Company registration number 06127874 (England and Wales)
SONOCENT LTD
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
SONOCENT LTD
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 9
SONOCENT LTD
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
5
181,080
182,265
Current assets
Debtors
6
1,581,547
1,701,376
Cash at bank and in hand
4,282,381
2,488,307
5,863,928
4,189,683
Creditors: amounts falling due within one year
7
(8,879,168)
(5,753,893)
Net current liabilities
(3,015,240)
(1,564,210)
Total assets less current liabilities
(2,834,160)
(1,381,945)
Creditors: amounts falling due after more than one year
8
(7,001,813)
(5,105,276)
Provisions for liabilities
9
(327,283)
(414,645)
Net liabilities
(10,163,256)
(6,901,866)
Capital and reserves
Called up share capital
160
160
Profit and loss reserves
(10,163,416)
(6,902,026)
Total equity
(10,163,256)
(6,901,866)
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 6 August 2025 and are signed on its behalf by:
David Tucker
Director
Company registration number 06127874 (England and Wales)
SONOCENT LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
1
Accounting policies
Company information
Sonocent Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 4 The Boulevard, Department Leeds Dock, Leeds, England, LS10 1PZ.
1.1
Reporting period
The prior period financial statements have been drawn up from the 1 July 2022 to the desired year end of 31 December 2023 and thus represent a period of greater than 12 months. As a consequence, the comparatives (including related notes) are not entirely comparable.
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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
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:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
The financial statements of the company are consolidated in the financial statements of Sonocent Holdings Ltd. These consolidated financial statements are available from its registered office, 4 The Boulevard, Department Leeds Dock, Leeds, England, LS10 1PZ.
1.3
Going concern
The company is loss making and has a net current liability, this is driven by the significant deferred income balance as licence income is recognised on a straight-line basis over the term of the agreement. This has a non-cash impact on net liabilities, which when adjusted for gives rise to net current assets position. Customers pay for licences up front and cash balances within the business remain strong and are forecast to increase as the business continues to grow. Additionally, the company is forecast to reach a profitable position by the end of December 2025. true
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.
SONOCENT LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 3 -
1.4
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 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.
The primary source of income is the sale of licence income which is deferred and recognised on a straight-line basis over the period of the licence agreement which span between 1-4 years.
1.5
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Leasehold land and buildings
over the lease term
Plant and equipment
over 3 - 5 years
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.6
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.
1.7
Financial instruments
Debtors
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts.
Creditors
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method.
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.
SONOCENT LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
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.
1.9
Provisions
Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.
Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.
1.10
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.11
Share-based payments
Share-based benefits are provided to employees via the Sonocent Holdings EMI Share Option Scheme.
The fair value of options granted is recognised as an employee benefits expense, with a corresponding increase in equity. The total amount to be expensed is determined using the Black-Scholes model by reference to the fair value of the options granted:
including any market performance conditions (e.g., the entity’s share price);
excluding the impact of any service and non-market performance vesting conditions (e.g., profitability, sales growth targets and remaining an employee of the entity over a specified time period); and
including the impact of any non-vesting conditions (e.g., the requirement for employees to save or hold shares for a specific period of time).
The total expense is recognised over the vesting period, which is the period over which all of the specified vesting conditions are to be satisfied. At the end of each period, the company revises its estimates of the number of options that are expected to vest based on the non-market vesting and service conditions. It recognises the impact of the revision to original estimates, if any, in profit or loss, with a corresponding adjustment to equity.
1.12
Leases
A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership. All other leases are classified as operating leases. The rights of use and obligations under finance leases are initially recognised as assets and liabilities at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charge and the reduction in the outstanding liability using the effective interest rate method. The finance charge is allocated to each period during the lease so as to produce a constant periodic rate of interest on the remaining balance of the liability. Leased assets are depreciated in accordance with the company's policy for tangible fixed assets. If there is no reasonable certainty that ownership will be obtained at the end of the lease term, the asset is depreciated over the lower of the lease term and its useful life. Operating lease payments are recognised as an expense on a straight line basis over the lease term.
1.13
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
SONOCENT LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
1.14
Expenses included within cost of sales are only those that are wholly variable and can be directly attributed to generating a sale in the period. Any expenses which are partially attributable to generating sales are accounted for within administrative expenses.
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.
Share options
Valuation of share-based payments requires assumptions about the achievement of non-market conditions and the number of options that will vest. If actual performance is different from these assumptions, costs recorded in future periods will be different from expectations and will include revisions to amounts recognised so far.
Deferred revenue
Revenue recognition on licence sales occurs when it is invoiced however, in some contract instances, the recognition commences on activation rather than invoicing. The Directors estimate the timing between invoicing and activation on a population basis, using actual historic data of activation periods. The Directors believe this estimate to be appropriate and it would require a large movement in the activation period to have a material impact.
Provisions
During the prior period the Company reached a settlement with a US based entity for a strategic change project. The Directors have estimated the associated costs of this project which have been included within provisions. See note 9 for additional information.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
114
96
SONOCENT LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
4
Directors' remuneration
12 months
18 months
2024
2023
£
£
Remuneration paid to directors
329,703
494,169
5
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2024
15,553
549,345
564,898
Additions
101,486
101,486
At 31 December 2024
15,553
650,831
666,384
Depreciation and impairment
At 1 January 2024
1,503
381,130
382,633
Depreciation charged in the year
10,472
92,199
102,671
At 31 December 2024
11,975
473,329
485,304
Carrying amount
At 31 December 2024
3,578
177,502
181,080
At 31 December 2023
14,050
168,215
182,265
6
Debtors
2024
2023
as restated
Amounts falling due within one year:
£
£
Trade debtors
1,085,603
826,376
Amounts owed by group undertakings
392,396
Other debtors
495,944
482,604
1,581,547
1,701,376
Amounts owed by group undertakings are interest free and repayable on demand.
SONOCENT LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
7
Creditors: amounts falling due within one year
2024
2023
as restated
£
£
Trade creditors
160,057
179,584
Amounts owed to group undertakings
1,597,381
Taxation and social security
535,586
430,422
Deferred income
6,302,430
4,948,639
Other creditors
70,245
68,785
Accruals
213,469
126,463
8,879,168
5,753,893
Amounts owed to group undertakings are interest free and repayable on demand.
8
Creditors: amounts falling due after more than one year
2024
2023
as restated
Notes
£
£
Deferred income
7,001,813
5,105,276
9
Provisions for liabilities
2024
2023
£
£
Provision for strategic change project
327,283
392,696
Deferred tax liabilities
21,949
327,283
414,645
During the period ended 31 December 2023, the Company reached a settlement with a US based entity, receiving $500k to in relation to a strategic change project. The full amount was included as a provision based on costs the Company is expected to incur.
Movements on provisions apart from deferred tax liabilities:
Provision for strategic change project
£
At 1 January 2024
392,696
Utilisation of provision
(65,413)
At 31 December 2024
327,283
SONOCENT LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
10
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.
The auditor's report is unqualified and includes the following:
Opinion
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.
Senior Statutory Auditor:
Chris Neale
Statutory Auditor:
BHP LLP
Date of audit report:
6 August 2025
11
Operating lease commitments
Lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2024
2023
£
£
1,487,256
1,885,723
12
Related party transactions
Transactions with related parties
During the year the company purchased services from a company under common directorship totalling £30,200 (2023: £46,242). Amounts owed to this related company at the year end were £291 (2023: £145).
Other information
The company has taken advantage of the exemption available in accordance with FRS 102 section 33 'Related party disclosures' not to disclose transactions entered into between two or more members of a group, as the company is a wholly owned subsidiary undertaking of the group to which it is party to the transaction.
13
Parent company
The Ultimate Controlling Party is Mr D Tucker, the majority shareholder in Sonocent Holdings Ltd.
14
Pension commitments
The company operates a defined contribution pension scheme. The pension cost charge for the period represents contributions payable by the company to the scheme and amounted to £694,333 (2023: £651,058).
SONOCENT LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
15
Prior period adjustment
Adjustments to equity
1 July
31 December
2022
2023
£
£
Adjustments to prior year
Deferred income correction
-
(110,750)
Rent accruals correction
(65,789)
(127,319)
Total adjustments
(65,789)
(238,069)
Analysis of the effect upon equity
Profit and loss reserves
(65,789)
(238,069)
Adjustments to loss for the previous financial period
2023
£
Adjustments to prior year
Deferred income correction
(110,750)
Rent accruals correction
(61,530)
Total adjustments
(172,280)
Notes to adjustments
There was a prior year adjustment to correct the split of deferred income due within one year and due over one year, which had no impact on reserves in the year to 31 December 2023, plus an adjustment to increase the deferred income recognised in the prior year by £110,750 and reduce income by the same amount, which reduced the net assets at 31 December 2023 by £110,750.
There was a further prior year adjustment to correct the rent provision accrual to recognise additional rent of £61,530 in the prior year and reduce the reserves brought forward in the prior year by £65,789 which reduced the net assets at 30 June 2022 by £65,789 and the net assets at 31 December 2023 by £127,319.
2024-12-312024-01-01falsefalsefalse06 August 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityRoger TuckerDavid TuckerDavid SankeyGareth MarlowChristina LeahyMr C Oakman061278742024-01-012024-12-31061278742024-12-31061278742023-12-3106127874core:LandBuildings2024-12-3106127874core:OtherPropertyPlantEquipment2024-12-3106127874core:LandBuildings2023-12-3106127874core:OtherPropertyPlantEquipment2023-12-3106127874core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3106127874core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3106127874core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3106127874core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3106127874core:ShareCapital2024-12-3106127874core:ShareCapital2023-12-3106127874core:RetainedEarningsAccumulatedLosses2024-12-3106127874core:RetainedEarningsAccumulatedLosses2023-12-3106127874bus:Director22024-01-012024-12-3106127874core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3106127874core:PlantMachinery2024-01-012024-12-31061278742022-07-012023-12-3106127874core:LandBuildings2023-12-3106127874core:OtherPropertyPlantEquipment2023-12-31061278742023-12-3106127874core:LandBuildings2024-01-012024-12-3106127874core:OtherPropertyPlantEquipment2024-01-012024-12-3106127874core:CurrentFinancialInstruments2024-12-3106127874core:CurrentFinancialInstruments2023-12-3106127874core:WithinOneYear2024-12-3106127874core:WithinOneYear2023-12-3106127874core:Non-currentFinancialInstruments2024-12-3106127874core:Non-currentFinancialInstruments2023-12-3106127874bus:PrivateLimitedCompanyLtd2024-01-012024-12-3106127874bus:FRS1022024-01-012024-12-3106127874bus:Audited2024-01-012024-12-3106127874bus:Director12024-01-012024-12-3106127874bus:Director32024-01-012024-12-3106127874bus:Director42024-01-012024-12-3106127874bus:Director52024-01-012024-12-3106127874bus:CompanySecretary12024-01-012024-12-3106127874bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3106127874bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP