14 19 Cambio Healthcare Systems Limited 04550362 false 2024-01-01 2024-12-31 2024-12-31 The principal activity of the company is that of developing and delivering on sales of administration systems to the medical profession based on the products and services of the parent undertaking, Cambio Healthcare Systems AB Digita Accounts Production Advanced 6.30.9574.0 true true false true 04550362 2024-01-01 2024-12-31 04550362 2024-12-31 04550362 bus:OrdinaryShareClass1 2024-12-31 04550362 bus:Consolidated 2024-12-31 04550362 core:RetainedEarningsAccumulatedLosses 2024-12-31 04550362 core:ShareCapital 2024-12-31 04550362 core:CurrentFinancialInstruments 2024-12-31 04550362 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 04550362 core:Goodwill 2024-12-31 04550362 core:FurnitureFittingsToolsEquipment 2024-12-31 04550362 bus:SmallEntities 2024-01-01 2024-12-31 04550362 bus:Audited 2024-01-01 2024-12-31 04550362 bus:FullAccounts 2024-01-01 2024-12-31 04550362 bus:SmallCompaniesRegimeForAccounts 2024-01-01 2024-12-31 04550362 bus:RegisteredOffice 2024-01-01 2024-12-31 04550362 bus:Director11 2024-01-01 2024-12-31 04550362 bus:OrdinaryShareClass1 2024-01-01 2024-12-31 04550362 bus:Consolidated 2024-01-01 2024-12-31 04550362 bus:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 04550362 bus:Agent1 2024-01-01 2024-12-31 04550362 core:Goodwill 2024-01-01 2024-12-31 04550362 core:ComputerEquipment 2024-01-01 2024-12-31 04550362 core:FurnitureFittingsToolsEquipment 2024-01-01 2024-12-31 04550362 core:UKTax 2024-01-01 2024-12-31 04550362 1 2024-01-01 2024-12-31 04550362 1 2024-01-01 2024-12-31 04550362 countries:EnglandWales 2024-01-01 2024-12-31 04550362 core:Goodwill 2023-12-31 04550362 core:FurnitureFittingsToolsEquipment 2023-12-31 04550362 2023-01-01 2023-12-31 04550362 2023-12-31 04550362 bus:OrdinaryShareClass1 2023-12-31 04550362 core:RetainedEarningsAccumulatedLosses 2023-12-31 04550362 core:ShareCapital 2023-12-31 04550362 core:CurrentFinancialInstruments 2023-12-31 04550362 core:CurrentFinancialInstruments core:WithinOneYear 2023-12-31 04550362 core:Goodwill 2023-12-31 04550362 core:FurnitureFittingsToolsEquipment 2023-12-31 04550362 core:UKTax 2023-01-01 2023-12-31 xbrli:pure iso4217:GBP xbrli:shares

Registration number: 04550362

Cambio Healthcare Systems Limited

Annual Report and Financial Statements

for the Year Ended 31 December 2024

 

Cambio Healthcare Systems Limited

Contents

Company Information

1

Director's Report

2 to 3

Statement of Director's Responsibilities

4

Independent Auditor's Report

5 to 8

Statement of Income and Retained Earnings

9

Statement of Financial Position

10

Notes to the Financial Statements

11 to 18

 

Cambio Healthcare Systems Limited

Company Information

Director

A Noujoumi

Registered office

Salatin House
19 Cedar Road
Sutton
England
SM2 5DA

Independent Auditors

Shaw Gibbs (Audit) Limited
Statutory AuditorSalatin House
19 Cedar Road
Sutton
Surrey
SM2 5DA

 

Cambio Healthcare Systems Limited

Director's Report for the Year Ended 31 December 2024

The director presents his annual report on the affairs of Cambio Healthcare Systems Limited, together with the financial statements and the independent auditor's report for the year ended 31 December 2024.

Principal activity

The principal activity of the company is that of developing and delivering on sales of administration systems to the medical profession based on the products and services of the parent undertaking, Cambio Healthcare Systems AB.

Director of the company

The director who served throughout the year and up to date of authorisation of this report was as follows:

A Noujoumi

Going concern

The director has considered the company's financial position, liquidity and future performance together with financial projections for the company and over the foreseeable future and have also reviewed the ongoing financial support from the company's parent undertaking and is confident this will be available for the foreseeable future. After making enquiries, the director is satisfied that the company has sufficient resources to continue in operation for the foreseeable future, being at least 12 months from the date of signing the financial statements. Accordingly, he continues to adopt the going concern basis in preparing the company's financial statements.

Cambio Healthcare Systems Limited is reliant on the support of Cambio Healthcare Systems AB as the parent company which is committed to the UK market and has demonstrated its support through a letter of support.

Events after the financial period

There have been no significant events between the year end and the date of approval of these financial statements which would require a change to, or disclosure in, the financial statements.

Disclosure of information to the auditors

The director has taken steps that he ought to have taken as a director in order to make himself aware of any relevant audit information (as defined by section 418 of the Companies Act 2006) and to establish that the company's auditors are aware of that information. The director confirms that there is no relevant information that he knows of and of which he knows the auditors are unaware.

Reappointment of auditors

Shaw Gibbs (Audit) Limited are deemed to be reappointed under section 487(2) of the Companies Act 2006.

 

Cambio Healthcare Systems Limited

Director's Report for the Year Ended 31 December 2024 (continued)

Small companies provision statement

The director has taken advantage of the small companies exemptions provided by sections 414B and 415A of the Companies Act 2006 from the requirement to prepare a strategic report and in preparing the director's report on the grounds that the company is entitled to prepare its accounts for the year in accordance with the small companies regime.

Approved and authorised by the director on 23 September 2025
 

.........................................
A Noujoumi
Director

 

Cambio Healthcare Systems Limited

Statement of Director's Responsibilities

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

Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law), including FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the director must not approve the financial statements unless he is 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. In preparing these financial statements, the director is required to:

select suitable accounting policies and apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The director is 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 him to ensure that the financial statements comply with the Companies Act 2006. He is 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.

 

Cambio Healthcare Systems Limited

Independent Auditor's Report to the Member of
Cambio Healthcare Systems Limited

Opinion

We have audited the financial statements of Cambio Healthcare Systems Limited (the 'company') for the year ended 31 December 2024, which comprise the Statement of Income and Retained Earnings, Statement of Financial Position, and Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Section 1A of FRS 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:

give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its loss for the year then ended;

have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

have been prepared in accordance with the requirements of the Companies Act 2006.

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 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 director's 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 original financial statements were authorised for issue.

Our responsibilities and the responsibilities of the director 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. 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.

In connection with our audit of the financial statements, 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 audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. 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.

 

Cambio Healthcare Systems Limited

Independent Auditor's Report to the Member of
Cambio Healthcare Systems Limited (continued)

Opinion on other matter prescribed by the Companies Act 2006

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

the information given in the Director's Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

the Director's Report has been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In the light of our knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Director's Report.

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

adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

the financial statements are not in agreement with the accounting records and returns; or

certain disclosures of director's remuneration specified by law are not made; or

we have not received all the information and explanations we require for our audit; or

the director was not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies’ exemptions in preparing the directors’ report and from the requirement to prepare a strategic report.

Responsibilities of the director

As explained more fully in the Statement of Director's Responsibilities [set out on page 4], the director is 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 director determines 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 director is 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 director either intends to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor 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.

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:




 

 

Cambio Healthcare Systems Limited

Independent Auditor's Report to the Member of
Cambio Healthcare Systems Limited (continued)

The extent to which the audit was considered capable of detecting irregularities including fraud

 

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations. We discussed among the audit engagement team regarding the opportunities and incentives that may exist within the organisation for fraud and how and where fraud might occur in the financial statements;

we obtained an understanding of the legal and regulatory frameworks that the company operates in, and identified the laws and regulations applicable to the company through discussions with director and other management, and from our cumulative audit and commercial knowledge and experience of the company and the industry;

we focused on specific laws and regulations which we considered may have a direct material effect on the determination of material amounts and disclosures the financial statements or the operations of the company, including the Companies Act 2006, taxation legislation. We also considered and identified laws and regulations that do not have a direct effect on the financial statements but compliance with which may be fundamental to the company’s ability to operate or to avoid a material penalty, including the Bribery Act and the Data Protection Act 2018

we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and

identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.

 

We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and

considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.

 

We are also required to perform specific procedures to respond to the risk of management bias and override of controls. To address this, we performed analytical procedures to identify any unusual or unexpected relationships; tested journal entries to identify unusual transactions.

 

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

agreeing financial statement to disclosures underlying supporting documentation;

enquiring of management as to actual and potential litigation and claims; and

reviewing correspondence with HMRC, analysing legal costs to ascertain if there have been instances of non-compliance with laws and regulations.

 

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the director and other management and the inspection of regulatory and legal correspondence, if any. Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

 

Cambio Healthcare Systems Limited

Independent Auditor's Report to the Member of
Cambio Healthcare Systems Limited (continued)

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

Use of our report

This report is made solely to the company’s member, 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 member 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 member as a body, for our audit work, for this report, or for the opinions we have formed.

......................................
Ransford Agyei-Boamah (Senior Statutory Auditor)
For and on behalf of Shaw Gibbs (Audit) Limited, Statutory Auditor

Salatin House
19 Cedar Road
Sutton
Surrey
SM2 5DA

23 September 2025

 

Cambio Healthcare Systems Limited

Statement of Income and Retained Earnings
for the Year Ended 31 December 2024

Note

2024
£

2023
£

Turnover

 

2,201,447

2,301,686

Cost of sales

 

(752,367)

(909,495)

Gross profit

 

1,449,080

1,392,191

Marketing costs

 

(596,909)

(720,098)

Administrative expenses

 

(835,457)

(647,594)

Operating profit

 

16,714

24,499

Interest receivable and similar income

 

9,335

7,065

Interest payable and similar charges

 

(28)

4,408

 

9,307

11,473

Profit before tax

26,021

35,972

Taxation

4

(183,355)

(55,850)

Loss for the financial year

 

(157,334)

(19,878)

Retained earnings brought forward

 

(197,485)

(177,607)

Retained earnings carried forward

 

(354,819)

(197,485)

 

Cambio Healthcare Systems Limited

(Registration number: 04550362)
Statement of Financial Position as at 31 December 2024

Note

2024
£

2023
£

Non-current assets

 

Intangible assets

6

-

702,134

Property, plant and equipment

5

2,099

7,363

 

2,099

709,497

Current assets

 

Receivables

7

44,683

292,023

Cash at bank and in hand

8

25,733

371,278

 

70,416

663,301

Payables: Amounts falling due within one year

9

(427,332)

(1,570,281)

Net current liabilities

 

(356,916)

(906,980)

Net liabilities

 

(354,817)

(197,483)

Equity

 

Called up share capital

10

2

2

Retained earnings

10

(354,819)

(197,485)

Total Equity

 

(354,817)

(197,483)

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006 and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements of Cambio Healthcare Systems Limited were approved and authorised for issue by the director on 23 September 2025
 

.........................................

A Noujoumi
Director

 

Cambio Healthcare Systems Limited

Notes to the Financial Statements
for the Year Ended 31 December 2024

1

General information

Cambio Healthcare Systems Limited (the 'company') is a private company limited by share capital, registered in England and Wales under the Companies Act. The address of the registered office is given on page 1. The nature of the company’s operations and its principal activities are set out in the directors' report on page 2.

2

Accounting policies

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Going concern

The director has considered the company's financial position, liquidity and future performance together with financial projections for the company and over the foreseeable future and have also reviewed the ongoing financial support from the company's parent undertaking and is confident this will be available for the foreseeable future. After making enquiries, the director is satisfied that the company has sufficient resources to continue in operation for the foreseeable future, being at least 12 months from the date of signing the financial statements. Accordingly, he continues to adopt the going concern basis in preparing the company's financial statements.

Cambio Healthcare Systems Limited is reliant on the support of Cambio Healthcare Systems AB as the parent company which is committed to the UK market and has demonstrated its support through a letter of support.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

The functional currency of the company is considered to be pound sterling (£) because that is the currency of the primary economic environment in which the company operates. The financial statements are presented in pound sterling (£).

Summary of disclosure exemptions

The company meets the definition of a qualifying entity under FRS 102 and has therefore taken advantage of the disclosure exemptions available to it in respect of its separate financial statements. The company is consolidated in the financial statements of its parent, Sanolium Group Holding AB, which may be obtained from Drottninggatan 89, 113 60 Stockholm, Sweden. Exemptions have been taken in these separate company financial statements in relation to financial instruments, presentation of a cash flow statement, transactions with group entities and remuneration of key management personnel.

 

Cambio Healthcare Systems Limited

Notes to the Financial Statements
for the Year Ended 31 December 2024 (continued)

2

Accounting policies (continued)

Critical judgements and key sources of estimation uncertainties

There were no key sources of estimation uncertainties or critical judgements made by the directors in the process of applying the company’s accounting policies with significant effect on the amounts recognised in the financial statements.

Turnover

Turnover represents revenue from the sale and implementation of healthcare information systems and intercompany services fees. This consists of software licences, provision of support, maintenance, marketing and other consultancy services during the year, and is recognised net of value added tax. Revenue is recognised as services are rendered. Deferred revenue represents the estimated unearned portion of fees received to the extent that they are considered recoverable.

Maintenance and Licence revenues are recognised over the period of the contract. Consultancy revenue is recognised where the company has a contractual right to receive revenue for work undertaken by reference to the stage of completion.

Development costs

Expenditure on software development is written off in the year it is incurred.

Taxation

The tax expense for the period comprises current tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

Current tax, including UK corporation tax and foreign tax, is provided at amounts expected to be paid (or recovered) using the tax rates and laws that have been enacted or substantively enacted by the year end.

The charge for taxation takes into account taxation deferred as a result of timing differences between the treatment of certain items for taxation and accounting purposes. In general, deferred taxation is recognised in respect of timing differences that have originated but not reversed at the balance sheet date.

However, deferred tax assets are recognised only to the extent that the directors consider that it is more likely than not that there will be suitable taxable profits from which the future reversal of the underlying timing differences can be deducted. Deferred taxation is measured on a non-discounted basis at the tax rates that are expected to apply in periods in which the timing differences reverse, based on tax rates and the law enacted or substantively enacted at the balance sheet date.

Intangible Fixed Assets and Amortisation - Goodwill

Goodwill represents a transfer from cost of the investment in the company's subsidiary Cayder Limited as a result of the hive-up of trade and assets of the company on 1 January 2019. Goodwill was initially recognised as an asset at cost and was subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised to profit and loss account over its estimated economic life of 10 years.

 

Cambio Healthcare Systems Limited

Notes to the Financial Statements
for the Year Ended 31 December 2024 (continued)

2

Accounting policies (continued)

Property, plant and equipment

Property, plant and equipment are recorded at historical cost less accumulated depreciation and any provision for impairment. Cost comprises the purchase price together with all expenses directly incurred in bringing the asset to its location and condition ready for use.

Depreciation is provided on all property, plant and equipment, at rates calculated to write off the cost, less estimated residual value, of each asset on a straight-line basis over its expected useful life, as follows:

Asset class

Depreciation method and rate

Equipment

At 20-33% on the straight line basis

Impairment of assets

At each reporting date fixed assets are reviewed to determine whether there is any indication that those assets have suffered an impairment loss. If there is an indication of possible impairment, the recoverable amount of any affected asset is estimated and compared with its carrying amount. If estimated recoverable amount is lower, the carrying amount is reduced to its estimated recoverable amount and an impairment loss is recognised immediately in the statement of income and retained earnings.

If an impairment loss subsequently reverses, the carrying amount of the asset is increased to the revised estimate of its recoverable amount, but not in excess of the amount that would have been determined had no impairment loss been recognised for the asset in prior years. A reversal of an impairment loss is recognised immediately in the statement of income and retained earnings.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and at bank.

Receivables

Trade and other receivables that are receivable within one year and do not constitute a financing transaction are recorded at the undiscounted amount expected to be received, net of impairment. Those that are receivable after more than one year or that constitute a financing transaction are recorded initially at fair value less transaction costs and subsequently at amortised cost, net of impairment.

Payables

Trade payables are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade and other payables are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade and other payables that are payable within one year and do not constitute a financing transaction are recorded at the undiscounted amount expected to be paid. Those that are payable after more than one year or that constitute a financing transaction are recorded initially at transaction price and subsequently at amortised cost using the effective interest method.

 

Cambio Healthcare Systems Limited

Notes to the Financial Statements
for the Year Ended 31 December 2024 (continued)

2

Accounting policies (continued)

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Defined contribution pension obligation

The company operates a defined contribution pension scheme. The assets of the schemes are held separately from those of the company. Contributions are recognised in the income statement in the period in which they become payable.

Financial instruments

The company only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 14 (2023 - 19).

 

Cambio Healthcare Systems Limited

Notes to the Financial Statements
for the Year Ended 31 December 2024 (continued)

4

Taxation

Tax charged/(credited) in the income statement

2024
£

2023
£

Current taxation

UK corporation tax

183,355

55,850

The tax on profit before tax for the year is higher than the standard rate of corporation tax in the UK (2023 - higher than the standard rate of corporation tax in the UK) of 25% (2023 - 19%).

The differences are reconciled below:

2024
£

2023
£

Profit before tax

26,021

35,972

Corporation tax at standard rate

6,505

6,835

Tax increase from effect of capital allowances and depreciation

176,850

45,219

Other tax effects for reconciliation between accounting profit and tax expense (income)

-

3,796

Total tax charge

183,355

55,850

5

Tangible assets

Equipment
£

Cost

At 1 January 2024

32,286

Disposals

(15,181)

At 31 December 2024

17,105

Depreciation

At 1 January 2024

24,923

Charge for the year

5,264

Eliminated on disposal

(15,181)

At 31 December 2024

15,006

Net Book Value

At 31 December 2024

2,099

At 31 December 2023

7,363

 

Cambio Healthcare Systems Limited

Notes to the Financial Statements
for the Year Ended 31 December 2024 (continued)

6

Intangible assets

Goodwill
 £

Cost

At 1 January 2024

1,704,792

At 31 December 2024

1,704,792

Amortisation

At 1 January 2024

1,002,658

Provided during the period

170,479

Impairment

531,655

At 31 December 2024

1,704,792

Net Book Value

At 31 December 2024

-

At 31 December 2023

702,134

The amount of impairment losses recognised in profit or loss during the period in respect of goodwill disclosed above is included within administrative expenses in the statement of income and retained earnings.

7

Receivables

2024
£

2023
£

Trade receivables

2,550

224,085

Amount owed to parent undertaking

37,577

-

Other receivables

1,202

2,689

Prepayments

3,354

65,249

44,683

292,023

The amount owed to parent undertaking is interest free, unsecured and repayable on demand

8

Cash and cash equivalents

2024
£

2023
£

Cash at bank

25,733

371,278

 

Cambio Healthcare Systems Limited

Notes to the Financial Statements
for the Year Ended 31 December 2024 (continued)

9

Payables

2024
£

2023
£

Due within one year

Trade payables

987

4,081

Amounts owed to parent undertaking

-

896,937

Corporation tax

183,660

56,157

Social security and other taxes

41,304

84,229

Other payables

1,050

3,092

Accruals and deferred income

200,331

525,785

427,332

1,570,281

The amount owed to parent undertaking disclosed as falling within one year is unsecured, payable on demand and is non-interest bearing.

10

Share capital and reserves

Allotted, called up and fully paid shares

2024

2023

No.

£

No.

£

Ordinary shares of £1 each

2

2

2

2

       

The company has one class of share capital which carries no right to fixed income.

Reserves
The retained earnings reserve represents cumulative profit or losses net of dividends paid and other adjustments.

11

Pension Scheme

Defined contribution pension scheme

The company operates a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the company to the scheme and amounted to £49,536 (2023 - £65,274).

At the end of the year there was £3,309 (2023: £4,761) unpaid in respect of pension contributions.

 

Cambio Healthcare Systems Limited

Notes to the Financial Statements
for the Year Ended 31 December 2024 (continued)

12

Related party transactions

The company is a wholly owned subsidiary member of its group and has therefore taken advantage of the provisions of paragraph 1AC.35 of FRS 102 - Small Entities not to disclose transactions with entities that are wholly owned members of the group.

There were no other related party transactions to disclose.

13

Ultimate Controlling Party

The company is controlled by its immediate parent undertaking Cambio Healthcare Systems AB, incorporated in Sweden. The smallest group in which the accounts are consolidated is headed by Sanolium Group Holding AB, the accounts of which can be obtained from Drottninggatan 89, 113 60 Stockholm, Sweden.

 The largest group in which the accounts are consolidated is headed by Innovation Holdco Limited, the accounts of which can be obtained from Investcorp House, 48 Grosvenor Street, London, United Kingdom, W1K 3HW.
 
 The ultimate parent undertaking is Innovation Parent Limited a company incorporated in the Cayman Islands. There is no ultimate controlling party.

14

Events after the financial period

There have been no significant events between the year end and the date of approval of these financial statements which would require a change to, or disclosure in, the financial statements.