Company registration number SC645588 (Scotland)
ECOSYSTEMS TECHNOLOGIES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
ECOSYSTEMS TECHNOLOGIES LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 10
ECOSYSTEMS TECHNOLOGIES LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
as restated
Notes
£
£
£
£
Fixed assets
Intangible assets
4
670,276
583,538
Tangible assets
5
528,696
434,770
1,198,972
1,018,308
Current assets
Stocks
564,492
307,242
Debtors
6
260,029
143,736
Cash at bank and in hand
38,731
25,798
863,252
476,776
Creditors: amounts falling due within one year
7
(1,172,751)
(1,265,481)
Net current liabilities
(309,499)
(788,705)
Total assets less current liabilities
889,473
229,603
Creditors: amounts falling due after more than one year
8
(275,101)
(365,000)
Net assets/(liabilities)
614,372
(135,397)
Capital and reserves
Called up share capital
9
100
100
Revaluation reserve
10
376,922
376,922
Profit and loss reserves
237,350
(512,419)
Total equity
614,372
(135,397)
ECOSYSTEMS TECHNOLOGIES LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024
31 December 2024
- 2 -

For the financial 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 member has not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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

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

The financial statements were approved and signed by the director and authorised for issue on 29 September 2025
Neil Birnie
Director
Company registration number SC645588 (Scotland)
ECOSYSTEMS TECHNOLOGIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Ecosystems Technologies Limited is a private company limited by shares incorporated in Scotland. The registered office is 11 Dudhope Terrace, Dundee, Scotland, DD3 6TS.

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 as applicable to companies subject to the small companies regime. 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 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
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.

The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:

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 projects and 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.

1.3
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.4
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.

ECOSYSTEMS TECHNOLOGIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -

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:

Development costs
20% straight line per annum
1.5
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 improvements
20% straight line per annum
Plant and equipment
20% straight line per annum
Computers
20% straight line per annum

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.

1.6
Stocks

Stocks and work in progress 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 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.

1.7
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.

1.8
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.

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

1.9
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.

1.10
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 company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

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 when the company has 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.

ECOSYSTEMS TECHNOLOGIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
1.11
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.

1.12
Retirement benefits

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

1.13
Leases
As lessee

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.

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.

As lessor

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.14
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.

ECOSYSTEMS TECHNOLOGIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is 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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Depreciation

Tangible fixed assets are depreciated over a period to reflect their estimated useful lives. The applicability of the assumed lives is reviewed annually, taking into account factors such as physical condition, maintenance and obsolescence.

 

Fixed assets are also assessed as to whether there are indictors of impairment. This assessment involves consideration of the economic viability of the purpose for which the asset is used.

Fair value of plant and machinery

When the client starting working from a factory they inherited some assets which were of significant value. These have been estimated at the client's best valuation within the tangible fixed assets and are revalued on an annual basis.

Intangible Assets

Intangible assets consists entirely of R&D costs and is based on the R&D claims in the relevant financial year.

3
Employees

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

2024
2023
Number
Number
Total
24
17
ECOSYSTEMS TECHNOLOGIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
4
Intangible fixed assets
Other
£
Cost
At 1 January 2024
766,310
Additions
240,000
At 31 December 2024
1,006,310
Amortisation and impairment
At 1 January 2024
182,772
Amortisation charged for the year
153,262
At 31 December 2024
336,034
Carrying amount
At 31 December 2024
670,276
At 31 December 2023
583,538
5
Tangible fixed assets
Leasehold improvements
Plant and equipment
Computers
Total
£
£
£
£
Cost
At 1 January 2024
296,932
199,937
8,102
504,971
Additions
8,308
66,794
98,595
173,697
At 31 December 2024
305,240
266,731
106,697
678,668
Depreciation and impairment
At 1 January 2024
20,831
44,729
4,641
70,201
Depreciation charged in the year
25,935
51,996
1,840
79,771
At 31 December 2024
46,766
96,725
6,481
149,972
Carrying amount
At 31 December 2024
258,474
170,006
100,216
528,696
At 31 December 2023
276,101
155,208
3,461
434,770
ECOSYSTEMS TECHNOLOGIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
6
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
58,186
37,247
Corporation tax recoverable
67,380
67,380
Amounts owed by group undertakings
100
100
Other debtors
-
0
32,152
Prepayments and accrued income
134,363
6,857
260,029
143,736
7
Creditors: amounts falling due within one year
2024
2023
£
£
Obligations under finance leases
26,837
1,685
Other borrowings
53,884
55,208
Trade creditors
455,049
370,050
Taxation and social security
76,223
11,493
Other creditors
494,100
805,260
Accruals and deferred income
66,658
21,785
1,172,751
1,265,481
8
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Other borrowings
250,000
365,000
Other creditors
25,101
-
0
275,101
365,000
9
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
ECOSYSTEMS TECHNOLOGIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
10
Revaluation reserve
2024
2023
£
£
At the beginning of the year
376,922
151,922
Revaluation surplus arising in the year
-
0
168,750
Deferred tax on revaluation of tangible assets
-
56,250
At the end of the year
376,922
376,922
2024-12-312024-01-01falsefalsefalse29 September 2025CCH SoftwareCCH Accounts Production 2025.100No description of principal activityNeil BirnieSC6455882024-01-012024-12-31SC6455882024-12-31SC6455882023-12-31SC645588core:IntangibleAssetsOtherThanGoodwill2024-12-31SC645588core:IntangibleAssetsOtherThanGoodwill2023-12-31SC645588core:LeaseholdImprovements2024-12-31SC645588core:PlantMachinery2024-12-31SC645588core:ComputerEquipment2024-12-31SC645588core:LeaseholdImprovements2023-12-31SC645588core:PlantMachinery2023-12-31SC645588core:ComputerEquipment2023-12-31SC645588core:ShareCapital2024-12-31SC645588core:ShareCapital2023-12-31SC645588core:RevaluationReserve2024-12-31SC645588core:RevaluationReserve2023-12-31SC645588core:RetainedEarningsAccumulatedLosses2024-12-31SC645588core:RetainedEarningsAccumulatedLosses2023-12-31SC645588core:ShareCapitalOrdinaryShareClass12024-12-31SC645588core:ShareCapitalOrdinaryShareClass12023-12-31SC645588core:RevaluationReserve2023-12-31SC645588core:RevaluationReserve2022-12-31SC645588bus:Director12024-01-012024-12-31SC645588core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-31SC645588core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-01-012024-12-31SC645588core:LeaseholdImprovements2024-01-012024-12-31SC645588core:PlantMachinery2024-01-012024-12-31SC645588core:ComputerEquipment2024-01-012024-12-31SC6455882023-01-012023-12-31SC645588core:IntangibleAssetsOtherThanGoodwill2023-12-31SC645588core:LeaseholdImprovements2023-12-31SC645588core:PlantMachinery2023-12-31SC645588core:ComputerEquipment2023-12-31SC6455882023-12-31SC645588core:CurrentFinancialInstruments2024-12-31SC645588core:CurrentFinancialInstruments2023-12-31SC645588core:Non-currentFinancialInstruments2024-12-31SC645588core:Non-currentFinancialInstruments2023-12-31SC645588core:Non-currentFinancialInstruments12024-12-31SC645588core:Non-currentFinancialInstruments12023-12-31SC645588bus:OrdinaryShareClass12024-01-012024-12-31SC645588bus:OrdinaryShareClass12024-12-31SC645588bus:OrdinaryShareClass12023-12-31SC645588core:RevaluationReserve2024-01-012024-12-31SC645588bus:PrivateLimitedCompanyLtd2024-01-012024-12-31SC645588bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-31SC645588bus:FRS1022024-01-012024-12-31SC645588bus:AuditExemptWithAccountantsReport2024-01-012024-12-31SC645588bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP