Acorah Software Products - Accounts Production 16.8.200 false true true 30 April 2024 1 May 2023 false 10 December 2025 true 1 May 2024 30 April 2025 30 April 2025 12577896 Mr M Mozhaev Mr V Sheremetyev iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 12577896 frs-core:CurrentFinancialInstruments frs-core:WithinOneYear 2024-04-30 12577896 frs-core:CurrentFinancialInstruments frs-core:WithinOneYear 2025-04-30 12577896 2024-04-30 12577896 2025-04-30 12577896 2024-05-01 2025-04-30 12577896 frs-core:CurrentFinancialInstruments 2025-04-30 12577896 frs-core:Non-currentFinancialInstruments 2025-04-30 12577896 frs-core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-05-01 2025-04-30 12577896 frs-core:OtherResidualIntangibleAssets 2025-04-30 12577896 frs-core:OtherResidualIntangibleAssets 2024-05-01 2025-04-30 12577896 frs-core:OtherResidualIntangibleAssets 2024-04-30 12577896 frs-core:ShareCapital 2025-04-30 12577896 frs-core:RetainedEarningsAccumulatedLosses 2024-05-01 2025-04-30 12577896 frs-core:RetainedEarningsAccumulatedLosses 2025-04-30 12577896 frs-bus:PrivateLimitedCompanyLtd 2024-05-01 2025-04-30 12577896 frs-bus:FullAccounts 2024-05-01 2025-04-30 12577896 frs-bus:MediumEntities 2024-05-01 2025-04-30 12577896 frs-bus:Audited 2024-05-01 2025-04-30 12577896 frs-bus:Medium-sizedCompaniesRegimeForAccounts 2024-05-01 2025-04-30 12577896 frs-bus:Medium-sizedCompaniesRegimeForDirectorsReport 2024-05-01 2025-04-30 12577896 frs-bus:OrdinaryShareClass1 2024-05-01 2025-04-30 12577896 frs-bus:OrdinaryShareClass1 2025-04-30 12577896 frs-bus:Director1 2024-05-01 2025-04-30 12577896 frs-bus:Director2 2024-05-01 2025-04-30 12577896 frs-countries:EnglandWales 2024-05-01 2025-04-30 12577896 frs-core:CurrentFinancialInstruments frs-core:WithinOneYear 2024-04-30 12577896 2023-04-30 12577896 2024-04-30 12577896 2023-05-01 2024-04-30 12577896 frs-core:CurrentFinancialInstruments 2024-04-30 12577896 frs-core:Non-currentFinancialInstruments 2024-04-30 12577896 frs-core:ShareCapital 2023-04-30 12577896 frs-core:ShareCapital 2024-04-30 12577896 frs-core:RetainedEarningsAccumulatedLosses 2023-05-01 2024-04-30 12577896 frs-core:RetainedEarningsAccumulatedLosses frs-core:PreviouslyStatedAmount 2023-04-30 12577896 frs-core:RetainedEarningsAccumulatedLosses 2024-04-30 12577896 frs-bus:OrdinaryShareClass1 2023-05-01 2024-04-30
Registered number: 12577896
KP Pay Limited
Strategic Report, Directors' Report and
Financial Statements
For The Year Ended 30 April 2025
HSJ Audit Limited
Contents
Page
Company Information 1
Strategic Report 2
Directors' Report 3—4
Independent Auditor's Report 5—7
Profit and Loss Account 8
Statement of Comprehensive Income 9
Balance Sheet 10
Statement of Changes in Equity 11
Statement of Cash Flows 12
Notes to the Statement of Cash Flows 13
Notes to the Financial Statements 14—18
Page 1
Company Information
Directors Mr M Mozhaev
Mr V Sheremetyev
Company Number 12577896
Registered Office 483 Green Lanes
London
N13 4BS
Accountants HSJ Audit Limited
Page 1
Page 2
Strategic Report
The directors present their strategic report for the year ended 30 April 2025.
Principal Activity
The company's principal activity continues to be that of financial intermediation.
Review of the Business
At 30 April 2024 the company had net assets of £206,073 (2024: £108,325).
Principal Risks and Uncertainties
The company intends to use various financial instruments including loans from shareholders, cash and other items, such as trade debtors and trade creditors that arise directly from its operations. The main purpose of these financial instruments will be to raise finance for the company's operations.
The existence of these financial instrument will exposes the company to a number of financial risks, which are described in more detail below.
The main risks expected to arise from the company's financial instruments are cash flow, credit risk , price risk and liquidity risk. The directors review and agree policies for managing these risk.
Section 172(1) Statement
The Board of Directors of KP Pay Limited consider, both individually and together, that they have acted in the way they consider, in good faith, would be most likely to promote the success of the company for the benefits of its members as a whole (having regard to the stakeholders and matters set out in s172(1)(a-f) of the Companies Act).
During the year under review this has involved fostering good relationships with prospective suppliers, customers and others. All directors and employees are highly qualified individuals, registered by suitable regulatory authorities, so as to promote the company's ethos of a high standard of business professionalism and conduct.
On behalf of the board
Mr M Mozhaev
Director
9 December 2025
Page 2
Page 3
Directors' Report
The directors present their report and the financial statements for the year ended 30 April 2025.
Financial Instruments
Price risk, credit risk, liquidity risk and cash flow risk
Liquidity risk
The company seeks to manage financial risk by ensuring sufficient liquidity is available to meet foreseeable needs and to invest cash assets safely and profitably.
Credit risk
The company's principal financial assets are expected to be cash and trade debtors. The credit risk associated with the cash is limited as the counterparties are commercial banks. Credit given to trade debtors will be reviewed on a regular basis to ensure credit terms are adhered to.
Cash flow risk
The directors will continually update cash flow forecasts to mitigate cash flow risk and to ensure that a suitable level of liquid funds are available at all times.
Price risk
The directors will constantly monitor competitors and costs to enure that their pricing strategy is competitive, without being detrimental to the profits of the company.
Directors
The directors who held office during the year were as follows:
Mr M Mozhaev
Mr V Sheremetyev
Statement of Directors' Responsibilities
The directors are responsible for preparing the Strategic Report, the Directors' Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards, comprising FRS102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing the financial statements the directors are required to:
  • select suitable accounting policies and then apply them consistently;
  • make judgments and accounting estimates that are reasonable and prudent;
  • state whether applicable United Kingdom Accounting Standards, comprising FRS102, have been followed subject to any material departures disclosed and explained in the financial statements;
  • prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
The directors are responsible for the maintenance and integrity of the corporate and financial information included on the company's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
Statement of Disclosure of Information to Auditors
In the case of each director in office at the date the Directors' Report is approved:
  • so far as the director is aware, there is no relevant audit information of which the company's auditors are unaware; and
  • they have taken all the steps that they ought to have taken as directors in order to make themselves aware of any relevant audit information and to establish that the company's auditors are aware of that information.
Page 3
Page 4
Independent Auditors
The auditors, HSJ Audit Limited, have indicated their willingness to continue in office and a resolution concerning their re-appointment will be proposed at the Annual General Meeting.
On behalf of the board
Mr M Mozhaev
Director
9 December 2025
Page 4
Page 5
Independent Auditor's Report
Opinion
We have audited the financial statements of KP Pay Limited for the year ended 30 April 2025 which comprise the Profit and Loss Account, Statement of Comprehensive Income, Balance Sheet, Statement of Changes of Equity, Cash Flow Statement and the related notes, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland".
In our opinion the financial statements:
  • give a true and fair view of the state of the company's affairs as at 30 April 2025 and of its profit/(loss) 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.
Basis for Opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions Relating to Going Concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the entity's ability to continue as a going concern for a period of at least 12 months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
Other Information
The other information comprises the information included in the annual report, other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on Other Matters Prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
  • the information given in the Strategic Report and Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
  • the Strategic Report and Directors' Report have been prepared in accordance with applicable legal requirements.
Page 5
Page 6
Matters on Which We Are Required to Report by Exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Directors' Report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
  • adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
  • the financial statements are not in agreement with the accounting records or returns; or
  • certain disclosures of directors' remuneration specified by law are not made; or
  • we have not received all the information and explanations we require for our audit.
Responsibilities of Directors
As explained more fully in the Directors' Responsibilities Statement set out on page 3—4, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's Responsibilities for the Audit of the Financial Statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework.  
We communicated identified fraud risks throughout the engagement team and remained alert throughout the engagement process for any indications of fraud.  
As required by the auditing standards, we identify and assess the risk of material misstatement of financial statements, whether due to fraud or error, in particular revenue recognition and management override of control. We design and perform audit procedures responsive to those risks and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud. 
The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below: 
  • We coroborated our enquiries of management by review of correspondence with HMRC and Companies House and other regulatory bodies.
  • We considered the risk of fraud through management override and, in response, we incorporated testing of manual journal entries into our audit approach.
  • Based on the results of our risk assessment we designed our audit procedures to identify and address material misstatements in relation to fraud.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
Page 6
Page 7
Use Of Our Report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters that we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Mr Andrew Hill FCCA ACA DChA BFP (Senior Statutory Auditor)
for and on behalf of HSJ Audit Limited , Statutory Auditor
10 December 2025
Page 7
Page 8
Profit and Loss Account
2025 2024
Notes £ £
TURNOVER 99,878 4,765
Cost of sales (171,000 ) (126,447 )
GROSS LOSS (71,122 ) (121,682 )
Administrative expenses (358,605 ) (234,934 )
OPERATING LOSS 4 (429,727 ) (356,616 )
Other interest receivable and similar income 8 109 2,019
Interest payable and similar charges 9 (51 ) (2,329 )
LOSS BEFORE TAXATION (429,669 ) (356,926 )
Tax on Loss 10 107,417 116,558
LOSS AFTER TAXATION BEING LOSS FOR THE FINANCIAL YEAR (322,252 ) (240,368 )
The notes on pages 13 to 18 form part of these financial statements.
Page 8
Page 9
Statement of Comprehensive Income
2025 2024
£ £
LOSS FOR THE FINANCIAL YEAR (322,252 ) (240,368 )
OTHER COMPREHENSIVE INCOME FOR THE YEAR - -
TOTAL COMPREHENSIVE INCOME FOR THE YEAR (322,252 ) (240,368 )
Page 9
Page 10
Balance Sheet
Registered number: 12577896
2025 2024
Notes £ £ £ £
FIXED ASSETS
Intangible Assets 11 41,920 50,304
41,920 50,304
CURRENT ASSETS
Debtors 12 232,662 205,120
Cash at bank and in hand 131,662 193,238
364,324 398,358
Creditors: Amounts Falling Due Within One Year 13 (197,833 ) (227,280 )
NET CURRENT ASSETS (LIABILITIES) 166,491 171,078
TOTAL ASSETS LESS CURRENT LIABILITIES 208,411 221,382
Creditors: Amounts Falling Due After More Than One Year 14 (2,338 ) (113,057 )
NET ASSETS 206,073 108,325
CAPITAL AND RESERVES
Called up share capital 17 878,000 458,000
Profit and Loss Account (671,927 ) (349,675 )
SHAREHOLDERS' FUNDS 206,073 108,325
On behalf of the board
Mr M Mozhaev
Director
9 December 2025
The notes on pages 13 to 18 form part of these financial statements.
Page 10
Page 11
Statement of Changes in Equity
Share Capital Profit and Loss Account Total
£ £ £
As at 1 May 2023 372,000 (109,307 ) 262,693
Loss for the year and total comprehensive income - (240,368 ) (240,368)
Arising on shares issued during the period 86,000 - 86,000
As at 30 April 2024 and 1 May 2024 458,000 (349,675 ) 108,325
Loss for the year and total comprehensive income - (322,252 ) (322,252)
Arising on shares issued during the period 420,000 - 420,000
As at 30 April 2025 878,000 (671,927 ) 206,073
Page 11
Page 12
Statement of Cash Flows
2025 2024
Notes £ £
Cash flows from operating activities
Net cash (used in)/generated from operations 1 (439,494 ) 9,214
Interest paid (51 ) (2,329 )
Tax refunded/(paid) 74,102 (25,628 )
Net cash used in operating activities (365,443 ) (18,743 )
Cash flows from investing activities
Interest received 109 2,019
Cash flows from financing activities
Proceeds from issue of share capital 420,000 86,000
Proceeds from new other loans 89 1,815
Amount introduced by directors - 118,647
Amount withdrawn by directors (116,331) -
Net cash generated from financing activities 303,758 206,462
(Decrease)/increase in cash and cash equivalents (61,576 ) 189,738
Cash and cash equivalents at beginning of year 2 193,238 3,500
Cash and cash equivalents at end of year 2 131,662 193,238
Page 12
Page 13
Notes to the Statement of Cash Flows
1. Reconciliation of loss for the financial year to cash (used in)/generated from operations
2025 2024
£ £
Loss for the financial year (322,252 ) (240,368 )
Adjustments for:
Tax on loss (107,417 ) (116,558 )
Interest expense 51 2,329
Interest income (109 ) (2,019 )
Amortisation of intangible assets 8,384 8,384
Movements in working capital:
Decrease in trade and other debtors 5,795 149,134
(Decrease)/increase in trade and other creditors (23,946 ) 208,312
Net cash (used in)/generated from operations (439,494 ) 9,214
2. Cash and cash equivalents
Cash and cash equivalents, as stated in the Statement of Cash Flows, relates to the following items in the Balance Sheet:
2025 2024
£ £
Cash at bank and in hand 131,662 193,238
3. Analysis of changes in net funds
As at 1 May 2024 Cash flows As at 30 April 2025
£ £ £
Cash at bank and in hand 193,238 (61,576) 131,662
Debts falling due within one year (1,815 ) (89) (1,904 )
191,423 (61,665) 129,758
Page 13
Page 14
Notes to the Financial Statements
1. General Information
KP Pay Limited is a private company, limited by shares, incorporated in England & Wales, registered number 12577896 . The registered office is 483 Green Lanes, London, N13 4BS.
2. Statement of Compliance
The financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.
3. Accounting Policies
3.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention.
3.2. Going Concern Disclosure
The directors have assessed the going concern position of the company using forecasts and projections which take account of reasonable possible changes in trading performance. After making enquiries, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The company therefore continues to adopt the going concern basis in preparing the financial statements.
3.3. Turnover
Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of value added tax, returns, rebates and discounts.
  • the company recognises revenue when:
  • the amount of revenue can be reliably measured;
  • it is probable that future economic benefits will flow to the entity;
  • and specific criteria have been met for each of the company's activities.
3.4. Intangible Fixed Assets and Amortisation - Other Intangible
Other intangible assets are website development costs and softaware licenses. They are amortised to the profit and loss account over their estimated economic lives of 7 years.
3.5. Leasing and Hire Purchase Contracts
Rentals paid under operating leases are charged to the Income Statement on a straight line basis over the period of the lease.
3.6. Cash and Cash Equivalents
Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.
3.7. Financial Instruments
Recognition and measurement
Short term instruments i.e. those due in less than one year, are measured at transaction price. Other financial instruments, which are not subject to a market rate of interest, are measured initially at transaction price and are measured subsequently at amortised cost using the effective interest rate method.
3.8. Foreign Currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the statement of financial position date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.
Page 14
Page 15
3.9. Taxation
The tax expense for the period comprises deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.
Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.
Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.
Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.
3.10. Trade debtors
Trade debtors are amounts due from customers for merchandise sold or services performed in the
ordinary course of business.
Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.
3.11. Trade creditors
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.
Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.
3.12. Borrowings
Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.
Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.
Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.
4. Operating Loss
The operating loss is stated after charging:
2025 2024
£ £
Amortisation of intangible fixed assets 8,384 8,384
Page 15
Page 16
5. Auditor's Remuneration
Remuneration received by the company's auditors and their associates during the year was as follows:
2025 2024
£ £
Audit Services
Audit of the company's financial statements 12,000 12,000
Other Services
Other assurance services 4,006 3,600
Other assurance services relate to regulator audits conducted during the year and are not services provided by HSJ Audit Limited as part of the wider annual external audit.
6. Staff Costs
Staff costs, including directors' remuneration, were as follows:
2025 2024
£ £
Wages and salaries 131,856 69,063
Social security costs 6,174 3,174
138,030 72,237
7. Average Number of Employees
Average number of employees, including directors, during the year was as follows:
2025 2024
Office and administration 4 3
4 3
8. Interest Receivable and Similar Income
2025 2024
£ £
Other interest receivable 109 2,019
9. Interest Payable and Similar Charges
2025 2024
£ £
Bank loans and overdrafts 51 2,329
Page 16
Page 17
10. Tax on Profit
The tax credit on the loss for the year was as follows:
Tax Rate 2025 2024
2025 2024 £ £
Current tax
UK Corporation Tax 25.0% 19.0% - -
Deferred Tax
Origination and reversal of timing differences (107,417 ) (116,558 )
Total tax charge for the period (107,417 ) (116,558 )
The actual credit for the year can be reconciled to the expected credit for the year based on the loss and the standard rate of corporation tax as follows:
2025 2024
£ £
Profit before tax (429,669) (356,926)
Tax on profit at 19% (UK standard rate) - -
Total tax charge for the period - -
11. Intangible Assets
Other
£
Cost
As at 1 May 2024 58,688
As at 30 April 2025 58,688
Amortisation
As at 1 May 2024 8,384
Provided during the period 8,384
As at 30 April 2025 16,768
Net Book Value
As at 30 April 2025 41,920
As at 1 May 2024 50,304
12. Debtors
2025 2024
£ £
Due within one year
Other debtors 232,662 205,120
Page 17
Page 18
13. Creditors: Amounts Falling Due Within One Year
2025 2024
£ £
Trade creditors 1 -
Other loans 1,904 1,815
Other creditors 173,611 210,668
Taxation and social security 9,812 2,479
Accruals and deferred income 12,505 12,318
197,833 227,280
14. Creditors: Amounts Falling Due After More Than One Year
2025 2024
£ £
Other creditors 2,338 113,057
15. Loans
An analysis of the maturity of loans is given below:
2025 2024
£ £
Amounts falling due within one year or on demand:
Other loans 1,904 1,815
16. Deferred Taxation
The provision for deferred tax is made up as follows:
2025
2024
£
£
Deferred tax asset on accrued losses
222,367
116,558
image
image
222,367
image
116,558
image
17. Share Capital
2025 2024
Allotted, called up but not fully paid £ £
458,000 Ordinary Shares of £ 1.00 each 878,000 458,000
Shares issued during the period: £
420,000 Ordinary Shares of £ 1.00 each 420,000
Page 18