iso4217:GBP
xbrli:pure
xbrli:shares
iso4217:GBP
xbrli:shares
11507425
2024-12-31
11507425
2023-12-31
11507425
2024-01-01
2024-12-31
11507425
2023-01-01
2023-12-31
11507425
bus:Director1
2024-01-01
2024-12-31
11507425
bus:Director2
2024-01-01
2024-12-31
11507425
bus:Director3
2024-01-01
2024-12-31
11507425
bus:SmallEntities
2024-01-01
2024-12-31
11507425
bus:AuditExempt-NoAccountantsReport
2024-01-01
2024-12-31
11507425
bus:FilletedAccounts
2024-01-01
2024-12-31
11507425
bus:Director1
2024-01-01
2024-12-31
11507425
2024-01-01
2024-12-31
11507425
bus:PrivateLimitedCompanyLtd
2024-01-01
2024-12-31
EMISSARY HOLDINGS LIMITED
Registration Number 11507425
Filleted Unaudited Financial Statements
for the year ended 31 December 2024
EMISSARY HOLDINGS LIMITED
Filleted Financial Statements for the year ended 31 December 2024
STATEMENT OF FINANCIAL POSITION
Intangible assets
3
210
240
Tangible assets
4
2,728
5,911
Debtors
5
106,769
155,705
Cash at bank and in hand
352,680
833,815
Creditors: amounts falling due within one year
6
293,788
411,329
Net current assets
165,661
578,191
Total assets less current liabilities
168,599
584,342
Creditors: amounts falling due after more than one year
7
(47,182)
(17,500)
Net assets
120,863
565,480
Called up share capital
8
22,474
200,000
Share premium account
8
139,986
-
Profit and loss account
(41,597)
365,480
Shareholder's funds
120,863
565,480
These financial statements and reports have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the statement of comprehensive income has been taken.
For the 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 accounts for the year ended 31 December 2024 in accordance with section 476 of the Companies Act 2006.
The directors acknowledge their responsibilities for complying with the requirments of the Companies Act 2006 with respect of accounting records and the preparation of accounts.
The financial statements were approved and authorised for issue by the Board of Directors on 30 September 2025.
_______________________
_______________________
The notes on pages 2 to 7 form part of these accounts.
EMISSARY HOLDINGS LIMITED
Filleted Financial Statements for the year ended 31 December 2024
STATEMENT OF FINANCIAL POSITION
Company registration number: 11507425
EMISSARY HOLDINGS LIMITED
Filleted Financial Statements for the year ended 31 December 2024
NOTES TO THE FINANCIAL STATEMENTS
1.
Summary of significant accounting policies
1.1
General information and basis of preparation
The financial statements have been prepared on the historical cost basis.
Emissary Holding Limited is a private company limited by shares, registered in England and Wales. The address of the registered office and registration number is given in the company information on page 2 of these financial statements.
These financial statements have been prepared in accordance with FRS 102 the Financial Reporting Standard applicable in the United Kingdom and the Republic of Ireland as adapted by Section 1A of FRS 102 and the Companies Act 2006.
The nature of the company's operations and principal activity during the year was consultancy services.
The financial statements are prepared in sterling (£) which is the functional currency of the company and rounded to the nearest £.
The financial statements have been prepared on a going concern basis.
The Directors have assessed the Company's ability to continue as a going concern and, having considered the current circumstances, have a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future.
In response, the Directors are actively networking to gain new clients and establish contracts and initiated engagement with new and existing investors. Funding rounds commenced in February 2025, resulting in the successful raise of £606,666 in additional capital between February 2025 and August 2025.
Taking into account the strengthened financial position and the directors indicating that new revenue contracts have been acquired as well as the ongoing support from investors, the Directors consider it appropriate to prepare the financial statements on a going concern basis.
Intangible assets acquired separately from a business are capitalised at cost. Intangible assets acquired on business combinations are capitalised separately from goodwill if the fair value can be measured reliably on initial recognition.
Intangible assets are amortised on a straight line basis over their useful lives. The useful lives of intangible assets are as follows:
Intangible type
Useful life
Patents, trademarks and licences
10 years
Provision is made for any impairment.
EMISSARY HOLDINGS LIMITED
Filleted Financial Statements for the year ended 31 December 2024
NOTES TO THE FINANCIAL STATEMENTS
1.3
Tangible fixed assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation is provided on all tangible fixed assets, at rates calculated to write off the cost, less estimated residual value, of each asset on a systematic basis over its expected useful life as follows:
Asset class
Useful life / depreciation rate
Computer equipment
33% straight line
1.4
Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that are largely independent of the cash inflows from other assets or groups of assets.
1.5
Financial instruments
Other financial assets, including trade debtors for goods sold to customers on short-term credit, are initially measured at the transaction price including transaction costs, and are subsequently measured at the transaction price plus transaction costs not yet recognised, cumulative interest income less repayments and impairment, where there is evidence of impairment.
Other financial liabilities
Other financial liabilities, including trade creditors, are initially measured at transaction price less transaction costs, and are subsequently measured at the transaction price less transaction costs not yet recognised in profit or loss and repayments plus cumulative interest expenses incurred.
Impairment of financial assets
At the end of each reporting period, the company assesses whether there is evidence of impairment of any financial assets, including investments, loans, trade debtors and cash. If there is evidence of impairment, impairment losses are recognised in the Profit and Loss account in that financial year.
EMISSARY HOLDINGS LIMITED
Filleted Financial Statements for the year ended 31 December 2024
NOTES TO THE FINANCIAL STATEMENTS
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event, it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense.
Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised as a finance cost in profit or loss in the period it arises.
Rentals payable and receivable under operating leases are charged to the profit and loss account on a straight line basis over the period of the lease.
Taxation for the year comprises current and deferred tax. Tax is recognised in the Profit and Loss Account, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.
Current or deferred taxation assets and liabilities are not discounted.
Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.
Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.
Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.
Turnover is measured at the fair value of the consideration received or receivable and represents amounts receivable for services rendered, stated net of discounts and of Value Added Tax. Turnover is derived from consultancy services and is measured by reference to the stage of completion of the service transaction at the end of the reporting period. When the outcome of a transaction involving the rendering of services cannot be reliably estimated, revenue is recognised only to the extent that expenses recognised are recoverable.
EMISSARY HOLDINGS LIMITED
Filleted Financial Statements for the year ended 31 December 2024
NOTES TO THE FINANCIAL STATEMENTS
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.
The average monthly number of employees, including directors, during the year was as follows:
3.
Intangible fixed assets
Reconciliation of changes in intangible assets
Patents, trademarks and licences
£
At 01 January 2024 and 31 December 2024
300
EMISSARY HOLDINGS LIMITED
Filleted Financial Statements for the year ended 31 December 2024
NOTES TO THE FINANCIAL STATEMENTS
Balances at year end and movements for the year
At 01 January 2024
15,235
At 31 December 2024
15,571
At 01 January 2024
(9,324)
Charge for the year
(3,519)
At 31 December 2024
(12,843)
At 31 December 2023
5,911
At 31 December 2024
2,728
Amounts falling due within one year
Trade debtors
87,623
44,355
Other debtors
19,146
111,350
6.
Creditors: amounts falling due within one year
Creditors: amounts falling due within one year comprise:
Trade creditors
48,206
14,620
Other creditors
101,379
28,257
Bank loans and overdrafts
14,450
10,000
Social security and other taxes
46,498
183,576
Corporation tax
83,255
174,876
7.
Creditors: amounts falling due after more than one year
Creditors: amounts falling due after more than one year comprise:
Bank loans and overdrafts
47,182
17,500
EMISSARY HOLDINGS LIMITED
Filleted Financial Statements for the year ended 31 December 2024
NOTES TO THE FINANCIAL STATEMENTS
8.
Called up share capital
Ordinary shares of £1.00 each
22,474
200,000
Issued, called up and fully paid
2024
£
2023
£
Ordinary shares of £1.00 each
22,474
200,000
On 26 Sepember 2024, 180,000 A Ordinary shares of £1.00 each was cancelled by the company at a value of £1.00 per share.
On 25 October 2024, 1,166 A Ordinary shares were issued. The shares were issued at £1.00 each and consideration of £10.00 per share was paid.
On 28 October 2024, 1,308 A Ordinary shares were issued. The shares were issued at £1.00 each and consideration of £100.00 per share was paid.
9.
Events after the end of the period
The company engaged in funding rounds commencing in February 2025, resulting in the successful raise of £606,666 in additional capital between February 2025 and August 2025 by issuing A Ordinary shares.
10.
Directors' loans, credits and guarantees
Included in other creditors is an outstanding loan due to the director of £87,199 (2023: £88,324 receivable from the director). During the year, no interest was charged on the loan balance (2023: £984). The loan has no fixed terms of repayment.
11.
Related party transactions
The company has taken advantage of the exemption under FRS 102 33.1A from disclosing transactions with wholly-owend memeber of the group.
Appendix - Additional XBRL Tags and Values
Accounting standards applied
Accounts status, audited or unaudited
Average number of employees during the period
Average number of employees during the period
Date of authorisation of financial statements for issue
Director signing Directors' Report
Director signing financial statements
End date for period covered by report
Entity current legal or registered name
Emissary Holdings Limited
Entity is dormant [true/false]
Name of individual auditor
Name of production software
Start date for period covered by report
UK Companies House registered number