Acorah Software Products - Accounts Production 16.8.310 false true 31 December 2024 1 January 2024 false 1 January 2025 31 December 2025 31 December 2025 12149615 Mr T Ruffles Mr S Ruffles Mrs N Ruffles Miss J Ruffles Mrs N Ruffles iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 12149615 2024-12-31 12149615 2025-12-31 12149615 2025-01-01 2025-12-31 12149615 frs-core:Non-currentFinancialInstruments 2025-12-31 12149615 frs-core:BetweenOneFiveYears 2025-12-31 12149615 frs-core:ComputerEquipment 2025-01-01 2025-12-31 12149615 frs-core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2025-01-01 2025-12-31 12149615 frs-core:FurnitureFittings 2025-01-01 2025-12-31 12149615 frs-core:MotorVehicles 2025-01-01 2025-12-31 12149615 frs-core:PlantMachinery 2025-01-01 2025-12-31 12149615 frs-core:WithinOneYear 2025-12-31 12149615 frs-core:SharePremium 2025-12-31 12149615 frs-core:ShareCapital 2025-12-31 12149615 frs-core:RetainedEarningsAccumulatedLosses 2025-12-31 12149615 frs-bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 12149615 frs-bus:AbridgedAccounts 2025-01-01 2025-12-31 12149615 frs-bus:SmallEntities 2025-01-01 2025-12-31 12149615 frs-bus:AuditExempt-NoAccountantsReport 2025-01-01 2025-12-31 12149615 frs-bus:SmallCompaniesRegimeForAccounts 2025-01-01 2025-12-31 12149615 frs-bus:OrdinaryShareClass1 2025-01-01 2025-12-31 12149615 frs-bus:OrdinaryShareClass1 2025-12-31 12149615 frs-bus:Director1 2025-01-01 2025-12-31 12149615 frs-bus:Director2 2025-01-01 2025-12-31 12149615 frs-bus:Director3 2025-01-01 2025-12-31 12149615 frs-bus:Director4 2025-01-01 2025-12-31 12149615 frs-bus:CompanySecretary1 2025-01-01 2025-12-31 12149615 frs-countries:EnglandWales 2025-01-01 2025-12-31 12149615 2023-12-31 12149615 2024-12-31 12149615 2024-01-01 2024-12-31 12149615 frs-core:Non-currentFinancialInstruments 2024-12-31 12149615 frs-core:BetweenOneFiveYears 2024-12-31 12149615 frs-core:MotorVehicles 2024-01-01 2024-12-31 12149615 frs-core:PlantMachinery 2024-01-01 2024-12-31 12149615 frs-core:WithinOneYear 2024-12-31 12149615 frs-core:SharePremium 2024-12-31 12149615 frs-core:ShareCapital 2024-12-31 12149615 frs-core:RetainedEarningsAccumulatedLosses 2024-12-31 12149615 frs-bus:OrdinaryShareClass1 2024-01-01 2024-12-31
Registered number: 12149615
DXB Integrate Limited
Unaudited ABRIDGED Financial Statements
For The Year Ended 31 December 2025
DXB Integrate Limited
Contents
Contents

| Page
--- | ---
Abridged Balance Sheet | 1—2
Notes to the Abridged Financial Statements | 3—5

Page 1
DXB Integrate Limited
Abridged Balance Sheet
As At 31 December 2025
Abridged Balance Sheet
Registered number: 12149615

| 2025 | 2024
--- | --- | ---
| Notes | £ | £ | £ | £
FIXED ASSETS
Tangible Assets | 5 |  | 2,250,908 |  | 1,779,393
|  |  | 2,250,908 |  | 1,779,393
CURRENT ASSETS
Debtors |  | 1,390,847 |  | 365,583 |
Cash at bank and in hand |  | 101,938 |  | 216,552 |
|  | 1,492,785 |  | 582,135 |
Creditors: Amounts Falling Due Within One Year |  | (1,433,535 ) |  | (1,187,870 ) |
NET CURRENT ASSETS (LIABILITIES) |  |  | 59,250 |  | (605,735 )
TOTAL ASSETS LESS CURRENT LIABILITIES |  |  | 2,310,158 |  | 1,173,658
Creditors: Amounts Falling Due After More Than One Year |  |  | (1,782,732 ) |  | (831,342 )
PROVISIONS FOR LIABILITIES
Deferred Taxation | 7 |  | (93,332 ) |  | (46,654 )
NET ASSETS |  |  | 434,094 |  | 295,662
CAPITAL AND RESERVES
Called up share capital | 8 |  | 3 |  | 3
Share premium account |  |  | 150,000 |  | 150,000
Profit and Loss Account |  |  | 284,091 |  | 145,659
SHAREHOLDERS' FUNDS |  |  | 434,094 |  | 295,662

Page 1
Page 2
DXB Integrate Limited
Abridged Balance Sheet (continued)
As At 31 December 2025
For the year ending 31 December 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 in accordance with section 476 of the Companies Act 2006.
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The company has taken advantage of section 444(1) of the Companies Act 2006 and opted not to deliver to the registrar a copy of the company's Profit and Loss Account.
All of the company's members have consented to the preparation of an Abridged Profit and Loss Account and an Abridged Balance Sheet for the year end 31 December 2025 in accordance with section 444(2A) of the Companies Act 2006.
On behalf of the board

Mr S Ruffles Director
16/03/2026

The notes on pages 3 to 5 form part of these financial statements.
Page 2
Page 3
DXB Integrate Limited
Notes to the Abridged Financial Statements
For The Year Ended 31 December 2025
Notes to the Abridged Financial Statements
1. General Information
DXB Integrate Limited is a private company, limited by shares, incorporated in England & Wales, registered number 12149615 . The registered office is Fastnet House Station Road Industrial Estate, Elmswell, Bury St. Edmunds, Suffolk, IP30 9HR.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 section 1A Small Entities "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
2.2. Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover is reduced for estimated customer returns, rebates and other similar allowances.
2.3. Intangible Fixed Assets and Amortisation - Other Intangible
Other intangible assets are initially measured at cost. Afterinitial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impariment losses.
An impairment loss has been recognised in the Income statement, following an assessment at the Balance Sheet date indicating the recoverable amount was less than its carrying value.
Development costs are being amortised evenly over their estimated useful life of nil years.
2.4. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:

Plant & Machinery | Straight line method over 10/3 years
Motor Vehicles | Reducing value of 25%
Fixtures & Fittings | Reducing value of 25%
Computer Equipment | Straight line method of 25%

2.5. Leasing and Hire Purchase Contracts
Assets obtained under finance leases are capitalised as tangible fixed assets. Assets acquired under finance leases are depreciated over the shorter of the lease term and their useful lives. Assets acquired under hire purchase contracts are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in the creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the profit and loss account so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.
Rentals applicable to operating leases where substantially all of the benefits and risks of ownership remain with the lessor are charged to the profit and loss account as incurred.
2.6. Foreign Currencies
Monetary assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate ruling on the date of the transaction. Exchange differences are taken into account in arriving at the operating profit.
Page 3
Page 4
DXB Integrate Limited
Notes to the Abridged Financial Statements (continued)
For The Year Ended 31 December 2025
2.7. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and 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 end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period 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 assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current and deferred tax are recognised in profit or loss for the year, except when they relate to items that are recognised in other comprehensive income or directly in equity, in which case current and deferred tax are recognised in other comprehensive income or directly in equity respectively.
2.8. Pensions
The company operates a defined pension contribution scheme. Contributions are charged to the profit and loss account as they become payable in accordance with the rules of the scheme.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 7 (2024: 8)
7 8
4. Intangible Assets

| Total
--- | ---
| £
Cost
As at 1 January 2025 | 62,440
As at 31 December 2025 | 62,440
Amortisation
As at 1 January 2025 | 62,440
As at 31 December 2025 | 62,440
Net Book Value
As at 31 December 2025 | -
As at 1 January 2025 | -

Page 4
Page 5
DXB Integrate Limited
Notes to the Abridged Financial Statements (continued)
For The Year Ended 31 December 2025
5. Tangible Assets

| Total
--- | ---
| £
Cost
As at 1 January 2025 | 2,086,588
Additions | 689,983
As at 31 December 2025 | 2,776,571
Depreciation
As at 1 January 2025 | 307,195
Provided during the period | 218,468
As at 31 December 2025 | 525,663
Net Book Value
As at 31 December 2025 | 2,250,908
As at 1 January 2025 | 1,779,393

Included above are assets held under finance leases or hire purchase contracts with a net book value as follows:

| 2025 |  | 2024
--- | --- | --- | ---
| £ |  | £
Plant & Machinery | 2,057,575 |  | 1,652,637
Motor Vehicles | 59,599 |  | 54,344
| 2,117,174 |  | 1,706,981

6. Obligations Under Finance Leases and Hire Purchase

| 2025 |  | 2024
--- | --- | --- | ---
| £ |  | £
The future minimum finance lease payments are as follows:
Not later than one year | 457,797 |  | 368,358
Later than one year and not later than five years | 846,996 |  | 818,842
| 1,304,793 |  | 1,187,200
| 1,304,793 |  | 1,187,200

7. Deferred Taxation
The provision for deferred tax is made up as follows:

| 2025 |  | 2024
--- | --- | --- | ---
| £ |  | £
Other timing differences | 93,332 |  | 46,654

8. Share Capital

| 2025 |  | 2024
--- | --- | --- | ---
Allotted, called up and fully paid | £ |  | £
33,333 Ordinary Shares of £ 0.0001 each | 3 |  | 3

Page 5