902,235 |
2,434,173 | 2,345,492 |
By timing of recognition | 2024 | 2023 |
€ | € | |
Revenue recognised over time | 1,085,880 | 1,585,492 |
Revenue recognised at a point in time | 1,348,293 | 760,000 |
2,434,173 | 2,345,492 |
2024 | 2023 | |
€ | € | |
Wages and salaries | 1,282,546 | 1,286,290 |
Social security costs | 208,280 | 190,459 |
Pension contributions: | 2,344 | 1,544 |
1,493,170 | 1,478,293 |
2024 | 2023 | |
€ | € | |
Directors' remuneration: | 553,317 | 491,490 |
553,317 | 491,490 |
2024 | 2023 | |
Directors | 6 | 5 |
Other Employees | 24 | 27 |
30 | 32 |
2024 | 2023 | |
€ | € | |
Listing costs | - | 308,250 |
Exchange loss on Crypto-assets | - | 18,526 |
- | 326,776 |
2024 | 2023 | |
€ | € | |
Finance income: | ||
Loan interest receivable | 139 | 139 |
139 | 139 | |
Finance costs: | ||
Other interest on loan | 36,125 | 27,898 |
Interest lease liabilities | 151,200 | 163,495 |
187,325 | 191,393 |
2024 | 2023 | |
€ | € | |
Cost of inventories recognised as expense | 1,537,242 | 2,166,390 |
Research costs expensed | 72,801 | 90,124 |
Depreciation - owned assets | 133,591 | 194,313 |
Depreciation – right-of-use assets | 150,853 | 150,853 |
Exclusive FIDE rights amortisation | 110,529 | 110,529 |
Licence amortisation | 23,000 | 23,000 |
Computer software amortisation | 446,357 | 364,542 |
Auditors' remuneration for the audit of the Companies | 104,223 | 76,936 |
consolidated group accounts | ||
Auditor’s remuneration for the audit of the individual accounts | 44,667 | 32,972 |
of subsidiaries | ||
Foreign exchange (gain)/loss | (25,794) | 1,970 |
2024 | 2023 | |
€ | € | |
Current tax: | 217 | 204 |
Deferred tax | (48,102) | 13,425 |
Total tax (income)/expense in consolidated statement | (47,885) | 13,629 |
of profit or loss and other comprehensive income |
2024 | 2023 | |
€ | € | |
Loss before income tax | (3,843,031) | (4,671,470) |
Loss multiplied by the standard rate of corporation | (960,758) | (1,098,730) |
tax in the UK of 25% (2023 - 23.52%) | ||
Effect of: | ||
Originations and reversal of temporary differences | (48,102) | 13,425 |
Capital allowances in excess of depreciation | (92,643) | (262,437) |
Non-taxable expenses | 43,289 | 155,622 |
Tax losses carried forward | 1,010,112 | 1,205,545 |
Foreign tax | 217 | 204 |
Tax (income)/expense | (47,885) | 13,629 |
2024 | 2023 | |
Loss attributable to the owners of the parent | (3,795,146) | (4,685,099) |
company € | ||
Weighted average number of shares in issue | 689,110,129 | 650,232,851 |
Basic and diluted earnings per share | (€0.006) | (€0.007) |
Group | |||||
Exclusive | Software | Online | Crypto- | Total | |
FIDE rights | Licence | Platform | assets | ||
€ | € | € | € | € | |
COST | |||||
At 1 January 2024 | 331,588 | 115,000 | 3,924,971 | 4,215 | 4,375,774 |
Additions | - | - | 697,258 | 5,776,269 | 6,473,527 |
Disposals | - | - | - | (5,503,318) | (5,503,318) |
At 31 December 2024 | 331,588 | 115,000 | 4,622,229 | 277,166 | 5,345,983 |
AMORTISATION | |||||
At 1 January 2024 | - | 56,000 | 1,232,947 | - | 1,288,947 |
Amortisation for year | 110,529 | 23,000 | 446,357 | - | 579,886 |
At 31 December 2024 | 110,529 | 79,000 | 1,679,304 | - | 1,868,833 |
NET BOOK VALUE | |||||
At 31 December 2024 | 221,059 | 36,000 | 2,942,925 | 277,166 | 3,477,150 |
Exclusive | Software | Online | Crypto- | Total | |
FIDE rights | Licence | Platform | assets | ||
€ | € | € | € | € | |
COST | |||||
At 1 January 2023 | 1,105,291 | 115,000 | 3,107,438 | 208 | 4,327,937 |
Additions | 331,588 | - | 817,533 | 2,499,734 | 3,648,855 |
Disposals | (1,105,291) | - | - | (2,495,727) | (3,601,018) |
At 31 December 2023 | 331,588 | 115,000 | 3,924,971 | 4,215 | 4,375,774 |
AMORTISATION | |||||
At 1 January 2023 | 663,174 | 33,000 | 868,405 | - | 1,564,579 |
Amortisation for year | 110,529 | 23,000 | 364,542 | - | 498,071 |
Elimination on disposal | (773,703) | - | - | - | (773,703) |
At 31 December 2023 | - | 56,000 | 1,232,947 | - | 1,288,947 |
NET BOOK VALUE | |||||
At 31 December 2023 | 331,588 | 59,000 | 2,692,024 | 4,215 | 3,086,827 |
Group | ||||
Right of use | Fixtures and | Computer | Total | |
asset | fittings | Equipment | ||
€ | € | € | € | |
COST | ||||
At 1 January 2024 | 1,495,114 | 1,283,631 | 1,698 | 2,780,443 |
Additions | - | 39,315 | - | 39,315 |
At 31 December 2024 | 1,495,114 | 1,322,946 | 1,698 | 2,819,758 |
DEPRECIATION | ||||
At 1 January 2024 | 288,294 | 254,115 | 1,698 | 544,107 |
Charge for year | 150,853 | 133,591 | - | 284,444 |
At 31 December 2024 | 439,147 | 387,706 | 1,698 | 828,551 |
NET BOOK VALUE | ||||
At 31 December 2024 | 1,055,967 | 935,240 | - | 1,991,207 |
Right of use | Fixtures and | Computer | Total | |
asset | fittings | Equipment | ||
€ | € | € | € | |
COST | ||||
At 1 January 2023 | 1,374,409 | 773,918 | 1,698 | 2,150,025 |
Additions | 120,705 | 510,898 | - | 631,603 |
Disposals | - | (1,185) | - | (1,185) |
At 31 December 2023 | 1,495,114 | 1,283,631 | 1,698 | 2,780,443 |
DEPRECIATION | ||||
At 1 January 2023 | 137,441 | 59,802 | 1,698 | 198,941 |
Charge for year | 150,853 | 194,313 | - | 345,166 |
At 31 December 2023 | 288,294 | 254,115 | 1,698 | 544,107 |
NET BOOK VALUE | ||||
At 31 December 2023 | 1,206,820 | 1,029,516 | - | 2,236,336 |
2024 | 2023 | |
€ | € | |
COST | ||
At 1 January | 351,616 | 351,616 |
Additions | - | - |
Disposals | - | - |
At 31 December | 351,616 | 351,616 |
IMPAIRMENTS | ||
At 1 January | 50,000 | 50,000 |
Disposals | - | - |
At 31 December | 50,000 | 50,000 |
CARRYING VALUE | ||
At 1 January | 301,616 | 301,616 |
At 31 December | 301,616 | 301,616 |
Class of shares: | % holding |
Ordinary | 100.00 |
Class of shares: | % holding |
Ordinary | 100.00 |
Class of shares: | % holding |
Ordinary | 100.00 |
Class of shares: | % holding |
Ordinary | 100.00 |
Group | ||
2024 | 2023 | |
€ | € | |
Inventories: | 147,549 | 187,018 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
Current: | ||||
Trade receivables | 50,447 | 29,668 | - | - |
Amounts owed by group | - | - | 4,713,473 | 5,769,981 |
undertakings | ||||
Other receivables | 36,902 | 204,974 | 1,306 | 1,306 |
Prepayments and accrued | 146,818 | 21,822 | 18,036 | 18,922 |
income | ||||
234,167 | 256,464 | 4,732,815 | 5,790,209 | |
Non-current | ||||
Other receivables | 162,884 | - | - | - |
Aggregate amounts | 397,051 | 256,464 | 4,732,815 | 5,790,209 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
Bank accounts | 267,396 | 186,881 | 6,551 | 21,366 |
267,396 | 186,881 | 6,551 | 21,366 | |
2024 | 2023 | |||
Number of | € | Number of | € | |
shares | shares | |||
Allotted, issued, and fully | 691,724,039 | 78,520 | 667,193,501 | 75,647 |
paid Ordinary shares of | ||||
£0.0001 | ||||
2024 | 2023 | |
€ | € | |
At 1 January | 11,048,183 | 6,518,849 |
Premium arising on issue of equity shares | 1,705,863 | 4,529,334 |
At 31 December | 12,754,046 | 11,048,183 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
as restated | as restated | |||
€ | € | € | € | |
Trade payables | 1,211,014 | 728,213 | 119,402 | 7,582 |
Amounts owed to group undertakings | - | - | 156,552 | 212,044 |
Social security and other taxes | 78,875 | 45,430 | 60,277 | 8,250 |
Other payables | 17,302 | 18,101 | 75 | 10,730 |
Accruals and deferred income | 1,033,931 | 962,151 | 99,854 | 100,000 |
Amounts owed to Directors | 300,865 | 135,080 | 194,322 | 19,909 |
2,641,987 | 1,888,980 | 630,482 | 358,513 | |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
Current interest-bearing loans and | 1,401,543 | 32,989 | - | - |
borrowings | ||||
Group | 1 year or less | More than 1 | More than 5 | Total |
year and less | years | |||
than 5 years | ||||
€ | € | € | € | |
Other loans | 1,401,543 | - | - | 1,401,543 |
Group | 2024 | 2023 |
€ | € | |
Right-of-use asset | 1,055,967 | 1,206,820 |
Current lease liability | 129,955 | 116,208 |
Non-current lease liability | 1,174,319 | 1,304,273 |
1,304,274 | 1,420,481 |
Group | 2024 | 2023 |
€ | € | |
1 year or less | 267,408 | 267,408 |
Between 1 and 5 years | 1,069,632 | 1,069,632 |
More than 5 years | 534,816 | 802,224 |
1,871,856 | 2,139,264 |
Group | 2024 | 2023 |
€ | € | |
Depreciation on right-of-use asset | 150,853 | 150,853 |
Interest expense on lease liability | 151,200 | 163,495 |
Total lease expense | 302,053 | 314,348 |
2024 | 2023 | |
€ | € | |
Other financial assets | ||
Trade and other receivables more than one year | 162,884 | - |
Trade and other receivables less than one year | 234,167 | 256,464 |
Crypto-assets | 277,166 | 4,215 |
Cash and cash equivalents | 267,396 | 186,881 |
Total financial assets | 941,613 | 447.560 |
2024 | 2023 | |
as restated | ||
€ | € | |
Other financial liabilities | ||
Lease liabilities more than one year | 1,174,319 | 1,304,273 |
Trade payables less than one year | 1,211,014 | 1,888,980 |
Other payables less than one year | 397,042 | 198,616 |
Lease liabilities less than one year | 129,955 | 116,208 |
Interest bearing loans and borrowings less than one year | 1,401,543 | 32,989 |
Total financial liabilities | 4,313,873 | 3,541,066 |
Not | |||||
impaired | Not impaired but past due by the following | ||||
and not | amounts | ||||
past due | |||||
>30 days | >60 days | >90 days | >120 days | ||
€ | € | € | € | € | |
Group: Trade and other receivables more | 162,884 | - | - | - | - |
than one year | |||||
Group: Trade and other receivables less | 75,909 | 11,440 | - | - | - |
than one year | |||||
Company: Trade and other receivables | 4,714,779 | - | - | - | - |
less than one year | |||||
Not | |||||
impaired | Not impaired but past due by the following | ||||
and not | amounts | ||||
past due | |||||
>30 days | >60 days | >90 days | >120 days | ||
€ | € | € | € | € | |
Group: Trade and other receivables less | 214,365 | 2,975 | 1,098 | 16,204 | |
than one year | |||||
Company: Trade and other receivables | 5,771,286 | - | - | - | - |
less than one year | |||||
2024 | 2023 | |
€ | € | |
Interest bearing loans and borrowings | (1,401,543) | (32,989) |
Amounts owed to directors | (300,865) | - |
Lease liabilities | (1,304,274) | (1,420,481) |
Cash and cash equivalents | 267,396 | 186,881 |
Net indebtedness | (2,739,286) | (1,266,589) |
Group | 2024 | 2023 |
€ | € | |
PROVISIONS | ||
At 1 January | 157,887 | 180,652 |
Dilapidations provision | - | (22,765) |
At 31 December | 157,887 | 157,887 |
Group | 2024 | 2023 |
€ | € | |
Balance at 1 January | 63,272 | 76,697 |
Movement in current year | 48,102 | (13,425) |
Balance at 31 December | 111,374 | 63,272 |
2024 | 2023 | |
€ | € | |
Timing differences arising on provisions for liabilities, | (430,942) | (470,052) |
lease liabilities and losses carried forward | ||
Timing difference arising on capital allowances in excess | 319,568 | 406,780 |
of depreciation | ||
(111,374) | (63,272) |
Interest | Purchase/ | Purchase/ | Transaction | |
paid/ | (sales) of | (sale) of | fees paid/ | |
(received) | inventory | services | (received) | |
€ | € | € | € | |
World Chess PLC | (112,675) | - | - | - |
World Chess Events Ltd | 12,762 | (8,887) | 82,500 | 54,561 |
World Chess Europe GmbH | 99,913 | 7,254 | - | - |
World Chess US Inc. | - | 1,633 | 7,500 | (54,561) |
World Chess Sakartvelo LLC | - | - | (90,000) | - |
Interest | Purchase/ | Purchase/ | Transaction | |
paid/ | (sales) of | (sale) of | fees paid/ | |
(received) | inventory | services | (received) | |
€ | € | € | € | |
World Chess Events Ltd | 12,762 | - | - | - |
World Chess Europe GmbH | 99,913 | - | - | - |
Interest | Purchase/ | Purchase/ | Transaction | |
paid/ | (sales) of | (sale) of | fees paid/ | |
(received) | inventory | services | (received) | |
€ | € | € | € | |
World Chess PLC | (106,120) | - | - | - |
World Chess Events Ltd | 29,125 | 26,818 | 1,667,169 | 58,810 |
World Chess Europe GmbH | 76,968 | (26,818) | (674,815) | - |
World Chess US Inc. | - | - | (637,563) | (58,810) |
World Chess Sakartvelo LLC | - | - | (276,000) | - |
Interest | Purchase/ | Purchase/ | Transaction | |
paid/ | (sales) of | (sale) of | fees paid/ | |
(received) | inventory | services | (received) | |
€ | € | € | € | |
World Chess Events Ltd | 29,152 | - | 78,791 | - |
World Chess Europe GmbH | 76,968 | - | - | - |
(Payable)/ | Increase in | Increase in | (Payable)/ | |
receivable at | payables | receivables | receivable at | |
1 January | and received | and paid to | 31 December | |
2024 | from director | director | 2024 | |
€ | € | € | € | |
Ilya Merenzon | (133,186) | (1,034,143) | 903,568 | (263,761) |
Matvey Shekhovtsov | (1,582) | (16,800) | 1,582 | (16,800) |
Graham Woolfman | - | (6,236) | - | (6,236) |
Jamison Firestone | - | (4,698) | - | (4,698) |
Richard Collett | - | (14,673) | - | (14,673) |
Neil Rafferty | (312) | (4,698) | 312 | (4,698) |
(Payable)/ | Increase in | Increase in | (Payable)/ | |
receivable at | payables | receivables | receivable at | |
1 January | and received | and paid to | 31 December | |
2023 | from director | director | 2023 | |
€ | € | € | € | |
Ilya Merenzon | (93,494) | (705,578) | 665,886 | (133,186) |
Matvey Shekhovtsov | (27,418) | (1,582) | 27,418 | (1,582) |
Neil Rafferty | - | (312) | - | (312) |
(Payable)/ | Increase in | Increase in | (Payable)/ | |
receivable at | payables | receivables | receivable at | |
1 January | and received | and paid to | 31 December | |
2024 | from director | director | 2024 | |
€ | € | € | € | |
Ilya Merenzon | (18,015) | (169,900) | 40,698 | (147,217) |
Matvey Shekhovtsov | (1,582) | (16,800) | 1,582 | (16,800) |
Graham Woolfman | - | (6,236) | - | (6,236) |
Jamison Firestone | - | (4,698) | - | (4,698) |
Richard Collett | - | (14,673) | - | (14,673) |
Neil Rafferty | (312) | (4,698) | 312 | (4,698) |
(Payable)/ | Increase in | Increase in | (Payable)/ | |
receivable at | payables | receivables | receivable at | |
1 January | and received | and paid to | 31 December | |
2023 | from director | director | 2023 | |
€ | € | € | € | |
Ilya Merenzon | (238) | (637,777) | 620,000 | (18,015) |
Matvey Shekhovtsov | (2,818) | (1,582) | 2,818 | (1,582) |
Neil Rafferty | - | (312) | - | (312) |
Group | Company | |||
Related party | 2024 | 2023 | 2024 | 2023 |
€ | € | € | € | |
Group undertakings | ||||
World Chess Events Ltd | n/a | n/a | - | - |
World Chess Europe GmbH | n/a | n/a | - | - |
World Chess US Inc. | n/a | n/a | 156,552 | 212,044 |
World Chess Sakartvelo LLC | n/a | n/a | - | - |
Directors | ||||
Ilya Merenzon | 253,760 | 133,186 | 147,217 | 18,015 |
Matvey Shekhovtsov | 16,800 | 1,582 | 16,800 | 1,582 |
Graham Woolfman | 6,236 | - | 6,236 | - |
Jamison Firestone | 4,698 | - | 4,698 | - |
Richard Collett | 14,673 | - | 14,673 | - |
Neil Rafferty | 4,698 | 312 | 4,698 | 312 |
Group | Company | |||
Related party | 2024 | 2023 | 2024 | 2023 |
€ | € | € | € | |
Group undertakings | ||||
World Chess Events Ltd | n/a | n/a | 4,713,473 | 3,290,077 |
World Chess Europe GmbH | n/a | n/a | - | 2,479,904 |
2023 | adjustment | 2023 | |
as previously | as restated | ||
reported | |||
€ | € | € | |
Trade and Other Payables | 3,397,717 | (1,508,737) | 1,888,980 |
Reserves – Equity pending issuance | - | 1,508,737 | 1,508,737 |
Total Equity | 1,007,724 | 1,508,737 | 2,516,461 |
2023 | adjustment | 2023 | |
as previously | as restated | ||
reported | |||
€ | € | € | |
Received in advance of share issuance | - | 1,508,737 | 1,508,737 |
Loan advanced in the year | 1.508.737 | (1,508,737) | - |
2023 | adjustment | 2023 | |
as previously | as restated | ||
reported | |||
€ | € | € | |
Trade and Other Payables | 1,867,250 | (1,508,737) | 358,513 |
Reserves – Equity pending issuance | - | 1,508,737 | 1,508,737 |
Total Equity | 4,251,966 | 1,508,737 | 5,760,703 |
2023 | adjustment | 2023 | |
as previously | as restated | ||
reported | |||
€ | € | € | |
Received in advance of share issuance | - | 1,508,737 | 1,508,737 |
Loan advanced in the year | 1.508.737 | (1,508,737) | - |