Company registration number 09165906 (England and Wales)
PKF SMITH COOPER SYSTEMS LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
PKF SMITH COOPER SYSTEMS LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 10
PKF SMITH COOPER SYSTEMS LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
6
306,937
371,045
Tangible assets
7
122,655
115,218
Investments
8
100
100
429,692
486,363
Current assets
Stocks
-
5,040
Debtors
9
1,570,688
1,278,295
Cash at bank and in hand
586,761
642,903
2,157,449
1,926,238
Creditors: amounts falling due within one year
10
(2,168,489)
(1,975,555)
Net current liabilities
(11,040)
(49,317)
Total assets less current liabilities
418,652
437,046
Creditors: amounts falling due after more than one year
11
(36,382)
(65,404)
Provisions for liabilities
2,703
Net assets
384,973
371,642
Capital and reserves
Called up share capital
13
18
18
Profit and loss reserves
384,955
371,624
Total equity
384,973
371,642
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 19 December 2025 and are signed on its behalf by:
Mr J Bagley
Director
Company registration number 09165906 (England and Wales)
PKF SMITH COOPER SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
1
Accounting policies
Company information
PKF Smith Cooper Systems Limited is a private company limited by shares incorporated in England and Wales. The registered office is Prospect House, 1 Prospect Place, Pride Park, Derby, United Kingdom, DE24 8HG.
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.
The Directors remain confident that the company is well placed to mitigate any additional risks arising. The Directors believe strong cash reserves held and additional funding available to the company are sufficient to provide additional levels of risk mitigation such that the Directors are confident that the current economy will not adversely affect the on-going viability of the company.
1.2
Going concern
The directors have prepared budgets and cashflow forecasts to March 2026 on an individual and group level and up to date management accounts and consider that the group will continue to operate within its overdraft facility for 12 months from the date of signing the Balance Sheet. The overdraft facility is due for renewal in November 2026true and there is no reason to believe that it will not be extended.
At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
PKF SMITH COOPER SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 3 -
1.3
Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.
Sale of goods
Turnover from the sale of goods is recognised when significant risks and rewards of ownership of the goods have transferred to the buyer, the amount of turnover can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the company and the costs incurred or to be incurred in respect of the transaction can be measured reliably. This is usually on the dispatch of the goods.
Rendering of services
When the outcome of a transaction can be estimated reliably, turnover from IT support services is recognised by referenced to the stage of completion at the balance sheet date. Stage of completion is measured by reference to the extent of which the services have been supplied.
1.4
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
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:
Fixtures and fittings
20-25% straight line basis
Computers
25% straight line basis
Motor vehicles
20-25% straight line basis
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
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
1.7
Stocks
Stock is valued at the lower of cost and net realisable value.
Cost includes all direct expenditure and an appropriate proportion of fixed and variable overheads.
PKF SMITH COOPER SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 4 -
1.8
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.
1.9
Financial instruments
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.
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.
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.
1.11
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.12
Leases
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.
PKF SMITH COOPER SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -
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
Critical accounting estimates
The following judgments, estimates and assumptions affect the amounts reported for assets and liabilities as at the balance sheet date and the amounts reported for revenues and expenditure during the year. However, the nature of estimation means that the actual outcomes could differ from those estimates. The following judgments have had the most significant effect on amounts recognised in the financial statements:
Depreciation and Amortisation
Tangible and Intangible Fixed assets are depreciated over their useful lives. The useful life is based on management’s estimate of the period that the assets will generate revenue and will be reviewed annually for continued appropriateness. The carrying values will be tested for impairment when there is an indication that the value of an asset might be impaired. When carrying out an impairment test this would be based on future cash flows forecasts and these forecasts would be based on management judgement. No such indication of impairment has been noted.
4
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
63
52
PKF SMITH COOPER SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
5
Directors' remuneration and dividends
2025
2024
£
£
Remuneration paid to directors
213,738
210,806
Dividends paid to directors
202,500
270,000
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2024 - 2).
6
Intangible fixed assets
Goodwill
£
Cost
At 1 April 2024 and 31 March 2025
730,875
Amortisation and impairment
At 1 April 2024
359,830
Amortisation charged for the year
64,108
At 31 March 2025
423,938
Carrying amount
At 31 March 2025
306,937
At 31 March 2024
371,045
PKF SMITH COOPER SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
7
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 April 2024
168,446
Additions
51,895
Disposals
(20,682)
At 31 March 2025
199,659
Depreciation and impairment
At 1 April 2024
53,228
Depreciation charged in the year
44,357
Eliminated in respect of disposals
(20,581)
At 31 March 2025
77,004
Carrying amount
At 31 March 2025
122,655
At 31 March 2024
115,218
8
Fixed asset investments
2025
2024
£
£
Shares in group undertakings and participating interests
100
100
9
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
1,499,471
1,226,879
Amounts owed by group undertakings
6,510
6,276
Other debtors
64,707
45,140
1,570,688
1,278,295
PKF SMITH COOPER SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
10
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
337,430
329,434
Amounts owed to group undertakings
3,590
4,033
Corporation tax
175,951
203,561
Other taxation and social security
407,775
352,838
Other creditors
1,243,743
1,085,689
2,168,489
1,975,555
Included in other creditors is the hire purchase liability of £13,911 (2024: £14,439).
Included in other creditors is borrowings of £14,583 (2024: £36,111) which relates to a loan from 2NB2 Limited, whose 2 directors are also directors of the company.
11
Creditors: amounts falling due after more than one year
2025
2024
£
£
Other creditors
36,382
65,404
The hire purchase contracts are secured on the assets to which they relate.
The amount of other creditors relates to a loan from 2NB2 Limited, whose 2 directors are also directors of the company.
12
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
(2,703)
-
2025
Movements in the year:
£
Liability at 1 April 2024
-
Credit to profit or loss
(2,703)
Asset at 31 March 2025
(2,703)
The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.
PKF SMITH COOPER SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
13
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A shares of 1p each
600
1,000
6
10
Ordinary B shares of 1p each
1,218
818
12
8
1,818
1,818
18
18
14
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 is unqualified and includes the following:
Opinion
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 March 2025 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
Senior Statutory Auditor:
Daniel Sowden
Statutory Auditor:
BHP LLP
Date of audit report:
22 December 2025
15
Related party transactions
Transactions with related parties
During the year the company entered into the following transactions with related parties:
Sales
Sales
Purchases
Purchases
2025
2024
2025
2024
£
£
£
£
Entities with control, joint control or significant influence over the company
17,969
16,717
238,028
179,421
PKF SMITH COOPER SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
15
Related party transactions
(Continued)
- 10 -
The following amounts were outstanding at the reporting end date:
2025
2024
Amounts due to related parties
£
£
Entities with control, joint control or significant influence over the company
11,687
61,241
2025
2024
Amounts due from related parties
£
£
Entities with control, joint control or significant influence over the company
6,233
6,276
16
Parent entity
The ultimate parent entity of PKF Smith Cooper Systems Limited is SHH101 LLP, a limited liability partnership incorporated in England and Wales. SHH101 LLP prepares group consolidated accounts, which includes the entity's financial statements. A copy of the consolidated statements are available from the registered office of Prospect House, 1 Prospect Place, Derby, DE24 8HG.
2025-03-312024-04-01falsefalsefalse22 December 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityC SmithMr R BrewsterMr James BagleyMr Bruce MontgomeryMr John FarnsworthMr David NelsonMr Dean NelsonJohn FarnsworthMr Dean Nelson091659062024-04-012025-03-31091659062025-03-31091659062024-03-3109165906core:NetGoodwill2025-03-3109165906core:NetGoodwill2024-03-3109165906core:OtherPropertyPlantEquipment2025-03-3109165906core:OtherPropertyPlantEquipment2024-03-3109165906core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3109165906core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3109165906core:WithinOneYear2025-03-3109165906core:WithinOneYear2024-03-3109165906core:AfterOneYear2025-03-3109165906core:AfterOneYear2024-03-3109165906core:CurrentFinancialInstruments2025-03-3109165906core:CurrentFinancialInstruments2024-03-3109165906core:ShareCapital2025-03-3109165906core:ShareCapital2024-03-3109165906core:RetainedEarningsAccumulatedLosses2025-03-3109165906core:RetainedEarningsAccumulatedLosses2024-03-3109165906core:ShareCapitalOrdinaryShareClass12025-03-3109165906core:ShareCapitalOrdinaryShareClass12024-03-3109165906core:ShareCapitalOrdinaryShareClass22025-03-3109165906core:ShareCapitalOrdinaryShareClass22024-03-3109165906core:ShareCapitalOrdinaryShares2025-03-3109165906core:ShareCapitalOrdinaryShares2024-03-3109165906bus:Director32024-04-012025-03-3109165906core:Goodwill2024-04-012025-03-3109165906core:FurnitureFittings2024-04-012025-03-3109165906core:ComputerEquipment2024-04-012025-03-3109165906core:MotorVehicles2024-04-012025-03-31091659062023-04-012024-03-3109165906core:NetGoodwill2024-03-3109165906core:NetGoodwill2024-04-012025-03-3109165906core:OtherPropertyPlantEquipment2024-03-3109165906core:OtherPropertyPlantEquipment2024-04-012025-03-3109165906core:Non-currentFinancialInstruments2025-03-3109165906core:Non-currentFinancialInstruments2024-03-3109165906bus:OrdinaryShareClass12024-04-012025-03-3109165906bus:OrdinaryShareClass22024-04-012025-03-3109165906bus:OrdinaryShareClass12025-03-3109165906bus:OrdinaryShareClass12024-03-3109165906bus:OrdinaryShareClass22025-03-3109165906bus:OrdinaryShareClass22024-03-3109165906bus:AllOrdinaryShares2025-03-3109165906bus:AllOrdinaryShares2024-03-3109165906core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchaseGoods2024-04-012025-03-3109165906core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchaseGoods2023-04-012024-03-3109165906core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity2025-03-3109165906bus:PrivateLimitedCompanyLtd2024-04-012025-03-3109165906bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3109165906bus:FRS1022024-04-012025-03-3109165906bus:Audited2024-04-012025-03-3109165906bus:Director12024-04-012025-03-3109165906bus:Director22024-04-012025-03-3109165906bus:Director42024-04-012025-03-3109165906bus:Director52024-04-012025-03-3109165906bus:Director62024-04-012025-03-3109165906bus:Director72024-04-012025-03-3109165906bus:Director82024-04-012025-03-3109165906bus:Director92024-04-012025-03-3109165906bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP