Company registration number 05945050 (England and Wales)
SDN Mesma Group Ltd
Unaudited Financial Statements
For The Year Ended 30 June 2025
Pages For Filing With Registrar
SDN Mesma Group Ltd
Contents
Page
Balance sheet
1 - 2
Notes to the financial statements
4 - 10
SDN Mesma Group Ltd
Balance Sheet
As At 30 June 2025
Page 1
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
5
11,117
8,883
Current assets
Debtors
6
177,013
391,102
Cash at bank and in hand
591,801
447,998
768,814
839,100
Creditors: amounts falling due within one year
7
(368,484)
(389,020)
Net current assets
400,330
450,080
Total assets less current liabilities
411,447
458,963
Creditors: amounts falling due after more than one year
8
-
0
(20,089)
Net assets
411,447
438,874
Capital and reserves
Called up share capital
10
1,000
1,000
Other reserves
4,840
-
0
Profit and loss reserves
405,607
437,874
Total equity
411,447
438,874
SDN Mesma Group Ltd
Balance Sheet (Continued)
As At 30 June 2025
Page 2

For the financial year ended 30 June 2025 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 financial statements for the year in question in accordance with section 476.

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.

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

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

The financial statements were approved by the board of directors and authorised for issue on 9 September 2025 and are signed on its behalf by:
Mr C A Bentwood
Director
Company registration number 05945050 (England and Wales)
SDN Mesma Group Ltd
Statement Of Changes In Equity
For The Year Ended 30 June 2025
Page 3
Share capital
Share based payment reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 July 2023
1,000
-
255,454
256,454
Year ended 30 June 2024:
Profit and total comprehensive income
-
-
268,820
268,820
Dividends
-
-
(86,400)
(86,400)
Balance at 30 June 2024
1,000
-
437,874
438,874
Year ended 30 June 2025:
Profit and total comprehensive income
-
-
73,333
73,333
Dividends
-
-
(105,600)
(105,600)
Credit to equity for equity settled share-based payments
-
4,840
-
0
4,840
Balance at 30 June 2025
1,000
4,840
405,607
411,447
SDN Mesma Group Ltd
Notes To The Financial Statements
For The Year Ended 30 June 2025
Page 4
1
Accounting policies
Company information

SDN Mesma Group Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Helix The Core, Newcastle Science Central Management Llp, Newcastle Upon Tyne, Tyne And Wear, NE4 5TF.

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

Revenue comprises sales of services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

 

When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.

The company recognises revenue from the following major sources:

 

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

Sale of services

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 are recoverable.

1.3
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
50% straight line
SDN Mesma Group Ltd
Notes To The Financial Statements (Continued)
For The Year Ended 30 June 2025
1
Accounting policies
(Continued)
Page 5

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.

1.4
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.

1.5
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.

1.6
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.

SDN Mesma Group Ltd
Notes To The Financial Statements (Continued)
For The Year Ended 30 June 2025
1
Accounting policies
(Continued)
Page 6
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.

1.7
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.

1.8
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.

1.9
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.

SDN Mesma Group Ltd
Notes To The Financial Statements (Continued)
For The Year Ended 30 June 2025
1
Accounting policies
(Continued)
Page 7
1.10
Retirement benefits

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

1.11
Share-based payments

Equity-settled share-based payments are measured at fair value at the date of grant by reference to the fair value of the equity instruments granted using the Black-Scholes model. The fair value determined at the grant date is expensed on a straight-line basis over the vesting period, based on the estimate of shares that will eventually vest. A corresponding adjustment is made to equity.

When the terms and conditions of equity-settled share-based payments at the time they were granted are subsequently modified, the fair value of the share-based payment under the original terms and conditions and under the modified terms and conditions are both determined at the date of the modification. Any excess of the modified fair value over the original fair value is recognised over the remaining vesting period in addition to the grant date fair value of the original share-based payment. The share-based payment expense is not adjusted if the modified fair value is less than the original fair value.

 

Cancellations or settlements (including those resulting from employee redundancies) are treated as an acceleration of vesting and the amount that would have been recognised over the remaining vesting period is recognised immediately.

1.12
Leases
As lessee

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.

1.13
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.

1.14
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.

SDN Mesma Group Ltd
Notes To The Financial Statements (Continued)
For The Year Ended 30 June 2025
Page 8
3
Employees

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

2025
2024
Number
Number
Total
14
13
4
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
22,030
87,524
5
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 July 2024
24,518
Additions
7,374
Disposals
(52)
At 30 June 2025
31,840
Depreciation and impairment
At 1 July 2024
15,635
Depreciation charged in the year
5,097
Eliminated in respect of disposals
(9)
At 30 June 2025
20,723
Carrying amount
At 30 June 2025
11,117
At 30 June 2024
8,883
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
166,884
385,072
Other debtors
10,129
6,030
177,013
391,102
SDN Mesma Group Ltd
Notes To The Financial Statements (Continued)
For The Year Ended 30 June 2025
Page 9
7
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
20,088
59,560
Trade creditors
66,434
72,352
Corporation tax
21,974
87,525
Other taxation and social security
213,259
76,646
Other creditors
46,729
92,937
368,484
389,020
8
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
-
0
20,089
9
Share-based payment transactions

During the year, the reporting entity granted options under its share option scheme.

 

Number of share options
Weighted average exercise price
2025
2024
2025
2024
Number
Number
£
£
Outstanding at 1 July 2024 and 30 June 2025
8,800
88
1.65
165.21
Exercisable at 30 June 2025
-
0
-
0
-
0
-
0

On 3 June 2025, the 88 share options were subdivided into 8,800 share options with an exercise price of £1.65 each.

Liabilities and expenses

During the year, the company recognised total share-based payment expenses of £4,840 (2024 - £-) which related to equity settled share based payment transactions.

SDN Mesma Group Ltd
Notes To The Financial Statements (Continued)
For The Year Ended 30 June 2025
Page 10
10
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Class A of 1p each
63,000
630
630
630
Class B of 1p each
27,000
270
270
270
Class C of 1p each
10,000
100
100
100
100,000
1,000
1,000
1,000

On 3 June 2025, 630 Ordinary A shares of £1 each were subdivided into 63,000 Ordinary A shares of £0.01 each, 270 Ordinary B shares of £1 each were subdivided into 27,000 Ordinary B shares of £0.01 each and 100 Ordinary C shares of £1 each were subdivided into 10,000 Ordinary C Shares of £0.01 each.

11
Share based payment reserve

The company operates a share option scheme where employees are granted options over shares in the company.

 

In accordance with Section 26 of FRS102, the increase in equity in respect of equity-settled share-based payment transactions with employees is measured by reference to the fair value of the equity instruments issued at the date of the grant.

 

The increase in equity is included in a separate Share Based Payment Reserve. The reserve represents the cumulative value of the share options that have been granted.

 

12
Directors' transactions

Dividends totalling £97,500 (2024 - £79,000) were paid in the year in respect of shares held by the company's directors.

2025-06-302024-07-01falsefalsefalse09 September 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityMr Colin BentwoodMr Gerald BakerMrs Carole LoaderMs Louise Doyle059450502024-07-012025-06-30059450502025-06-30059450502024-06-3005945050core:OtherPropertyPlantEquipment2025-06-3005945050core:OtherPropertyPlantEquipment2024-06-3005945050core:CurrentFinancialInstrumentscore:WithinOneYear2025-06-3005945050core:CurrentFinancialInstrumentscore:WithinOneYear2024-06-3005945050core:WithinOneYear2025-06-3005945050core:WithinOneYear2024-06-3005945050core:AfterOneYear2025-06-3005945050core:AfterOneYear2024-06-3005945050core:CurrentFinancialInstruments2025-06-3005945050core:CurrentFinancialInstruments2024-06-3005945050core:ShareCapital2025-06-3005945050core:ShareCapital2024-06-3005945050core:OtherMiscellaneousReserve2025-06-3005945050core:OtherMiscellaneousReserve2024-06-3005945050core:RetainedEarningsAccumulatedLosses2025-06-3005945050core:RetainedEarningsAccumulatedLosses2024-06-3005945050core:ShareCapital2023-06-3005945050core:RetainedEarningsAccumulatedLosses2023-06-3005945050core:ShareCapitalOrdinaryShareClass12025-06-3005945050core:ShareCapitalOrdinaryShareClass12024-06-3005945050core:ShareCapitalOrdinaryShareClass22025-06-3005945050core:ShareCapitalOrdinaryShareClass22024-06-3005945050core:ShareCapitalOrdinaryShareClass32025-06-3005945050core:ShareCapitalOrdinaryShareClass32024-06-3005945050core:ShareCapitalOrdinaryShares2025-06-3005945050core:ShareCapitalOrdinaryShares2024-06-3005945050bus:Director12024-07-012025-06-3005945050core:RetainedEarningsAccumulatedLosses2023-07-012024-06-30059450502023-07-012024-06-3005945050core:RetainedEarningsAccumulatedLosses2024-07-012025-06-3005945050core:FurnitureFittings2024-07-012025-06-3005945050core:ComputerEquipment2024-07-012025-06-3005945050core:UKTax2024-07-012025-06-3005945050core:UKTax2023-07-012024-06-3005945050core:OtherPropertyPlantEquipment2024-06-3005945050core:OtherPropertyPlantEquipment2024-07-012025-06-3005945050core:Non-currentFinancialInstruments2025-06-3005945050core:Non-currentFinancialInstruments2024-06-30059450502024-06-30059450502023-06-3005945050bus:OrdinaryShareClass12024-07-012025-06-3005945050bus:OrdinaryShareClass22024-07-012025-06-3005945050bus:OrdinaryShareClass32024-07-012025-06-3005945050bus:OrdinaryShareClass12025-06-3005945050bus:OrdinaryShareClass12024-06-3005945050bus:OrdinaryShareClass22025-06-3005945050bus:OrdinaryShareClass22024-06-3005945050bus:OrdinaryShareClass32025-06-3005945050bus:OrdinaryShareClass32024-06-3005945050bus:AllOrdinaryShares2025-06-3005945050bus:AllOrdinaryShares2024-06-3005945050bus:PrivateLimitedCompanyLtd2024-07-012025-06-3005945050bus:SmallCompaniesRegimeForAccounts2024-07-012025-06-3005945050bus:FRS1022024-07-012025-06-3005945050bus:AuditExemptWithAccountantsReport2024-07-012025-06-3005945050bus:Director22024-07-012025-06-3005945050bus:Director32024-07-012025-06-3005945050bus:Director42024-07-012025-06-3005945050bus:FullAccounts2024-07-012025-06-30xbrli:purexbrli:sharesiso4217:GBP