Company registration number SC551681 (Scotland)
AIR CONTROL ENTECH LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
AIR CONTROL ENTECH LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 10
AIR CONTROL ENTECH LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
3
596,549
444,860
Tangible assets
4
210,521
234,840
807,070
679,700
Current assets
Stocks
13,183
21,372
Debtors
5
362,821
490,089
Cash at bank and in hand
116,284
106,970
492,288
618,431
Creditors: amounts falling due within one year
6
(646,631)
(347,238)
Net current (liabilities)/assets
(154,343)
271,193
Total assets less current liabilities
652,727
950,893
Creditors: amounts falling due after more than one year
7
(183,171)
(179,366)
Net assets
469,556
771,527
Capital and reserves
Called up share capital
9
1
1
Share premium account
1,119,826
1,071,041
Profit and loss reserves
(650,271)
(299,515)
Total equity
469,556
771,527
AIR CONTROL ENTECH LIMITED
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 member has 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 17 September 2025 and are signed on its behalf by:
M WHITTON
M Whitton
Director
Company registration number SC551681 (Scotland)
AIR CONTROL ENTECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information
Air Control Entech Limited is a private company limited by shares incorporated in Scotland. The registered office is Units 12-13, Murcar Commercial Park, Denmore Road, Bridge of Don, Aberdeen, United Kingdom, AB23 8JW.
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 directors, having made due and careful enquiry, are of the opinion that the company has adequate working capital to execute its operations over the next 12 months. The directors, therefore, have made an informed judgement, at the time of approving the financial statements, that there is a reasonable expectation that the company had adequate resources to continue in operational existence for the foreseeable future.true
At the balance sheet date, the company had net current liabilities of £154,343 (2023 - net current assets of £271,193). Included within these liabilities are amounts due to the directors and related parties of £225,451 (2023 - £65,179). In assessing the going concern of the company, management have prepared cash flow forecasting and performed sensitivity analysis for the group as a whole to assess as to whether the group has adequate funding to meet its short-term liabilities and following this exercise are confident that the group will be able to meet its liabilities as they fall due for at least 12 months from the date of approval of the financial statements. Key considerations are outlined below.
The directors have a reasonable expectation that trading results will improve in the coming period, however, there is no guarantee as to the level of additional sales that will occur or indeed the timing of cash inflows, and it may not be sufficient to offset the current outflow from operational activities. Accordingly, to ensure sufficient financial resources to fund anticipated revenue growth and support operational activities, the group undertook a capital raise following the year end which the directors are satisfied will provide sufficient funding for the group to operate and meet its liabilities as they fall due for at least 12 months from approval of these financial statements. The group has also confirmed that funding will be made available by the wider group to support the operations of the company as required.
Given the circumstances set out the directors have concluded that it is appropriate to prepare the financial statements 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.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
AIR CONTROL ENTECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
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 are recoverable.
1.4
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.
1.5
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.
Once commercially developed and complete amortisation 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:
Development costs
20% straight line
1.6
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 property
20% straight line
Plant and machinery
20% straight line
Fixtures and fittings
20% straight line
Computer equipment
20% straight line
Motor vehicles
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.
1.7
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.
AIR CONTROL ENTECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
1.8
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.9
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.
1.10
Financial instruments
The company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade debtors and creditors. These are measured at amortised cost and are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of comprehensive income.
1.11
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.
1.12
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.
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.
AIR CONTROL ENTECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
1.13
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.
1.14
Retirement benefits
The company operates a defined contribution plan for it's employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company has no further payment obligations. The contributions are recognised as an expense in the Statement of comprehensive income when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the company in independently administered funds.
1.15
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
1.16
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 received do not specify performance conditions and are recognised in income when the proceeds are received or receivable.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
12
11
AIR CONTROL ENTECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
3
Intangible fixed assets
Development costs
£
Cost
At 1 January 2024
444,860
Additions - internally developed
182,053
At 31 December 2024
626,913
Amortisation and impairment
At 1 January 2024
-
Amortisation charged for the year
30,364
At 31 December 2024
30,364
Carrying amount
At 31 December 2024
596,549
At 31 December 2023
444,860
4
Tangible fixed assets
Leasehold property
Plant and machinery
Fixtures and fittings
Computer equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024
120,902
397,560
11,124
30,600
97,400
657,586
Additions
369
80,017
985
1,147
-
82,518
At 31 December 2024
121,271
477,577
12,109
31,747
97,400
740,104
Depreciation and impairment
At 1 January 2024
80,836
248,451
7,760
20,179
65,520
422,746
Depreciation charged in the year
9,356
74,034
1,017
2,950
19,480
106,837
At 31 December 2024
90,192
322,485
8,777
23,129
85,000
529,583
Carrying amount
At 31 December 2024
31,079
155,092
3,332
8,618
12,400
210,521
At 31 December 2023
40,066
149,109
3,364
10,421
31,880
234,840
AIR CONTROL ENTECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
5
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
185,262
234,917
Corporation tax recoverable
68,400
45,047
Other debtors
109,159
210,125
362,821
490,089
6
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
5,915
5,915
Trade creditors
178,102
164,074
Amounts owed to group undertakings
209,621
-
Taxation and social security
34,324
22,924
Other creditors
218,669
154,325
646,631
347,238
Included within other creditors are obligations under finance lease agreements of £32,584 (2023 - £64,844) which are secured over the asset to which they relate.
Included within other creditors are invoice factoring amounts of £96,683 (2023 - nil).
7
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans
25,534
31,449
Other creditors
157,637
147,917
183,171
179,366
Included within other creditors are obligations under finance lease agreements of £31,225 (2023 - £52,107) which are secured over the asset to which they relate.
AIR CONTROL ENTECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
8
Loans and overdrafts
2024
2023
£
£
Bank loans
31,449
37,364
Other loans
127,407
95,810
158,856
133,174
Payable within one year
6,910
5,915
Payable after one year
151,946
127,259
The bank loan is supported by the Bounce Back Loan Scheme, managed by the British Business Bank on behalf, and with financial backing, of the Secretary of State for Business, Energy and Industrial Strategy. The interest rate charged on the loan is fixed at 2.5% p.a and repayable over 60 consecutive monthly instalments commencing June 2021.
Included within other creditors in the current year are 3rd party loans of £120,360 (2023 - £95,810). This loan is interest free and repayable upon commercialisation of the asset to which it relates, with the full value repayable by August 2027.
Also included within other creditors in the current year are 3rd party loans of £7,046 (2023 - nil). This loan is interest free and repayable over 96 consecutive monthly instalments commencing February 2024.
9
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 0.000001p each
19,197
17,632
1
1
On 20 August 2024 1,565 Ordinary shares with a nominal value of 0.000001p were issued at a premium of £48,785.
The company has granted share options to certain members of the management team. The options were granted for 2,274 shares carrying an exercise price of £29 relating to 1,365 shares and £46 relating to 909 shares. As at 31 December 2024 all options were exercised during the year. Certain options carry performance related conditions which require to be met prior to exercise.
10
Financial commitments, guarantees and contingent liabilities
Security in the form of a fixed and floating charge over all property of the company has been provided in relation to an invoice factoring facility.
AIR CONTROL ENTECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
11
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
£
£
Total commitments
191,254
242,409
12
Related party transactions
During the year, the company received credits of £221,001 from a company under common ownership and made advances of £11,380 which resulted in a balance due by the company at the year end of £209,621 (2023 - nil). The loan is unsecured and interest free with no fixed repayments terms in place.
During the year, the company received credits of £226,502 from the directors and made advances of £307,512 which resulted in a balance due by the company at year end of £15,831 (2023 - £65,179 due to the company). The loan is unsecured and interest free with no fixed repayment terms in place.
13
Controlling party
During the year, the company was acquired by SRJ Technologies Group plc.
2024-12-312024-01-01falsefalsefalse17 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityK HopeB NicholsD SmithS McGreevyR SmithM WhittonSC5516812024-01-012024-12-31SC5516812024-12-31SC5516812023-12-31SC551681core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-12-31SC551681core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-12-31SC551681core:LeaseholdImprovements2024-12-31SC551681core:PlantMachinery2024-12-31SC551681core:FurnitureFittings2024-12-31SC551681core:ComputerEquipment2024-12-31SC551681core:MotorVehicles2024-12-31SC551681core:LeaseholdImprovements2023-12-31SC551681core:PlantMachinery2023-12-31SC551681core:FurnitureFittings2023-12-31SC551681core:ComputerEquipment2023-12-31SC551681core:MotorVehicles2023-12-31SC551681core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-31SC551681core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-31SC551681core:WithinOneYear2024-12-31SC551681core:WithinOneYear2023-12-31SC551681core:AfterOneYear2024-12-31SC551681core:AfterOneYear2023-12-31SC551681core:CurrentFinancialInstruments2024-12-31SC551681core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-31SC551681core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-31SC551681core:ShareCapital2024-12-31SC551681core:ShareCapital2023-12-31SC551681core:SharePremium2024-12-31SC551681core:SharePremium2023-12-31SC551681core:RetainedEarningsAccumulatedLosses2024-12-31SC551681core:RetainedEarningsAccumulatedLosses2023-12-31SC551681core:ShareCapitalOrdinaryShareClass12024-12-31SC551681core:ShareCapitalOrdinaryShareClass12023-12-31SC551681bus:Director62024-01-012024-12-31SC551681core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-31SC551681core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-01-012024-12-31SC551681core:LeaseholdImprovements2024-01-012024-12-31SC551681core:PlantMachinery2024-01-012024-12-31SC551681core:FurnitureFittings2024-01-012024-12-31SC551681core:ComputerEquipment2024-01-012024-12-31SC551681core:MotorVehicles2024-01-012024-12-31SC5516812023-01-012023-12-31SC551681core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-12-31SC551681core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:InternallyGeneratedIntangibleAssets2024-01-012024-12-31SC551681core:LeaseholdImprovements2023-12-31SC551681core:PlantMachinery2023-12-31SC551681core:FurnitureFittings2023-12-31SC551681core:ComputerEquipment2023-12-31SC551681core:MotorVehicles2023-12-31SC5516812023-12-31SC551681core:WithinOneYear2024-01-012024-12-31SC551681core:AfterOneYear2024-01-012024-12-31SC55168112024-01-012024-12-31SC551681bus:OrdinaryShareClass12024-01-012024-12-31SC551681bus:OrdinaryShareClass12024-12-31SC551681bus:OrdinaryShareClass12023-12-31SC551681bus:PrivateLimitedCompanyLtd2024-01-012024-12-31SC551681bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-31SC551681bus:FRS1022024-01-012024-12-31SC551681bus:AuditExemptWithAccountantsReport2024-01-012024-12-31SC551681bus:Director12024-01-012024-12-31SC551681bus:Director22024-01-012024-12-31SC551681bus:Director32024-01-012024-12-31SC551681bus:Director42024-01-012024-12-31SC551681bus:Director52024-01-012024-12-31SC551681bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP