Company registration number 09821983 (England and Wales)
HEARTFELT TECHNOLOGIES LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
HEARTFELT TECHNOLOGIES LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
HEARTFELT TECHNOLOGIES LTD
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
as restated
Notes
£
£
£
£
Fixed assets
Intangible assets
3
2,761,145
2,761,145
Tangible assets
4
2,117
494
Investments
5
100
100
2,763,362
2,761,739
Current assets
Stocks
94,473
-
Debtors
6
210,441
179,093
Cash at bank and in hand
701,790
483,208
1,006,704
662,301
Creditors: amounts falling due within one year
7
(78,530)
(109,295)
Net current assets
928,174
553,006
Total assets less current liabilities
3,691,536
3,314,745
Creditors: amounts falling due after more than one year
8
(756,949)
-
0
Net assets
2,934,587
3,314,745
Capital and reserves
Called up share capital
234
234
Share premium account
3,797,090
3,797,090
Other reserves
82,778
52,178
Profit and loss reserves
(945,515)
(534,757)
Total equity
2,934,587
3,314,745
HEARTFELT TECHNOLOGIES LTD
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -

For the financial year ended 31 December 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 of its financial statements for the year in question in accordance with section 476.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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

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

The financial statements were approved by the board of directors and authorised for issue on 4 September 2025 and are signed on its behalf by:
Dr S L G Husheer
Director
Company registration number 09821983 (England and Wales)
HEARTFELT TECHNOLOGIES LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Heartfelt Technologies Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Heartfelt Technologies, Platinum Building, St Johns Innovation Park, Cambridge, United Kingdom, CB4 0DS.

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
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.3
Intangible fixed assets other than goodwill

Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Development costs
Not amortised
1.4
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:

Computers
Straight line over 3 years
1.5
Fixed asset investments

Investments in subsidiary undertakings are recognised at cost.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

HEARTFELT TECHNOLOGIES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.8
Taxation

Taxation for the year comprises of current tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current tax

Current taxation assets and liabilities are not discounted.

 

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

1.9
Retirement benefits

The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

1.10
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

1.11
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

Government grants relating to turnover are recognised as income over the periods when the related costs are incurred.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2024
2023
Number
Number
Total
19
14
3
Intangible fixed assets
Other
£
Cost
At 1 January 2024 and 31 December 2024
2,761,145
Amortisation and impairment
At 1 January 2024 and 31 December 2024
-
0
Carrying amount
At 31 December 2024
2,761,145
At 31 December 2023
2,761,145
HEARTFELT TECHNOLOGIES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2024
1,524
Additions
2,100
At 31 December 2024
3,624
Depreciation and impairment
At 1 January 2024
1,030
Depreciation charged in the year
477
At 31 December 2024
1,507
Carrying amount
At 31 December 2024
2,117
At 31 December 2023
494
5
Fixed asset investments
2024
2023
£
£
Other investments other than loans
100
100

The company holds a 100% interest in Heartfelt Medical Limited, a dormant company registered in England and Wales.

6
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
-
0
10,000
Corporation tax recoverable
135,708
122,617
Other debtors
74,733
46,476
210,441
179,093
HEARTFELT TECHNOLOGIES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
7
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
3,460
16,851
Taxation and social security
46,347
25,496
Other creditors
28,723
66,948
78,530
109,295
8
Creditors: amounts falling due after more than one year
2024
2023
£
£
Other creditors
756,949
-
0
9
Share-based payment transactions

On 20 July 2016 the company established the Heartfelt Technologies Limited Enterprise Management Incentive Share Option Scheme. The purpose of the scheme is to create an incentive to work for the company and to motivate employees to help the company achieve its business aims.

 

At 1 January 2024, 428,000 EMI share options were outstanding, 365,000 with an exercise price of £0.0001 and 63,000 with an exercise price of £1.30 per share. During the year, 41,038 EMI Share Options were granted. No EMI Share Options lapsed, cancelled or exercised. At 31 December 2024, 469,038 Share Options were outstanding.

 

The company also operates an unapproved Share Option scheme. At 1 January 2024, 64,200 Options were outstanding at an exercise price of £0.0001 per share. During the year 2,320 options were granted at an exercise price of £3.12 per share. 4,000 options were exercised during the year. At 31 December 2024, 62,520 options were outstanding.

 

Options typically vest over performance periods which are up to 4 years.

During the year, the company recognised total charge of £30,600 (2023 - £48,785) which related to equity settled share based payment transactions.

HEARTFELT TECHNOLOGIES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
10
Prior period adjustment
Reconciliation of changes in equity
1 January
31 December
2023
2023
£
£
Adjustments to prior year
Transfer of the derecognised R&D to Retained Earnings
-
(660,759)
Equity as previously reported
3,214,419
3,975,504
Equity as adjusted
3,214,419
3,314,745
Analysis of the effect upon equity
Other reserves
-
48,785
Profit and loss reserves
-
(709,544)
-
(660,759)
Reconciliation of changes in profit/(loss) for the previous financial period
2023
£
Adjustments to prior year
Adjustment of prior share based payment
(48,785)
Derecognition of PY capitalised R&D expenditure
(660,759)
Total adjustments
(709,544)
Profit as previously reported
235,473
Loss as adjusted
(474,071)
Notes to reconciliation

The reserves as at 31 December 2023 have been restated to account for the cumulative movement in share based payment and derecognition of grant funded R&D expenditure capitalised incorrectly in that year. These have now been correctly reflected and transferred to the Equity Reserve and Retained Earnings.

 

Subsequent movement in the share based payment for the period ended 31 December 2024 have been accounted for in the Profit and Loss and then transferred to the Equity Reserve.

2024-12-312024-01-01falsefalsefalse04 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityDr O E ChausiauxJ R T ViggersDr S L G HusheerM R BrinkleyDr E W PowellG P WilliamsJ M NelsonGordon Stewart098219832024-01-012024-12-31098219832024-12-31098219832023-12-3109821983core:IntangibleAssetsOtherThanGoodwill2024-12-3109821983core:IntangibleAssetsOtherThanGoodwill2023-12-3109821983core:OtherPropertyPlantEquipment2024-12-3109821983core:OtherPropertyPlantEquipment2023-12-3109821983core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3109821983core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3109821983core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3109821983core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3109821983core:CurrentFinancialInstruments2024-12-3109821983core:CurrentFinancialInstruments2023-12-3109821983core:ShareCapital2024-12-3109821983core:ShareCapital2023-12-3109821983core:SharePremium2024-12-3109821983core:SharePremium2023-12-3109821983core:OtherMiscellaneousReserve2024-12-3109821983core:OtherMiscellaneousReserve2023-12-3109821983core:RetainedEarningsAccumulatedLosses2024-12-3109821983core:RetainedEarningsAccumulatedLosses2023-12-3109821983bus:Director32024-01-012024-12-3109821983core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3109821983core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-01-012024-12-3109821983core:ComputerEquipment2024-01-012024-12-31098219832023-01-012023-12-3109821983core:IntangibleAssetsOtherThanGoodwill2023-12-3109821983core:OtherPropertyPlantEquipment2023-12-3109821983core:OtherPropertyPlantEquipment2024-01-012024-12-3109821983core:WithinOneYear2024-12-3109821983core:WithinOneYear2023-12-3109821983core:Non-currentFinancialInstruments2024-12-3109821983core:Non-currentFinancialInstruments2023-12-3109821983bus:PrivateLimitedCompanyLtd2024-01-012024-12-3109821983bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3109821983bus:FRS1022024-01-012024-12-3109821983bus:AuditExemptWithAccountantsReport2024-01-012024-12-3109821983bus:Director12024-01-012024-12-3109821983bus:Director22024-01-012024-12-3109821983bus:Director42024-01-012024-12-3109821983bus:Director52024-01-012024-12-3109821983bus:Director62024-01-012024-12-3109821983bus:Director72024-01-012024-12-3109821983bus:CompanySecretary12024-01-012024-12-3109821983bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP