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 06431009 Dr Avik Dandapat iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 06431009 2023-05-31 06431009 2024-05-31 06431009 2023-06-01 2024-05-31 06431009 frs-core:Non-currentFinancialInstruments 2024-05-31 06431009 frs-core:BetweenOneFiveYears 2024-05-31 06431009 frs-core:FurnitureFittings 2023-06-01 2024-05-31 06431009 frs-core:NetGoodwill 2023-06-01 2024-05-31 06431009 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2023-06-01 2024-05-31 06431009 frs-core:MotorVehicles 2023-06-01 2024-05-31 06431009 frs-core:WithinOneYear 2024-05-31 06431009 frs-core:ShareCapital 2024-05-31 06431009 frs-core:RetainedEarningsAccumulatedLosses 2024-05-31 06431009 frs-bus:PrivateLimitedCompanyLtd 2023-06-01 2024-05-31 06431009 frs-bus:AbridgedAccounts 2023-06-01 2024-05-31 06431009 frs-bus:SmallEntities 2023-06-01 2024-05-31 06431009 frs-bus:AuditExempt-NoAccountantsReport 2023-06-01 2024-05-31 06431009 frs-bus:SmallCompaniesRegimeForAccounts 2023-06-01 2024-05-31 06431009 frs-bus:Director1 2023-06-01 2024-05-31 06431009 frs-bus:Director1 2023-05-31 06431009 frs-bus:Director1 2024-05-31 06431009 frs-countries:EnglandWales 2023-06-01 2024-05-31 06431009 2022-05-31 06431009 2023-05-31 06431009 2022-06-01 2023-05-31 06431009 frs-core:Non-currentFinancialInstruments 2023-05-31 06431009 frs-core:BetweenOneFiveYears 2023-05-31 06431009 frs-core:WithinOneYear 2023-05-31 06431009 frs-core:ShareCapital 2023-05-31 06431009 frs-core:RetainedEarningsAccumulatedLosses 2023-05-31
Registered number: 06431009
Ad Implant.Com Limited
Unaudited ABRIDGED Financial Statements
For The Year Ended 31 May 2024
Unaudited Financial Statements
Contents
Page
Abridged Balance Sheet 1—2
Notes to the Abridged Financial Statements 3—5
Page 1
Abridged Balance Sheet
Registered number: 06431009
2024 2023
Notes £ £ £ £
FIXED ASSETS
Intangible Assets 4 390,632 -
Tangible Assets 5 1,446,813 1,305,911
1,837,445 1,305,911
CURRENT ASSETS
Stocks 4,050 4,050
Debtors 579,700 733,182
Cash at bank and in hand 863,009 22,860
1,446,759 760,092
Creditors: Amounts Falling Due Within One Year (347,911 ) (278,933 )
NET CURRENT ASSETS (LIABILITIES) 1,098,848 481,159
TOTAL ASSETS LESS CURRENT LIABILITIES 2,936,293 1,787,070
Creditors: Amounts Falling Due After More Than One Year (1,730,210 ) (511,319 )
NET ASSETS 1,206,083 1,275,751
CAPITAL AND RESERVES
Called up share capital 7 100 100
Profit and Loss Account 1,205,983 1,275,651
SHAREHOLDERS' FUNDS 1,206,083 1,275,751
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 member has not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The director acknowledges his 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.
All of the company's members have consented to the preparation of an Abridged Balance Sheet for the year end 31 May 2024 in accordance with section 444(2A) of the Companies Act 2006.
On behalf of the board
Dr Avik Dandapat
Director
23 January 2025
The notes on pages 3 to 5 form part of these financial statements.
Page 2
Page 3
Notes to the Abridged Financial Statements
1. General Information
Ad Implant.Com Limited is a private company, limited by shares, incorporated in England & Wales, registered number 06431009 . The registered office is 107 Cleethorpe Road, Grimsby, N E Lincolnshire, DN31 3ER.
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. Intangible Fixed Assets and Amortisation - Goodwill
Goodwill is the difference between amounts paid on the acquisition of a business and the fair value of the separable net assets. It is amortised to profit and loss account over its estimated economic life of .... years.
2.4. 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:
Freehold No Depreciation
Motor Vehicles 20% Depreciation
Fixtures & Fittings 10% Straight Line
2.5. 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.
2.6. Stocks and Work in Progress
Stocks and work in progress are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads. Work-in-progress is reflected in the accounts on a contract by contract basis by recording turnover and related costs as contract activity progresses.
Page 3
Page 4
2.7. 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.
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: 10 (2023: 8)
10 8
4. Intangible Assets
Total
£
Cost
As at 1 June 2023 720,890
Additions 390,632
As at 31 May 2024 1,111,522
Amortisation
As at 1 June 2023 720,890
As at 31 May 2024 720,890
Net Book Value
As at 31 May 2024 390,632
As at 1 June 2023 -
5. Tangible Assets
Total
£
Cost
As at 1 June 2023 1,727,409
Additions 214,936
As at 31 May 2024 1,942,345
...CONTINUED
Page 4
Page 5
Depreciation
As at 1 June 2023 421,498
Provided during the period 74,034
As at 31 May 2024 495,532
Net Book Value
As at 31 May 2024 1,446,813
As at 1 June 2023 1,305,911
6. Obligations Under Finance Leases and Hire Purchase
2024 2023
£ £
The future minimum finance lease payments are as follows:
Not later than one year 22,483 13,131
Later than one year and not later than five years 146,735 29,258
169,218 42,389
169,218 42,389
7. Share Capital
2024 2023
£ £
Allotted, Called up and fully paid 100 100
8. Directors Advances, Credits and Guarantees
Included within Debtors are the following loans to directors:
As at 1 June 2023 Amounts advanced Amounts repaid Amounts written off As at 31 May 2024
£ £ £ £ £
Dr Avik Dandapat 636,943 253,149 420,000 - 470,092
The above loan is unsecured, interest has been charged at the beneficial loan interest rate and the loan is repayable on demand.
Page 5