Company registration number NI602314 (Northern Ireland)
FARMVET SYSTEMS LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
FARMVET SYSTEMS LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 9
FARMVET SYSTEMS LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
6
15,516
19,511
Current assets
Debtors
7
119,924
132,214
Cash at bank and in hand
142,434
135,071
262,358
267,285
Creditors: amounts falling due within one year
8
(7,715,828)
(6,887,759)
Net current liabilities
(7,453,470)
(6,620,474)
Net liabilities
(7,437,954)
(6,600,963)
Capital and reserves
Called up share capital
10
213
213
Share premium account
1,219,601
1,219,601
Profit and loss reserves
(8,657,768)
(7,820,777)
Total equity
(7,437,954)
(6,600,963)

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

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

The financial statements were approved by the board of directors and authorised for issue on 19 August 2025 and are signed on its behalf by:
Mr G Brownlee
Director
Company registration number NI602314 (Northern Ireland)
FARMVET SYSTEMS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Share capital
Share premium account
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2023
213
1,219,601
(7,158,582)
(5,938,768)
Year ended 31 December 2023:
Loss and total comprehensive income for the year
-
-
(662,195)
(662,195)
Balance at 31 December 2023
213
1,219,601
(7,820,777)
(6,600,963)
Year ended 31 December 2024:
Loss and total comprehensive income for the year
-
-
(836,991)
(836,991)
Balance at 31 December 2024
213
1,219,601
(8,657,768)
(7,437,954)
FARMVET SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Farmvet Systems Limited is a private company limited by shares incorporated in Northern Ireland. The registered office is 27 High Street, Moneymore, Co Londonderry, BT45 7PA.

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.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

 

The financial statements of the company are consolidated in the financial statements of Vetoquinol SA. These consolidated financial statements are available from its company secretary, Magny Vernois, BP189 70204, Lure, Cedex, France.

1.2
Going concern

The company has made a loss for the year of £836,991and as at the year end the balance sheet showed net liabilities of £7,437,954.true

 

The directors have carried out an assessment of the going concern position of the company. Whilst the company is loss making and in a negative balance sheet position, the company continues to receive funding from Vetoquinol International with the most recent cash influx being in Sept 2024 when £250,000 was received. The directors believe the current financial forecasts, including the continued funding from Vetoquinol International, show that the company has sufficient cash reserves to enable the business to continue to trade for a period of at least 12 months from the date of signing these financial statements, and therefore conclude the adoption of the going concern basis is appropriate.

 

 

FARMVET SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.3
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.

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.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.4
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:

Fixtures and fittings
25% Reducing Balance
Computers
20% Reducing Balance

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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.

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.

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.

FARMVET SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
1.6
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.

1.7
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

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

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

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

Basic financial liabilities

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

 

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

 

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

1.8
Equity instruments

Equity instruments issued by the company 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 company.

1.9
Taxation

The tax expense represents the sum of the tax currently payable.

FARMVET SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
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 company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

1.10
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.

1.11
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.12
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 company’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
Operating loss
2024
2023
Operating loss for the year is stated after charging:
£
£
Exchange losses
2,094
618
Depreciation of owned tangible fixed assets
3,996
5,031
Operating lease charges
17,950
16,700

Exchange differences recognised in profit or loss during the year, except for those arising on financial instruments measured at fair value through profit or loss, amounted to £2,094 (2023 - £618).

FARMVET SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
4
Employees

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

2024
2023
Number
Number
Directors
3
3
Sales
12
13
15
16
5
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
100,433
97,770
6
Tangible fixed assets
Fixtures and fittings
Computers
Total
£
£
£
Cost
At 1 January 2024 and 31 December 2024
13,957
45,373
59,330
Depreciation and impairment
At 1 January 2024
10,467
29,351
39,818
Depreciation charged in the year
427
3,569
3,996
At 31 December 2024
10,894
32,920
43,814
Carrying amount
At 31 December 2024
3,063
12,453
15,516
At 31 December 2023
3,489
16,022
19,511
7
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
118,753
66,498
Corporation tax recoverable
-
0
64,600
Prepayments and accrued income
1,171
1,116
119,924
132,214
FARMVET SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
8
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Trade creditors
237,165
216,988
Amounts owed to group undertakings
7,405,046
6,555,046
Taxation and social security
36,056
43,703
Deferred income
9
-
0
13,500
Other creditors
3,381
5,664
Accruals
34,180
52,858
7,715,828
6,887,759
9
Deferred income
2024
2023
£
£
Other deferred income
-
13,500
10
Share capital
2024
2023
Ordinary share capital
£
£
Issued and fully paid
21,296 Ordinary shares of 1p each
213
213
11
Operating lease commitments
Lessee

Operating lease payments represent rentals payable by the company for its office. The lease expires on 31st March 2025.

 

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

2024
2023
£
£
Within one year
4,250
4,250
12
Related party transactions
Transactions with related parties

The company has taken advantage of the exemption available in section 33.1A of FRS 102 whereby it has not disclosed transactions with the ultimate parent company or any wholly owned subsidiary undertaking of the group.

FARMVET SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
13
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

Senior Statutory Auditor:
Dr R I Peters Gallagher OBE FCA
Statutory Auditor:
Moore (N.I.) LLP
Date of audit report:
30 September 2025
14
Ultimate controlling party

The ultimate parent undertaking and ultimate controlling party is Soparfin SCA, a company incorporated in France. The immediate parent undertaking is Vetoquinol International SA, a company incorporated in France, whose results are incorporated into the consolidated accounts of their parent undertaking Vetoquinol SA. Copies of the Vetoquinol SA accounts may be obtained from the company secretary, Magny Vernois, BP189 70204, Lure Cedex, France.

2024-12-312024-01-01falsefalsefalse30 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr G BrownleeMr D C R DerveauxMr M GoughNI6023142024-01-012024-12-31NI6023142024-12-31NI6023142023-12-31NI602314core:FurnitureFittings2024-12-31NI602314core:ComputerEquipment2024-12-31NI602314core:FurnitureFittings2023-12-31NI602314core:ComputerEquipment2023-12-31NI602314core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-31NI602314core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-31NI602314core:CurrentFinancialInstruments2024-12-31NI602314core:CurrentFinancialInstruments2023-12-31NI602314core:ShareCapital2024-12-31NI602314core:ShareCapital2023-12-31NI602314core:SharePremium2024-12-31NI602314core:SharePremium2023-12-31NI602314core:RetainedEarningsAccumulatedLosses2024-12-31NI602314core:RetainedEarningsAccumulatedLosses2023-12-31NI602314core:ShareCapital2022-12-31NI602314core:SharePremium2022-12-31NI602314core:RetainedEarningsAccumulatedLosses2022-12-31NI6023142022-12-31NI602314core:ShareCapitalOrdinaryShareClass12024-12-31NI602314core:ShareCapitalOrdinaryShareClass12023-12-31NI602314bus:Director12024-01-012024-12-31NI602314core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31NI6023142023-01-012023-12-31NI602314core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31NI602314core:FurnitureFittings2024-01-012024-12-31NI602314core:ComputerEquipment2024-01-012024-12-31NI602314core:FurnitureFittings2023-12-31NI602314core:ComputerEquipment2023-12-31NI6023142023-12-31NI602314core:WithinOneYear2024-12-31NI602314bus:PrivateLimitedCompanyLtd2024-01-012024-12-31NI602314bus:FRS1022024-01-012024-12-31NI602314bus:Audited2024-01-012024-12-31NI602314bus:Director22024-01-012024-12-31NI602314bus:Director32024-01-012024-12-31NI602314bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-31NI602314bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP