Acorah Software Products - Accounts Production 16.5.460 false true true 31 March 2024 1 April 2023 false 1 April 2024 31 March 2025 31 March 2025 10592062 Nicholas Love Nicholas Love true iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 10592062 2024-03-31 10592062 2025-03-31 10592062 2024-04-01 2025-03-31 10592062 frs-core:CurrentFinancialInstruments 2025-03-31 10592062 frs-core:FurnitureFittings 2025-03-31 10592062 frs-core:FurnitureFittings 2024-04-01 2025-03-31 10592062 frs-core:FurnitureFittings 2024-03-31 10592062 frs-core:PlantMachinery 2025-03-31 10592062 frs-core:PlantMachinery 2024-04-01 2025-03-31 10592062 frs-core:PlantMachinery 2024-03-31 10592062 frs-core:ShareCapital 2025-03-31 10592062 frs-core:RetainedEarningsAccumulatedLosses 2025-03-31 10592062 frs-bus:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 10592062 frs-bus:FilletedAccounts 2024-04-01 2025-03-31 10592062 frs-bus:SmallEntities 2024-04-01 2025-03-31 10592062 frs-bus:AuditExempt-NoAccountantsReport 2024-04-01 2025-03-31 10592062 frs-bus:SmallCompaniesRegimeForAccounts 2024-04-01 2025-03-31 10592062 1 2024-04-01 2025-03-31 10592062 frs-core:UnlistedNon-exchangeTraded 2025-03-31 10592062 frs-core:UnlistedNon-exchangeTraded 2024-03-31 10592062 frs-core:CostValuation frs-core:UnlistedNon-exchangeTraded 2024-03-31 10592062 frs-core:CostValuation frs-core:UnlistedNon-exchangeTraded 2025-03-31 10592062 frs-core:ProvisionsForImpairmentInvestments frs-core:UnlistedNon-exchangeTraded 2024-03-31 10592062 frs-core:ProvisionsForImpairmentInvestments frs-core:UnlistedNon-exchangeTraded 2025-03-31 10592062 frs-bus:Director1 2024-04-01 2025-03-31 10592062 frs-countries:EnglandWales 2024-04-01 2025-03-31 10592062 2023-03-31 10592062 2024-03-31 10592062 2023-04-01 2024-03-31 10592062 frs-core:CurrentFinancialInstruments 2024-03-31 10592062 frs-core:ShareCapital 2024-03-31 10592062 frs-core:RetainedEarningsAccumulatedLosses 2024-03-31
Registered number: 10592062
Rogue State Productions Limited
Unaudited Financial Statements
For The Year Ended 31 March 2025
Rogue State Productions Limited
Contents
Contents

| Page
--- | ---
Balance Sheet | 1—2
Notes to the Financial Statements | 3—6

Page 1
Rogue State Productions Limited
Balance Sheet
As At 31 March 2025
Balance Sheet
Registered number: 10592062

| 2025 | 2024
--- | --- | ---
| Notes | £ | £ | £ | £
FIXED ASSETS
Tangible Assets | 4 |  | 8,288 |  | 11,264
Investments | 5 |  | 95,876 |  | 95,876
|  |  | 104,164 |  | 107,140
CURRENT ASSETS
Debtors | 6 | 22,435 |  | 12,260 |
Cash at bank and in hand |  | 249,734 |  | 1,405,808 |
|  | 272,169 |  | 1,418,068 |
Creditors: Amounts Falling Due Within One Year | 7 | (8,651 ) |  | (90,840 ) |
NET CURRENT ASSETS (LIABILITIES) |  |  | 263,518 |  | 1,327,228
TOTAL ASSETS LESS CURRENT LIABILITIES |  |  | 367,682 |  | 1,434,368
NET ASSETS |  |  | 367,682 |  | 1,434,368
CAPITAL AND RESERVES
Called up share capital | 8 |  | 100 |  | 100
Profit and Loss Account |  |  | 367,582 |  | 1,434,268
SHAREHOLDERS' FUNDS |  |  | 367,682 |  | 1,434,368

Page 1
Page 2
Rogue State Productions Limited
Balance Sheet (continued)
As At 31 March 2025
For the year ending 31 March 2025 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 in accordance with section 476 of the Companies Act 2006.
The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The company has taken advantage of section 444(1) of the Companies Act 2006 and opted not to deliver to the registrar a copy of the company's Profit and Loss Account.
On behalf of the board

Nicholas Love Director
13/10/2025

The notes on pages 3 to 6 form part of these financial statements.
Page 2
Page 3
Rogue State Productions Limited
Notes to the Financial Statements
For The Year Ended 31 March 2025
Notes to the Financial Statements
1. General Information
Rogue State Productions Limited is a private company, limited by shares, incorporated in England & Wales, registered number 10592062 . The registered office is 33 Northumberland Place, London, W2 5AS.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 section 1A Small Entities "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
2.2. Going Concern Disclosure
The directors have not identified any material uncertainties related to events or conditions that may cast significant doubt about the company's ability to continue as a going concern.
2.3. Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover is reduced for estimated customer returns, rebates and other similar allowances.
Sale of goods
Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods.
Rendering of services
Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.
2.4. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:

Plant & Machinery | 20% straight line
Fixtures & Fittings | 20% straight line

2.5. Financial Instruments
Share Capital of the Company
Ordinary Share Capital
The ordinary share capital of the company is presented as equity.
Cash and cash equivalents
Cash consists of cash on hand and demand deposits. Cash equivalents consist of short term highly liquid investments that are readily convertible to known amounts of cash that are subject to an insignificant risk of change in value.
Other financial assets
Other financial assets including trade debtors for goods or services sold to customers on short-term credit, are initially measured at the undiscounted amount of cash receivable from that customer, which is normally the invoice price, and are subsequently measured at
amortised cost less impairment, where there is objective evidence of an impairment.
Loans and borrowings
All loans and borrowings, both assets and liabilities are initially recorded at the present value of cash payable to the lender in settlement of the liability discounted at the market interest rate. Subsequently loans and borrowings are stated at amortised cost using the effectiveinterest rate method. The computation of amortised cost includes any issue costs, transaction costs and fees, and any discount or premiumon settlement, and the effect of this is to amortise these amounts over the expected borrowing period. Loans with no stated interest rate and repayable within one year or on demand are not amortised. Loans and borrowings are classified as current assets or liabilities unless theborrower has an unconditional right to defer settlement of the liability for at least twelve months after the financial year end date.
Other financial liabilities
...CONTINUED
Page 3
Page 4
Rogue State Productions Limited
Notes to the Financial Statements (continued)
For The Year Ended 31 March 2025
2.5. Financial Instruments - continued
Trade creditors are measured at invoice price, unless payment is deferred beyond normal business terms or is financed at a rate of interest that is not a market rate. In this case the arrangement constitutes a financing transaction, and the financial liability is measured at thepresent value of the future payments discounted at a market rate of interest for a similar debt instrument.
2.6. Foreign Currencies
Monetary 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 ruling on the date of the transaction. Exchange differences are taken into account in arriving at the operating profit.
2.7. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and 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 end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period 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 assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current and deferred tax are recognised in profit or loss for the year, except when they relate to items that are recognised in other comprehensive income or directly in equity, in which case current and deferred tax are recognised in other comprehensive income or directly in equity respectively.
2.8. Investments
The company holds investments in unlisted non-puttable equity shares of an unconnected entity. It is considered by the directors that the fair value of these shares cannot be measured reliably. These investments are measured at cost less impairment.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 2 (2024: 2)
2 2
4. Tangible Assets

| Plant & Machinery | Fixtures & Fittings | Total
--- | --- | --- | ---
| £ | £ | £
Cost
As at 1 April 2024 | 3,207 | 11,673 | 14,880
As at 31 March 2025 | 3,207 | 11,673 | 14,880
Depreciation
As at 1 April 2024 | 1,280 | 2,336 | 3,616
Provided during the period | 640 | 2,336 | 2,976
As at 31 March 2025 | 1,920 | 4,672 | 6,592

...CONTINUED
Page 4
Page 5
Rogue State Productions Limited
Notes to the Financial Statements (continued)
For The Year Ended 31 March 2025

Net Book Value
As at 31 March 2025 | 1,287 | 7,001 | 8,288
As at 1 April 2024 | 1,927 | 9,337 | 11,264

5. Investments

| Unlisted
--- | ---
| £
Cost or Valuation
As at 1 April 2024 | 95,876
As at 31 March 2025 | 95,876
Provision
As at 1 April 2024 | -
As at 31 March 2025 | -
Net Book Value
As at 31 March 2025 | 95,876
As at 1 April 2024 | 95,876

6. Debtors

| 2025 |  | 2024
--- | --- | --- | ---
| £ |  | £
Due within one year
Trade debtors | 12,000 |  | 12,000
Other debtors | 10,435 |  | 260
| 22,435 |  | 12,260

7. Creditors: Amounts Falling Due Within One Year

| 2025 |  | 2024
--- | --- | --- | ---
| £ |  | £
Trade creditors | 2,064 |  | 2,064
Other creditors | 1,729 |  | 56,305
Taxation and social security | 4,858 |  | 32,471
| 8,651 |  | 90,840

8. Share Capital

| 2025 |  | 2024
--- | --- | --- | ---
| £ |  | £
Allotted, Called up and fully paid | 100 |  | 100

Issued share capital comprises 10,000 Ordinary shares of £0.01 each nominal value allotted for cash on incorporation of the company.
Page 5
Page 6
Rogue State Productions Limited
Notes to the Financial Statements (continued)
For The Year Ended 31 March 2025
9. Dividends

| 2025 |  | 2024
--- | --- | --- | ---
| £ |  | £
On equity shares:
Final dividend paid | 1,030,000 |  | -

The final dividend was paid to the director and shareholder, Nicholas Love.
10. Reserves

Retained earnings | 2025 |  | 2024
| £ |  | £
At 1 April | 1,434,268 |  | 1,384,242
(Loss) Profit for the financial year | (36,686) |  | 50,026
Dividends | (1,030,000) |  | -
At 31 March | 367,582 |  | 1,434,268

11. Related Party Transactions
At the beginning of the year, the company owed the amount of £56,143 to the director. During the year, the director received repayments of £54,576 from the company. At the balance sheet date, the amount owed to the director was £1,567 which was payable on demand, interest free and unsecured.
12. Ultimate Controlling Party
The company's ultimate controlling party is Nicholas Love by virtue of his ownership of 100% of the issued share capital in the company.
Page 6