Company registration number SC530487 (Scotland)
HOP SOFTWARE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
HOP SOFTWARE LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
HOP SOFTWARE LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
4
722,185
807,936
Tangible assets
5
438
1,839
722,623
809,775
Current assets
Debtors
6
38,033
36,004
Cash at bank and in hand
10,131
19,549
48,164
55,553
Creditors: amounts falling due within one year
7
(1,590,771)
(1,392,165)
Net current liabilities
(1,542,607)
(1,336,612)
Total assets less current liabilities
(819,984)
(526,837)
Creditors: amounts falling due after more than one year
8
(955)
(13,300)
Provisions for liabilities
(42,088)
(103,940)
Net liabilities
(863,027)
(644,077)
Capital and reserves
Called up share capital
9
30
30
Profit and loss reserves
(863,057)
(644,107)
Total equity
(863,027)
(644,077)
HOP SOFTWARE LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2025
31 March 2025
- 2 -

For the financial year ended 31 March 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 23 December 2025 and are signed on its behalf by:
Mr J P Erasmus
Director
Company registration number SC530487 (Scotland)
HOP SOFTWARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
1
Accounting policies
Company information

HOP Software Limited is a private company limited by shares incorporated in Scotland. The registered office is Summit House, 4-5 Mitchell Street, Edinburgh, Scotland, EH6 7BD.

1.1
Basis of preparation

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
Going concern

Despite a loss in the year before tax of £218,950 (2024 - £295,955) and a balance sheet deficit of £863,027(2024 - £644,077), the accounts have been prepared on a going concern basis.true

 

The directors are aware, that without the combination of the directors support and sales revenues from confirmed and anticipated sales orders from customers, the company would not have sufficient funds to maintain its current momentum in relation to the current levels of programmed expenditure for both product and sales and marketing development, and that it would have to modify its financial expenditure plans accordingly. However, the directors consider that any change in plans is now extremely unlikely due to the advanced stage of product development achieved to date and sales revenue that the software is currently generating.

 

Accordingly, having fully reviewed the company's performance for the year and its forecast prospects for 2026, and particularly the expected positive impact of confirmed and anticipated sales revenues in that period, the directors consider that the financial prospects for the company for the 12 months period from the date of approval of these accounts justify the continuation of the use of the going concern basis in the preparation of these accounts.

1.3
Turnover

Revenue comprises sales of goods or 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 goods or 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.

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.

HOP SOFTWARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
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
10% Straight Line
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:

Equipment
33% straight line

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
Impairment of fixed assets

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

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.

HOP SOFTWARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 5 -
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 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.

1.10
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.

 

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
Retirement benefits

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

HOP SOFTWARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
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
Employees

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

2025
2024
Number
Number
Total
18
16
4
Intangible fixed assets
Other
£
Cost
At 1 April 2024
1,416,866
Additions
62,152
At 31 March 2025
1,479,018
Amortisation and impairment
At 1 April 2024
608,930
Amortisation charged for the year
147,903
At 31 March 2025
756,833
Carrying amount
At 31 March 2025
722,185
At 31 March 2024
807,936
HOP SOFTWARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
5
Tangible fixed assets
Equipment
£
Cost
At 1 April 2024 and 31 March 2025
12,800
Depreciation and impairment
At 1 April 2024
10,961
Depreciation charged in the year
1,401
At 31 March 2025
12,362
Carrying amount
At 31 March 2025
438
At 31 March 2024
1,839
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
26,045
22,962
Other debtors
11,988
13,042
38,033
36,004
7
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
10,973
9,600
Trade creditors
1,046,800
1,033,633
Taxation and social security
25,433
10,879
Other creditors
507,565
338,053
1,590,771
1,392,165
8
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
955
13,300
9
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
of £1 each
30
30
30
30
HOP SOFTWARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
9
Called up share capital
(Continued)
- 8 -
10
Related party transactions

The company has received loans from The Seaforth Inn Limited, Glen Mhor Limited and Turas Hotel Limited. At the year end the loan balance due to The Seaforth Inn Limited was £97,769, Glen Mhor Limited £23,010 and Turas Hotels Limited £95,000.

 

These companies are related to HOP Software Limited as Mr J Erasmus is a director and shareholder in all of the companies, and Mr R Drummond is a director and shareholder in The Seaforth Inn Limited and Turas Hotels Limited.

 

Included within the Trade Creditors is a sum of £1,024,369 due to Neem Consulting Ltd. Mr R. Tweedie is a director and shareholder in that company.

11
Directors' transactions

At the year end the company was due to pay the directors £190,000 (2024 - £135,000).

2025-03-312024-04-01falsefalsefalse23 December 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityMr R W DrummondMr J P ErasmusMr R M TweedieSC5304872024-04-012025-03-31SC5304872025-03-31SC5304872024-03-31SC530487core:IntangibleAssetsOtherThanGoodwill2025-03-31SC530487core:IntangibleAssetsOtherThanGoodwill2024-03-31SC530487core:ComputerEquipment2025-03-31SC530487core:ComputerEquipment2024-03-31SC530487core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-31SC530487core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-31SC530487core:WithinOneYear2025-03-31SC530487core:WithinOneYear2024-03-31SC530487core:AfterOneYear2025-03-31SC530487core:AfterOneYear2024-03-31SC530487core:CurrentFinancialInstruments2025-03-31SC530487core:CurrentFinancialInstruments2024-03-31SC530487core:ShareCapital2025-03-31SC530487core:ShareCapital2024-03-31SC530487core:RetainedEarningsAccumulatedLosses2025-03-31SC530487core:RetainedEarningsAccumulatedLosses2024-03-31SC530487core:ShareCapitalOrdinaryShareClass12025-03-31SC530487core:ShareCapitalOrdinaryShareClass12024-03-31SC530487bus:Director22024-04-012025-03-31SC530487core:IntangibleAssetsOtherThanGoodwill2024-04-012025-03-31SC530487core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-04-012025-03-31SC530487core:ComputerEquipment2024-04-012025-03-31SC5304872023-04-012024-03-31SC530487core:IntangibleAssetsOtherThanGoodwill2024-03-31SC530487core:ComputerEquipment2024-03-31SC530487core:Non-currentFinancialInstruments2025-03-31SC530487core:Non-currentFinancialInstruments2024-03-31SC530487bus:OrdinaryShareClass12024-04-012025-03-31SC530487bus:OrdinaryShareClass12025-03-31SC530487bus:OrdinaryShareClass12024-03-31SC530487bus:PrivateLimitedCompanyLtd2024-04-012025-03-31SC530487bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-31SC530487bus:FRS1022024-04-012025-03-31SC530487bus:AuditExemptWithAccountantsReport2024-04-012025-03-31SC530487bus:Director12024-04-012025-03-31SC530487bus:Director32024-04-012025-03-31SC530487bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP