Company registration number SC425324 (Scotland)
AVISU LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025
PAGES FOR FILING WITH REGISTRAR
AVISU LTD
COMPANY INFORMATION
Directors
M J O'Flynn
S A O'Flynn
Company number
SC425324
Registered office
Bridgepark
Clashandorran
Beauly
Inverness-Shire
United Kingdom
IV4 7AN
Accountants
Azets
10 Ardross Street
Inverness
United Kingdom
IV3 5NS
AVISU LTD
CONTENTS
Page
Statement of financial position
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 13
AVISU LTD
STATEMENT OF FINANCIAL POSITION
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
3
143,247
107,327
Tangible assets
4
149,469
177,614
Investment property
5
51,960
246,259
344,676
531,200
Current assets
Debtors
6
811,481
683,936
Investments
7
160,280
Cash at bank and in hand
89,749
131,068
1,061,510
815,004
Creditors: amounts falling due within one year
8
(195,678)
(266,259)
Net current assets
865,832
548,745
Total assets less current liabilities
1,210,508
1,079,945
Provisions for liabilities
(5,663)
Net assets
1,204,845
1,079,945
Capital and reserves
Called up share capital
400
400
Revaluation reserve
34,771
6,395
Profit and loss reserves
1,169,674
1,073,150
Total equity
1,204,845
1,079,945
AVISU LTD
STATEMENT OF FINANCIAL POSITION (CONTINUED)
- 2 -
For the financial year ended 31 July 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 income statement within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 27 April 2026 and are signed on its behalf by:
S A O'Flynn
Director
Company registration number SC425324 (Scotland)
AVISU LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JULY 2025
- 3 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 August 2023
400
715,999
716,399
Year ended 31 July 2024:
Profit and total comprehensive income
-
-
403,546
403,546
Dividends
-
-
(40,000)
(40,000)
Revaluation of intangible assets
-
6,395
(6,395)
-
Balance at 31 July 2024
400
6,395
1,073,150
1,079,945
Year ended 31 July 2025:
Profit and total comprehensive income
-
-
202,900
202,900
Issue of share capital
80
-
-
80
Dividends
-
-
(78,000)
(78,000)
Reduction of shares
(80)
-
(80)
Revaluation of intangible assets
-
28,376
(28,376)
-
Balance at 31 July 2025
400
34,771
1,169,674
1,204,845
AVISU LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025
- 4 -
1
Accounting policies
Company information
Avisu Ltd is a private company limited by shares incorporated in Scotland. The registered office is Bridgepark, Clashandorran, Beauly, Inverness-Shire, United Kingdom, IV4 7AN.
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 amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, modified to include the revaluation of investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
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.
When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.
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 recoverable.
Interest income
Interest income is recognised in the Statement of Income and Retained Earnings using the effective interest method.
1.4
Research and development expenditure
Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.
AVISU LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
1
Accounting policies
(Continued)
- 5 -
1.5
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.
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:
Patents & licences
10% straight line
Development costs
10% straight line from the date of completion
Crypto currencies
Not amortised
1.6
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation.
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
15% on cost
Leasehold improvements
15% on cost
Plant and equipment
20% on cost
Office equipment
20% on cost
Computers
33% on cost
Vehicles
25% on cost
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.
1.7
Investment properties
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
1.8
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.
AVISU LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
1
Accounting policies
(Continued)
- 6 -
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.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.9
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.
1.10
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 statement of financial position 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.
AVISU LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
1
Accounting policies
(Continued)
- 7 -
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.
1.11
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs.
Dividends payable on equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.
1.12
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 income statement 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 income statement, 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.
AVISU LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
1
Accounting policies
(Continued)
- 8 -
1.13
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.
1.14
Retirement benefits
Payments to personal pension schemes are charged as an expense as they fall due.
1.15
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the statement of financial position as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
1.16
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
1.17
Short term debtors are measured at transaction price, less any impairment.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
3
2
AVISU LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
- 9 -
3
Intangible fixed assets
Patents & licences
Development costs
Crypto currencies
Total
£
£
£
£
Cost
At 1 August 2024
19,150
55,594
38,514
113,258
Additions
37,835
37,835
At 31 July 2025
19,150
55,594
76,349
151,093
Amortisation and impairment
At 1 August 2024
5,931
5,931
Amortisation charged for the year
1,915
1,915
At 31 July 2025
7,846
7,846
Carrying amount
At 31 July 2025
11,304
55,594
76,349
143,247
At 31 July 2024
13,219
55,594
38,514
107,327
AVISU LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
- 10 -
4
Tangible fixed assets
Freehold land and buildings
Leasehold improvements
Plant and equipment
Office equipment
Computers
Vehicles
Total
£
£
£
£
£
£
£
Cost
At 1 August 2024
109,000
39,446
5,186
8,712
7,524
80,471
250,339
Additions
975
3,269
3,085
7,329
At 31 July 2025
109,000
39,446
6,161
11,981
10,609
80,471
257,668
Depreciation and impairment
At 1 August 2024
5,450
5,971
555
4,565
4,865
51,319
72,725
Depreciation charged in the year
7,267
2,630
1,135
2,073
2,252
20,117
35,474
At 31 July 2025
12,717
8,601
1,690
6,638
7,117
71,436
108,199
Carrying amount
At 31 July 2025
96,283
30,845
4,471
5,343
3,492
9,035
149,469
At 31 July 2024
103,550
33,475
4,631
4,147
2,659
29,152
177,614
AVISU LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
4
Tangible fixed assets
(Continued)
- 11 -
Tangible fixed assets includes assets held under finance leases or hire purchase contracts, as follows:
2025
2024
£
£
Vehicles
-
33,567
-
33,567
5
Investment property
2025
£
Fair value
At 1 August 2024
246,259
Disposals
(194,299)
At 31 July 2025
51,960
The directors have considered the fair value of investment property at the year end and consider it is stated accurately within the financial statements.
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
68,968
Corporation tax recoverable
185,026
131,198
Other debtors
539,150
392,282
Prepayments and accrued income
87,305
91,488
811,481
683,936
7
Current asset investments
2025
2024
£
£
Other investments
160,280
AVISU LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
- 12 -
8
Creditors: amounts falling due within one year
2025
2024
£
£
Obligations under finance leases
3,889
Trade creditors
72,854
62,292
Corporation tax
120,315
197,561
Other creditors
399
417
Accruals and deferred income
2,110
2,100
195,678
266,259
9
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
(4,820)
(2,131)
Taxable losses
(1,107)
-
Gain on Intangible Assets
11,590
2,131
5,663
-
2025
Movements in the year:
£
Liability at 1 August 2024
-
Charge to profit or loss
5,663
Liability at 31 July 2025
5,663
10
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
3,000
3,000
AVISU LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
- 13 -
11
Directors' transactions
During the year the directors advanced funds of £124,082 (2024 - £76,000) to the company and the directors withdrew funds of £265,724 (2024 - £247,828) from the company.
At the year end the directors owed the company £530,377 (2024 - £388,735) which is included in other debtors.
Loans with the directors are repayable on demand and interest is charged at a rate of 2.25%.
2025-07-312024-08-01falsefalsefalse27 April 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityM J O'FlynnS A O'FlynnSC4253242024-08-012025-07-31SC425324bus:Director12024-08-012025-07-31SC425324bus:Director22024-08-012025-07-31SC425324bus:RegisteredOffice2024-08-012025-07-31SC4253242025-07-31SC4253242024-07-31SC425324core:PatentsTrademarksLicencesConcessionsSimilar2025-07-31SC425324core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-07-31SC425324core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-07-31SC425324core:PatentsTrademarksLicencesConcessionsSimilar2024-07-31SC425324core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-07-31SC425324core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-07-31SC425324core:LandBuildingscore:OwnedOrFreeholdAssets2025-07-31SC425324core:LeaseholdImprovements2025-07-31SC425324core:PlantMachinery2025-07-31SC425324core:FurnitureFittings2025-07-31SC425324core:ComputerEquipment2025-07-31SC425324core:MotorVehicles2025-07-31SC425324core:LandBuildingscore:OwnedOrFreeholdAssets2024-07-31SC425324core:LeaseholdImprovements2024-07-31SC425324core:PlantMachinery2024-07-31SC425324core:FurnitureFittings2024-07-31SC425324core:ComputerEquipment2024-07-31SC425324core:MotorVehicles2024-07-31SC425324core:WithinOneYear2025-07-31SC425324core:WithinOneYear2024-07-31SC425324core:CurrentFinancialInstrumentscore:WithinOneYear2025-07-31SC425324core:CurrentFinancialInstrumentscore:WithinOneYear2024-07-31SC425324core:ShareCapital2025-07-31SC425324core:ShareCapital2024-07-31SC425324core:RevaluationReserve2025-07-31SC425324core:RevaluationReserve2024-07-31SC425324core:RetainedEarningsAccumulatedLosses2025-07-31SC425324core:RetainedEarningsAccumulatedLosses2024-07-31SC425324core:ShareCapital2023-07-31SC425324core:RevaluationReserve2023-07-31SC425324core:RetainedEarningsAccumulatedLosses2023-07-31SC425324core:RetainedEarningsAccumulatedLosses2023-08-012024-07-31SC4253242023-08-012024-07-31SC425324core:RetainedEarningsAccumulatedLosses2024-08-012025-07-31SC425324core:ShareCapital2024-08-012025-07-31SC425324core:IntangibleAssetsOtherThanGoodwill2024-08-012025-07-31SC425324core:PatentsTrademarksLicencesConcessionsSimilar2024-08-012025-07-31SC425324core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-08-012025-07-31SC425324core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-08-012025-07-31SC425324core:LeaseholdImprovements2024-08-012025-07-31SC425324core:PlantMachinery2024-08-012025-07-31SC425324core:FurnitureFittings2024-08-012025-07-31SC425324core:ComputerEquipment2024-08-012025-07-31SC425324core:MotorVehicles2024-08-012025-07-31SC425324core:PatentsTrademarksLicencesConcessionsSimilar2024-07-31SC425324core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-07-31SC425324core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-07-31SC4253242024-07-31SC425324core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssets2024-08-012025-07-31SC425324core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:ExternallyAcquiredIntangibleAssets2024-08-012025-07-31SC425324core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssets2024-08-012025-07-31SC425324core:ExternallyAcquiredIntangibleAssets2024-08-012025-07-31SC425324core:LandBuildingscore:OwnedOrFreeholdAssets2024-07-31SC425324core:LeaseholdImprovements2024-07-31SC425324core:PlantMachinery2024-07-31SC425324core:FurnitureFittings2024-07-31SC425324core:ComputerEquipment2024-07-31SC425324core:MotorVehicles2024-07-31SC425324core:LandBuildingscore:OwnedOrFreeholdAssets2024-08-012025-07-31SC425324core:CurrentFinancialInstruments2025-07-31SC425324core:CurrentFinancialInstruments2024-07-31SC425324bus:PrivateLimitedCompanyLtd2024-08-012025-07-31SC425324bus:SmallCompaniesRegimeForAccounts2024-08-012025-07-31SC425324bus:FRS1022024-08-012025-07-31SC425324bus:AuditExemptWithAccountantsReport2024-08-012025-07-31SC425324bus:FullAccounts2024-08-012025-07-31xbrli:purexbrli:sharesiso4217:GBP