Income Analytics Limited 12298014 false 2025-01-01 2025-12-31 2025-12-31 The principal activity of the company is income risk analytics for the commercial real estate sector. Digita Accounts Production Advanced 6.30.9574.0 true true 12298014 2025-01-01 2025-12-31 12298014 2025-12-31 12298014 bus:OrdinaryShareClass1 2025-12-31 12298014 core:CurrentFinancialInstruments 2025-12-31 12298014 core:CurrentFinancialInstruments core:WithinOneYear 2025-12-31 12298014 core:Non-currentFinancialInstruments 2025-12-31 12298014 core:Non-currentFinancialInstruments core:AfterOneYear 2025-12-31 12298014 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2025-12-31 12298014 core:Goodwill 2025-12-31 12298014 core:FurnitureFittingsToolsEquipment 2025-12-31 12298014 bus:SmallEntities 2025-01-01 2025-12-31 12298014 bus:AuditExemptWithAccountantsReport 2025-01-01 2025-12-31 12298014 bus:FilletedAccounts 2025-01-01 2025-12-31 12298014 bus:SmallCompaniesRegimeForAccounts 2025-01-01 2025-12-31 12298014 bus:RegisteredOffice 2025-01-01 2025-12-31 12298014 bus:Director8 2025-01-01 2025-12-31 12298014 bus:OrdinaryShareClass1 2025-01-01 2025-12-31 12298014 bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 12298014 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2025-01-01 2025-12-31 12298014 core:Goodwill 2025-01-01 2025-12-31 12298014 core:FurnitureFittings 2025-01-01 2025-12-31 12298014 core:FurnitureFittingsToolsEquipment 2025-01-01 2025-12-31 12298014 core:OfficeEquipment 2025-01-01 2025-12-31 12298014 countries:England 2025-01-01 2025-12-31 12298014 2024-12-31 12298014 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-12-31 12298014 core:Goodwill 2024-12-31 12298014 core:FurnitureFittingsToolsEquipment 2024-12-31 12298014 2024-01-01 2024-12-31 12298014 2024-12-31 12298014 bus:OrdinaryShareClass1 2024-12-31 12298014 core:CurrentFinancialInstruments 2024-12-31 12298014 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 12298014 core:Non-currentFinancialInstruments 2024-12-31 12298014 core:Non-currentFinancialInstruments core:AfterOneYear 2024-12-31 12298014 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-12-31 12298014 core:Goodwill 2024-12-31 12298014 core:FurnitureFittingsToolsEquipment 2024-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 12298014

Income Analytics Limited
Unaudited Filleted Financial Statements
for the Year Ended 31 December 2025

Income Analytics Limited

Contents

Balance Sheet | 1 to 2
Notes to the Unaudited Financial Statements | 3 to 10

Income Analytics Limited

(Registration number: 12298014)
Balance Sheet as at 31 December 2025

| Note | 2025 £ | 2024 £
Fixed assets |  |  |
Intangible assets | 4 | 1,977,678 | 912,613
Tangible assets | 5 | 15,080 | 1,475
|  | 1,992,758 | 914,088
Current assets |  |  |
Debtors | 6 | 510,406 | 468,010
Cash at bank and in hand |  | 41,038 | 187,761
|  | 551,444 | 655,771
Creditors: Amounts falling due within one year | 10 | (1,031,369) | (617,920)
Net current (liabilities)/assets |  | (479,925) | 37,851
Total assets less current liabilities |  | 1,512,833 | 951,939
Creditors: Amounts falling due after more than one year | 10 | (75,000) | (819,659)
Net assets |  | 1,437,833 | 132,280
Capital and reserves |  |  |
Called up share capital | 7 | 211 | 168
Share premium reserve |  | 4,607,925 | 2,607,942
Other reserves |  | 1,649 | 3,096
Retained earnings |  | (3,171,952) | (2,478,926)
Shareholders' funds |  | 1,437,833 | 132,280

For the financial 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.

Director s' responsibilities:

• | The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476 ; and
• | The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 15 April 2026 and signed on its behalf by:

Income Analytics Limited

(Registration number: 12298014)
Balance Sheet as at 31 December 2025

......................................... M G Richardson Director

Income Analytics Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025

1 | General information

The company is a private company limited by share capital, incorporated in England.

The address of its registered office is:
30 St Giles'
Oxford
OX1 3LE

These financial statements were authorised for issue by the Board on 15 April 2026.

2 | Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

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.

Going concern

The financial statements have been prepared on a going concern basis as the company's investors will continue to support the company for the foreseeable future.

Revenue recognition

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 sales/value added tax, returns, rebates and discounts. Subscription income is accounted for when invoiced.
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.

Income Analytics Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rate on the date when the fair value is re-measured.
Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

Tax

The tax expense for the period comprises current 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.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class | Depreciation method and rate
Office equipment | 50% straight line
Fixtures and fittings | 20% straight line

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Development costs

Research and development costs of a capital nature are amortised over a 7 year period on a straight line basis.

Income Analytics Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class | Amortisation method and rate
Development costs | 7 years on a straight line basis
Goodwill | 10 years straightline

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.

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. 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.

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.

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.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Income Analytics Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.
Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3 | Staff numbers

The average number of persons employed by the company (including directors) during the year, was 12 (2024 - 10).

Income Analytics Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025

4 | Intangible assets

| Goodwill £ | Internally generated software development costs £ | Total £
Cost or valuation
At 1 January 2025 | - | 1,318,120 | 1,318,120
Additions acquired separately | 1,115,022 | 263,640 | 1,378,662
At 31 December 2025 | 1,115,022 | 1,581,760 | 2,696,782
Amortisation
At 1 January 2025 | - | 405,507 | 405,507
Amortisation charge | 111,502 | 202,095 | 313,597
At 31 December 2025 | 111,502 | 607,602 | 719,104
Carrying amount
At 31 December 2025 | 1,003,520 | 974,158 | 1,977,678
At 31 December 2024 | - | 912,613 | 912,613

Income Analytics Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025

5 | Tangible assets

| Furniture, fittings and equipment £ | Total £
Cost or valuation
At 1 January 2025 | 10,143 | 10,143
Additions | 16,248 | 16,248
Disposals | (1,628) | (1,628)
At 31 December 2025 | 24,763 | 24,763
Depreciation
At 1 January 2025 | 8,668 | 8,668
Charge for the year | 2,013 | 2,013
Eliminated on disposal | (998) | (998)
At 31 December 2025 | 9,683 | 9,683
Carrying amount
At 31 December 2025 | 15,080 | 15,080
At 31 December 2024 | 1,475 | 1,475

Income Analytics Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025

6 | Debtors

| 2025 £ | 2024 £
Trade debtors | 300,284 | 311,952
Prepayments | 144,322 | 85,551
Other debtors | 65,800 | 70,507
| 510,406 | 468,010

7 | Share capital

Allotted, called up and fully paid shares

| 2025 | 2024
| No. | £ | No. | £
Ordinary of £0.01 each | 21,080 | 211 | 16,825 | 168

8 | Reserves

During the 2022 year the company established an Enterprise Management Incentive Share Option Scheme. The fair value of options granted under the scheme is assessed annually and recognised as a cost on a straight line basis over the vesting period, this amount being credited to the share options reserve.

Income Analytics Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025

9 | Loans and borrowings

Non-current loans and borrowings

| 2025 £ | 2024 £
Convertible debt | 75,000 | 819,659

10 | Creditors

Creditors: amounts falling due within one year

| 2025 £ | 2024 £
Due within one year |  |
Trade creditors | 231,029 | 176,974
Taxation and social security | 61,999 | 39,086
Accruals and deferred income | 734,091 | 397,717
Other creditors | 4,250 | 4,143
| 1,031,369 | 617,920

Creditors: amounts falling due after more than one year

| Note | 2025 £ | 2024 £
Due after one year |  |  |
Loans and borrowings | 9 | 75,000 | 819,659