Company registration number SC381432 (Scotland)
RESTRATA SOLUTIONS LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
RESTRATA SOLUTIONS LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 9
RESTRATA SOLUTIONS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
4
4,967,503
4,655,193
Tangible assets
5
89,635
134,421
5,057,138
4,789,614
Current assets
Debtors
6
985,617
1,262,318
Creditors: amounts falling due within one year
7
(8,495,787)
(6,899,382)
Net current liabilities
(7,510,170)
(5,637,064)
Net liabilities
(2,453,032)
(847,450)
Capital and reserves
Called up share capital
844
844
Share premium account
896,177
896,177
Other reserves
1,180
-
0
Profit and loss reserves
(3,351,233)
(1,744,471)
Total equity
(2,453,032)
(847,450)

The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved and signed by the director and authorised for issue on 30 July 2025
B Osman
Director
Company Registration No. SC381432
RESTRATA SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
1
Accounting policies
Company information

Restrata Solutions Limited is a private company limited by shares incorporated in Scotland. The registered office is Provender House, 37 Waterloo Quay, First Floor - Courtyard, Aberdeen, United Kingdom, AB11 5BS.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

The financial statements have been prepared on a going concern basis which the directors consider to be appropriate for the following reasons.true

 

Up to 31 December 2024, the Company was supported by funding provided by the Parent company from a shareholder loan.  In January 2025, the Parent company completed an equity investment transaction with Scottish Equity Partners (“SEP”) and, at the same time, the shareholder loan was converted into equity.  The proceeds of the SEP investment have been made available to the Company resulting in the Company holding sufficient cash reserves to meet its operational and financial commitments for a period of at least 12 months from the date of approval of these financial statements.

 

The directors have prepared detailed cash flow forecasts for a period of at least 12 months from the date of approval of these financial statements, based on which the directors have a reasonable expectation that the Company will have adequate resources to continue in operational existence for the foreseeable future. Accordingly, the financial statements have been prepared on a going concern basis.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

RESTRATA SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 3 -
1.4
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation is recognised from the point the assets are brought into use, so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Software
20% straight line
Trademarks
20% straight line
1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Leasehold improvements
20% straight line
Fixtures and fittings
20% straight line
Equipment
20% straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

RESTRATA SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and includes cash in hand, deposits held at call with banks and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors and loans from fellow group companies are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes 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 reporting end date.

RESTRATA SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date 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 is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.13
Share-based payments

Equity-settled share-based payments are measured at fair value at the date of grant by reference to the fair value of the equity instruments granted using the Black-Scholes pricing model. The fair value determined at the grant date is expensed on a straight-line basis over the vesting period, based on the estimate of shares that will eventually vest. A corresponding adjustment is made to equity as a capital contribution as the options are for shares in the parent company, Restrata Holdings Limited.

When the terms and conditions of equity-settled share-based payments at the time they were granted are subsequently modified, the fair value of the share-based payment under the original terms and conditions and under the modified terms and conditions are both determined at the date of the modification. Any excess of the modified fair value over the original fair value is recognised over the remaining vesting period in addition to the grant date fair value of the original share-based payment. The share-based payment expense is not adjusted if the modified fair value is less than the original fair value.

 

Cancellations or settlements (including those resulting from employee redundancies) are treated as an acceleration of vesting and the amount that would have been recognised over the remaining vesting period is recognised immediately.

1.14
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

RESTRATA SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Impairment of Intangible Assets

At the balance sheet date management makes an assessment of the carrying value of the intangible assets by considering various factors including the feasibility and commerciality of the systems being developed and their capacity to generate future revenue streams to the company. Management believe that the value of all development costs included in note 5 can be upheld due to future revenue forecasted to flow to the company.

3
Employees

The average monthly number of persons employed by the company during the year was:

2024
2023
Number
Number
Total
44
43
RESTRATA SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
4
Intangible fixed assets
Software and Trademarks
£
Cost
At 1 January 2024
6,087,297
Additions
1,701,063
At 31 December 2024
7,788,360
Amortisation and impairment
At 1 January 2024
1,432,104
Amortisation charged for the year
1,388,753
At 31 December 2024
2,820,857
Carrying amount
At 31 December 2024
4,967,503
At 31 December 2023
4,655,193
5
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2024
104,748
233,211
337,959
Additions
-
0
13,359
13,359
Disposals
(19,641)
(25,743)
(45,384)
At 31 December 2024
85,107
220,827
305,934
Depreciation and impairment
At 1 January 2024
92,006
111,532
203,538
Depreciation charged in the year
4,905
45,909
50,814
Eliminated in respect of disposals
(11,966)
(26,087)
(38,053)
At 31 December 2024
84,945
131,354
216,299
Carrying amount
At 31 December 2024
162
89,473
89,635
At 31 December 2023
12,742
121,679
134,421
RESTRATA SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
6
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
773,947
1,005,056
Other debtors
211,670
257,262
985,617
1,262,318

The amounts owed by group undertakings are unsecured, repayable on demand and interest free.

7
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans and overdrafts
170,782
79,050
Trade creditors
266,642
245,836
Amounts owed to group undertakings
7,056,069
5,606,340
Taxation and social security
276,320
310,863
Other creditors
725,974
657,293
8,495,787
6,899,382

The bank overdraft and any other liabilities due to the bank are guaranteed by the parent company, Restrata Holdings Limited. The overdraft is also secured by a floating charge over the assets of the company.

 

The amounts owed to group undertakings are unsecured, repayable on demand and interest free.

8
Share-based payment transactions
Group share-based payments

The company participates in a group share based payment plan, and recognises and measures its share based payment expense on the basis of a reasonable allocation of the expense recognised for the group. The allocation is based on the number of employees benefiting from the share based payment plan employed by each group entity.

9
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

Senior Statutory Auditor:
Matthew Allan
Statutory Auditor:
Azets Audit Services
RESTRATA SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
10
Operating lease commitments

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2024
2023
£
£
156,765
215,552
11
Events after the reporting date

Subsequent to the reporting date, the Parent company completed a significant growth equity investment transaction with Scottish Equity Partners (“SEP”) in January 2025.  The investment was made to support the continued development of the group’s operational resilience platform, resilienceOS, and to fund expansion across key international markets. The investment, together with the conversion of the existing shareholder loan into equity, strengthens the Parent company’s consolidated balance sheet and enhances its ability to provide ongoing financial support across the Group.

 

The directors consider this to be a non-adjusting post balance sheet event.

12
Parent company

The company's parent company is Restrata Holdings Limited, a company incorporated in Jersey whose address of its registered office is Ordance House, 31 Pier Road, St Helier, Jersey, JE4 8PW.

2024-12-312024-01-01falsefalsefalse31 July 2025CCH SoftwareCCH Accounts Production 2025.100No description of principal activityB OsmanSC3814322024-01-012024-12-31SC3814322024-12-31SC3814322023-12-31SC381432core:IntangibleAssetsOtherThanGoodwill2024-12-31SC381432core:IntangibleAssetsOtherThanGoodwill2023-12-31SC381432core:LandBuildings2024-12-31SC381432core:OtherPropertyPlantEquipment2024-12-31SC381432core:LandBuildings2023-12-31SC381432core:OtherPropertyPlantEquipment2023-12-31SC381432core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-31SC381432core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-31SC381432core:CurrentFinancialInstruments2024-12-31SC381432core:CurrentFinancialInstruments2023-12-31SC381432core:ShareCapital2024-12-31SC381432core:ShareCapital2023-12-31SC381432core:SharePremium2024-12-31SC381432core:SharePremium2023-12-31SC381432core:OtherMiscellaneousReserve2024-12-31SC381432core:OtherMiscellaneousReserve2023-12-31SC381432core:RetainedEarningsAccumulatedLosses2024-12-31SC381432core:RetainedEarningsAccumulatedLosses2023-12-31SC381432bus:Director12024-01-012024-12-31SC381432core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-31SC381432core:ComputerSoftware2024-01-012024-12-31SC381432core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-31SC381432core:LeaseholdImprovements2024-01-012024-12-31SC381432core:FurnitureFittings2024-01-012024-12-31SC381432core:ComputerEquipment2024-01-012024-12-31SC3814322023-01-012023-12-31SC381432core:IntangibleAssetsOtherThanGoodwill2023-12-31SC381432core:LandBuildings2023-12-31SC381432core:OtherPropertyPlantEquipment2023-12-31SC3814322023-12-31SC381432core:LandBuildings2024-01-012024-12-31SC381432core:OtherPropertyPlantEquipment2024-01-012024-12-31SC381432core:WithinOneYear2024-12-31SC381432core:WithinOneYear2023-12-31SC381432bus:PrivateLimitedCompanyLtd2024-01-012024-12-31SC381432bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-31SC381432bus:FRS1022024-01-012024-12-31SC381432bus:Audited2024-01-012024-12-31SC381432bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP