Company registration number 11018311 (England and Wales)
DROPLESS LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
DROPLESS LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
DROPLESS LTD
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
3
84,749
167,572
Tangible assets
4
274,708
534,226
359,457
701,798
Current assets
Stocks
-
46,130
Debtors
5
128,467
695,684
Cash at bank and in hand
22,684
181,935
151,151
923,749
Creditors: amounts falling due within one year
6
(379,186)
(521,112)
Net current (liabilities)/assets
(228,035)
402,637
Total assets less current liabilities
131,422
1,104,435
Creditors: amounts falling due after more than one year
7
(2,729,959)
(2,464,425)
Net liabilities
(2,598,537)
(1,359,990)
Capital and reserves
Called up share capital
8
261
261
Share premium account
5,205,798
5,205,798
Profit and loss reserves
(7,804,596)
(6,566,049)
Total equity
(2,598,537)
(1,359,990)
DROPLESS LTD
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024
31 December 2024
- 2 -

For the financial year ended 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 of its financial statements for the year in question in accordance with section 476.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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 26 September 2025 and are signed on its behalf by:
D Barge
Director
Company registration number 11018311 (England and Wales)
DROPLESS LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Dropless Ltd is a private company limited by shares incorporated in England and Wales. The registered office is C/O Francis Clark LLP, Melville Building East, Royal William Yard, Plymouth, PL1 3RP.

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 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.

1.3
Turnover

Turnover is stated net of VAT and trade discounts and is recognised when the significant risks and rewards are considered to have been transferred to the buyer.

 

Turnover from the sale of goods is recognised when the goods are physically delivered to the customer.

 

Revenue from services is recognised as they are delivered.

1.4
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

Amortisation 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:

Software
5 years straight line
Development costs
4 years straight line
Other intangible Assets
5 years straight line
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:

Plant and equipment
2 years straight line
Fixtures and fittings
25% reducing balance
Computers
20-100% reducing balance
Motor vehicles
5 years straight line
DROPLESS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -

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
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

1.7
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.

1.8
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.

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 using the effective interest method 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. Financial assets classified as receivable within one year are not amortised.

Classification of 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 deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

DROPLESS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
1.9
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.10
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.11
Leases
As lessee

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss 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 leases asset are consumed.

1.12
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2024
2023
Number
Number
Total
26
35
DROPLESS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
3
Intangible fixed assets
Software
Development costs
Other intangible Assets
Total
£
£
£
£
Cost
At 1 January 2024 and 31 December 2024
201,146
191,536
12,105
404,787
Amortisation and impairment
At 1 January 2024
134,517
95,768
6,930
237,215
Amortisation charged for the year
32,518
47,884
2,421
82,823
At 31 December 2024
167,035
143,652
9,351
320,038
Carrying amount
At 31 December 2024
34,111
47,884
2,754
84,749
At 31 December 2023
66,629
95,768
5,175
167,572
4
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
175,001
7,750
22,290
703,605
908,646
Additions
27,529
-
0
1,462
3,208
32,199
Disposals
(64,036)
(323)
(4,702)
(258,043)
(327,104)
At 31 December 2024
138,494
7,427
19,050
448,770
613,741
Depreciation and impairment
At 1 January 2024
141,883
2,648
14,108
215,781
374,420
Depreciation charged in the year
48,057
1,153
3,293
121,475
173,978
Eliminated in respect of disposals
(63,385)
(144)
(3,485)
(142,351)
(209,365)
At 31 December 2024
126,555
3,657
13,916
194,905
339,033
Carrying amount
At 31 December 2024
11,939
3,770
5,134
253,865
274,708
At 31 December 2023
33,118
5,102
8,182
487,824
534,226
5
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
86,984
295,208
Other debtors
41,483
400,476
128,467
695,684
DROPLESS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
6
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
12,220
8,366
Trade creditors
43,837
106,651
Taxation and social security
148,386
203,679
Other creditors
174,743
202,416
379,186
521,112
7
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
-
0
12,215
Convertible loans
2,729,959
2,375,308
Other creditors
-
0
76,902
2,729,959
2,464,425

There are no amounts included above in respect of which any security has been given by the entity.

8
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Shares of 0.001p each
19,961,626
19,961,626
200
200
Deferred ordinary shares of 0.001p each
3,000,000
3,000,000
30
30
22,961,626
22,961,626
230
230
2024
2023
2024
2023
Preference share capital
Number
Number
£
£
Issued and fully paid
Preference shares of 0.001p each
3,125,421
3,125,421
31
31
Preference shares classified as equity
31
31
Total equity share capital
261
261
9
Operating lease commitments
As lessee

 

DROPLESS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Operating lease commitments
(Continued)
- 8 -

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2024
2023
£
£
Total commitments
463
10,852
10
Capital commitments

Amounts contracted for but not provided in the financial statements:

2024
2023
£
£
Acquisition of intangible assets
-
10,852
11
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Interest free loan owed to Passion Digital Ltd
Advertising expenditure paid to Passion Digital Ltd
2024
2023
2024
2023
£
£
£
£
Other related parties
89,000
92,500
3,750
10,800
2024-12-312024-01-01falsefalsefalse26 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityD BargeA WolfsonB J AkkerM Grindy110183112024-01-012024-12-31110183112024-12-31110183112023-12-3111018311core:ComputerSoftware2024-12-3111018311core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-12-3111018311core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-3111018311core:ComputerSoftware2023-12-3111018311core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-12-3111018311core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-3111018311core:PlantMachinery2024-12-3111018311core:FurnitureFittings2024-12-3111018311core:ComputerEquipment2024-12-3111018311core:MotorVehicles2024-12-3111018311core:PlantMachinery2023-12-3111018311core:FurnitureFittings2023-12-3111018311core:ComputerEquipment2023-12-3111018311core:MotorVehicles2023-12-3111018311core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3111018311core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3111018311core:ShareCapital2024-12-3111018311core:ShareCapital2023-12-3111018311core:SharePremium2024-12-3111018311core:SharePremium2023-12-3111018311core:RetainedEarningsAccumulatedLosses2024-12-3111018311core:RetainedEarningsAccumulatedLosses2023-12-3111018311core:ShareCapitalPreferenceShareClass12024-12-3111018311core:ShareCapitalPreferenceShareClass12023-12-3111018311bus:Director12024-01-012024-12-3111018311core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3111018311core:ComputerSoftware2024-01-012024-12-3111018311core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-01-012024-12-3111018311core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-3111018311core:PlantMachinery2024-01-012024-12-3111018311core:FurnitureFittings2024-01-012024-12-3111018311core:ComputerEquipment2024-01-012024-12-3111018311core:MotorVehicles2024-01-012024-12-31110183112023-01-012023-12-3111018311core:ComputerSoftware2023-12-3111018311core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-12-3111018311core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-31110183112023-12-3111018311core:PlantMachinery2023-12-3111018311core:FurnitureFittings2023-12-3111018311core:ComputerEquipment2023-12-3111018311core:MotorVehicles2023-12-3111018311core:CurrentFinancialInstruments2024-12-3111018311core:CurrentFinancialInstruments2023-12-3111018311core:WithinOneYear2024-12-3111018311core:WithinOneYear2023-12-3111018311core:Non-currentFinancialInstruments2024-12-3111018311core:Non-currentFinancialInstruments2023-12-3111018311bus:OrdinaryShareClass12024-01-012024-12-3111018311bus:OrdinaryShareClass22024-01-012024-12-3111018311bus:PreferenceShareClass12024-01-012024-12-3111018311bus:OrdinaryShareClass12024-12-3111018311bus:OrdinaryShareClass12023-12-3111018311bus:OrdinaryShareClass22024-12-3111018311bus:AllOrdinaryShares2024-12-3111018311bus:AllOrdinaryShares2023-12-3111018311bus:PreferenceShareClass12024-12-3111018311bus:PreferenceShareClass12023-12-3111018311bus:PrivateLimitedCompanyLtd2024-01-012024-12-3111018311bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3111018311bus:FRS1022024-01-012024-12-3111018311bus:AuditExemptWithAccountantsReport2024-01-012024-12-3111018311bus:Director22024-01-012024-12-3111018311bus:Director32024-01-012024-12-3111018311bus:Director42024-01-012024-12-3111018311bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP