Acorah Software Products - Accounts Production 16.5.460 false true true 31 December 2023 1 January 2023 false 25 September 2025 1 January 2024 31 December 2024 31 December 2024 13917946 Mr Christopher Burt Mr Mark Blandford Mr Harvinder Nijjar Mr Robert Keown-Boyd iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 13917946 2023-12-31 13917946 2024-12-31 13917946 2024-01-01 2024-12-31 13917946 frs-core:CurrentFinancialInstruments 2024-12-31 13917946 frs-core:Non-currentFinancialInstruments 2024-12-31 13917946 frs-core:BetweenOneFiveYears 2024-12-31 13917946 frs-core:ComputerEquipment 2024-12-31 13917946 frs-core:ComputerEquipment 2024-01-01 2024-12-31 13917946 frs-core:ComputerEquipment 2023-12-31 13917946 frs-core:CopyrightsPatentsTrademarksServiceOperatingRights 2024-12-31 13917946 frs-core:CopyrightsPatentsTrademarksServiceOperatingRights 2024-01-01 2024-12-31 13917946 frs-core:CopyrightsPatentsTrademarksServiceOperatingRights 2023-12-31 13917946 frs-core:WithinOneYear 2024-12-31 13917946 frs-core:OtherReservesSubtotal 2024-12-31 13917946 frs-core:ShareCapital 2024-12-31 13917946 frs-core:RetainedEarningsAccumulatedLosses 2024-12-31 13917946 frs-bus:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 13917946 frs-bus:FilletedAccounts 2024-01-01 2024-12-31 13917946 frs-bus:SmallEntities 2024-01-01 2024-12-31 13917946 frs-bus:Audited 2024-01-01 2024-12-31 13917946 frs-bus:SmallCompaniesRegimeForAccounts 2024-01-01 2024-12-31 13917946 frs-bus:Director1 2024-01-01 2024-12-31 13917946 frs-bus:Director2 2024-01-01 2024-12-31 13917946 frs-bus:Director3 2024-01-01 2024-12-31 13917946 frs-bus:Director4 2024-01-01 2024-12-31 13917946 frs-countries:EnglandWales 2024-01-01 2024-12-31 13917946 2022-12-31 13917946 2023-12-31 13917946 2023-01-01 2023-12-31 13917946 frs-core:CurrentFinancialInstruments 2023-12-31 13917946 frs-core:Non-currentFinancialInstruments 2023-12-31 13917946 frs-core:BetweenOneFiveYears 2023-12-31 13917946 frs-core:WithinOneYear 2023-12-31 13917946 frs-core:OtherReservesSubtotal 2023-12-31 13917946 frs-core:ShareCapital 2023-12-31 13917946 frs-core:RetainedEarningsAccumulatedLosses 2023-12-31
Registered number: 13917946
Kactus Technologies Limited
Financial Statements
For The Year Ended 31 December 2024
Contents
Page
Balance Sheet 1
Notes to the Financial Statements 2—5
Page 1
Balance Sheet
Registered number: 13917946
2024 2023
Notes £ £ £ £
FIXED ASSETS
Intangible Assets 4 248,002 268,668
Tangible Assets 5 17,656 8,689
265,658 277,357
CURRENT ASSETS
Debtors 6 274,915 38,578
Cash at bank and in hand 1,529,294 106,252
1,804,209 144,830
Creditors: Amounts Falling Due Within One Year 7 (602,772 ) (258,111 )
NET CURRENT ASSETS (LIABILITIES) 1,201,437 (113,281 )
TOTAL ASSETS LESS CURRENT LIABILITIES 1,467,095 164,076
Creditors: Amounts Falling Due After More Than One Year 8 (6,672,026 ) (2,560,362 )
NET LIABILITIES (5,204,931 ) (2,396,286 )
CAPITAL AND RESERVES
Called up share capital 9 1,212 1,000
Other reserves 1,058,227 437,514
Profit and Loss Account (6,264,370 ) (2,834,800 )
SHAREHOLDERS' FUNDS (5,204,931) (2,396,286)
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 Harvinder Nijjar
Director
24/09/2025
The notes on pages 2 to 5 form part of these financial statements.
Page 1
Page 2
Notes to the Financial Statements
1. General Information
Kactus Technologies Limited is a private company, limited by shares, incorporated in England & Wales, registered number 13917946 . The registered office is Windsor House, Bayshill Road, Cheltenham, Gloucestershire, GL50 3AT.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 section 1A Small Entities "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
2.2. Going Concern Disclosure
In assessing the going concern status of the Company the directors have considered the cash on hand available to the company at the date of approving the financial statements, prepared detailed cash flow forecast and projections and reviewed the strategic plan.  Written assurances have been received from existing investors that they are committed to support the Company in the immediate future whilst the planned growth is implements.
After reviewing the Company's forecasts and projections, the directors have a reasonable expectation that the Company has access to adequate resources to continue in operational existence for the foreseeable future and consider that is it appropriate to prepare the accounts on a going concern basis.
2.3. 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 rendering of services. Turnover is reduced for estimated customer rebates and other similar allowances.
2.4. Intangible Fixed Assets and Amortisation - Intellectual Property
Intellectual property assets are amortised to the profit and loss account over its estimated economic life of 15 years following advice taken from an independent IP valuation report.
2.5. 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:
Computer Equipment 3 years straight line
2.6. Pensions
The company operates a defined pension contribution scheme. Contributions are charged to the profit and loss account as they become payable in accordance with the rules of the scheme.
2.7. Additional Accounting Policies
Trade debtors
Trade debtors are amounts due from customers for services performed in the ordinary course of business.
Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.
Cash and cash equivalents
Cash and cash equivalents comprise cash on hand and call deposits.
Trade creditors
...CONTINUED
Page 2
Page 3
2.7. Additional Accounting Policies - continued
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.
Trade creditors are recognised initially at the transaction price and all are repayable within one year and hence are included at the undiscounted amount of cash expected to be paid.
Borrowings
Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.
Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.
Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.
Convertible loan notes
The component parts of compound instruments issued by the Company are classified separately as financial liabilities and equity in accordance with the substance of the contractual arrangement. On initial recognition the financial liability component is recorded at its fair value. At the date of issue the fair value of the liability component is estimated using the prevailing market interest rate for a similar non-convertible instrument. The equity component is determined by deducting the amount of the liability component from the fair value of the compound instrument as a whole. This is recognised and included in equity and is not subsequently remeasured.  The finance costs of the financial liability are recognised over the term of the debt using the effective interest method.
Share capital
Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 18 (2023: 9)
18 9
4. Intangible Assets
Intellectual Property
£
Cost
As at 1 January 2024 310,000
As at 31 December 2024 310,000
Amortisation
As at 1 January 2024 41,332
Provided during the period 20,666
As at 31 December 2024 61,998
Net Book Value
As at 31 December 2024 248,002
As at 1 January 2024 268,668
Page 3
Page 4
5. Tangible Assets
Computer Equipment
£
Cost
As at 1 January 2024 13,034
Additions 19,968
As at 31 December 2024 33,002
Depreciation
As at 1 January 2024 4,345
Provided during the period 11,001
As at 31 December 2024 15,346
Net Book Value
As at 31 December 2024 17,656
As at 1 January 2024 8,689
6. Debtors
2024 2023
£ £
Due within one year
Trade debtors 110,493 -
Prepayments and accrued income 25,652 -
Other debtors 127,476 30,489
VAT 10,082 7,089
Called up share capital not paid 1,212 1,000
274,915 38,578
7. Creditors: Amounts Falling Due Within One Year
2024 2023
£ £
Trade creditors 320 31,488
Other taxes and social security 70,015 42,696
Other creditors 42,090 6,404
Accruals and deferred income 490,347 177,523
602,772 258,111
8. Creditors: Amounts Falling Due After More Than One Year
2024 2023
£ £
Other loans 6,672,026 2,560,362
Page 4
Page 5
9. Share Capital
2024 2023
£ £
Called Up Share Capital not Paid 1,212 1,000
Amount of Allotted, Called Up Share Capital 1,212 1,000
10. Other Commitments
The total of future minimum lease payments under non-cancellable operating leases are as following:
2024 2023
£ £
Not later than one year 90,000 28,125
Later than one year and not later than five years 22,550 -
112,550 28,125
11. Post Balance Sheet Events
On 9th January 2025 the company converted the existing convertible loan notes issued in 2023 and 2024 into new 323 ordinary shares.
12. Related Party Transactions
During the year the company loaned £1,269,720 to a related party, at the year end £65,527 was outstanding. The loan is unsecured and accrues no interest.
13. Audit Information
The auditor's report on the accounts of Kactus Technologies Limited for the year ended 31 December 2024 was unqualified.
The auditor's report was signed by Felicity Sang (Senior Statutory Auditor) for and on behalf of Hazlewoods LLP , Statutory Auditor.
Hazlewoods LLP
Staverton Court
Cheltenham
Gloucestershire
GL51 0UX
Page 5