Company registration number 9758680 (England and Wales)
ORIGAMI RISK LTD
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
ORIGAMI RISK LTD
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 6
ORIGAMI RISK LTD
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023 Unaudited
Notes
£
£
£
£
Fixed assets
Tangible assets
4
56,006
71,072
Current assets
Debtors
5
1,398,821
1,627,565
Cash at bank and in hand
795,756
757,280
2,194,577
2,384,845
Creditors: amounts falling due within one year
6
(2,645,228)
(3,659,292)
Net current liabilities
(450,651)
(1,274,447)
Total assets less current liabilities
(394,645)
(1,203,375)
Creditors: amounts falling due after more than one year
7
(2,473,609)
-
Net liabilities
(2,868,254)
(1,203,375)
Capital and reserves
Called up share capital
1
1
Profit and loss reserves
(2,868,255)
(1,203,376)
Total equity
(2,868,254)
(1,203,375)
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved and signed by the director and authorised for issue on 25 September 2025
R. Petrie
Director
Company registration number 9758680 (England and Wales)
ORIGAMI RISK LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
1
Accounting policies
Company information
Origami Risk Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 55 Station Road, Beaconsfield, Buckinghamshire, United Kingdom, HP9 1QL.
1.1
Basis of preparation
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.
1.2
Going concern
Atruet the time of approving the financial statements, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. This is on the basis that the parent company will continue to provide support via an intercompany loan and will provide further funding as required. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business, and is shown net of VAT and other sales related taxes. Revenue is recognised over the period to which it relates.
1.4
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:
Fixtures and fittings
7 years straight line
Computers
3 years straight line
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.
1.5
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ 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.
ORIGAMI RISK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 3 -
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.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans and loans from fellow group companies which are initially recognised at the transaction price and are subsequently measured at amortised cost. Financial liabilities payable within one year are not amortised.
1.6
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.
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.
1.7
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense. The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
1.8
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.9
Leases
As lessee
Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the lease asset are consumed.
1.10
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.
ORIGAMI RISK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023 Unaudited
Number
Number
Total
25
22
3
Taxation
2024
2023 Unaudited
£
£
Deferred tax
Origination and reversal of timing differences
261,724
(191,265)
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2024
138,481
Additions
24,097
Disposals
(1,970)
At 31 December 2024
160,608
Depreciation and impairment
At 1 January 2024
67,409
Depreciation charged in the year
37,521
Eliminated in respect of disposals
(328)
At 31 December 2024
104,602
Carrying amount
At 31 December 2024
56,006
At 31 December 2023
71,072
ORIGAMI RISK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
5
Debtors
2024
2023 Unaudited
Amounts falling due within one year:
£
£
Trade debtors
793,954
1,090,303
Amounts owed by group undertakings
175,683
Other debtors
429,184
275,538
1,398,821
1,365,841
2024
2023 Unaudited
Amounts falling due after more than one year:
£
£
Deferred tax asset
261,724
Total debtors
1,398,821
1,627,565
Included in other debtors are deferred incentives of £154,570 (2023: £93,588) which are due after more than one year.
6
Creditors: amounts falling due within one year
2024
2023 Unaudited
£
£
Trade creditors
4,173
4,262
Amounts owed to group undertakings
1,154,638
Taxation and social security
284,683
351,610
Other creditors
2,356,372
2,148,782
2,645,228
3,659,292
7
Creditors: amounts falling due after more than one year
2024
2023 Unaudited
£
£
Amounts owed to group undertakings
2,473,609
ORIGAMI RISK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
8
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:
Carolyn Robson
Statutory Auditor:
Rouse Audit LLP
Date of audit report:
26 September 2025
9
Operating lease commitments
As 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 Unaudited
£
£
Total commitments
309,828
565,307
10
Parent company
The company's immediate and ultimate parent undertaking is Origami Risk LLC, a company incorporated in the United States. Origami Risk LLC prepares consolidated financial statements within which Origami Risk Ltd is included.