Caseware UK (AP4) 2024.0.164 2024.0.164 2024-12-312024-12-31truetruefalsetrue2024-01-01falseProviding agile business transformation consultancy and training5973false 03600183 2024-01-01 2024-12-31 03600183 2023-01-01 2023-12-31 03600183 2024-12-31 03600183 2023-12-31 03600183 2023-01-01 03600183 c:Director1 2024-01-01 2024-12-31 03600183 c:Director1 2024-12-31 03600183 c:Director3 2024-01-01 2024-12-31 03600183 c:Director4 2024-01-01 2024-12-31 03600183 c:Director4 2024-12-31 03600183 c:Director5 2024-01-01 2024-12-31 03600183 c:Director5 2024-12-31 03600183 c:Director6 2024-01-01 2024-12-31 03600183 c:Director6 2024-12-31 03600183 c:Director7 2024-01-01 2024-12-31 03600183 c:Director7 2024-12-31 03600183 c:Director8 2024-01-01 2024-12-31 03600183 c:Director8 2024-12-31 03600183 c:Director9 2024-01-01 2024-12-31 03600183 c:Director9 2024-12-31 03600183 c:RegisteredOffice 2024-01-01 2024-12-31 03600183 d:FurnitureFittings 2024-01-01 2024-12-31 03600183 d:FurnitureFittings 2024-12-31 03600183 d:FurnitureFittings 2023-12-31 03600183 d:FurnitureFittings d:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 03600183 d:PatentsTrademarksLicencesConcessionsSimilar 2024-12-31 03600183 d:PatentsTrademarksLicencesConcessionsSimilar 2023-12-31 03600183 d:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-12-31 03600183 d:DevelopmentCostsCapitalisedDevelopmentExpenditure 2023-12-31 03600183 d:CurrentFinancialInstruments 2024-12-31 03600183 d:CurrentFinancialInstruments 2023-12-31 03600183 d:CurrentFinancialInstruments d:WithinOneYear 2024-12-31 03600183 d:CurrentFinancialInstruments d:WithinOneYear 2023-12-31 03600183 e:UnitedKingdom 2024-01-01 2024-12-31 03600183 e:UnitedKingdom 2023-01-01 2023-12-31 03600183 e:RestEuropeOutsideUK 2024-01-01 2024-12-31 03600183 e:RestEuropeOutsideUK 2023-01-01 2023-12-31 03600183 e:RestWorldOutsideUK 2024-01-01 2024-12-31 03600183 e:RestWorldOutsideUK 2023-01-01 2023-12-31 03600183 d:UKTax 2024-01-01 2024-12-31 03600183 d:UKTax 2023-01-01 2023-12-31 03600183 d:ShareCapital 2024-12-31 03600183 d:ShareCapital 2023-12-31 03600183 d:SharePremium 2024-12-31 03600183 d:SharePremium 2023-12-31 03600183 d:CapitalRedemptionReserve 2024-12-31 03600183 d:CapitalRedemptionReserve 2023-12-31 03600183 d:RetainedEarningsAccumulatedLosses 2024-12-31 03600183 d:RetainedEarningsAccumulatedLosses 2023-12-31 03600183 d:AcceleratedTaxDepreciationDeferredTax 2024-12-31 03600183 d:AcceleratedTaxDepreciationDeferredTax 2023-12-31 03600183 c:OrdinaryShareClass1 2024-01-01 2024-12-31 03600183 c:OrdinaryShareClass1 2024-12-31 03600183 c:OrdinaryShareClass1 2023-12-31 03600183 c:OrdinaryShareClass2 2024-01-01 2024-12-31 03600183 c:OrdinaryShareClass2 2024-12-31 03600183 c:OrdinaryShareClass2 2023-12-31 03600183 c:OrdinaryShareClass3 2024-01-01 2024-12-31 03600183 c:OrdinaryShareClass3 2024-12-31 03600183 c:OrdinaryShareClass3 2023-12-31 03600183 c:OrdinaryShareClass4 2024-01-01 2024-12-31 03600183 c:OrdinaryShareClass4 2024-12-31 03600183 c:OrdinaryShareClass4 2023-12-31 03600183 c:FRS102 2024-01-01 2024-12-31 03600183 c:Audited 2024-01-01 2024-12-31 03600183 c:FullAccounts 2024-01-01 2024-12-31 03600183 c:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 03600183 d:WithinOneYear 2024-12-31 03600183 d:WithinOneYear 2023-12-31 03600183 f:PoundSterling 2024-01-01 2024-12-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 03600183









CPRIME LIMITED (FORMERLY RADTAC LIMITED)









ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2024

 
CPRIME LIMITED (FORMERLY RADTAC LIMITED)
 
 
COMPANY INFORMATION


Directors
D G Bjorkeroth (resigned 12 June 2024)
D H Wilmshurst 
S Veeraraghavachary (appointed 1 August 2024, resigned 2 September 2025)
K M Chin (appointed 12 June 2024)
J A Hill (appointed 22 November 2024, resigned 23 July 2025)
Z Irani (resigned 1 August 2024)
J Quilla (appointed 2 September 2025)
M Teje (appointed 2 September 2025)




Registered number
03600183



Registered office
Bruntwood Platform
Office 3D New Station Street

Leeds

West Yorkshire

LS1 4JB




Independent auditors
Barnes Roffe Audit Limited
Chartered Accountants & Statutory Auditor

Charles Lake House

Claire Causeway

Crossways Business Park

Dartford

Kent

DA2 6QA





 
CPRIME LIMITED (FORMERLY RADTAC LIMITED)
 

CONTENTS



Page
Strategic report
 
1 - 2
Directors' report
 
3 - 4
Independent auditors' report
 
5 - 8
Statement of comprehensive income
 
9
Balance sheet
 
10
Notes to the financial statements
 
11 - 24

 
CPRIME LIMITED (FORMERLY RADTAC LIMITED)
 
 
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024

Introduction
 
The directors present their strategic report accompanying the financial statements for the year ended 31 December 2024.

Business review
 
Cprime Limited (formerly Radtac Limited) is a provider of professional services and solutions, historically operating primarily in the agile and learning sector. During the year, the company undertook a significant strategic transformation to better position itself in response to evolving customer demands and market opportunities. This included the rebranding of the business to Cprime Limited from Radtac Limited to align with the wider business group.
Revenue for the year reduced to £15.0 million 
(2023: £27.4 million), reflecting a transitionary period during which the business repositioned its core offering. This reduction was anticipated as part of a strategic review to realign the company’s services with high-growth, sustainable markets.
The principal activities of the company now include delivering solutions in the tools and technology space, with a particular emphasis on advanced tooling, automation, and integrated technology solutions. While agile and learning services remain a component of our offer, they are no longer the sole focus. Investment has been made into key future growth areas of the business including partnerships with Atlassian, IBM/Apptio and Service Now.
In response to both market trends and internal evaluations, the company undertook a comprehensive strategic review during the year. The outcome of this review led to the following key initiatives:
Market Diversification: A deliberate pivot away from a single-market dependency (agile and learning) toward a broader market proposition, including tools, technology, and tooling-related services. This transition better aligns the business with current and anticipated customer needs.
Restructuring: To support this repositioning, the company undertook an organisational restructure. This included a reduction and reshaping of headcount to align team capabilities with the needs of the new target markets. The restructure was executed carefully to preserve core knowledge while bringing in necessary expertise in our anticipated growth market sectors.
Investment in Offshore Delivery: The wider company also invested in offshore delivery capabilities to strengthen customer support, enhance flexibility, and meet increasing demand for cost-effective, scalable solutions. This investment has bolstered our ability to deliver 24/7 services and improve operational efficiency across geographies.
These actions have positioned the business for a more resilient and diversified future.

Principal risks and uncertainties
 
The directors recognise the following principal risks:
Macroeconomic Risk: The business remains exposed to macroeconomic uncertainty, including inflationary pressures and economic slowdown, which may lead to delayed customer decision-making and project deferrals, impacting short-term demand. The company also faces foreign exchange risk due to GBP/USD currency fluctuations, which may affect the cost and profitability of certain customer contracts. These factors are monitored on an ongoing basis.
Market Transition Risk: A shift in market focus brings a period of uncertainty. Management has mitigated this through customer engagement, careful planning, and investment in capabilities aligned to the new strategic direction.
 
Page 1

 
CPRIME LIMITED (FORMERLY RADTAC LIMITED)
 

STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024


Financial key performance indicators
 
We consider that our financial key performance indicators are those that communicate the financial performance and strength of the company as a whole; with these being:
• Revenue,
• Gross profit, and
• Net profit.
Other key performance indicators
 
Other key performance indicators include:
• Customer: Longevity of engagement, net new customer acquisition.
• Net new customer acquisition


This report was approved by the board on 5 September 2025 and signed on its behalf.



D H Wilmshurst
Director
Page 2

 
CPRIME LIMITED (FORMERLY RADTAC LIMITED)
 
 
 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024

The directors present their report and the financial statements for the year ended 31 December 2024.

Directors' responsibilities statement

The directors are responsible for preparing the Strategic report, the Directors' report and the financial statements in accordance with applicable law and regulations.
 
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are 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 directors are required to:


select suitable accounting policies for the company's financial statements and then apply them consistently;

make judgments 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 directors are 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 to enable them to ensure that the financial statements comply with the Companies Act 2006They are 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.

Results and dividends

The profit for the year, after taxation, amounted to £113,867 (2023 - £1,702,898).

Directors

The directors who served during the year were:

D G Bjorkeroth (resigned 12 June 2024)
D H Wilmshurst 
S Veeraraghavachary (appointed 1 August 2024, resigned 2 September 2025)
K M Chin (appointed 12 June 2024)
J A Hill (appointed 22 November 2024, resigned 23 July 2025)
Z Irani (resigned 1 August 2024)

Future developments

The business enters the next financial year with a clear focus and renewed purpose. 
Management remains confident that the strategic decisions taken during this period will underpin sustainable growth, improved margins, and better product offerings for our customers.

Page 3

 
CPRIME LIMITED (FORMERLY RADTAC LIMITED)
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024

Disclosure of information to auditors

Each of the persons who are directors at the time when this Directors' report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the company's auditors are unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the company's auditors are aware of that information.

Post balance sheet events

There have been no significant events affecting the company since the year end.

Auditors

After the year end Barnes Roffe LLP resigned as auditors due to the transfer of its audit business and its successor Barnes Roffe Audit Limited was appointed by the directors under s485 Companies Act 2006. 

This report was approved by the board on 5 September 2025 and signed on its behalf.
 





D H Wilmshurst
Director
Page 4

 
CPRIME LIMITED (FORMERLY RADTAC LIMITED)
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF CPRIME LIMITED (FORMERLY RADTAC LIMITED)
 

Opinion


We have audited the financial statements of Cprime Limited (formerly Radtac Limited) (the 'company') for the year ended 31 December 2024, which comprise the Statement of comprehensive income, the Balance sheet and the related notes, including a summary of significant accounting policiesThe financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 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 profit 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 Auditors' 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 United Kingdom, including the Financial Reporting Council'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 directors' 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 financial statements are authorised for issue.


Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.


Page 5

 
CPRIME LIMITED (FORMERLY RADTAC LIMITED)
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF CPRIME LIMITED (FORMERLY RADTAC LIMITED) (CONTINUED)


Other information


The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' report thereon. The directors are responsible for the other information contained within the Annual ReportOur 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. 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 course of 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 this gives rise to a material misstatement in the financial statements themselves. 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.


Opinion on other matters 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 Strategic report and the Directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the Strategic report and the Directors' report have been prepared in accordance with applicable legal requirements.


Matters on which we are required to report by exception
 

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic report or the Directors' report.


We have nothing to report in respect of the following matters in relation to which 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 directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.


Responsibilities of directors
 

As explained more fully in the Directors' responsibilities statement set out on page 3, the directors are 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 directors determine 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 directors are 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 directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.


Page 6

 
CPRIME LIMITED (FORMERLY RADTAC LIMITED)
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF CPRIME LIMITED (FORMERLY RADTAC LIMITED) (CONTINUED)


Auditors' 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 Auditors' 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:
• The engagement partner ensures that the engagement team collectively have the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;
• We identify the laws and regulations applicable to the company through discussion with directors and other management, and from our commercial knowledge and experience of the sector that the company operates in;
• We focus on specific laws and regulations which we consider may have a direct material effect on the financial statements or the operations of the company, are as follows:
o Companies Act 2006  
o FRS102
o Employment legislation
o Tax legislation
• We assess the extent of compliance with the laws and regulations identified above through making enquiries of management, reviewing board minutes, relevant correspondence and certificates held; and
• Laws and regulations are communicated within the audit team at the planning meeting, and during the audit as any further laws and regulation are identified. The audit team remain alert to instances of non compliance throughout the audit.

We assess the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur by:
• Making enquires of management and the board as to where they consider there was susceptibility to fraud along with their knowledge of actual, suspected and alleged fraud;
• Considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations; and
• Our review of financial statements and testing the disclosures against supporting documentation.

To address the risk of fraud through management bias and override of controls we:
• Perform analytical procedures to identify any unusual or unexpected trends or anomalies;
• Inspect and test journal entries to identify unusual or unexpected transactions;
• Assess whether judgement and assumptions made in determining significant accounting estimates are indicative of management bias; and
• Investigate the rationale behind significant transactions, or transactions that are unusual or outside the company’s usual course of business.

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.
Page 7

 
CPRIME LIMITED (FORMERLY RADTAC LIMITED)
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF CPRIME LIMITED (FORMERLY RADTAC LIMITED) (CONTINUED)




A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' report.


Use of our report
 

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an Auditors' 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 members, as a body, for our audit work, for this report, or for the opinions we have formed.





Mario Cientanni (Senior statutory auditor)
for and on behalf of
Barnes Roffe Audit Limited
Chartered Accountants
Statutory Auditor
Charles Lake House
Claire Causeway
Crossways Business Park
Dartford
Kent
DA2 6QA

 
Date: 
26 September 2025
Page 8

 
CPRIME LIMITED (FORMERLY RADTAC LIMITED)
 
 
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024

2024
2023
Note
£
£

  

Turnover
 4 
14,995,798
27,403,003

Cost of sales
  
(8,277,365)
(17,472,174)

Gross profit
  
6,718,433
9,930,829

Administrative expenses
  
(6,535,625)
(7,732,997)

Operating profit
  
182,808
2,197,832

Interest receivable and similar income
 8 
849
24

Profit before tax
  
183,657
2,197,856

Tax on profit
 9 
(69,790)
(494,958)

Profit for the financial year
  
113,867
1,702,898

There were no recognised gains and losses for 2024 or 2023 other than those included in the statement of comprehensive income.

There was no other comprehensive income for 2024 (2023:£NIL).

The notes on pages 11 to 24 form part of these financial statements.
Page 9

 
CPRIME LIMITED (FORMERLY RADTAC LIMITED)
REGISTERED NUMBER: 03600183

BALANCE SHEET
AS AT 31 DECEMBER 2024

2024
2023
Note
£
£

Fixed assets
  

Intangible assets
 10 
-
-

Tangible assets
 11 
30,120
57,236

  
30,120
57,236

Current assets
  

Debtors: amounts falling due within one year
 12 
17,572,960
13,612,937

Cash at bank and in hand
 13 
1,071,062
3,006,568

  
18,644,022
16,619,505

Creditors: amounts falling due within one year
 14 
(8,509,175)
(6,691,330)

Net current assets
  
 
 
10,134,847
 
 
9,928,175

Total assets less current liabilities
  
10,164,967
9,985,411

Provisions for liabilities
  

Deferred tax
 15 
(6,175)
(12,657)

  
 
 
(6,175)
 
 
(12,657)

Net assets
  
10,158,792
9,972,754


Capital and reserves
  

Called up share capital 
 16 
99
99

Share premium account
  
137,936
65,765

Capital redemption reserve
  
94
94

Profit and loss account
  
10,020,663
9,906,796

  
10,158,792
9,972,754


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




D H Wilmshurst
Director

Date: 5 September 2025

The notes on pages 11 to 24 form part of these financial statements.
Page 10

 
CPRIME LIMITED (FORMERLY RADTAC LIMITED)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1.


General information

Cprime Limited is a private company limited by shares and incorporated in England and Wales. The address of the registered office is Bruntwood Platform - Office 3d, New Station Street, Leeds, LS1 4JB. The principal activity of the company during the period has been that of providing Agile business transformation consultancy and training.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Financial Reporting Standard 102 - reduced disclosure exemptions

The company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by the FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":
the requirements of Section 7 Statement of Cash Flows;
the requirements of Section 3 Financial Statement Presentation paragraph 3.17(d).

This information is included in the consolidated financial statements of Cagile Topco Limited as at 31 December 2024 and these financial statements may be obtained from Companies House as they will be filed alongside the Radtac Holdings Limited financial statements.

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

Page 11

 
CPRIME LIMITED (FORMERLY RADTAC LIMITED)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.4

Operating leases: the company as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.5

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 shall be 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 on a straight-line basis over their useful economic lives, which range from 3 to 6 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.

 
2.6

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.7

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.

Page 12

 
CPRIME LIMITED (FORMERLY RADTAC LIMITED)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.8

Share-based payments

Where share options are awarded to employees, the fair value of the options at the date of grant is charged to profit or loss over the vesting period. Non-market vesting conditions are taken into account by adjusting the number of equity instruments expected to vest at each balance sheet date so that, ultimately, the cumulative amount recognised over the vesting period is based on the number of options that eventually vest. Market vesting conditions are factored into the fair value of the options granted. The cumulative expense is not adjusted for failure to achieve a market vesting condition.
The fair value of the award also takes into account non-vesting conditions. These are either factors beyond the control of either party (such as a target based on an index) or factors which are within the control of one or other of the parties (such as the company keeping the scheme open or the employee maintaining any contributions required by the scheme).
Where the terms and conditions of options are modified before they vest, the increase in the fair value of the options, measured immediately before and after the modification, is also charged to profit or loss over the remaining vesting period.
Where equity instruments are granted to persons other than employees, profit or loss is charged with fair value of goods and services received.

 
2.9

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


Page 13

 
CPRIME LIMITED (FORMERLY RADTAC LIMITED)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.10

Intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 
2.11

Tangible fixed assets

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 the following bases:


Fixtures and fittings
-
30%
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.

 
2.12

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.

 
2.13

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.

 
2.14

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 14

 
CPRIME LIMITED (FORMERLY RADTAC LIMITED)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.15

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.
Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.
Page 15

 
CPRIME LIMITED (FORMERLY RADTAC LIMITED)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.16

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.

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.

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.

Page 16

 
CPRIME LIMITED (FORMERLY RADTAC LIMITED)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

3.


Judgments in applying accounting policies and key sources of estimation uncertainty

In preparing the financial statements, the directors are required to make estimates and judgements. These estimates and underlying assumptions are based on historical experience and other factors that are considered to be relevant and reviewed on an ongoing basis.
The company has made key judgements in relation to the recognition of commission income. The company acts as an agent selling licenses onto end users and the company receives commission on these license sales. The licenses sold by the company can cover a number of years. The directors recognise the commission income on day one of the agreement as they believe their obligations have been fulfilled in relation to the transactions. Commission income received in the year to 31 December 2024 totalled £1,507,239 
(2023: £312,333). Commission income is made up of license sales totalling £20,216,422 net of license costs of £18,709,183. If a license spreads over a number of years, the company may agree to invoice on an annual basis over the period of the license. As the company has recognised the commission income on day one, it also accrues for the invoices which are going to be raised in relation to these licenses. Accrued receivables are included within trade debtors and amounted to £10,458,270 (2023: £Nil) at the year end. The company also accrues for the cost of the license until it is invoiced by the supplier. Accrued license costs are included within accruals and totalled £4,621,864 (2023: £Nil) at the end of the year.


4.


Turnover

The whole of the turnover is attributable to the company's principal activity

Analysis of turnover by country of destination:

2024
2023
£
£

United Kingdom
11,490,186
22,311,242

Rest of Europe
1,701,183
341,613

Rest of the world
1,804,429
4,750,148

14,995,798
27,403,003



5.


Auditors' remuneration

During the year, the company obtained the following services from the company's auditors:


2024
2023
£
£

Fees payable to the company's auditors for the audit of the company's financial statements
19,325
18,850

The company has taken advantage of the exemption not to disclose amounts paid for non-audit services as these are disclosed in the consolidated accounts of the parent company.

Page 17

 
CPRIME LIMITED (FORMERLY RADTAC LIMITED)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

6.


Employees

Staff costs, including directors' remuneration, were as follows:


2024
2023
£
£

Wages and salaries
4,339,340
5,187,529

Social security costs
589,497
614,568

Cost of defined contribution scheme
85,234
108,471

5,014,071
5,910,568


The average monthly number of employees, including the directors, during the year was as follows:


        2024
        2023
            No.
            No.







Sales and sales support
17
20



Delivery and delivery support
16
22



Administration
26
31

59
73


7.


Directors' remuneration

2024
2023
£
£

Directors' emoluments
307,500
536,240

307,500
536,240


The highest paid director received remuneration of £215,000 (2023 - £271,634).


8.


Interest receivable

2024
2023
£
£


Other interest receivable
849
24

849
24

Page 18

 
CPRIME LIMITED (FORMERLY RADTAC LIMITED)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

9.


Taxation


2024
2023
£
£

Corporation tax


Current tax on profits for the year
76,272
521,833

Adjustments in respect of previous periods
-
(22,180)


Total current tax
76,272
499,653

Deferred tax


Origination and reversal of timing differences
(6,482)
(4,695)

Total deferred tax
(6,482)
(4,695)


69,790
494,958

Factors affecting tax charge for the year

The tax assessed for the year is higher than (2023 - lower than) the standard rate of corporation tax in the UK of 25% (2023 - 24%). The differences are explained below:

2024
2023
£
£


Profit on ordinary activities before tax
183,657
2,197,856


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2023 - 24%)
45,914
516,948

Effects of:


Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
23,876
610

Capital allowances for year lower than/(in excess of) depreciation
6,482
4,380

Deferred tax movement
(6,482)
(4,695)

Adjustments in respect of previous periods
-
(22,180)

Group relief
-
(105)

Total tax charge for the year
69,790
494,958

Page 19

 
CPRIME LIMITED (FORMERLY RADTAC LIMITED)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
 
9.Taxation (continued)


Factors that may affect future tax charges

There were no factors that may affect future tax charges.


10.


Intangible assets




Patents
Development expenditure
Total

£
£
£



Cost


At 1 January 2024
4,000
13,750
17,750



At 31 December 2024

4,000
13,750
17,750



Amortisation


At 1 January 2024
4,000
13,750
17,750



At 31 December 2024

4,000
13,750
17,750



Net book value



At 31 December 2024
-
-
-



At 31 December 2023
-
-
-



Page 20

 
CPRIME LIMITED (FORMERLY RADTAC LIMITED)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

11.


Tangible fixed assets





Fixtures and fittings

£



Cost or valuation


At 1 January 2024
183,288


Additions
1,734



At 31 December 2024

185,022



Depreciation


At 1 January 2024
126,052


Charge for the year on owned assets
28,850



At 31 December 2024

154,902



Net book value



At 31 December 2024
30,120



At 31 December 2023
57,236


12.


Debtors

2024
2023
£
£


Trade debtors
14,199,376
10,709,981

Amounts owed by group undertakings
2,417,112
2,293,433

Other debtors
177,282
202,804

Prepayments and accrued income
779,190
406,719

17,572,960
13,612,937


Page 21

 
CPRIME LIMITED (FORMERLY RADTAC LIMITED)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

13.


Cash and cash equivalents

2024
2023
£
£

Cash at bank and in hand
1,071,062
3,006,568

1,071,062
3,006,568



14.


Creditors: Amounts falling due within one year

2024
2023
£
£

Trade creditors
422,008
1,064,478

Amounts owed to group undertakings
1,343,941
3,405,243

Other taxation and social security
453,260
943,897

Other creditors
400,854
173,788

Accruals and deferred income
5,889,112
1,103,924

8,509,175
6,691,330



15.


Deferred taxation




2024
2023


£

£






At beginning of year
(12,657)
(17,352)


Credited/(Charged) to profit or loss
6,482
4,695



At end of year
(6,175)
(12,657)

The provision for deferred taxation is made up as follows:

2024
2023
£
£


Accelerated capital allowances
(6,175)
(12,657)

(6,175)
(12,657)

Page 22

 
CPRIME LIMITED (FORMERLY RADTAC LIMITED)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

16.


Share capital

2024
2023
£
£
Allotted, called up and fully paid



6,336 (2023 - 6,336) Ordinary A Shares shares of £0.01 each
63
63
2,970 (2023 - 2,970) Ordinary B Shares shares of £0.01 each
30
30
297 (2023 - 297) Ordinary C Shares shares of £0.01 each
3
3
297 (2023 - 297) Ordinary D Shares shares of £0.01 each
3
3

99

99



17.


Share-based payments

The parent company Cagile Topco Limited has granted non-qualified share options to certain employees of the company. 50% of the options granted vest over 3 years in a graded manner and the remaining 50% vest upon the occurrence of a sale event. The exercised price of each share option granted is equal to or greater than the closing prices of the parents common shares on the date of the grant. The fair value of each option granted is estimated on the date of the grant using the Black-Scholes option pricing model and recognises the compensation cost of share-based awards on a straight line basis over the vesting period of the award. Options granted to employees of the company at the year end totalled 110,000. The compensation cost of these options for the year ended 31 December 2024 totalled £72,171 ($90,678), this amount is recognised as an expense within the company's statement of comprehensive income. 


18.


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 £85,234 (2023 - £108,471). Contributions totalling £22,311 (2023 - £Nil) were payable to the fund at the balance sheet date and are included in creditors.


19.


Commitments under operating leases

At 31 December 2024 the company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2024
2023
£
£


Not later than 1 year
61,042
148,496

61,042
148,496

Page 23

 
CPRIME LIMITED (FORMERLY RADTAC LIMITED)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

20.


Related party transactions

The company has taken the advantage of the exemptions under FRS 102 s33.1a from the disclosure of transactions with other members of the Cagile Topco Limited group on the grounds that they are wholly owned.


21.


Controlling party

The company's immediate parent undertaking is Radtac Holdings Limited, a company incorporated in England and Wales. The ultimate parent company is Cagile Topco Limited, a company incorporated in Jersey.
At the balance sheet date there is no single controlling party.
 
Page 24