Acorah Software Products - Accounts Production 15.0.600 false true 30 June 2023 1 July 2022 false 1 July 2023 30 June 2024 30 June 2024 12068906 Mr Paul Fiander Mr William Kellett iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 12068906 2023-06-30 12068906 2024-06-30 12068906 2023-07-01 2024-06-30 12068906 frs-core:CurrentFinancialInstruments 2024-06-30 12068906 frs-core:Non-currentFinancialInstruments 2024-06-30 12068906 frs-core:ComputerEquipment 2024-06-30 12068906 frs-core:ComputerEquipment 2023-07-01 2024-06-30 12068906 frs-core:ComputerEquipment 2023-06-30 12068906 frs-core:ShareCapital 2024-06-30 12068906 frs-core:RetainedEarningsAccumulatedLosses 2023-07-01 2024-06-30 12068906 frs-core:RetainedEarningsAccumulatedLosses 2024-06-30 12068906 frs-bus:PrivateLimitedCompanyLtd 2023-07-01 2024-06-30 12068906 frs-bus:FilletedAccounts 2023-07-01 2024-06-30 12068906 frs-bus:SmallEntities 2023-07-01 2024-06-30 12068906 frs-bus:AuditExempt-NoAccountantsReport 2023-07-01 2024-06-30 12068906 frs-bus:SmallCompaniesRegimeForAccounts 2023-07-01 2024-06-30 12068906 frs-bus:Director1 2023-07-01 2024-06-30 12068906 frs-bus:Director2 2023-07-01 2024-06-30 12068906 frs-core:CurrentFinancialInstruments 1 2024-06-30 12068906 frs-countries:EnglandWales 2023-07-01 2024-06-30 12068906 2022-06-30 12068906 2023-06-30 12068906 2022-07-01 2023-06-30 12068906 frs-core:CurrentFinancialInstruments 2023-06-30 12068906 frs-core:Non-currentFinancialInstruments 2023-06-30 12068906 frs-core:ShareCapital 2022-06-30 12068906 frs-core:ShareCapital 2023-06-30 12068906 frs-core:RetainedEarningsAccumulatedLosses 2022-07-01 2023-06-30 12068906 frs-core:RetainedEarningsAccumulatedLosses frs-core:PreviouslyStatedAmount 2022-06-30 12068906 frs-core:RetainedEarningsAccumulatedLosses 2023-06-30 12068906 frs-core:CurrentFinancialInstruments 1 2023-06-30
Registered number: 12068906
Evolve Ai Ltd
Unaudited Financial Statements
For The Year Ended 30 June 2024
Greenline Accountants & Tax Advisors
Balance Sheet
Registered number: 12068906
2024 2023
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 4 15,218 7,766
15,218 7,766
CURRENT ASSETS
Debtors 5 96,183 72,209
Cash at bank and in hand 1,229,580 449,362
1,325,763 521,571
Creditors: Amounts Falling Due Within One Year 6 (693,374 ) (353,464 )
NET CURRENT ASSETS (LIABILITIES) 632,389 168,107
TOTAL ASSETS LESS CURRENT LIABILITIES 647,607 175,873
Creditors: Amounts Falling Due After More Than One Year 7 (26,554 ) (31,973 )
NET ASSETS 621,053 143,900
CAPITAL AND RESERVES
Called up share capital 8 2 2
Profit and Loss Account 621,051 143,898
SHAREHOLDERS' FUNDS 621,053 143,900
Page 0
Page 1
For the year ending 30 June 2024 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 William Kellett
Director
29/08/2024
The notes on pages 3 to 5 form part of these financial statements.
Page 1
Page 2
Statement of Changes in Equity
Share Capital Profit and Loss Account Total
£ £ £
As at 1 July 2022 2 43,464 43,466
Profit for the year and total comprehensive income - 321,339 321,339
Dividends paid - (220,905) (220,905)
As at 30 June 2023 and 1 July 2023 2 143,898 143,900
Profit for the year and total comprehensive income - 777,153 777,153
Dividends paid - (300,000) (300,000)
As at 30 June 2024 2 621,051 621,053
Page 2
Page 3
Notes to the Financial Statements
1. General Information
Evolve Ai Ltd is a private company, limited by shares, incorporated in England & Wales, registered number 12068906 . The registered office is Gloucester House, 399 Silbury Boulevard, Milton Keynes, MK9 2AH.
2. Accounting Policies
2.1. 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.
2.2. 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 sale of goods and from the rendering of services. Turnover is reduced for estimated customer returns, rebates and other similar allowances.
Sale of goods
Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods.
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.
2.3. 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 20% Reducing balance
2.4. 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.
2.5. 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.
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.
Page 3
Page 4
3. Average Number of Employees
evAverage number of employees, including directors, during the year was: 12 (2023: 9)
12 9
4. Tangible Assets
Computer Equipment
£
Cost
As at 1 July 2023 9,873
Additions 11,257
As at 30 June 2024 21,130
Depreciation
As at 1 July 2023 2,107
Provided during the period 3,805
As at 30 June 2024 5,912
Net Book Value
As at 30 June 2024 15,218
As at 1 July 2023 7,766
5. Debtors
2024 2023
£ £
Due within one year
Trade debtors 21,855 1,728
Prepayments and accrued income 8,400 14,100
Other debtors 5,040 5,040
VAT 60,888 51,341
96,183 72,209
6. Creditors: Amounts Falling Due Within One Year
2024 2023
£ £
Trade creditors 180,123 180,000
Bank loans and overdrafts 6,314 6,453
Other loans 115,949 21,498
Corporation tax 262,793 83,209
Other taxes and social security 3,913 32,853
Other creditors - 930
Pension 1,949 -
Directors' loan accounts 122,333 28,521
693,374 353,464
7. Creditors: Amounts Falling Due After More Than One Year
2024 2023
£ £
Bank loans 26,554 31,973
Page 4
Page 5
8. Share Capital
2024 2023
£ £
Allotted, Called up and fully paid 2 2
Page 5