Acorah Software Products - Accounts Production 16.5.460 false true 31 August 2022 1 September 2021 false 1 September 2022 31 August 2023 31 August 2023 10928852 Mr W Jones iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 10928852 2022-08-31 10928852 2023-08-31 10928852 2022-09-01 2023-08-31 10928852 frs-core:CurrentFinancialInstruments 2023-08-31 10928852 frs-core:Non-currentFinancialInstruments 2023-08-31 10928852 frs-core:ComputerEquipment 2023-08-31 10928852 frs-core:ComputerEquipment 2022-09-01 2023-08-31 10928852 frs-core:ComputerEquipment 2022-08-31 10928852 frs-core:ShareCapital 2023-08-31 10928852 frs-core:RetainedEarningsAccumulatedLosses 2023-08-31 10928852 frs-bus:PrivateLimitedCompanyLtd 2022-09-01 2023-08-31 10928852 frs-bus:FilletedAccounts 2022-09-01 2023-08-31 10928852 frs-bus:SmallEntities 2022-09-01 2023-08-31 10928852 frs-bus:AuditExempt-NoAccountantsReport 2022-09-01 2023-08-31 10928852 frs-bus:SmallCompaniesRegimeForAccounts 2022-09-01 2023-08-31 10928852 frs-bus:Director1 2022-09-01 2023-08-31 10928852 frs-bus:Director1 2022-08-31 10928852 frs-bus:Director1 2023-08-31 10928852 frs-core:CurrentFinancialInstruments 1 2023-08-31 10928852 frs-countries:EnglandWales 2022-09-01 2023-08-31 10928852 2021-08-31 10928852 2022-08-31 10928852 2021-09-01 2022-08-31 10928852 frs-core:CurrentFinancialInstruments 2022-08-31 10928852 frs-core:Non-currentFinancialInstruments 2022-08-31 10928852 frs-core:ShareCapital 2022-08-31 10928852 frs-core:RetainedEarningsAccumulatedLosses 2022-08-31 10928852 frs-core:CurrentFinancialInstruments 1 2022-08-31
Registered number: 10928852
Stratagem Solutions Limited
Unaudited Financial Statements
For The Year Ended 31 August 2023
Stratagem Solutions Limited
Contents
Contents

| Page
--- | ---
Balance Sheet | 1—2
Notes to the Financial Statements | 3—5

Page 1
Stratagem Solutions Limited
Balance Sheet
As At 31 August 2023
Balance Sheet
Registered number: 10928852

| 2023 | 2022 as restated
--- | --- | ---
| Notes | £ | £ | £ | £
FIXED ASSETS
Tangible Assets | 4 |  | 2,558 |  | 6,765
|  |  | 2,558 |  | 6,765
CURRENT ASSETS
Debtors | 5 | 10,637 |  | 29,579 |
Cash at bank and in hand |  | 260 |  | 1,830 |
|  | 10,897 |  | 31,409 |
Creditors: Amounts Falling Due Within One Year | 6 | (11,234 ) |  | (25,157 ) |
NET CURRENT ASSETS (LIABILITIES) |  |  | (337 ) |  | 6,252
TOTAL ASSETS LESS CURRENT LIABILITIES |  |  | 2,221 |  | 13,017
Creditors: Amounts Falling Due After More Than One Year | 7 |  | (7,036 ) |  | (10,258 )
PROVISIONS FOR LIABILITIES
Deferred Taxation |  |  | (1,691 ) |  | (1,285 )
NET (LIABILITIES)/ASSETS |  |  | (6,506 ) |  | 1,474
CAPITAL AND RESERVES
Called up share capital | 8 |  | 200 |  | 200
Profit and Loss Account |  |  | (6,706 ) |  | 1,274
SHAREHOLDERS' FUNDS |  |  | (6,506) |  | 1,474

Page 1
Page 2
Stratagem Solutions Limited
Balance Sheet (continued)
As At 31 August 2023
For the year ending 31 August 2023 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.
On behalf of the board

Mr W Jones Director
28/08/2025

The notes on pages 3 to 5 form part of these financial statements.
Page 2
Page 3
Stratagem Solutions Limited
Notes to the Financial Statements
For The Year Ended 31 August 2023
Notes to the Financial Statements
1. General Information
Stratagem Solutions Limited is a private company, limited by shares, incorporated in England & Wales, registered number 10928852 . The registered office is St James House, 65 Mere Green Road, Sutton Coldfield, West Midlands, B75 5BY.
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 | 33.33% straight line

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 and deferred tax are recognised in profit or loss for the year, except when they relate to items that are recognised in other comprehensive income or directly in equity, in which case current and deferred tax are recognised in other comprehensive income or directly in equity respectively.
Page 3
Page 4
Stratagem Solutions Limited
Notes to the Financial Statements (continued)
For The Year Ended 31 August 2023
3. Average Number of Employees
Average number of employees, including directors, during the year was: 2 (2022: 1)
2 1
4. Tangible Assets

| Computer Equipment
--- | ---
| £
Cost
As at 1 September 2022 | 21,843
As at 31 August 2023 | 21,843
Depreciation
As at 1 September 2022 | 15,078
Provided during the period | 4,207
As at 31 August 2023 | 19,285
Net Book Value
As at 31 August 2023 | 2,558
As at 1 September 2022 | 6,765

5. Debtors

| 2023 |  | 2022 as restated
--- | --- | --- | ---
| £ |  | £
Due within one year
Trade debtors | 12 |  | 14,891
Prepayments and accrued income | - |  | 4,818
Other debtors | 5,514 |  | 5,514
Corporation tax recoverable assets | 2,554 |  | 1,074
Director's loan account | 2,457 |  | 3,182
Called up share capital not paid | 100 |  | 100
| 10,637 |  | 29,579

6. Creditors: Amounts Falling Due Within One Year

| 2023 |  | 2022 as restated
--- | --- | --- | ---
| £ |  | £
Trade creditors | 114 |  | 14,196
Bank loans and overdrafts | 3,533 |  | 3,773
Corporation tax | 2,754 |  | 2,554
VAT | - |  | 851
Credit card creditor | 4,787 |  | 3,205
Accruals and deferred income | 46 |  | 578
| 11,234 |  | 25,157

Page 4
Page 5
Stratagem Solutions Limited
Notes to the Financial Statements (continued)
For The Year Ended 31 August 2023
7. Creditors: Amounts Falling Due After More Than One Year

| 2023 |  | 2022 as restated
--- | --- | --- | ---
| £ |  | £
Bank loans | 7,036 |  | 10,258

8. Share Capital

| 2023 |  | 2022 as restated
--- | --- | --- | ---
| £ |  | £
Called Up Share Capital not Paid | 100 |  | 100
Called Up Share Capital has been paid up | 100 |  | 100
Amount of Allotted, Called Up Share Capital | 200 |  | 200

9. Directors Advances, Credits and Guarantees
Included within Debtors are the following loans to directors:

| As at 1 September 2022 | Amounts advanced | Amounts repaid | Amounts written off | As at 31 August 2023
--- | --- | --- | --- | --- | ---
| £ | £ | £ | £ | £
Mr William Jones | 3,182 | - | (725 ) | - | 2,457

The above loan is unsecured, interest free and repayable on demand.
Page 5