Company registration number 14808999 (England and Wales)
ERIS BIDCO LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
ERIS BIDCO LIMITED
COMPANY INFORMATION
Directors
C McDonald
(Appointed 1 May 2024)
J Rawlings
(Appointed 30 June 2025)
G O'Keeffe
(Appointed 30 June 2025)
J Hayes-Warren
(Appointed 30 June 2025)
J Carter
(Appointed 13 August 2025)
Company number
14808999
Registered office
3rd Floor
86-90 Paul Street
London
EC2A 4NE
Auditor
Cooper Parry Group Limited
St James Building
79 Oxford Street
Manchester
M1 6HT
ERIS BIDCO LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Notes to the financial statements
11 - 17
ERIS BIDCO LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

The directors present the strategic report for the year ended 31 December 2024.

Review of the business

The company operates as a holding company and did not trade during the year. On 7 July 2023 100% of the issued share capital of Intec Microsystems Ltd and Kuiper Technology Limited was acquired by the company. The current management team of these entities have remained invested in the ongoing project, are committed to the business, and have continued to focus on the Key Management objectives which are to:

The Company’s Board has and will continue to evolve and review the strategic goals of the company’s subsidiaries and provide ongoing management support as needed.

Future Developments

In looking to the future, the development plans of the company’s subsidiaries include continued organic growth from IT distribution. These entities continue to explore more opportunities with established and newly up and coming vendors, with whom they can partner with to share a journey of progression.

Principal risks and uncertainties

In the period, the principal risks and uncertainties relating to the company are those that related to its subsidiary companies and their profitability.

Promoting the success of the company

The board of Eris Bidco Limited consider that they have acted in good faith and in a manner likely to promote the success of the company for the benefit of all its members (having regard to the stakeholders and matters set out in s172(1)(a)-(f) of the Companies Act 2006) in the decisions taken during the period ended 31 December 2024. Our primary considerations and decisions are designed to have a long-term beneficial impact on the company.

 

The board is felt to behave responsibly and ensure that management operate in an equally responsible manner. The company operates within high standards of ethics, business conduct and sound governance expected for a business such as ours. In doing so we will contribute to the delivery of our wider group's plans to meet and exceed our expectations and nurture our excellent reputation.

 

It is the boards, intention to behave responsibly towards our shareholders, treating them both fairly and equally, so that they may benefit from the success of the business.

 

Business Ethos

An ongoing priority of the Eris Group will be to consolidate our position by providing a total customer experience from the initial sales process through to customer service, support and satisfaction. We will continue our comprehensive training and coaching programs in order to further support our aims in providing a great customer experience for all our customers.

 

Engagement with suppliers, customers

We will continue to maintain and strengthen relationships with our manufacturer, customers and suppliers through this trying and uncertain period. We will adapt to change where we have to and work to a “new normal” months ahead.

 

ERIS BIDCO LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -

On behalf of the board

J Hayes-Warren
Director
15 September 2025
ERIS BIDCO LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -

The directors present their annual report and financial statements for the year ended 31 December 2024.

Principal activities

The principal activity of the company is that of a parent company, holding investments in and providing management support to the principal trading subsidiaries of the Eris Group.

Results and dividends

The results for the year are set out on page 8.

No ordinary dividends were paid. The directors do not recommend payment of a final dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

A Russell
(Resigned 30 September 2024)
H Reid
(Resigned 1 May 2024)
J Bennett
(Resigned 30 June 2025)
S Hall
(Resigned 13 August 2025)
J Lester
(Resigned 31 January 2025)
I Whatton
(Resigned 30 June 2025)
A Cantwell
(Resigned 23 January 2024)
C McDonald
(Appointed 1 May 2024)
J Rawlings
(Appointed 30 June 2025)
G O'Keeffe
(Appointed 30 June 2025)
J Hayes-Warren
(Appointed 30 June 2025)
J Carter
(Appointed 13 August 2025)
Auditor

The audit business of UHY Hacker Young Manchester LLP was acquired by Cooper Parry Group Limited on 30th September 2024.  UHY Hacker Young Manchester LLP has resigned as auditor and Cooper Parry Group Limited has been appointed in its place.

 

The auditor, Cooper Parry Group Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Energy and carbon report

As the company has not consumed more than 40,000 kWh of energy in this reporting period, it qualifies as a low energy user under these regulations and is not required to report on its emissions, energy consumption or energy efficiency activities.

Statement of directors' responsibilities

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.

ERIS BIDCO LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -

In preparing these financial statements, the directors are required to:

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

Going concern

There has been challenges in the last 2 years resulting in losses being incurred in both FY23 and FY24 by the company's principal trading subsidiary. This has resulted in the wider Eris Group needing to address the group's cost structure and define a clear strategy to provide a modest uplift in sales to return to profitability.

 

In May 2025 a new funding partner was onboarded with a 36-month deal of the back of the restructure and forecast for the financials and cash flow of the business. The restructure of the business has been finalised in June to remove £1.6m of cost. This coupled with the increase in sales seen in Q3 has helped the group to return to profitability.

 

As this is still in the early days of recovery the risk remains. However, the headroom is being maintained and the signs are encouraging. The group has considered other options if the growth is not maintained to ensure the business remains profitable.

 

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

On behalf of the board
J Hayes-Warren
Director
15 September 2025
ERIS BIDCO LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ERIS BIDCO LIMITED
- 5 -
Opinion

We have audited the financial statements of Eris BidCo Limited (the 'company') for the year ended 31 December 2024 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

ERIS BIDCO LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ERIS BIDCO LIMITED
- 6 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

Identifying and assessing potential risks related to irregularities

We gained an understanding of the legal and regulatory framework applicable to the company and the industry in which in operates, and considered the risk of acts by the company that were contrary to applicable laws and regulations, including fraud. We designed audit procedures to respond to the risk, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.

 

We focused on laws and regulations which could give rise to a material misstatement in the financial statements, including, but not limited to, the Companies Act 2006 and UK tax legislation. Our tests included agreeing the financial statement disclosures to underlying supporting documentation and enquiries with management. There are inherent limitations in the audit procedures described above and, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statement, the less likely we would become aware of it. We did not identify any key audit matter relating to irregularities, including fraud. As in all our audit, we also addressed the risk of management override of internal controls. including testing journals and evaluating whether there was evidence of bias by directors that represented a risk of material misstatement due to fraud.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

ERIS BIDCO LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ERIS BIDCO LIMITED
- 7 -

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Paul Daly BEng FCA
Senior Statutory Auditor
For and on behalf of Cooper Parry Group Limited
15 September 2025
Statutory Auditor
St James Building
79 Oxford Street
Manchester
M1 6HT
ERIS BIDCO LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
Year
Period
ended
ended
31 December
31 December
2024
2023
Notes
£
£
Turnover
-
-
Administrative expenses
(1,166,985)
(495,993)
Other operating income
1,608,165
551,418
Restructure and development costs
3
(502,198)
(27,649)
Operating (loss)/profit
(61,018)
27,776
Interest receivable and similar income
6
880
-
0
(Loss)/profit before taxation
(60,138)
27,776
Tax on (loss)/profit
7
(1,770)
-
0
(Loss)/profit for the financial year
(61,908)
27,776

The profit and loss account has been prepared on the basis that all operations are continuing operations.

ERIS BIDCO LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Investments
8
6,916,142
6,892,843
Current assets
Debtors
10
1,636,119
2,391,155
Cash at bank and in hand
3,809
-
0
1,639,928
2,391,155
Creditors: amounts falling due within one year
11
(6,090,201)
(6,506,221)
Net current liabilities
(4,450,273)
(4,115,066)
Total assets less current liabilities
2,465,869
2,777,777
Creditors: amounts falling due after more than one year
12
(2,500,000)
(2,750,000)
Net (liabilities)/assets
(34,131)
27,777
Capital and reserves
Called up share capital
13
1
1
Profit and loss reserves
(34,132)
27,776
Total equity
(34,131)
27,777
The financial statements were approved by the board of directors and authorised for issue on 15 September 2025 and are signed on its behalf by:
J Hayes-Warren
Director
Company registration number 14808999 (England and Wales)
ERIS BIDCO LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 17 April 2023
-
0
-
0
-
Period ended 31 December 2023:
Profit and total comprehensive income
-
27,776
27,776
Issue of share capital
13
1
-
1
Balance at 31 December 2023
1
27,776
27,777
Year ended 31 December 2024:
Loss and total comprehensive income
-
(61,908)
(61,908)
Balance at 31 December 2024
1
(34,132)
(34,131)
ERIS BIDCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
1
Accounting policies
Company information

Eris BidCo Limited is a private company limited by shares incorporated in England and Wales. The registered office is 3rd Floor, 86-90 Paul Street, London, EC2A 4NE.

1.1
Reporting period

The comparative accounting period covers the period from incorporation on the 17 April 2023 through to the 31 December 2023.

1.2
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.

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.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

 

The financial statements of the company are consolidated in the financial statements of Eris Topco Limited. These consolidated financial statements are available from its registered office, 3rd Floor, 86-90 Paul Street, London, EC2A 4NE.

The company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.

1.3
Going concern

There has been challenges in the last 2 years resulting in losses being incurred in both FY23 and FY24 by the company's principal trading subsidiary. This has resulted in the wider Eris Group needing to address the group's cost structure and define a clear strategy to provide a modest uplift in sales to return to profitability.true

 

In May 2025 a new funding partner was onboarded with a 36-month deal of the back of the restructure and forecast for the financials and cash flow of the business. The restructure of the business has been finalised in June to remove £1.6m of cost. This coupled with the increase in sales seen in Q3 has helped the group to return to profitability.

 

As this is still in the early days of recovery the risk remains. However, the headroom is being maintained and the signs are encouraging. The group has considered other options if the growth is not maintained to ensure the business remains profitable.

 

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

ERIS BIDCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 12 -
1.4
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

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.

1.5
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.

1.6
Financial instruments

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

ERIS BIDCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, and loans from fellow group companies, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.7
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.

1.8
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.

ERIS BIDCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
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.

1.9
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.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Investment in subsidiaries (impairment)

The directors consider the key estimation uncertainty to arise from the assessment of accumulated impairment losses in respect of the company’s investments in its subsidiaries. Investments in subsidiaries are assessed for impairment at each reporting date and any impairment losses or reversal of impairment losses are recognised immediately in the profit and loss account.

Determining whether an investment is impaired requires an estimation of the future benefit derived from the investment. This calculation requires the entity to estimate the future cashflows expected to flow from the subsidiary having taken account of an appropriate discount rate and return period. At the reporting date the company’s aggregate investments were not determined to be carrying any impairment losses.

ERIS BIDCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
3
Restructure and development costs
2024
2023
£
£
Expenditure
Restructure and development costs
502,198
27,649

During the year certain costs were incurred post acquisition that, whilst directly connected with the company's operations were not recurring in nature. It was therefore deemed necessary for the understanding of the financial statements to analyse these costs separately.

4
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
2,650
2,500
5
Employees

The company had no employees under contracts of employment during the accounting period.

2023
6
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest receivable from group companies
880
-
0
7
Taxation
2024
2023
£
£
Current tax
Adjustments in respect of prior periods
1,770
-
0
ERIS BIDCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
7
Taxation
(Continued)
- 16 -

The actual charge for the year can be reconciled to the expected (credit)/charge for the year based on the profit or loss and the standard rate of tax as follows:

2024
2023
£
£
(Loss)/profit before taxation
(60,138)
27,776
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
(15,035)
6,944
Unutilised tax losses carried forward
15,035
-
0
Adjustments in respect of prior years
1,770
-
0
Group relief
-
0
(4,772)
Marginal relief
-
0
(402)
Under provision
-
0
(1,770)
Taxation charge for the year
1,770
-
8
Fixed asset investments
2024
2023
Notes
£
£
Investments in subsidiaries
9
6,916,142
6,892,843
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024
6,892,843
Additions
23,299
At 31 December 2024
6,916,142
Carrying amount
At 31 December 2024
6,916,142
At 31 December 2023
6,892,843

During the year additional legal and professional costs totalling £23,299, were incurred in respect of the acquisition of Intec Microsystems Limited and Kuiper Technology Limited.

9
Subsidiaries

Details of the company's subsidiaries at 31 December 2024 are as follows:

ERIS BIDCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Subsidiaries
(Continued)
- 17 -
Name of undertaking
Country of incorporation
Class of
% Held
shares held
Direct
Intec Microsystems Ltd
England and Wales
Ordinary
100.00
Kuiper Technology Limited
England and Wales
Ordinary
100.00
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Capital and Reserves
Profit/(Loss)
£
£
Intec Microsystems Ltd
6,372,811
(1,919,828)
0
Kuiper Technology Limited
709,716
156,658
10
Debtors
2024
2023
Amounts falling due within one year:
£
£
Other debtors
1,636,119
2,391,155
11
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
2,150
10,000
Amounts owed to group undertakings
6,088,051
6,496,221
6,090,201
6,506,221
12
Creditors: amounts falling due after more than one year
2024
2023
£
£
Other creditors
2,500,000
2,750,000
13
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
1
1
1
1
14
Ultimate controlling party

The immediate parent company is Eris Midco Limited, a company registered in England and Wales.

The ultimate parent company is Eris Topco Limited, a company registered in England and Wales.

2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200A RussellH ReidJ BennettS HallJ LesterI WhattonA CantwellC McDonaldJ RawlingsG O'KeeffeJ Hayes-WarrenJ Carter148089992024-01-012024-12-3114808999bus:Director82024-01-012024-12-3114808999bus:Director92024-01-012024-12-3114808999bus:Director102024-01-012024-12-3114808999bus:Director112024-01-012024-12-3114808999bus:Director122024-01-012024-12-3114808999bus:Director12024-01-012024-12-3114808999bus:Director22024-01-012024-12-3114808999bus:Director32024-01-012024-12-3114808999bus:Director42024-01-012024-12-3114808999bus:Director52024-01-012024-12-3114808999bus:Director62024-01-012024-12-3114808999bus:Director72024-01-012024-12-3114808999bus:RegisteredOffice2024-01-012024-12-31148089992024-12-31148089992023-04-172023-12-311480899912024-01-012024-12-311480899912023-04-172023-12-3114808999core:RetainedEarningsAccumulatedLosses2023-04-172023-12-3114808999core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31148089992023-12-3114808999core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3114808999core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3114808999core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3114808999core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3114808999core:CurrentFinancialInstruments2024-12-3114808999core:CurrentFinancialInstruments2023-12-3114808999core:ShareCapital2024-12-3114808999core:ShareCapital2023-12-3114808999core:RetainedEarningsAccumulatedLosses2024-12-3114808999core:RetainedEarningsAccumulatedLosses2023-12-3114808999core:ShareCapital2023-04-1614808999core:RetainedEarningsAccumulatedLosses2023-04-1614808999core:ShareCapitalOrdinaryShareClass12024-12-3114808999core:ShareCapitalOrdinaryShareClass12023-12-3114808999core:ShareCapital2023-04-172023-12-3114808999core:UKTax2024-01-012024-12-3114808999core:UKTax2023-04-172023-12-311480899922024-01-012024-12-311480899922023-04-172023-12-3114808999core:Non-currentFinancialInstruments2024-12-3114808999core:Non-currentFinancialInstruments2023-12-3114808999core:Subsidiary12024-01-012024-12-3114808999core:Subsidiary22024-01-012024-12-3114808999core:Subsidiary112024-01-012024-12-3114808999core:Subsidiary222024-01-012024-12-3114808999core:Subsidiary12024-12-3114808999core:Subsidiary22024-12-3114808999core:Non-currentFinancialInstruments12024-12-3114808999core:Non-currentFinancialInstruments12023-12-3114808999bus:OrdinaryShareClass12024-01-012024-12-3114808999bus:OrdinaryShareClass12024-12-3114808999bus:OrdinaryShareClass12023-12-3114808999bus:PrivateLimitedCompanyLtd2024-01-012024-12-3114808999bus:FRS1022024-01-012024-12-3114808999bus:Audited2024-01-012024-12-3114808999bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP