Caseware UK (AP4) 2024.0.164 2024.0.164 2024-12-302024-12-302023-12-31No description of principal activityfalse22falsetrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.false 11618341 2023-12-31 2024-12-30 11618341 2022-12-31 2023-12-30 11618341 2024-12-30 11618341 2023-12-30 11618341 c:Director1 2023-12-31 2024-12-30 11618341 c:Director2 2023-12-31 2024-12-30 11618341 c:RegisteredOffice 2023-12-31 2024-12-30 11618341 c:Agent1 2023-12-31 2024-12-30 11618341 d:FurnitureFittings 2023-12-31 2024-12-30 11618341 d:FurnitureFittings 2024-12-30 11618341 d:FurnitureFittings 2023-12-30 11618341 d:FurnitureFittings d:OwnedOrFreeholdAssets 2023-12-31 2024-12-30 11618341 d:ComputerEquipment 2023-12-31 2024-12-30 11618341 d:ComputerEquipment 2024-12-30 11618341 d:ComputerEquipment 2023-12-30 11618341 d:ComputerEquipment d:OwnedOrFreeholdAssets 2023-12-31 2024-12-30 11618341 d:OwnedOrFreeholdAssets 2023-12-31 2024-12-30 11618341 d:PatentsTrademarksLicencesConcessionsSimilar 2024-12-30 11618341 d:PatentsTrademarksLicencesConcessionsSimilar 2023-12-30 11618341 d:CurrentFinancialInstruments 2024-12-30 11618341 d:CurrentFinancialInstruments 2023-12-30 11618341 d:CurrentFinancialInstruments d:WithinOneYear 2024-12-30 11618341 d:CurrentFinancialInstruments d:WithinOneYear 2023-12-30 11618341 d:ShareCapital 2024-12-30 11618341 d:ShareCapital 2023-12-30 11618341 d:RetainedEarningsAccumulatedLosses 2024-12-30 11618341 d:RetainedEarningsAccumulatedLosses 2023-12-30 11618341 c:FRS102 2023-12-31 2024-12-30 11618341 c:AuditExemptWithAccountantsReport 2023-12-31 2024-12-30 11618341 c:FullAccounts 2023-12-31 2024-12-30 11618341 c:PrivateLimitedCompanyLtd 2023-12-31 2024-12-30 11618341 d:PatentsTrademarksLicencesConcessionsSimilar d:ExternallyAcquiredIntangibleAssets 2023-12-31 2024-12-30 11618341 4 2023-12-31 2024-12-30 11618341 d:PatentsTrademarksLicencesConcessionsSimilar d:OwnedIntangibleAssets 2023-12-31 2024-12-30 11618341 e:PoundSterling 2023-12-31 2024-12-30 iso4217:GBP xbrli:pure

Registered number: 11618341









REVIV GENETICS LTD







UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 30 DECEMBER 2024

 
REVIV GENETICS LTD
 
 
COMPANY INFORMATION


Directors
S Lomas 
J Miles 




Registered number
11618341



Registered office
10a Little Peter Street

Manchester

M15 4PS




Accountants
Grant Thornton UK LLP
Chartered Accountants

Royal Liver Building

Liverpool

L3 1PS




Bankers
HSBC
2-4 St Ann's Square

Manchester

M2 7HD





 
REVIV GENETICS LTD
 

CONTENTS



Page
Accountants' Report
1
Statement of Financial Position
2 - 3
Notes to the Financial Statements
4 - 11


  
  img462a.png
Report to the directors on the preparation of the unaudited statutory financial statements of Reviv Genetics Ltd for the year ended 30 December 2024 

We have compiled the accompanying financial statements of Reviv Genetics Ltd (the ‘company’)  based on the information you have provided. These financial statements comprise the Statement of Financial Position of Reviv Genetics Ltd as at 30 December 2024 for the year then ended, and a summary of significant accounting policies and other explanatory information. 

We performed this compilation engagement in accordance with International Standard on Related Services 4410 (Revised), 'Compilation Engagements'.

We have applied our expertise in accounting and financial reporting to assist you in the preparation and presentation of these financial statements in accordance with applicable law and United Kingdom Accounting Standardsincluding Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice). As a member firm of the Institute of Chartered Accountants in England and Waleswe are subject to its ethical and other professional requirements which are detailed at www.icaew.com

These financial statements and the accuracy and completeness of the information used to compile them are your responsibility.

Since a compilation engagement is not an assurance engagement, we are not required to verify the accuracy or completeness of the information you provided to us to compile these financial statements. Accordingly, we do not express an audit opinion or a review conclusion on whether these financial statements are prepared in accordance with United Kingdom Generally Accepted Accounting Practice.

This report is made solely to the company's directors, as a body,  in accordance with the terms of our engagement letter dated 31 July 2025Our work has been undertaken solely to prepare for your approval the financial statements of the company and state those matters that we have agreed to state to the company's directors, as a body,  in this report in accordance with our engagement letter dated 31 July 2025. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and its directors, as a body,  for our work or for this report.




Grant Thornton UK LLP
 
Chartered Accountants
  
Liverpool

30 September 2025
Page 1

 
REVIV GENETICS LTD
REGISTERED NUMBER: 11618341

STATEMENT OF FINANCIAL POSITION
AS AT 30 DECEMBER 2024

2024
2023
Note
£
£

Fixed assets
  

Intangible assets
 4 
66,406
1,283

Tangible assets
 5 
-
60

  
66,406
1,343

Current assets
  

Stocks
  
151
15,069

Debtors: amounts falling due within one year
 6 
39,407
34,104

Cash at bank and in hand
  
10,876
199

  
50,434
49,372

Creditors: amounts falling due within one year
 7 
(861,156)
(740,929)

Net current liabilities
  
 
 
(810,722)
 
 
(691,557)

Total assets less current liabilities
  
(744,316)
(690,214)

  

Net liabilities
  
(744,316)
(690,214)


Capital and reserves
  

Called up share capital 
  
100
100

Profit and loss account
  
(744,416)
(690,314)

Total equity
  
(744,316)
(690,214)


Page 2

 
REVIV GENETICS LTD
REGISTERED NUMBER: 11618341
    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 30 DECEMBER 2024

The directors consider that the company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

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

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The company has opted not to file the statement of income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime.

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




S Lomas
Director

Date: 30 September 2025

The notes on pages 4 to 11 form part of these financial statements.

Page 3

 
REVIV GENETICS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 DECEMBER 2024

1.


General information

Reviv Genetics Ltd is a private company limited by shares, incorporated in England and Wales. Its registered number is 11618341, and its registered head office is located at 10a Little Peter Street, Manchester, M15 4PS.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with FRS 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the requirements of the Companies Act 2006. The disclosure requirements of Section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The company's functional and presentational currency is Sterling and all values are rounded to the nearest pound (£) except when otherwise stated.

The following principal accounting policies have been applied:

 
2.2

Going concern

Notwithstanding the loss for the year, the net current liabilities and shareholder deficit, the directors believe it is appropriate for the financial statements to be prepared on a going concern basis due to the fact that the company has the support from its fellow group undertakings and its ultimate parent undertaking, Reviv Global Ltd.
The Group headed by Reviv Global Ltd has continued to require the support from shareholders and investors, both in respect of providing additional financial support, but also in respect of not calling for loan facilities to be repaid in line with the agreements in place. In addition, the Group are in discussions with current investors to revisit the terms of the loans they have in place and extend the repayment / conversion date of these loans. 
The current macroeconomic situation in the United Kingdom, including the increase in the cost of living and high interest rates and the downturn in the global economy continues to have an impact on both individuals and businesses and as a result, the growth that the Group has achieved.
 
Based upon the information available and ongoing discussions with shareholders and investors, the directors consider that the Group has ample liquidity to continue in business for at least the next 12 months from the date of approving and signing the accounts as a going concern. As a result, the directors consider that Reviv Global Ltd is able to provide financial support to the company. 
Accordingly, the directors continue to adopt the going concern basis in preparing the financial statements.

Page 4

 
REVIV GENETICS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 DECEMBER 2024

2.Accounting policies (continued)

 
2.3

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

 
2.4

Revenue

Revenue is measured at the fair value of the consideration received or receivable, excluding value added tax. Revenue comprises of treatment sales and genetics commissions and is recognised when the treatment is provided.

 
2.5

Research and development

In the research phase of an internal project it is not possible to demonstrate that the project will generate future economic benefits and hence all expenditure on research shall be recognised as an expense when it is incurred. Intangible assets are recognised from the development phase of a project if and only if certain specific criteria are met in order to demonstrate the asset will generate probable future economic benefits and that its cost can be reliably measured. The capitalised development costs are subsequently amortised on a straight-line basis over their useful economic lives, which range from 3 to 6 years.
If it is not possible to distinguish between the research phase and the development phase of an internal project, the expenditure is treated as if it were all incurred in the research phase only.

 
2.6

Finance costs

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

 
2.7

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

Page 5

 
REVIV GENETICS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 DECEMBER 2024

2.Accounting policies (continued)

 
2.8

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of Financial Position. The assets of the plan are held separately from the Company in independently administered funds.

 
2.9

Exceptional items

Exceptional items are transactions that fall within the ordinary activities of the Company but are presented separately due to their size or incidence.

 
2.10

Intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.
All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.
Website and app development are amortised over the useful life of 5 years.

 
2.11

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Fixtures and fittings
-
33.33%
Computer equipment
-
33.33%

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

Page 6

 
REVIV GENETICS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 DECEMBER 2024

2.Accounting policies (continued)

 
2.12

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis.

At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.13

Financial instruments

The Company has elected to apply the provisions of Section 11 “Basic Financial Instruments” of FRS 102 to all of its financial instruments.

Financial instruments are recognised in the Company's Statement of Financial Position when the Company becomes party to the contractual provisions of the instrument.

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include trade and other debtors, cash and bank balances, are initially measured at their transaction price and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest.

Discounting is omitted where the effect of discounting is immaterial. The Company's cash and cash equivalents, trade and most other debtors due within the operating cycle fall into this category of financial instruments.

Impairment of financial assets

Financial assets are assessed for indicators of impairment at each reporting date. 

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.
 
Page 7

 
REVIV GENETICS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 DECEMBER 2024

2.Accounting policies (continued)


2.13
Financial instruments (continued)

Basic financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the Company after the deduction of all its liabilities.

Basic financial liabilities, which include trade and other creditors, bank loans and other loans are initially measured at their transaction price after transaction costs. When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial.

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

Trade payables are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade creditors are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.

Derecognition of financial instruments

Derecognition of financial assets

Financial assets are derecognised when their contractual right to future cash flow expire, or are settled, or when the Company transfers the asset and substantially all the risks and rewards of ownership to another party. If significant risks and rewards of ownership are retained after the transfer to another party, then the Company will continue to recognise the value of the portion of the risks and rewards retained.

Derecognition of financial liabilities

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

 
2.14

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.


3.


Employees

The average monthly number of employees, including directors, during the year was 2 (2023: 2).

Page 8

 
REVIV GENETICS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 DECEMBER 2024

4.


Intangible assets




Website and app development

£



Cost


At 31 December 2023
11,032


Additions
70,131



At 30 December 2024

81,163



Amortisation


At 31 December 2023
9,749


Charge for the year
5,008



At 30 December 2024

14,757



Net book value



At 30 December 2024
66,406



At 30 December 2023
1,283



Page 9

 
REVIV GENETICS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 DECEMBER 2024

5.


Tangible fixed assets





Fixtures and fittings
Computer equipment
Total

£
£
£



Cost


At 31 December 2023
24,811
3,462
28,273



At 30 December 2024

24,811
3,462
28,273



Depreciation


At 31 December 2023
24,811
3,402
28,213


Charge for the year
-
60
60



At 30 December 2024

24,811
3,462
28,273



Net book value



At 30 December 2024
-
-
-



At 30 December 2023
-
60
60


6.


Debtors

2024
2023
£
£


Trade debtors
4,001
747

Other debtors
35,406
33,090

Prepayments and accrued income
-
267

39,407
34,104


Page 10

 
REVIV GENETICS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 DECEMBER 2024

7.


Creditors: Amounts falling due within one year

2024
2023
£
£

Bank loans
14,812
24,950

Trade creditors
11,175
17,871

Amounts owed to group undertakings
803,996
667,808

Corporation tax
7,644
7,644

Other taxation and social security
9,061
17,947

Accruals and deferred income
14,468
4,709

861,156
740,929


Amounts owed to group undertakings are non-interest bearing, unsecured and repayable on demand.
Bank loans carry an interest rate of 2.5% per annum. The amount is unsecured and repayments of £887 are paid on a monthly basis. The loan is disclosed as repayable in less than one year due to a breach of terms.

8.


Related party transactions

The Company has taken advantage of the exemption conferred by section 1A of FRS 102 not to disclose transactions with wholly owned members of the group headed by Reviv Global Ltd.


9.


Controlling party

The immediate and ultimate parent undertaking is Reviv Global Ltd, a company registered in England & Wales. Reviv Global Ltd's registered office is 10a Little Peter Street, Manchester, M15 4PS.

 
Page 11