Acorah Software Products - Accounts Production 16.5.460 false true 30 April 2024 1 May 2023 false 1 May 2024 30 April 2025 30 April 2025 03759250 Mrs Victoria Wagg Mr Julian Wagg Victoria Wagg false iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 03759250 2024-04-30 03759250 2025-04-30 03759250 2024-05-01 2025-04-30 03759250 frs-core:CurrentFinancialInstruments 2025-04-30 03759250 frs-core:Non-currentFinancialInstruments 2025-04-30 03759250 frs-core:ComputerEquipment 2025-04-30 03759250 frs-core:ComputerEquipment 2024-05-01 2025-04-30 03759250 frs-core:ComputerEquipment 2024-04-30 03759250 frs-core:FurnitureFittings 2025-04-30 03759250 frs-core:FurnitureFittings 2024-05-01 2025-04-30 03759250 frs-core:FurnitureFittings 2024-04-30 03759250 frs-core:NetGoodwill 2025-04-30 03759250 frs-core:NetGoodwill 2024-05-01 2025-04-30 03759250 frs-core:NetGoodwill 2024-04-30 03759250 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2024-05-01 2025-04-30 03759250 frs-core:MotorVehicles 2025-04-30 03759250 frs-core:MotorVehicles 2024-05-01 2025-04-30 03759250 frs-core:MotorVehicles 2024-04-30 03759250 frs-core:PlantMachinery 2024-05-01 2025-04-30 03759250 frs-core:ShareCapital 2025-04-30 03759250 frs-core:RetainedEarningsAccumulatedLosses 2025-04-30 03759250 frs-bus:PrivateLimitedCompanyLtd 2024-05-01 2025-04-30 03759250 frs-bus:FilletedAccounts 2024-05-01 2025-04-30 03759250 frs-bus:SmallEntities 2024-05-01 2025-04-30 03759250 frs-bus:AuditExempt-NoAccountantsReport 2024-05-01 2025-04-30 03759250 frs-bus:SmallCompaniesRegimeForAccounts 2024-05-01 2025-04-30 03759250 1 2024-05-01 2025-04-30 03759250 frs-bus:Director1 2024-05-01 2025-04-30 03759250 frs-bus:Director2 2024-05-01 2025-04-30 03759250 frs-countries:EnglandWales 2024-05-01 2025-04-30 03759250 2023-04-30 03759250 2024-04-30 03759250 2023-05-01 2024-04-30 03759250 frs-core:CurrentFinancialInstruments 2024-04-30 03759250 frs-core:Non-currentFinancialInstruments 2024-04-30 03759250 frs-core:ShareCapital 2024-04-30 03759250 frs-core:RetainedEarningsAccumulatedLosses 2024-04-30
Registered number: 03759250
Panthera Limited
Unaudited Financial Statements
For The Year Ended 30 April 2025
Panthera Limited
Chartered Management Accountants
The Manor
Main Street
Grove
Oxfordshire
OX12 7JJ
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—5
Page 1
Balance Sheet
Registered number: 03759250
2025 2024
Notes £ £ £ £
FIXED ASSETS
Intangible Assets 4 12,510 17,509
Tangible Assets 5 40,663 42,293
53,173 59,802
CURRENT ASSETS
Stocks 6 93,330 64,916
Debtors 7 183,683 138,498
Cash at bank and in hand 6,400 1,216
283,413 204,630
Creditors: Amounts Falling Due Within One Year 8 (238,214 ) (198,355 )
NET CURRENT ASSETS (LIABILITIES) 45,199 6,275
TOTAL ASSETS LESS CURRENT LIABILITIES 98,372 66,077
Creditors: Amounts Falling Due After More Than One Year 9 (93,304 ) (64,877 )
NET ASSETS 5,068 1,200
CAPITAL AND RESERVES
Called up share capital 10 10 10
Profit and Loss Account 5,058 1,190
SHAREHOLDERS' FUNDS 5,068 1,200
Page 1
Page 2
For the year ending 30 April 2025 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
Mrs Victoria Wagg
Director
10/09/2025
The notes on pages 3 to 5 form part of these financial statements.
Page 2
Page 3
Notes to the Financial Statements
1. General Information
Panthera Limited is a private company, limited by shares, incorporated in England & Wales, registered number 03759250 . The registered office is The Manor, Main Street, Grove, Wantage, Oxon, OX12 7JJ.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements are prepared under the historical cost convention and in accordance with the Financial Reporting Standard for Smaller Entities (effective April 2008).
2.2. Turnover
Turnover comprises the invoiced value of goods and services supplied by the company, net of Value Added Tax and trade discounts.
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 10 years.
2.4. Tangible Fixed Assets and Depreciation
Tangible fixed assets are stated at cost less depreciation. 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:
Leasehold 33.33% straight line
Plant & Machinery 25% straight line
Motor Vehicles 20% reducing balance
Fixtures & Fittings 25% straight line
Computer Equipment 25% straight line
2.5. 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.
2.6. 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.
3. Average Number of Employees
Average number of employees, including directors, during the year was:
2025 2024
Office and administration 12 12
Sales, marketing and distribution 1 1
13 13
Page 3
Page 4
4. Intangible Assets
Goodwill
£
Cost
As at 1 May 2024 50,000
As at 30 April 2025 50,000
Amortisation
As at 1 May 2024 32,491
Provided during the period 4,999
As at 30 April 2025 37,490
Net Book Value
As at 30 April 2025 12,510
As at 1 May 2024 17,509
5. Tangible Assets
Motor Vehicles Fixtures & Fittings Computer Equipment Total
£ £ £ £
Cost
As at 1 May 2024 67,500 8,831 13,211 89,542
Additions - - 2,339 2,339
As at 30 April 2025 67,500 8,831 15,550 91,881
Depreciation
As at 1 May 2024 28,741 7,689 10,819 47,249
Provided during the period 2,190 448 1,331 3,969
As at 30 April 2025 30,931 8,137 12,150 51,218
Net Book Value
As at 30 April 2025 36,569 694 3,400 40,663
As at 1 May 2024 38,759 1,142 2,392 42,293
6. Stocks
2025 2024
£ £
Work in progress 93,330 64,916
Page 4
Page 5
7. Debtors
2025 2024
£ £
Due within one year
Trade debtors 79,443 44,110
Prepayments and accrued income 5,133 83,869
Other debtors - 928
Directors' loan accounts 99,107 -
Amounts owed by associates - 9,591
183,683 138,498
8. Creditors: Amounts Falling Due Within One Year
2025 2024
£ £
Trade creditors 5,977 7,209
Bank loans and overdrafts 74,320 47,084
Other loans 60,893 -
Other taxes and social security 29,982 16,941
VAT 64,058 54,103
Net wages 2,978 500
Other creditors 6 1,723
Accruals and deferred income - 64,916
Directors' loan accounts - 5,879
238,214 198,355
9. Creditors: Amounts Falling Due After More Than One Year
2025 2024
£ £
Bank loans 93,304 64,877
10. Share Capital
2025 2024
£ £
Allotted, Called up and fully paid 10 10
11. Dividends
2025 2024
£ £
On equity shares:
Final dividend paid 10,000 -
12. Controlling Party
The company's controlling party is Victoria Wagg by virtue of her ownership of 90% of the issued share capital in the company.
Page 5