Acorah Software Products - Accounts Production 15.0.600 false true 31 May 2023 1 June 2022 false 1 June 2023 31 May 2024 31 May 2024 12598549 Mr Alan Riordan Mr Robert Fisher Mrs Sophia Riordan iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 12598549 2023-05-31 12598549 2024-05-31 12598549 2023-06-01 2024-05-31 12598549 frs-core:CurrentFinancialInstruments 2024-05-31 12598549 frs-core:FurnitureFittings 2024-05-31 12598549 frs-core:FurnitureFittings 2023-06-01 2024-05-31 12598549 frs-core:FurnitureFittings 2023-05-31 12598549 frs-core:MotorVehicles 2024-05-31 12598549 frs-core:MotorVehicles 2023-06-01 2024-05-31 12598549 frs-core:MotorVehicles 2023-05-31 12598549 frs-core:PlantMachinery 2024-05-31 12598549 frs-core:PlantMachinery 2023-06-01 2024-05-31 12598549 frs-core:PlantMachinery 2023-05-31 12598549 frs-core:SharePremium 2024-05-31 12598549 frs-core:ShareCapital 2024-05-31 12598549 frs-core:RetainedEarningsAccumulatedLosses 2024-05-31 12598549 frs-bus:PrivateLimitedCompanyLtd 2023-06-01 2024-05-31 12598549 frs-bus:FilletedAccounts 2023-06-01 2024-05-31 12598549 frs-bus:SmallEntities 2023-06-01 2024-05-31 12598549 frs-bus:AuditExempt-NoAccountantsReport 2023-06-01 2024-05-31 12598549 frs-bus:SmallCompaniesRegimeForAccounts 2023-06-01 2024-05-31 12598549 frs-bus:Director1 2023-06-01 2024-05-31 12598549 frs-bus:Director2 2023-06-01 2024-05-31 12598549 frs-bus:Director3 2023-06-01 2024-05-31 12598549 frs-core:CurrentFinancialInstruments 1 2024-05-31 12598549 frs-countries:EnglandWales 2023-06-01 2024-05-31 12598549 2022-05-31 12598549 2023-05-31 12598549 2022-06-01 2023-05-31 12598549 frs-core:CurrentFinancialInstruments 2023-05-31 12598549 frs-core:WithinOneYear 2023-05-31 12598549 frs-core:SharePremium 2023-05-31 12598549 frs-core:ShareCapital 2023-05-31 12598549 frs-core:RetainedEarningsAccumulatedLosses 2023-05-31 12598549 frs-core:CurrentFinancialInstruments 1 2023-05-31
Registered number: 12598549
Evolve Commercial Limited
Unaudited Financial Statements
For The Year Ended 31 May 2024
Focus Accountancy Ltd
Chartered Certified Accountants
1 Lindsay Road
Horfield
Bristol
BS7 9NP
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—6
Page 1
Balance Sheet
Registered number: 12598549
2024 2023
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 4 27,856 23,393
27,856 23,393
CURRENT ASSETS
Debtors 5 656,138 154,023
Cash at bank and in hand 496,182 447,013
1,152,320 601,036
Creditors: Amounts Falling Due Within One Year 6 (511,881 ) (330,432 )
NET CURRENT ASSETS (LIABILITIES) 640,439 270,604
TOTAL ASSETS LESS CURRENT LIABILITIES 668,295 293,997
PROVISIONS FOR LIABILITIES
Deferred Taxation 8 (6,805 ) (2,344 )
NET ASSETS 661,490 291,653
CAPITAL AND RESERVES
Called up share capital 9 211 205
Share premium account 3,049 1,355
Profit and Loss Account 658,230 290,093
SHAREHOLDERS' FUNDS 661,490 291,653
Page 1
Page 2
For the year ending 31 May 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 Robert Fisher
Director
30/08/2024
The notes on pages 3 to 6 form part of these financial statements.
Page 2
Page 3
Notes to the Financial Statements
1. General Information
Evolve Commercial Limited is a private company, limited by shares, incorporated in England & Wales, registered number 12598549 . The registered office is 1 Lindsay Road, Bristol, Somerset, BS7 9NP.
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:
Plant & Machinery 33% Straight line
Motor Vehicles 15% Straight line
Fixtures & Fittings 33% Straight line
2.4. Leasing and Hire Purchase Contracts
Assets obtained under finance leases are capitalised as tangible fixed assets. Assets acquired under finance leases are depreciated over the shorter of the lease term and their useful lives. Assets acquired under hire purchase contracts are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in the creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the profit and loss account so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

Rentals applicable to operating leases where substantially all of the benefits and risks of ownership remain with the lessor are charged to profit and loss account as incurred.
Page 3
Page 4
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.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 15 (2023: 10)
15 10
4. Tangible Assets
Plant & Machinery Motor Vehicles Fixtures & Fittings Total
£ £ £ £
Cost
As at 1 June 2023 7,012 34,094 1,327 42,433
Additions 16,442 - 1,585 18,027
As at 31 May 2024 23,454 34,094 2,912 60,460
Depreciation
As at 1 June 2023 3,059 15,433 548 19,040
Provided during the period 7,498 5,116 950 13,564
As at 31 May 2024 10,557 20,549 1,498 32,604
Net Book Value
As at 31 May 2024 12,897 13,545 1,414 27,856
As at 1 June 2023 3,953 18,661 779 23,393
Page 4
Page 5
5. Debtors
2024 2023
£ £
Due within one year
Trade debtors 554,176 146,634
Prepayments and accrued income 101,962 7,389
656,138 154,023
6. Creditors: Amounts Falling Due Within One Year
2024 2023
£ £
Net obligations under finance lease and hire purchase contracts - 6,294
Trade creditors 9,273 547
Other taxes and social security 297,833 306,462
VAT 171,713 -
Other creditors 12,697 5,267
Credit card bank account 5,214 -
Accruals and deferred income 4,500 4,500
Directors' loan accounts 10,651 7,362
511,881 330,432
7. Obligations Under Finance Leases and Hire Purchase
2024 2023
£ £
The future minimum finance lease payments are as follows:
Not later than one year - 6,294
8. Deferred Taxation
The provision for deferred tax is made up as follows:
Temporary timing differences relating to fixed assets
2024 2023
£ £
Other timing differences 6,805 2,344
9. Share Capital
2024 2023
£ £
Allotted, Called up and fully paid 211 205
Page 5
Page 6
10. Evolve Commercial EMI Share Option Scheme
An Employee Management Incentive Programme has been established by the company to promote long term success through effective reward and incentivisation of employees. 
As at the 31st May 2024 nine Employees have received Option Agreements and, of these nine, six employees have exercised rights to shares under the scheme.
Page 6