Acorah Software Products - Accounts Production 16.4.675 false true 31 December 2023 1 January 2023 false 1 January 2024 31 December 2024 31 December 2024 05867131 Mrs Nicola Atkins Mr Paul Atkins iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 05867131 2023-12-31 05867131 2024-12-31 05867131 2024-01-01 2024-12-31 05867131 frs-core:CurrentFinancialInstruments 2024-12-31 05867131 frs-core:Non-currentFinancialInstruments 2024-12-31 05867131 frs-core:ComputerEquipment 2024-12-31 05867131 frs-core:ComputerEquipment 2024-01-01 2024-12-31 05867131 frs-core:ComputerEquipment 2023-12-31 05867131 frs-core:NetGoodwill 2024-12-31 05867131 frs-core:NetGoodwill 2024-01-01 2024-12-31 05867131 frs-core:NetGoodwill 2023-12-31 05867131 frs-core:MotorVehicles 2024-12-31 05867131 frs-core:MotorVehicles 2024-01-01 2024-12-31 05867131 frs-core:MotorVehicles 2023-12-31 05867131 frs-core:PlantMachinery 2024-12-31 05867131 frs-core:PlantMachinery 2024-01-01 2024-12-31 05867131 frs-core:PlantMachinery 2023-12-31 05867131 frs-core:WithinOneYear 2024-12-31 05867131 frs-core:ShareCapital 2024-12-31 05867131 frs-core:RetainedEarningsAccumulatedLosses 2024-12-31 05867131 frs-bus:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 05867131 frs-bus:FilletedAccounts 2024-01-01 2024-12-31 05867131 frs-bus:SmallEntities 2024-01-01 2024-12-31 05867131 frs-bus:AuditExempt-NoAccountantsReport 2024-01-01 2024-12-31 05867131 frs-bus:SmallCompaniesRegimeForAccounts 2024-01-01 2024-12-31 05867131 frs-bus:Director1 2024-01-01 2024-12-31 05867131 frs-bus:Director2 2024-01-01 2024-12-31 05867131 frs-core:CurrentFinancialInstruments 3 2024-12-31 05867131 frs-core:CurrentFinancialInstruments 5 2024-12-31 05867131 frs-countries:EnglandWales 2024-01-01 2024-12-31 05867131 2022-12-31 05867131 2023-12-31 05867131 2023-01-01 2023-12-31 05867131 frs-core:CurrentFinancialInstruments 2023-12-31 05867131 frs-core:Non-currentFinancialInstruments 2023-12-31 05867131 frs-core:BetweenOneFiveYears 2023-12-31 05867131 frs-core:WithinOneYear 2023-12-31 05867131 frs-core:ShareCapital 2023-12-31 05867131 frs-core:RetainedEarningsAccumulatedLosses 2023-12-31 05867131 frs-core:CurrentFinancialInstruments 3 2023-12-31 05867131 frs-core:CurrentFinancialInstruments 5 2023-12-31
Registered number: 05867131
Ibis Packaging Solutions Limited
Unaudited Financial Statements
For The Year Ended 31 December 2024
MacIver Management
ACMA
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—6
Page 1
Balance Sheet
Registered number: 05867131
2024 2023
as restated
Notes £ £ £ £
FIXED ASSETS
Intangible Assets 4 106,935 144,435
Tangible Assets 5 154,169 184,583
261,104 329,018
CURRENT ASSETS
Stocks 6 834,270 921,354
Debtors 7 983,011 948,056
Cash at bank and in hand 214 299
1,817,495 1,869,709
Creditors: Amounts Falling Due Within One Year 8 (1,060,408 ) (1,362,710 )
NET CURRENT ASSETS (LIABILITIES) 757,087 506,999
TOTAL ASSETS LESS CURRENT LIABILITIES 1,018,191 836,017
Creditors: Amounts Falling Due After More Than One Year 9 - (5,520 )
PROVISIONS FOR LIABILITIES
Deferred Taxation 11 (21,583 ) (19,583 )
NET ASSETS 996,608 810,914
CAPITAL AND RESERVES
Called up share capital 12 10,150 10,150
Profit and Loss Account 986,458 800,764
SHAREHOLDERS' FUNDS 996,608 810,914
Page 1
Page 2
For the year ending 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 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 Paul Atkins
Director
02/09/2025
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
Ibis Packaging Solutions Limited is a private company, limited by shares, incorporated in England & Wales, registered number 05867131 . The registered office is Unit 10 Colthrop Business Park, Colthrop Lane, Thatcham, Berkshire, RG19 4NB.
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 20 years on a straight line basis.
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:
Plant & Machinery 25% reducing balance basis
Motor Vehicles 25% reducing balance basis
Computer Equipment 25% reducing balance basis
2.5. Leasing and Hire Purchase Contracts
Assets obtained under hire purchase contracts and 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 are stated at the lower of cost and estimated selling price less costs to complete and sell . Goods in transit are accounted for in closing stocks, as ownership of goods are recognised.
2.7. 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.
Page 3
Page 4
2.8. Taxation
Income tax expense represents the sum of the tax currently payable.

The tax currently payable is based on taxable profit for the year. 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.

3. Average Number of Employees
Average number of employees, including directors, during the year was as follows: 13
2024 2023
Office and administration 3 4
Sales, marketing and distribution 6 5
Manufacturing 3 4
12 13
4. Intangible Assets
Goodwill
£
Cost
As at 1 January 2024 769,847
As at 31 December 2024 769,847
Amortisation
As at 1 January 2024 625,412
Provided during the period 37,500
As at 31 December 2024 662,912
Net Book Value
As at 31 December 2024 106,935
As at 1 January 2024 144,435
5. Tangible Assets
Plant & Machinery Motor Vehicles Computer Equipment Total
£ £ £ £
Cost
As at 1 January 2024 140,875 121,685 7,961 270,521
Additions 40,081 - 3,198 43,279
Disposals (8,187 ) - - (8,187 )
As at 31 December 2024 172,769 121,685 11,159 305,613
Depreciation
As at 1 January 2024 41,130 40,210 4,598 85,938
Provided during the period 44,861 20,369 1,640 66,870
Disposals (1,364 ) - - (1,364 )
As at 31 December 2024 84,627 60,579 6,238 151,444
...CONTINUED
Page 4
Page 5
Net Book Value
As at 31 December 2024 88,142 61,106 4,921 154,169
As at 1 January 2024 99,745 81,475 3,363 184,583
6. Stocks
2024 2023
as restated
£ £
Stock - Materials 834,032 918,017
Long term contracts 238 3,337
834,270 921,354
7. Debtors
2024 2023
as restated
£ £
Due within one year
Trade debtors 953,576 946,163
Prepayments and accrued income 29,544 15,025
Other debtors (109 ) (13,132 )
983,011 948,056
8. Creditors: Amounts Falling Due Within One Year
2024 2023
as restated
£ £
Net obligations under finance lease and hire purchase contracts 5,558 15,095
Trade creditors 325,168 322,445
Bank loans and overdrafts 1,094 770
Corporation tax 104,781 50,086
Other taxes and social security 20,684 52,479
VAT 102,890 95,354
HSBC Credit Card (Current liabilities - creditors < 1 year) 3,813 3,956
Pension (Current liabilities - creditors < 1 year) 6,119 2,311
Accruals and deferred income 73,644 77,162
Directors' loan accounts 4,417 76,417
Factoring Account (Current liabilities - creditors < 1 year) 412,240 666,635
1,060,408 1,362,710
9. Creditors: Amounts Falling Due After More Than One Year
2024 2023
as restated
£ £
Net obligations under finance lease and hire purchase contracts - 5,520
Page 5
Page 6
10. Obligations Under Finance Leases and Hire Purchase
2024 2023
as restated
£ £
The future minimum finance lease payments are as follows:
Not later than one year 6,149 16,711
Later than one year and not later than five years - 6,149
6,149 22,860
Less: Finance charges allocated to future periods 591 2,245
5,558 20,615
11. Deferred Taxation
The provision for deferred tax is made up as follows:
2024 2023
as restated
£ £
Other timing differences 21,583 19,583
12. Share Capital
2024 2023
as restated
£ £
Allotted, Called up and fully paid 10,150 10,150
Page 6