Acorah Software Products - Accounts Production 16.5.460 false true 31 December 2023 1 January 2023 false 1 January 2024 31 December 2024 31 December 2024 01668880 Ms P F Musgrave Mr P J Musgrave Mr A F Musgrave Mrs I D Musgrave iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 01668880 2023-12-31 01668880 2024-12-31 01668880 2024-01-01 2024-12-31 01668880 frs-core:CurrentFinancialInstruments 2024-12-31 01668880 frs-core:FurnitureFittings 2024-12-31 01668880 frs-core:FurnitureFittings 2024-01-01 2024-12-31 01668880 frs-core:FurnitureFittings 2023-12-31 01668880 frs-core:NetGoodwill 2024-12-31 01668880 frs-core:NetGoodwill 2024-01-01 2024-12-31 01668880 frs-core:NetGoodwill 2023-12-31 01668880 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2024-12-31 01668880 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 01668880 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2023-12-31 01668880 frs-core:MotorVehicles 2024-12-31 01668880 frs-core:MotorVehicles 2024-01-01 2024-12-31 01668880 frs-core:MotorVehicles 2023-12-31 01668880 frs-core:RevaluationReserve 2024-01-01 2024-12-31 01668880 frs-core:RevaluationReserve 2023-12-31 01668880 frs-core:RevaluationReserve 2024-12-31 01668880 frs-core:ShareCapital 2024-12-31 01668880 frs-core:RetainedEarningsAccumulatedLosses 2024-12-31 01668880 frs-bus:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 01668880 frs-bus:FilletedAccounts 2024-01-01 2024-12-31 01668880 frs-bus:SmallEntities 2024-01-01 2024-12-31 01668880 frs-bus:AuditExempt-NoAccountantsReport 2024-01-01 2024-12-31 01668880 frs-bus:SmallCompaniesRegimeForAccounts 2024-01-01 2024-12-31 01668880 frs-bus:OrdinaryShareClass1 2024-01-01 2024-12-31 01668880 frs-bus:OrdinaryShareClass1 2024-12-31 01668880 frs-bus:OrdinaryShareClass2 2024-01-01 2024-12-31 01668880 frs-bus:OrdinaryShareClass2 2024-12-31 01668880 frs-bus:OrdinaryShareClass3 2024-01-01 2024-12-31 01668880 frs-bus:OrdinaryShareClass3 2024-12-31 01668880 frs-bus:Director1 2024-01-01 2024-12-31 01668880 frs-bus:Director2 2024-01-01 2024-12-31 01668880 frs-bus:Director3 2024-01-01 2024-12-31 01668880 frs-bus:Director4 2024-01-01 2024-12-31 01668880 frs-countries:EnglandWales 2024-01-01 2024-12-31 01668880 2022-12-31 01668880 2023-12-31 01668880 2023-01-01 2023-12-31 01668880 frs-core:CurrentFinancialInstruments 2023-12-31 01668880 frs-core:RevaluationReserve 2023-12-31 01668880 frs-core:ShareCapital 2023-12-31 01668880 frs-core:RetainedEarningsAccumulatedLosses 2023-12-31 01668880 frs-bus:OrdinaryShareClass1 2023-01-01 2023-12-31 01668880 frs-bus:OrdinaryShareClass2 2023-01-01 2023-12-31 01668880 frs-bus:OrdinaryShareClass3 2023-01-01 2023-12-31
Registered number: 01668880
Airtech (Service & Maintenance) Limited
Financial Statements
For The Year Ended 31 December 2024
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—10
Page 1
Balance Sheet
Registered number: 01668880
2024 2023
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 5 2,913,404 2,713,821
2,913,404 2,713,821
CURRENT ASSETS
Stocks 6 75,000 73,800
Debtors 7 604,786 415,797
Cash at bank and in hand 887,994 805,890
1,567,780 1,295,487
Creditors: Amounts Falling Due Within One Year 8 (1,118,758 ) (854,594 )
NET CURRENT ASSETS (LIABILITIES) 449,022 440,893
TOTAL ASSETS LESS CURRENT LIABILITIES 3,362,426 3,154,714
PROVISIONS FOR LIABILITIES
Deferred Taxation (482,854 ) (383,229 )
NET ASSETS 2,879,572 2,771,485
CAPITAL AND RESERVES
Called up share capital 9 10,000 10,000
Revaluation reserve 13 913,510 937,548
Profit and Loss Account 1,956,062 1,823,937
SHAREHOLDERS' FUNDS 2,879,572 2,771,485
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 A F Musgrave
Director
19 September 2025
The notes on pages 3 to 10 form part of these financial statements.
Page 2
Page 3
Notes to the Financial Statements
1. General Information
Airtech (Service & Maintenance) Limited is a private company, limited by shares, incorporated in England & Wales, registered number 01668880 . The registered office is Cresta House, Imberhorne Lane, East Grinstead, West Sussex, RH19 1QX.
The company's principal activity continues to be that of the service and maintenance of air conditioning and hearting equipment.
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
Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight-line basis to the Statement of income and retained earnings over its useful economic life.
Page 3
Page 4
2.4. Tangible Fixed Assets and Depreciation
Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.
Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on a reducing balance basis.
Depreciation is provided on the following basis:
Freehold Not depreciated
Motor Vehicles 5% straight line
Fixtures, Fittings & Equipment 20% straight line
The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.
Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.
2.5. Investment Properties
All investment properties are carried at fair value determined annually and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided for. Changes in fair value are recognised in the profit and loss account.
2.6. 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.
2.7. Cash and Cash Equivalents
Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.
2.8. Financial Instruments
The Company has elected to apply the provisions of Section 11 “Basic Financial Instruments” of FRS 102 to all of its 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.
...CONTINUED
Page 4
Page 5
2.8. Financial Instruments - continued
Basic financial assets
Basic financial assets, which include trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.
Discounting is omitted where the effect of discounting is immaterial. The Company's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.
Impairment of financial assets
At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. 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. 
Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.
If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.
Basic 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 the deduction of all its liabilities.
Basic financial liabilities, which include trade and other creditors, bank loans and other loans are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial.
Debt instruments are subsequently carried at their amortised cost using the effective interest rate method.
Trade creditors are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade creditors are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.
2.9. Interest Receivable
Interest income is recognised in profit or loss using the effective interest method.
Page 5
Page 6
2.10. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and 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 end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period 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 assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current or deferred tax for the year is recognised in profit or loss, except when they related to items that are recognised in other comprehensive income or directly in equity, in which case, the current and deferred tax is also recognised in other comprehensive income or directly in equity respectively.
2.11. Pensions
Defined contribution pension plan
The Company operates a defined contribution plan for its 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 profit or loss 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.
2.12. Dividends
Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.
2.13. Debtors
Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.
2.14. Creditors
Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.
Page 6
Page 7
3. Average Number of Employees
Average number of employees, including directors, during the year was: 32 (2023: 37)
32 37
4. Intangible Assets
Goodwill
£
Cost
As at 1 January 2024 5,000
As at 31 December 2024 5,000
Amortisation
As at 1 January 2024 5,000
As at 31 December 2024 5,000
Net Book Value
As at 31 December 2024 -
As at 1 January 2024 -
5. Tangible Assets
Land & Property
Freehold Motor Vehicles Fixtures, Fittings & Equipment Total
£ £ £ £
Cost
As at 1 January 2024 2,200,000 831,285 184,425 3,215,710
Additions - 324,162 1,497 325,659
Disposals - (202,606 ) - (202,606 )
As at 31 December 2024 2,200,000 952,841 185,922 3,338,763
Depreciation
As at 1 January 2024 - 331,880 170,009 501,889
Provided during the period - 36,906 3,681 40,587
Disposals - (117,117 ) - (117,117 )
As at 31 December 2024 - 251,669 173,690 425,359
Net Book Value
As at 31 December 2024 2,200,000 701,172 12,232 2,913,404
As at 1 January 2024 2,200,000 499,405 14,416 2,713,821
Page 7
Page 8
Cost or valuation as at 31 December 2024 represented by:
Land & Property
Freehold Motor Vehicles Fixtures, Fittings & Equipment Total
£ £ £ £
At cost 2,200,000 952,841 185,922 3,338,763
2,200,000 952,841 185,922 3,338,763
If the following tangible fixed assets had been accounted for under historical cost accounting rules, the amounts would be:
Land & Property
Freehold
£
Cost 981,987
6. Stocks
2024 2023
£ £
Stock 75,000 73,800
Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a weighted average basis.
At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.
7. Debtors
2024 2023
£ £
Due within one year
Trade debtors 591,232 378,596
Other debtors 13,554 37,201
604,786 415,797
Page 8
Page 9
8. Creditors: Amounts Falling Due Within One Year
2024 2023
£ £
Trade creditors 286,668 116,955
Bank loans and overdrafts 3,079 42,526
Amounts owed to participating interests 125,637 45,329
Other creditors 515,312 514,108
Taxation and social security 188,062 135,676
1,118,758 854,594
9. Share Capital
2024 2023
Allotted, called up and fully paid £ £
9,000 Ordinary Shares of £ 1.00 each 9,000 9,000
500 Ordinary A shares of £ 1.00 each 500 500
500 Ordinary B shares of £ 1.00 each 500 500
10,000 10,000
10. Financial Instruments
The company has the following financial instruments:
2024 2023
£ £
Financial assets
Financial assets measured at fair value through profit and loss 1,480,501 1,193,835
Financial liabilities
Financial liabilities measured at fair value through profit and loss 647,972 388,464
11. Pension Commitments
The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund. The pension cost charge represents contributions payable by the company to the fund and amounted to £26,356 (2023 - £22,611). Contributions totalling £(90) (2023 - £(NIL)) were payable to the fund at the balance sheet date and are included in creditors and debtors.
12. Directors Advances, Credits and Guarantees
Included in other creditors due within one year are loans from the directors, Mr A F Musgrave and Mrs I D Musgrave amounting to £(21) (2023 - £(14)) and Ms P F Musgrave amounting to £(15,828) (2023 - £(15,643)).
Page 9
Page 10
13. Reserves
Revaluation Reserve
£
As at 1 January 2024 937,548
Deferred tax on revaluation on tangible assets (24,038 )
As at 31 December 2024 913,510
14. Related Party Disclosures
Included in other creditors is an amount of £(125,637) (2023 - £(45,330)) due from Airtech Air Conditioning Limited, a company under common control.
During the year goods and services totalling £484,684 (2023 - £330,000) were acquired from Airtech Air Conditioning Limited.
Page 10