Company registration number 04226813 (England and Wales)
XECOL LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 OCTOBER 2025
PAGES FOR FILING WITH REGISTRAR
XECOL LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 6
XECOL LIMITED
BALANCE SHEET
AS AT
30 OCTOBER 2025
30 October 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
4
341,390
346,368
Current assets
Debtors
5
83,387
634,403
Cash at bank and in hand
150,094
135,136
233,481
769,539
Creditors: amounts falling due within one year
6
(320,859)
(488,295)
Net current (liabilities)/assets
(87,378)
281,244
Total assets less current liabilities
254,012
627,612
Creditors: amounts falling due after more than one year
7
-
0
(5,834)
Net assets
254,012
621,778
Capital and reserves
Called up share capital
8
100
100
Profit and loss reserves
253,912
621,678
Total equity
254,012
621,778

For the financial year ended 30 October 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

T he member has not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

The director acknowledges her 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 director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved and signed by the director and authorised for issue on 5 March 2026
Mrs M Khan
Director
Company registration number 04226813 (England and Wales)
XECOL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 OCTOBER 2025
- 2 -
1
Accounting policies
Company information

Xecol Limited is a private company limited by shares incorporated in England and Wales. The registered office is Mentor House, Ainsworth Street, Blackburn, Lancashire, BB1 6AY.

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 a mounts 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

At the time of approving the financial statements, the director ha s a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

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 recover able.

1.4
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:

Freehold land and buildings
Nil
Leasehold land and buildings
25% Reducing balance
Fixtures and fittings
25% Reducing balance
Motor vehicles
25% Reducing balance

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.

Freehold land and buildings are not depreciated as the directors believe the valuation of the assets is not materially different to their historic cost.

XECOL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 OCTOBER 2025
1
Accounting policies
(Continued)
- 3 -
1.5
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.

1.6
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.

1.7
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.

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 paymen ts 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. A m ounts 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.

XECOL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 OCTOBER 2025
1
Accounting policies
(Continued)
- 4 -
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.

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.

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.

1.11
Retirement benefits

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

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is 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.

XECOL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 OCTOBER 2025
- 5 -
3
Employees

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

2025
2024
Number
Number
Total
22
19
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 31 October 2024 and 30 October 2025
511,830
158,471
670,301
Depreciation and impairment
At 31 October 2024
182,032
141,901
323,933
Depreciation charged in the year
835
4,143
4,978
At 30 October 2025
182,867
146,044
328,911
Carrying amount
At 30 October 2025
328,963
12,427
341,390
At 30 October 2024
329,798
16,570
346,368
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
75,599
47,637
Amounts owed by group undertakings
-
0
573,907
Other debtors
7,788
12,859
83,387
634,403
XECOL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 OCTOBER 2025
- 6 -
6
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
5,834
10,000
Amounts owed to group undertakings
5,418
717
Corporation tax
130,981
119,172
Other taxation and social security
28,840
18,551
Other creditors
37,786
31,855
Accruals and deferred income
112,000
308,000
320,859
488,295

The company's bank loan is secured by the Bounce Back Loan Scheme managed by the British Business Bank.

7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
-
0
5,834
8
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
9
Operating lease commitments
As lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2025
2024
£
£
Total commitments
2,312
9,250
2025-10-30 2024-10-31 false false false 06 March 2026 CCH Software CCH Accounts Production 2025.300 No description of principal activity Mrs M Khan Mrs M Khan 04226813 2024-10-31 2025-10-30 04226813 2025-10-30 04226813 2024-10-30 04226813 core:LandBuildings 2025-10-30 04226813 core:OtherPropertyPlantEquipment 2025-10-30 04226813 core:LandBuildings 2024-10-30 04226813 core:OtherPropertyPlantEquipment 2024-10-30 04226813 core:CurrentFinancialInstruments core:WithinOneYear 2025-10-30 04226813 core:CurrentFinancialInstruments core:WithinOneYear 2024-10-30 04226813 core:CurrentFinancialInstruments 2025-10-30 04226813 core:CurrentFinancialInstruments 2024-10-30 04226813 core:Non-currentFinancialInstruments 2025-10-30 04226813 core:Non-currentFinancialInstruments 2024-10-30 04226813 core:ShareCapital 2025-10-30 04226813 core:ShareCapital 2024-10-30 04226813 core:RetainedEarningsAccumulatedLosses 2025-10-30 04226813 core:RetainedEarningsAccumulatedLosses 2024-10-30 04226813 core:ShareCapitalOrdinaryShareClass1 2025-10-30 04226813 core:ShareCapitalOrdinaryShareClass1 2024-10-30 04226813 bus:CompanySecretaryDirector1 2024-10-31 2025-10-30 04226813 core:LandBuildings core:OwnedOrFreeholdAssets 2024-10-31 2025-10-30 04226813 core:LandBuildings core:LongLeaseholdAssets 2024-10-31 2025-10-30 04226813 core:FurnitureFittings 2024-10-31 2025-10-30 04226813 core:MotorVehicles 2024-10-31 2025-10-30 04226813 2023-10-31 2024-10-30 04226813 core:LandBuildings 2024-10-30 04226813 core:OtherPropertyPlantEquipment 2024-10-30 04226813 2024-10-30 04226813 core:LandBuildings 2024-10-31 2025-10-30 04226813 core:OtherPropertyPlantEquipment 2024-10-31 2025-10-30 04226813 bus:OrdinaryShareClass1 2024-10-31 2025-10-30 04226813 bus:OrdinaryShareClass1 2025-10-30 04226813 bus:OrdinaryShareClass1 2024-10-30 04226813 bus:PrivateLimitedCompanyLtd 2024-10-31 2025-10-30 04226813 bus:SmallCompaniesRegimeForAccounts 2024-10-31 2025-10-30 04226813 bus:FRS102 2024-10-31 2025-10-30 04226813 bus:AuditExemptWithAccountantsReport 2024-10-31 2025-10-30 04226813 bus:Director1 2024-10-31 2025-10-30 04226813 bus:CompanySecretary1 2024-10-31 2025-10-30 04226813 bus:FullAccounts 2024-10-31 2025-10-30 xbrli:pure xbrli:shares iso4217:GBP