Company Registration No. 08788119 (England and Wales)
ARCAPIX HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
ARCAPIX HOLDINGS LIMITED
COMPANY INFORMATION
Directors
D Scherrer
E Baissus
Company number
08788119
Registered office
1 Park Road
Hampton Wick
Kingston Upon Thames
England
KT1 4AS
Auditor
David Howard
1 Park Road
Hampton Wick
Kingston Upon Thames
KT1 4AS
ARCAPIX HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 8
Profit and loss account
9
Group statement of comprehensive income
10
Group balance sheet
11 - 12
Company balance sheet
13
Group statement of changes in equity
14
Company statement of changes in equity
15
Group statement of cash flows
16
Company statement of cash flows
17
ARCAPIX HOLDINGS LIMITED
CONTENTS
Notes to the financial statements
18 - 38
ARCAPIX HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

Directors' strategic report

 

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

Principal activity and review of the business

 

The principal activity of the group during the period under review was that of providing computer software consultancy.

Principal risks and uncertainties

 

We continue to manage our business risks through our operational framework of principles and policies that balance flexibility for our business unit subsidiaries with group-level controls. This balance helps us to manage key risks across the business to ensure sound financial, legal and regulatory management.

 

The group has sufficient financial resources and remains able to manage its business at the current level of assets without the need for further capital raising.

 

Our key clients (by revenue) are monitored continuously to alert us to any change in our strategic position that could disrupt our business.

Key performance indicators

 

The board monitors the group through the following high-level KPIs.

Year Ended
Period Ended
31 December 2024
31 December 2023
(12 months)
(12 months)
Turnover Growth %
(16.98%)
44.85%
Growth Margin %
60.16%
58.95%
Operating profit/(loss) %
(38.37%)
6.74%
Post balance sheet event and going concern

On 5 February 2025 the Company completed the sale of the trade and assets of its subsidiaries, Pixit Media Limited and Arcastream Limited, to DataCore Solutions. Following this transaction, the subsidiaries ceased trading and are being maintained as dormant. The Company intends to rely on continuing financial support from its ultimate parent, Kalray S.A. Although the directors consider it appropriate to prepare these financial statements on a going concern basis, these circumstances indicate the existence of a material uncertainty which may cast significant doubt on the Company’s and its subsidiaries’ ability to continue as a going concern.

ARCAPIX HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -

Approved by the board on and signed on its behalf by:

D Scherrer
Director
30 September 2025
ARCAPIX HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -

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

Principal activities

 

The principal activity of the group during the period under review was that of providing computer software consultancy.

Results and dividends

The results for the year are set out on page 9.

No ordinary dividends were paid. The directors do not recommend payment of a further dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr B Leaver
(Resigned 31 January 2025)
D Scherrer
E Baissus
Auditor

The auditors, David Howard, will be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.

On behalf of the board
D Scherrer
Director
30 September 2025
ARCAPIX HOLDINGS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -

The directors are responsible for preparing the Annual 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 United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). 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 group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

 

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

ARCAPIX HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ARCAPIX HOLDINGS LIMITED
- 5 -
Opinion

We have audited the financial statements of Arcapix Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 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:

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 Auditor's 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 UK, including the FRC’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.

Material Uncertainty Relating to Going Concern

We draw attention to note 1.4 in the financial statements which explains that following the sale of the trade and assets of its subsidiaries Pixit Media Limited and Arcastream Limited after the reporting date, the Group intends to maintain the subsidiaries as dormant and is dependent upon the continuing financial support of its ultimate parent, Kalray S.A. As stated in note 1.4, these events and conditions indicate that a material uncertainty exists that may cast significant doubt on the Company’s and the Group’s ability to continue as a going concern. Our opinion is not modified in respect of this matter.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our 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.

ARCAPIX HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ARCAPIX HOLDINGS LIMITED
- 6 -

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the directors' report.

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

 

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, 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 parent 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.

Auditor's 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 auditor's 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.

ARCAPIX HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ARCAPIX HOLDINGS LIMITED
- 7 -
Explanation as to what extent the audit was considered capable of detecting irregularities, including fraud

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 risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example,

forgery or intentional representations, or through collusion. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below. However, the primary responsibility for the prevention and detection of fraud rests with both those charged with governance of the entity and management.

 

 

 

 

 

 

 

 

 

 

- The application of inappropriate judgements or estimation to manipulate the Group's financial position;

- Posting of unusual journals and complex transactions; and

- The use of management override of controls to manipulate results, or to cause the Group to enter into transactions not in its best interests.

 

 

 

ARCAPIX HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ARCAPIX HOLDINGS LIMITED
- 8 -

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's 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 2006. Our 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 auditor's 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.

Nicola King
Senior Statutory Auditor
For and on behalf of
30 September 2025
Chartered Accountants
Statutory Auditor
ARCAPIX HOLDINGS LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
Notes
£
£
Turnover
3
20,280,992
24,431,114
Cost of sales
(8,078,757)
(10,026,680)
Gross profit
12,202,235
14,404,434
Administrative expenses
(19,985,786)
(12,757,833)
Other operating income
-
1,500
Operating (loss)/profit
4
(7,783,551)
1,648,101
Interest receivable and similar income
7
53,708
1,592
Interest payable and similar expenses
8
(76,346)
(30,412)
(Loss)/profit before taxation
(7,806,189)
1,619,281
Tax on (loss)/profit
9
118,246
347,902
(Loss)/profit for the financial year
(7,687,943)
1,967,183
(Loss)/profit for the financial year is all attributable to the owners of the parent company.
ARCAPIX HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
2024
2023
£
£
(Loss)/profit for the year
(7,687,943)
1,967,183
Other comprehensive income
-
-
Total comprehensive income for the year
(7,687,943)
1,967,183
Total comprehensive income for the year is all attributable to the owners of the parent company.
ARCAPIX HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 11 -
2024
2023
Restated
Notes
£
£
£
£
Fixed assets
Intangible assets
10
5,557,466
5,570,649
Tangible assets
11
133,045
159,836
5,690,511
5,730,485
Current assets
Stocks
14
240,388
238,340
Debtors
15
7,520,634
9,120,682
Cash at bank and in hand
936,284
1,299,133
8,697,306
10,658,155
Creditors: amounts falling due within one year
16
(14,733,368)
(7,814,790)
Net current (liabilities)/assets
(6,036,062)
2,843,365
Total assets less current liabilities
(345,551)
8,573,850
Creditors: amounts falling due after more than one year
17
(682,315)
(1,877,215)
Provisions for liabilities
Deferred tax liability
20
-
0
38,505
-
(38,505)
Net (liabilities)/assets
(1,027,866)
6,658,130
Capital and reserves
Called up share capital
23
113
113
Share premium account
153,150
153,150
Capital redemption reserve
3
3
Profit and loss reserves
(1,181,132)
6,504,864
Total equity
(1,027,866)
6,658,130
ARCAPIX HOLDINGS LIMITED
GROUP BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 12 -
The financial statements were approved by the board of directors and authorised for issue on 30 September 2025 and are signed on its behalf by:
30 September 2025
D Scherrer
Director
ARCAPIX HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 13 -
2024
2023
Notes
£
£
£
£
Fixed assets
Investments
12
3,861
3,861
Current assets
Debtors
15
43,268
43,268
Creditors: amounts falling due within one year
16
(3,861)
(3,861)
Net current assets
39,407
39,407
Net assets
43,268
43,268
Capital and reserves
Called up share capital
23
113
113
Share premium account
43,155
43,155
Total equity
43,268
43,268

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £0 (2023 - £0 profit).

The financial statements were approved by the board of directors and authorised for issue on 30 September 2025 and are signed on its behalf by:
30 September 2025
D Scherrer
Director
Company Registration No. 08788119
ARCAPIX HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
Share capital
Share premium account
Capital redemption reserve
Profit and loss reserves
Total
£
£
£
£
£
Balance at 1 January 2023
113
153,150
3
4,537,681
4,690,947
Period ended 31 December 2023:
Profit and total comprehensive income for the period
-
-
-
1,967,183
1,967,183
Balance at 31 December 2023
113
153,150
3
6,504,864
6,658,130
Year ended 31 December 2024:
Loss and total comprehensive income for the year
-
-
-
(7,687,943)
(7,687,943)
Balance at 31 December 2024
113
153,150
3
(1,181,132)
(1,027,866)
ARCAPIX HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
Share capital
Share premium account
Total
£
£
£
Balance at 1 January 2023
113
43,155
43,268
Period ended 31 December 2023:
Profit and total comprehensive income for the period
-
-
-
0
Balance at 31 December 2023
113
43,155
43,268
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
-
-
0
Balance at 31 December 2024
113
43,155
43,268
ARCAPIX HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
27
3,875,367
(170,133)
Interest paid
(76,346)
(30,412)
Income taxes refunded
266,026
13,591
Net cash inflow/(outflow) from operating activities
4,065,047
(186,954)
Investing activities
Purchase of intangible assets
(4,644,335)
(4,354,767)
Proceeds on disposal of intangibles
2,013
-
Purchase of tangible fixed assets
(36,707)
(33,732)
Proceeds on disposal of tangible fixed assets
5,823
-
Receipts arising from loans made
(113)
-
Interest received
53,708
1,592
Net cash used in investing activities
(4,619,611)
(4,386,907)
Financing activities
Repayment of bank loans
(59,359)
321,510
Payment of finance leases obligations
251,074
(51,275)
Net cash generated from financing activities
191,715
270,235
Net decrease in cash and cash equivalents
(362,849)
(4,303,626)
Cash and cash equivalents at beginning of year
1,299,133
5,602,759
Cash and cash equivalents at end of year
936,284
1,299,133
ARCAPIX HOLDINGS LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Net increase in cash and cash equivalents
-
-
Cash and cash equivalents at beginning of year
-
0
-
0
Cash and cash equivalents at end of year
-
0
-
0
ARCAPIX HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
1
Accounting policies
Company information

Arcapix Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 1 Park Road, Hampton Wick, Kingston Upon Thames, Surrey, KT1 4AS.

 

The group consists of Arcapix Holdings Limited and all of its subsidiaries.

 

1.1
Accounting convention

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.

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
Business combinations

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Arcapix Holdings Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

ARCAPIX HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.

Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.

 

If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.

 

Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.

1.4
Post balance sheet event and going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group 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.

 

On 5 February 2025 the Company completed the sale of the trade and assets of its subsidiaries, Pixit Media Limited and Arcastream Limited, to DataCore Solutions. Following this transaction, the subsidiaries ceased trading and are being maintained as dormant. The Company intends to rely on continuing financial support from its ultimate parent, Kalray S.A. Although the directors consider it appropriate to prepare these financial statements on a going concern basis, these circumstances indicate the existence of a material uncertainty which may cast significant doubt on the Company’s and its subsidiaries’ ability to continue as a going concern.

1.5
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

ARCAPIX HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 20 -
1.6
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.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

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:

Patents & licences
5 years straight line
Research & Development
Over useful life
1.7
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:

Leasehold land and buildings
10% straight line
Plant and equipment
25% straight line
Fixtures and fittings
25% straight line
Motor vehicles
25% 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 recognised in the profit and loss account.

1.8
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

ARCAPIX HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 21 -

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

 

Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.

 

Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.

 

In the parent company financial statements, investments in associates are accounted for at cost less impairment.

Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.9
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

ARCAPIX HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 22 -

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.10
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 the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.11
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.

1.12
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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.

ARCAPIX HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 23 -
Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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 group 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.

ARCAPIX HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 24 -
Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.13
Equity instruments

Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.

1.14
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

1.15
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 group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

ARCAPIX HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 25 -
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 if, and only if, there is 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.

1.16
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.

1.17
Retirement benefits

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

1.18
Leases

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.

1.19
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.

ARCAPIX HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 26 -
1.20
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.

2
Judgements and key sources of estimation uncertainty

In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Group turnover
20,280,992
24,431,114
2024
2023
£
£
Other significant revenue
Interest income
53,708
1,592
Grants received
-
1,500
2024
2023
£
£
Turnover analysed by geographical market
UK
8,857,193
9,699,148
Europe
329,029
1,523,912
Rest of world
11,094,770
13,208,054
20,280,992
24,431,114
ARCAPIX HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
4
Operating (loss)/profit
2024
2023
£
£
Operating (loss)/profit for the year is stated after charging/(crediting):
Exchange differences apart from those arising on financial instruments measured at fair value through profit or loss
132,164
119,361
Government grants
-
(1,500)
Depreciation of owned tangible fixed assets
57,675
89,849
Amortisation of intangible assets
4,655,505
3,152,662
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
10,000
10,000
Audit of the financial statements of the company's subsidiaries
53,500
29,250
63,500
39,250
6
Employees

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

Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
74
63
2
3

Their aggregate remuneration comprised:

Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
5,595,505
3,646,321
-
0
-
0
Social security costs
825,744
644,102
-
-
Pension costs
280,491
108,594
-
0
-
0
6,701,740
4,399,017
-
0
-
0
ARCAPIX HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
21,144
203
Interest receivable from group companies
32,564
-
0
Other interest income
-
1,389
Total income
53,708
1,592

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
53,708
203
8
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Other interest on financial liabilities
-
677
Other finance costs:
Interest on finance leases and hire purchase contracts
46,681
-
Other interest
29,665
29,735
Total finance costs
76,346
30,412
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
-
0
(329,678)
Adjustments in respect of prior periods
(86,137)
3
Total current tax
(86,137)
(329,675)
Deferred tax
Origination and reversal of timing differences
(38,505)
(7,196)
Changes in tax rates
6,396
(11,031)
Total deferred tax
(32,109)
(18,227)
Total tax credit
(118,246)
(347,902)
ARCAPIX HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Taxation
(Continued)
- 29 -

The actual credit for the year can be reconciled to the expected (credit)/charge for the year based on the profit or loss and the standard rate of tax as follows:

2024
2023
£
£
(Loss)/profit before taxation
(7,806,189)
1,619,281
Expected tax charge based on the standard rate of corporation tax in the UK of 0% (2023: 23.52%)
-
380,855
Tax effect of expenses that are not deductible in determining taxable profit
-
0
11,893
Unutilised tax losses carried forward
-
0
(3,783)
Change in unrecognised deferred tax assets
(32,109)
(7,565)
Effect of change in corporation tax rate
-
(11,030)
Permanent capital allowances in excess of depreciation
-
0
(6,619)
Depreciation on assets not qualifying for tax allowances
-
0
21,005
Research and development tax credit
-
0
283,190
Under/(over) provided in prior years
-
0
3
Patent Box relief
-
0
(399,509)
Loss increase from PB relief used for R&D relief
-
0
(631,031)
Timing difference
-
0
14,689
Additional tax credit received in respect of prior year
(86,137)
-
Taxation credit
(118,246)
(347,902)
ARCAPIX HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 30 -
10
Intangible fixed assets
Group
Patents & licences
Research & Developmenet
Total
£
£
£
Cost
At 1 January 2024
9,121,515
2,679,662
11,801,177
Additions
2,972,743
1,671,592
4,644,335
Disposals
(2,070)
-
0
(2,070)
At 31 December 2024
12,092,188
4,351,254
16,443,442
Amortisation and impairment
At 1 January 2024
5,898,595
331,933
6,230,528
Amortisation charged for the year
3,622,074
1,033,431
4,655,505
Disposals
(57)
-
0
(57)
At 31 December 2024
9,520,612
1,365,364
10,885,976
Carrying amount
At 31 December 2024
2,571,576
2,985,890
5,557,466
At 31 December 2023
3,222,920
2,347,729
5,570,649
The company had no intangible fixed assets at 31 December 2024 or 31 December 2023.
ARCAPIX HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 31 -
11
Tangible fixed assets
Group
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
257,689
66,974
302,952
8,000
635,615
Additions
-
0
11,085
25,622
-
0
36,707
Disposals
-
0
-
0
(6,356)
-
0
(6,356)
At 31 December 2024
257,689
78,059
322,218
8,000
665,966
Depreciation and impairment
At 1 January 2024
152,373
62,788
252,618
8,000
475,779
Depreciation charged in the year
24,747
6,958
25,970
-
0
57,675
Eliminated in respect of disposals
-
0
-
0
(533)
-
0
(533)
At 31 December 2024
177,120
69,745
278,056
8,000
532,921
Carrying amount
At 31 December 2024
80,569
8,314
44,162
-
0
133,045
At 31 December 2023
105,316
4,186
50,334
-
0
159,836
The company had no tangible fixed assets at 31 December 2024 or 31 December 2023.
12
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
13
-
0
-
0
3,861
3,861
ARCAPIX HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
12
Fixed asset investments
(Continued)
- 32 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
3,861
Carrying amount
At 31 December 2024
3,861
At 31 December 2023
3,861
13
Subsidiaries

Details of the company's subsidiaries at 31 December 2024 are as follows:

Name of undertaking
Registered Office
Class of
% Held
shares held
Direct
Pixit Media Limited
1 Park road, Hampton Wick, Kingston Upon Thames, Surrey, KT1 4AS
Ordinary
100
Arcastream Ltd
1 Park road, Hampton Wick, Kingston Upon Thames, Surrey, KT1 4AS
Ordinary
100
Arcapix LLC
1386 Poinsettia Ave, Suite, Vista, CA 92081, United States
Ordinary
100
14
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Finished goods and goods for resale
240,388
238,340
-
0
-
0
ARCAPIX HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 33 -
15
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
3,104,369
4,736,404
-
0
-
0
Corporation tax recoverable
152,374
332,263
-
0
-
0
Other debtors
351,034
587,077
43,268
43,268
Prepayments and accrued income
3,912,857
3,458,542
-
0
-
0
7,520,634
9,114,286
43,268
43,268
Amounts falling due after more than one year:
Deferred tax asset (note 20)
-
0
6,396
-
0
-
0
Total debtors
7,520,634
9,120,682
43,268
43,268
16
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans
18
258,202
321,510
-
0
-
0
Obligations under finance leases
19
293,182
22,897
-
0
-
0
Other borrowings
18
-
0
-
0
3,861
3,861
Trade creditors
4,164,115
1,268,223
-
0
-
0
Amounts owed to Parent
4,066,899
309,016
-
0
-
0
Other taxation and social security
533,119
79,955
-
-
Deferred income
21
1,192,592
1,903,761
-
0
-
0
Other creditors
748,176
587,924
-
0
-
0
Accruals and deferred income
3,477,083
3,321,504
-
0
-
0
14,733,368
7,814,790
3,861
3,861
ARCAPIX HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 34 -
17
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
18
3,949
-
0
-
0
-
0
Obligations under finance leases
19
88,966
108,177
-
0
-
0
Deferred income
21
589,400
1,769,038
-
0
-
0
682,315
1,877,215
-
-
18
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans
262,151
321,510
-
0
-
0
Loans from related parties
-
0
-
0
3,861
3,861
262,151
321,510
3,861
3,861
Payable within one year
258,202
321,510
3,861
3,861
Payable after one year
3,949
-
0
-
0
-
0
19
Finance lease obligations
Group
Company
2024
2023
2024
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
293,182
22,817
-
0
-
0
In two to five years
88,966
108,257
-
0
-
0
382,148
131,074
-
-

Finance lease payments represent rentals payable by the group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 4 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

 

ARCAPIX HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 35 -
20
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Liabilities
Liabilities
Assets
Assets
2024
2023
2024
2023
Group
£
£
£
£
Accelerated capital allowances
-
38,505
-
-
Retirement benefit obligations
-
-
-
6,396
-
38,505
-
6,396
The company has no deferred tax assets or liabilities.
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
32,109
-
Credit to profit or loss
(32,109)
-
Asset at 31 December 2024
-
-

The deferred tax asset set out above is expected to reverse within 12 months and relates to the utilisation of tax losses against future expected profits of the same period. The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.

ARCAPIX HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 36 -
21
Deferred income
Group
Company
2024
2023
2024
2023
£
£
£
£
Arising from government grants
589,400
1,297,800
-
-
Other deferred income
1,192,592
2,374,999
-
-
1,781,992
3,672,799
-
-

Deferred income is included in the financial statements as follows:

Current liabilities
1,192,592
1,903,761
-
0
-
0
Non-current liabilities
589,400
1,769,038
-
0
-
0
1,781,992
3,672,799
-
-
22
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
280,491
108,594

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

23
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Shares of 1p each
11,304
11,304
113
113
24
Related party transactions

The following amounts were outstanding at the reporting end date:

2024
2023
£
£
Group
Amount due to Parent Company
4,066,899
309,016
ARCAPIX HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 37 -
25
Controlling party

The controlling party is Kalray Inc, a company incorporated in France and prepares consolidated accounts. These may be obtained from 180 Avenue De L'Europe - 38330 Montbonnet-Saint-Martin, France.

26
Prior year adjustment

A prior year adjustment has been entered to correct the share capital in the group balance sheet.

27
Cash generated from/(absorbed by) group operations
2024
2023
£
£
(Loss)/profit for the year after tax
(7,687,943)
1,967,183
Adjustments for:
Taxation credited
(118,246)
(347,902)
Finance costs
76,346
30,412
Investment income
(53,708)
(1,592)
Amortisation and impairment of intangible assets
4,655,505
3,152,662
Depreciation and impairment of tangible fixed assets
57,675
89,849
Movements in working capital:
Increase in stocks
(2,048)
(84,814)
Decrease/(increase) in debtors
1,413,763
(3,136,525)
Increase in creditors
7,422,770
1,721,979
Decrease in deferred income
(1,890,807)
(3,561,385)
Cash generated from/(absorbed by) operations
3,873,307
(170,133)
28
Cash absorbed by operations - company
2024
2023
£
£
Profit for the year after tax
-
-
Cash absorbed by operations
-
-
ARCAPIX HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 38 -
29
Analysis of changes in net funds - group
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
1,299,133
(362,849)
936,284
Borrowings excluding overdrafts
(321,510)
59,359
(262,151)
Obligations under finance leases
(131,074)
(251,074)
(382,148)
846,549
(554,564)
291,985
30
Analysis of changes in net debt - company
1 January 2024
31 December 2024
£
£
Borrowings excluding overdrafts
(3,861)
(3,861)
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr B LeaverD ScherrerE Baissusfalse087881192024-01-012024-12-3108788119bus:Director22024-01-012024-12-3108788119bus:Director32024-01-012024-12-3108788119bus:Director12024-01-012024-12-3108788119bus:RegisteredOffice2024-01-012024-12-3108788119bus:Consolidated2024-12-31087881192024-12-3108788119bus:Consolidated2024-01-012024-12-3108788119bus:Consolidated2023-01-012023-12-31087881192023-01-012023-12-3108788119core:OtherResidualIntangibleAssetsbus:Consolidated2024-12-3108788119core:OtherResidualIntangibleAssetsbus:Consolidated2023-12-3108788119core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-12-3108788119core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3108788119core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2023-12-3108788119core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2023-12-3108788119bus:Consolidated2023-12-3108788119core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3108788119core:PlantMachinerybus:Consolidated2024-12-3108788119core:FurnitureFittingsbus:Consolidated2024-12-3108788119core:MotorVehiclesbus:Consolidated2024-12-3108788119core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3108788119core:PlantMachinerybus:Consolidated2023-12-3108788119core:FurnitureFittingsbus:Consolidated2023-12-3108788119core:MotorVehiclesbus:Consolidated2023-12-3108788119core:ShareCapitalbus:Consolidated2024-12-3108788119core:ShareCapitalbus:Consolidated2023-12-3108788119core:SharePremiumbus:Consolidated2024-12-3108788119core:SharePremiumbus:Consolidated2023-12-3108788119core:CapitalRedemptionReservebus:Consolidated2024-12-3108788119core:CapitalRedemptionReservebus:Consolidated2023-12-3108788119core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3108788119core:ShareCapital2024-12-3108788119core:ShareCapital2023-12-3108788119core:SharePremium2024-12-3108788119core:SharePremium2023-12-3108788119core:ShareCapitalbus:Consolidated2022-12-3108788119core:SharePremiumbus:Consolidated2022-12-3108788119core:CapitalRedemptionReservebus:Consolidated2022-12-3108788119core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-12-3108788119core:ShareCapital2022-12-3108788119core:SharePremium2022-12-31087881192023-12-31087881192022-12-3108788119core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3108788119core:PatentsTrademarksLicencesConcessionsSimilar2024-01-012024-12-3108788119core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-01-012024-12-3108788119core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3108788119core:PlantMachinery2024-01-012024-12-3108788119core:FurnitureFittings2024-01-012024-12-3108788119core:MotorVehicles2024-01-012024-12-3108788119core:UKTaxbus:Consolidated2024-01-012024-12-3108788119core:UKTaxbus:Consolidated2023-01-012023-12-3108788119bus:Consolidated12024-01-012024-12-3108788119bus:Consolidated12023-01-012023-12-3108788119bus:Consolidated22024-01-012024-12-3108788119bus:Consolidated22023-01-012023-12-3108788119bus:Consolidated32024-01-012024-12-3108788119bus:Consolidated32023-01-012023-12-3108788119bus:Consolidated42024-01-012024-12-3108788119bus:Consolidated42023-01-012023-12-3108788119core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2023-12-3108788119core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2023-12-3108788119bus:Consolidated2023-12-3108788119core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3108788119core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3108788119core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3108788119core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-01-012024-12-3108788119core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-01-012024-12-3108788119core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3108788119core:PlantMachinerybus:Consolidated2023-12-3108788119core:FurnitureFittingsbus:Consolidated2023-12-3108788119core:MotorVehiclesbus:Consolidated2023-12-3108788119core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-01-012024-12-3108788119core:PlantMachinerybus:Consolidated2024-01-012024-12-3108788119core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3108788119core:MotorVehiclesbus:Consolidated2024-01-012024-12-3108788119core:CurrentFinancialInstruments2024-12-3108788119core:CurrentFinancialInstruments2023-12-3108788119core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3108788119core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3108788119core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3108788119core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3108788119core:Non-currentFinancialInstruments2024-12-3108788119core:Non-currentFinancialInstruments2023-12-3108788119core:WithinOneYearbus:Consolidated2024-12-3108788119core:WithinOneYearbus:Consolidated2023-12-3108788119core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3108788119core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3108788119core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3108788119core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3108788119core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3108788119core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3108788119core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3108788119core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3108788119core:WithinOneYear2024-12-3108788119core:WithinOneYear2023-12-3108788119core:BetweenTwoFiveYearsbus:Consolidated2024-12-3108788119core:BetweenTwoFiveYearsbus:Consolidated2023-12-3108788119core:BetweenTwoFiveYears2024-12-3108788119core:BetweenTwoFiveYears2023-12-3108788119bus:PrivateLimitedCompanyLtd2024-01-012024-12-3108788119bus:FRS1022024-01-012024-12-3108788119bus:Audited2024-01-012024-12-3108788119bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3108788119bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP