Group |
2025 |
2024 |
€ |
€ |
|
Loss for the year |
(3,659,941) |
(3,795,146) |
Income tax |
111,566 |
(47,885) |
Depreciation and amortisation |
839,423 |
864,330 |
Reversal of provision |
(155,887) |
- |
Impairment of non-current assets (note 8) |
1,754,520 |
- |
Gain on derecognition of lease liability (note 8) |
(1,263,126) |
- |
Finance costs |
71,184 |
187,325 |
Finance income |
(1,212) |
(139) |
(2,303,473) |
(2,791,515) |
|
Decrease in inventories |
18,037 |
39,469 |
Decrease/(increase) in trade and other receivables |
271,909 |
(184,553) |
(Decrease)/increase in trade and other payables |
(462,054) |
787,222 |
Cash absorbed from operations |
(2,475,581) |
(2,149,377) |
Company |
2025 |
2024 |
€ |
€ |
|
Loss for the year |
(1,542,698) |
(3,550,193) |
Impairment of intercompany loan |
566,347 |
2,631,441 |
Impairment of investments in group undertakings |
300,000 |
- |
Finance costs |
1,367 |
6,241 |
Finance income |
(119,113) |
(112,675) |
(794,097) |
(1,025,186) |
|
Decrease in trade and other receivables |
12,298 |
887 |
(Decrease)/increase in trade and other payables |
(12,996) |
142,362 |
Cash absorbed by operations |
(794,795) |
(881,937) |
Group |
2025 |
2024 |
€ |
€ |
|
Year ended 31 December 2025 |
||
Cash and cash equivalents |
40,732 |
267,396 |
Year ended 31 December 2024 |
||
Cash and cash equivalents |
267,396 |
186,881 |
Company |
2025 |
2024 |
€ |
€ |
|
Year ended 31 December 2025 |
||
Cash and cash equivalents |
5,524 |
6,551 |
Year ended 31 December 2024 |
||
Cash and cash equivalents |
6,551 |
21,366 |
Group |
2025 |
2024 |
€ |
€ |
|
At 31 December |
||
Other loans |
- |
(1,401,543) |
Amounts owed to Directors |
(49,947) |
(300,865) |
Lease liabilities |
- |
(1,304,274) |
Total Borrowings |
(49,947) |
(3,006,682) |
Cash and cash equivalents |
40,732 |
267,396 |
Net debt |
(9,215) |
(2,739,286) |
Company |
2025 |
2024 |
€ |
€ |
|
At 31 December |
||
Amounts owed to Directors |
(144,691) |
(194,322) |
Cash and cash equivalents |
5,524 |
6,551 |
Net debt |
(139,167) |
(187,771) |
Group |
||
2024 |
2024 |
|
€ |
€ |
|
Exclusive FIDE rights |
110,530 |
221,059 |
Software Licences |
13,000 |
36,000 |
Online Arena |
2,906,076 |
2,942,925 |
Company |
||
2025 |
2024 |
|
€ |
€ |
|
World Chess Events Ltd |
6,962,574 |
4,713,473 |
World Chess USA inc. |
462,495 |
- |
Revenue by type |
2025 |
2024 |
€ |
€ |
|
Continuing operations: |
||
Tournaments and World Chess TV |
545,508 |
394,736 |
World Chess Online Arena |
863,751 |
691,144 |
Merchandising |
542,491 |
734,921 |
Chess advisory services |
77,683 |
- |
Total continuing operations |
2,029,433 |
1,820,801 |
Discontinued operations: |
||
Berlin club venue |
232,682 |
613,372 |
Total revenue |
2,262,115 |
2,434,173 |
By geographical area |
2025 |
2024 |
€ |
€ |
|
United Kingdom |
1,839,934 |
1,677,916 |
United States of America |
111,786 |
66,085 |
Europe |
77,713 |
76,800 |
2,029,433 |
1,820,801 |
By timing of recognition |
2025 |
2024 |
€ |
€ |
|
Revenue recognised over time |
1,409,259 |
1,085,880 |
Revenue recognised at a point in time |
620,174 |
734,921 |
2,029,433 |
1,820,801 |
2025 |
2024 |
|
€ |
€ |
|
Wages and salaries |
815,572 |
1,282,546 |
Social security costs |
134,150 |
208,280 |
Pension contributions: |
2,446 |
2,334 |
952,168 |
1,493,160 |
2025 |
2024 |
|
€ |
€ |
|
Directors' remuneration: |
550,077 |
553,317 |
Pension contributions: |
2,446 |
2,334 |
552,523 |
555,651 |
2025 |
2024 |
|
Directors |
5 |
6 |
Other Employees |
7 |
24 |
12 |
30 |
2025 |
2024 |
|
€ |
€ |
|
Finance income: |
||
Loan interest receivable |
1,212 |
139 |
Finance costs: |
||
Other interest on loan |
(21,856) |
(22,367) |
Net finance costs |
(20,644) |
(22,228) |
2025 |
2024 |
|
€ |
€ |
|
Cost of inventories recognised as expense |
1,419,901 |
1,331,799 |
Research costs expensed |
78,654 |
72,801 |
Depreciation - owned assets |
384 |
1,312 |
Exclusive FIDE rights amortisation |
110,529 |
110,529 |
Licence amortisation |
23,000 |
23,000 |
Computer software amortisation |
516,083 |
446,357 |
Auditors' remuneration for the audit of the Companies |
121,915 |
104,223 |
consolidated group accounts |
||
Auditor’s remuneration for the audit of the individual accounts |
- |
44,667 |
of subsidiaries |
||
Foreign exchange loss/(gain) |
12,510 |
(25,794) |
2025 |
2024 |
|
€ |
€ |
|
Current tax: |
||
Continuing operations |
192 |
217 |
Discontinued operations |
- |
- |
Deferred tax: |
||
Continuing operations |
- |
- |
Discontinued operations (note 8) |
111,374 |
(48,102) |
Total tax expense/(credit) in consolidated statement |
||
of profit or loss and other comprehensive income |
111,566 |
(47,855) |
2025 |
2024 |
|
€ |
€ |
|
Loss before income tax (including discontinued |
(3,548,375) |
(3,843,031) |
operations) |
||
Loss multiplied by the standard rate of corporation |
(887,094) |
(960,758) |
tax in the UK of 25% (2024 - 25%) |
||
Effect of: |
||
Originations and reversal of temporary differences |
111,374 |
(48,102) |
Capital allowances in excess of depreciation |
(9,335) |
(92,643) |
Non-taxable expenses |
(285,761) |
43,289 |
Tax losses not recognised |
1,182,190 |
1,010,112 |
Tax (expense)/income from discontinued operations |
(111,374) |
48,102 |
Foreign tax |
192 |
217 |
Total tax expense in Consolidated Statement of Profit |
192 |
217 |
or Loss and Other Comprehensive Income |
2025 |
2024 |
|
€ |
€ |
|
Revenue |
232,682 |
613,372 |
Cost of sales |
(174,457) |
(300,869) |
GROSS PROFIT |
58,225 |
312,503 |
Other operating income |
2,531 |
16,003 |
Administrative expenses |
(874,461) |
(1,183,700) |
OPERATING LOSS |
(813,705) |
(855,194) |
Finance costs |
(49,328) |
(164,958) |
LOSS BEFORE INCOME TAX |
(863,033) |
(1,020,152) |
Income tax |
(111,374) |
48,102 |
LOSS FOR THE YEAR FROM DISCONTINUED |
(974,407) |
(972,050) |
OPERATIONS |
2025 |
2024 |
|
€ |
€ |
|
Impairment of non-current assets |
1,764,060 |
- |
Gain on derecognition of lease liability |
(1,263,128) |
- |
Release of dilapidations provision |
(155,887) |
- |
Gain on sale of non-current assets |
(9,540) |
- |
Net impact recognised in the year |
335,505 |
- |
2025 |
2024 |
|
€ |
€ |
|
Net cash used in operating activities |
(385,921) |
(694,959) |
Net cash generated from investing activities |
38,201 |
(39,315) |
Decrease in cash and cash equivalents |
(347,720) |
(734,274) |
2025 |
2024 |
|
Loss attributable to the owners of the parent |
(3,659,941) |
(3,795,146) |
company € |
||
Weighted average number of shares in issue |
779,553,696 |
689,110,129 |
Basic and diluted earnings per share |
||
Continuing operations |
(0.003) |
(0.004) |
Discontinued operations |
(0.002) |
(0.002) |
Total |
(0.005) |
(0.006) |
Group |
|||||
Exclusive |
Software |
Online |
Crypto- |
Total |
|
FIDE rights |
Licence |
Arena |
assets |
||
€ |
€ |
€ |
€ |
€ |
|
COST |
|||||
At 1 January 2025 |
331,588 |
115,000 |
4,622,229 |
277,166 |
5,345,983 |
Additions |
- |
- |
479,234 |
3,422,162 |
3,901,396 |
Disposals |
- |
- |
- |
(3,698,854) |
(3,698,854) |
At 31 December 2025 |
331,588 |
115,000 |
5,101,463 |
474 |
5,548,525 |
AMORTISATION |
|||||
At 1 January 2025 |
110,529 |
79,000 |
1,679,304 |
- |
1,868,833 |
Amortisation for year |
110,529 |
23,000 |
516,083 |
- |
649,612 |
At 31 December 2025 |
221,058 |
102,000 |
2,195,387 |
- |
2,518,445 |
NET BOOK VALUE |
|||||
At 31 December 2025 |
110,530 |
13,000 |
2,906,076 |
474 |
3,030,080 |
Exclusive |
Software |
Online |
Crypto- |
Total |
|
FIDE rights |
Licence |
Arena |
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 |
Right of use | Fixtures and | Computer | Total |
asset | fittings | Equipment |
€ |
€ |
€ |
€ |
|
COST |
||||
At 1 January 2025 |
1,495,114 |
1,322,946 |
1,698 |
2,819,758 |
Additions |
- |
5,235 |
- |
5,235 |
Disposals |
(1,495,114) |
(1,249,228) |
- |
(2,744,342) |
At 31 December 2025 |
- |
78,953 |
1,698 |
80,651 |
DEPRECIATION |
||||
At 1 January 2025 |
439,147 |
387,706 |
1,698 |
828,551 |
Charge for year |
62,855 |
126,765 |
- |
189,620 |
Elimination on disposal |
(502,002) |
(444,193) |
- |
(946,195) |
At 31 December 2025 |
- |
70,278 |
1,698 |
71,976 |
NET BOOK VALUE |
||||
At 31 December 2025 |
- |
8,675 |
- |
8,675 |
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 |
2025 |
2024 |
|
€ |
€ |
|
COST |
||
At 1 January |
351,616 |
351,616 |
At 31 December |
351,616 |
351,616 |
IMPAIRMENTS |
||
At 1 January |
50,000 |
50,000 |
Charge for year |
300,000 |
- |
At 31 December |
350,000 |
50,000 |
CARRYING VALUE |
||
At 1 January |
301,616 |
301,616 |
At 31 December |
1,616 |
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 |
||
2025 |
2024 |
|
€ |
€ |
|
Inventories: |
129,512 |
147,549 |
Group |
Company |
|||
2025 |
2024 |
2025 |
2024 |
|
€ |
€ |
€ |
€ |
|
Current: |
||||
Trade receivables |
8,337 |
50,447 |
- |
- |
Amounts owed by group |
- |
- |
- |
4,713,473 |
undertakings |
||||
Other receivables |
18,541 |
36,902 |
1,306 |
1,306 |
Prepayments and accrued |
98,264 |
146,818 |
5,738 |
18,036 |
income |
||||
Amounts owed by Directors |
12,421 |
- |
- |
- |
137,563 |
234,167 |
7,044 |
4,732,815 |
|
Non-current: |
||||
Amounts owed by group |
- |
- |
7,425,069 |
- |
undertakings |
||||
Other receivables |
- |
162,884 |
- |
- |
137,563 |
397,051 |
7,432,113 |
4,732,815 |
|
Group |
Company |
|||
2025 |
2024 |
2025 |
2024 |
|
€ |
€ |
€ |
€ |
|
Bank accounts |
40,732 |
267,396 |
5,524 |
6,551 |
40,732 |
267,396 |
5,524 |
6,551 |
|
2025 |
2024 |
|||
Number of |
€ |
Number of |
€ |
|
shares |
shares |
|||
Allotted, issued, and fully |
879,605,147 |
100,495 |
691,724,039 |
78,520 |
paid Ordinary shares of |
||||
£0.0001 |
||||
2025 |
2024 |
|
€ |
€ |
|
At 1 January |
12,754,046 |
11,048,183 |
Premium arising on issue of equity shares |
5,273,862 |
1,705,863 |
Transaction costs on issue of shares |
(102,512) |
- |
At 31 December |
17,925,396 |
12,754,046 |
Group |
Company |
|||
2025 |
2024 |
2025 |
2024 |
|
€ |
€ |
€ |
€ |
|
Trade payables |
1,052,110 |
1,211,014 |
48,796 |
119,402 |
Amounts owed to group undertakings |
- |
- |
- |
156,552 |
Social security and other taxes |
69,031 |
78,875 |
44,801 |
60,277 |
Other payables |
117,492 |
17,302 |
70 |
75 |
Accruals and deferred income |
607,258 |
1,033,931 |
124,019 |
99,854 |
Amounts owed to Directors |
49,947 |
300,865 |
144,691 |
194,322 |
1,895,838 |
2,641,987 |
362,377 |
630,482 |
|
Group |
Company |
|||
2025 |
2024 |
2025 |
2024 |
|
€ |
€ |
€ |
€ |
|
Current interest-bearing loans and |
- |
1,401,543 |
- |
- |
borrowings |
||||
Group |
2025 |
2024 |
€ |
€ |
|
Right-of-use assets |
- |
1,055,967 |
Current lease liability |
- |
129,955 |
Non-current lease liability |
- |
1,174,319 |
- |
1,304,274 |
2025 |
2024 |
|
€ |
€ |
|
Other financial assets |
||
Trade and other receivables more than one year |
- |
162,884 |
Trade and other receivables less than one year |
137,563 |
234,167 |
Cash and cash equivalents |
40,732 |
267,396 |
Total financial assets |
178,295 |
664,447 |
2025 |
2024 |
|
€ |
€ |
|
Other financial liabilities |
||
Lease liabilities more than one year |
- |
1,174,319 |
Trade payables less than one year |
1,052,110 |
1,211,014 |
Other payables less than one year |
236,470 |
397,042 |
Lease liabilities less than one year |
- |
129,955 |
Interest bearing loans and borrowings less than one year |
- |
1,401,543 |
Total financial liabilities |
1,288,580 |
4,313,873 |
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 |
39,299 |
- |
- |
- |
- |
than one year |
|||||
Company: Trade and other receivables |
7,426,374 |
- |
- |
- |
- |
more 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 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 |
|||||
2025 |
2024 |
|
€ |
€ |
|
Interest bearing loans and borrowings |
- |
(1,401,543) |
Amounts owed to directors |
(49,947) |
(300,865) |
Lease liabilities |
- |
(1,304,274) |
Cash and cash equivalents |
40,732 |
267,396 |
Net indebtedness |
(9,215) |
(2,739,286) |
Group |
2025 |
2024 |
€ |
€ |
|
PROVISIONS |
||
At 1 January |
157,887 |
157,887 |
Reversal of dilapidations provision |
(155,887) |
- |
At 31 December |
2,000 |
157,887 |
Group |
2025 |
2024 |
€ |
€ |
|
Balance at 1 January |
111,374 |
63,272 |
Movement in current year |
(111,374) |
48,102 |
Balance at 31 December |
- |
111,374 |
2025 |
2024 |
|
€ |
€ |
|
Timing differences arising on provisions for liabilities, |
- |
(430,942) |
lease liabilities and losses carried forward |
||
Timing difference arising on capital allowances in excess |
- |
319,568 |
of depreciation |
||
- |
(111,374) |
Interest |
Purchase/ |
Purchase/ |
Transaction |
|
paid/ |
(sales) of |
(sale) of |
fees paid/ |
|
(received) |
inventory |
services |
(received) |
|
€ |
€ |
€ |
€ |
|
World Chess PLC |
(119,113) |
- |
- |
- |
World Chess Events Ltd |
- |
(29,712) |
(4,000) |
43,995 |
World Chess Europe GmbH |
119,113 |
1,693 |
- |
- |
World Chess US Inc. |
- |
28,019 |
4,000 |
(43,995) |
World Chess Sakartvelo LLC |
- |
- |
- |
- |
Interest |
Purchase/ |
Purchase/ |
Transaction |
|
paid/ |
(sales) of |
(sale) of |
fees paid/ |
|
(received) |
inventory |
services |
(received) |
|
€ |
€ |
€ |
€ |
|
World Chess Europe GmbH |
119,113 |
- |
- |
- |
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 | - | - | - |
(Payable)/ | Increase in | Increase in | (Payable)/ | |
receivable at | payables | receivables | receivable at | |
1 January | and received | and paid to | 31 December | |
2025 | from director | director | 2025 | |
€ | € | € | € | |
Ilya Merenzon | (263,761) | 962,984 | (686,802) | 12,421 |
Matvey Shekhovtsov | (16,800) | 4,800 | (2,400) | (14,400) |
Graham Woolfman | (6,236) | (6,236) | - | - |
Jamison Firestone | (4,698) | - | (2,181) | (6,879) |
Richard Collett | (14,673) | - | (5,837) | (20,510) |
Neil Rafferty | (4,698) | - | (3,460) | (8,158) |
(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 | |
2025 | from director | director | 2025 | |
€ | € | € | € | |
Ilya Merenzon | (147,217) | 191,019 | (138,546) | (94,744) |
Matvey Shekhovtsov | (16,800) | 4,800 | (2,400) | (14,400) |
Graham Woolfman | (6,236) | 6,236 | - | - |
Jamison Firestone | (4,698) | - | (2,181) | (6,879) |
Richard Collett | (14,673) | - | (5,837) | (20,510) |
Neil Rafferty | (4,698) | - | (3,460) | (8,158) |
(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) |
Group |
Company |
|||
Related party |
2025 |
2024 |
2025 |
2024 |
€ |
€ |
€ |
€ |
|
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 |
World Chess Sakartvelo LLC |
n/a |
n/a |
- |
- |
Directors |
||||
Ilya Merenzon |
- |
253,760 |
94,744 |
147,217 |
Matvey Shekhovtsov |
14,400 |
16,800 |
14,400 |
16,800 |
Graham Woolfman |
- |
6,236 |
- |
6,236 |
Jamison Firestone |
6,879 |
4,698 |
6,879 |
4,698 |
Richard Collett |
20,510 |
14,673 |
20,510 |
14,673 |
Neil Rafferty |
8,158 |
4,698 |
8,158 |
4,698 |
Group |
Company |
|||
Related party |
2025 |
2024 |
2025 |
2024 |
€ |
€ |
€ |
€ |
|
Group undertakings |
||||
World Chess Events Ltd |
n/a |
n/a |
6,962,574 |
4,713,473 |
World Chess US Inc. |
n/a |
n/a |
462,495 |
- |
Directors |
||||
Ilya Merenzon |
12,421 |
- |
- |
- |