Acorah Software Products - Accounts Production 16.4.675 false true 31 December 2023 1 January 2023 false 1 January 2024 31 December 2024 31 December 2024 11537535 Mr Oliver Spence Ms Gemma Blake Mr Mark Culbert iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 11537535 2023-12-31 11537535 2024-12-31 11537535 2024-01-01 2024-12-31 11537535 frs-core:CurrentFinancialInstruments 2024-12-31 11537535 frs-core:Non-currentFinancialInstruments 2024-12-31 11537535 frs-core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-12-31 11537535 frs-core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-01-01 2024-12-31 11537535 frs-core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2023-12-31 11537535 frs-core:PlantMachinery 2024-12-31 11537535 frs-core:PlantMachinery 2024-01-01 2024-12-31 11537535 frs-core:PlantMachinery 2023-12-31 11537535 frs-core:SharePremium 2024-12-31 11537535 frs-core:ShareCapital 2024-12-31 11537535 frs-core:RetainedEarningsAccumulatedLosses 2024-12-31 11537535 frs-bus:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 11537535 frs-bus:FilletedAccounts 2024-01-01 2024-12-31 11537535 frs-bus:SmallEntities 2024-01-01 2024-12-31 11537535 frs-bus:AuditExempt-NoAccountantsReport 2024-01-01 2024-12-31 11537535 frs-bus:SmallCompaniesRegimeForAccounts 2024-01-01 2024-12-31 11537535 frs-bus:Director1 2024-01-01 2024-12-31 11537535 frs-bus:Director1 2023-12-31 11537535 frs-bus:Director1 2024-12-31 11537535 frs-bus:Director2 2024-01-01 2024-12-31 11537535 frs-bus:Director2 2023-12-31 11537535 frs-bus:Director2 2024-12-31 11537535 frs-bus:Director3 2024-01-01 2024-12-31 11537535 frs-countries:EnglandWales 2024-01-01 2024-12-31 11537535 2022-12-31 11537535 2023-12-31 11537535 2023-01-01 2023-12-31 11537535 frs-core:CurrentFinancialInstruments 2023-12-31 11537535 frs-core:Non-currentFinancialInstruments 2023-12-31 11537535 frs-core:SharePremium 2023-12-31 11537535 frs-core:ShareCapital 2023-12-31 11537535 frs-core:RetainedEarningsAccumulatedLosses 2023-12-31
Registered number: 11537535
Cybaverse LTD
Unaudited Financial Statements
For The Year Ended 31 December 2024
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—5
Page 1
Balance Sheet
Registered number: 11537535
2024 2023
Notes £ £ £ £
FIXED ASSETS
Intangible Assets 4 579,440 163,208
Tangible Assets 5 20,093 27,034
599,533 190,242
CURRENT ASSETS
Debtors 6 507,395 234,085
Cash at bank and in hand 142,985 42,317
650,380 276,402
Creditors: Amounts Falling Due Within One Year 7 (607,832 ) (464,904 )
NET CURRENT ASSETS (LIABILITIES) 42,548 (188,502 )
TOTAL ASSETS LESS CURRENT LIABILITIES 642,081 1,740
Creditors: Amounts Falling Due After More Than One Year 8 (82,510 ) (238,203 )
PROVISIONS FOR LIABILITIES
Deferred Taxation - (5,136 )
NET ASSETS/(LIABILITIES) 559,571 (241,599 )
CAPITAL AND RESERVES
Called up share capital 9 3 2
Share premium account 1,232,341 -
Profit and Loss Account (672,773 ) (241,601 )
SHAREHOLDERS' FUNDS 559,571 (241,599)
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 Oliver Spence
Director
18/09/2025
The notes on pages 3 to 5 form part of these financial statements.
Page 2
Page 3
Notes to the Financial Statements
1. General Information
Cybaverse LTD is a private company, limited by shares, incorporated in England & Wales, registered number 11537535 . The registered office is 1st Floor, 1-3 South Street, Chichester, PO19 1EH.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements are prepared under the historical cost convention and in accordance with the FRS 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. Research and Development
In the research phase of an internal project it is not possible to demonstrate that the project will generate future economic benefits and hence all expenditure on research is recognised as an expense when it is incurred. Intangible assets are recognised from the development phase of a project if and only if certain specific criteria are met in order to demonstrate the asset will generate probable future economic benefits and that its cost can be reliably measured. The capitalised development costs are subsequently amortised over 4 years. 
If it is not possible to distinguish between the research phase and the development phase of an internal project the expenditure is treated as if it were all incurred in the research phase only.
2.4. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Plant & Machinery 33.33% on cost and 25% on reducing balance
2.5. 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 another year 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 asset reflects 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.
Page 3
Page 4
3. Average Number of Employees
Average number of employees, including directors, during the year was: 22 (2023: 20)
22 20
4. Intangible Assets
Development Costs
£
Cost
As at 1 January 2024 163,208
Additions 473,667
As at 31 December 2024 636,875
Amortisation
As at 1 January 2024 -
Provided during the period 57,435
As at 31 December 2024 57,435
Net Book Value
As at 31 December 2024 579,440
As at 1 January 2024 163,208
5. Tangible Assets
Plant & Machinery
£
Cost
As at 1 January 2024 65,500
Additions 7,679
Disposals (28,994 )
As at 31 December 2024 44,185
Depreciation
As at 1 January 2024 38,466
Provided during the period 6,398
Disposals (20,772 )
As at 31 December 2024 24,092
Net Book Value
As at 31 December 2024 20,093
As at 1 January 2024 27,034
6. Debtors
2024 2023
£ £
Due within one year
Trade debtors 315,152 99,192
Other debtors 192,243 134,893
507,395 234,085
Page 4
Page 5
7. Creditors: Amounts Falling Due Within One Year
2024 2023
£ £
Trade creditors 183,764 137,192
Bank loans and overdrafts 232,347 183,764
Other creditors 23,872 9,230
Taxation and social security 167,849 134,718
607,832 464,904
8. Creditors: Amounts Falling Due After More Than One Year
2024 2023
£ £
Bank loans 82,510 238,203
9. Share Capital
2024 2023
£ £
Allotted, Called up and fully paid 3 2
On 29 July 2024, the company issued 42,768 Ordinary shares of £0.00001 each and 23,333 A Ordinary shares of £0.00001 each for consideration of £15 per share.
On 22 August 2024, the company issued 1,900 Ordinary shares of £0.00001 each for consideration of £15 per share.
On 25 October 2024, the company issued 3,667 Ordinary shares of £0.00001 each for consideration of £15 per share.
On 12 December 2024, the company issued 13,399 Ordinary shares of £0.00001 each for consideration of £15 per share.
10. Directors Advances, Credits and Guarantees
Included within Debtors are the following loans to directors:
As at 1 January 2024 Amounts advanced Amounts repaid Amounts written off As at 31 December 2024
£ £ £ £ £
Mr Oliver Spence 22,274 11,009 - - 33,283
Ms Gemma Blake 23,377 15,000 - - 38,377
Page 5