Company registration number 11555611 (England and Wales)
MAPLE NETWORKS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2025
PAGES FOR FILING WITH REGISTRAR
MAPLE NETWORKS LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 7
MAPLE NETWORKS LIMITED
BALANCE SHEET
AS AT
30 JUNE 2025
30 June 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
115,898
17,898
Current assets
Debtors
4
2,175,907
1,673,740
Cash at bank and in hand
831,843
944,230
3,007,750
2,617,970
Creditors: amounts falling due within one year
5
(3,865,497)
(3,054,904)
Net current liabilities
(857,747)
(436,934)
Total assets less current liabilities
(741,849)
(419,036)
Creditors: amounts falling due after more than one year
6
(44,139)
-
0
Net liabilities
(785,988)
(419,036)
Capital and reserves
Called up share capital
52,433
52,173
Profit and loss reserves
(838,421)
(471,209)
Total equity
(785,988)
(419,036)

For the financial year ended 30 June 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 profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 17 April 2026 and are signed on its behalf by:
Mr J G Clark
Director
Company registration number 11555611 (England and Wales)
MAPLE NETWORKS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2025
- 2 -
Share capital
Share option reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 July 2023
51,394
312
(533,472)
(481,766)
Year ended 30 June 2024:
Profit and total comprehensive income
-
-
62,029
62,029
Issue of share capital
779
-
-
779
Transfers
-
(78)
-
0
(78)
Exercise of share option
-
(234)
234
-
Balance at 30 June 2024
52,173
-
(471,209)
(419,036)
Year ended 30 June 2025:
Loss and total comprehensive income
-
-
(367,212)
(367,212)
Issue of share capital
260
-
-
260
Balance at 30 June 2025
52,433
-
(838,421)
(785,988)
MAPLE NETWORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2025
- 3 -
1
Accounting policies
Company information

Maple Networks Limited is a private company limited by shares incorporated in England and Wales. The registered office is 4 Wharfe Mews, Cliffe Terrace, Wetherby, West Yorkshire, LS22 6LX.

1.1
Basis of preparation

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.

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.

The balance sheet shows that the company was technically insolvent by £785,988 (2024: £419,036). This was due to UK accounting principles which spreads the profit of £2,145,144 (2024: £1,753,640) over the duration of the contract as explained in the accounting policy for income recognition described in turnover below.

1.3
Turnover

Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates and value added tax.

 

Turnover includes revenue earned from the sale of goods, the rendering of services and the provision of software and support licences.

 

Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has taken delivery of the goods.

 

Turnover from the rendering of services is recognised once the service has been carried out and the contract has been completed.

 

Turnover from the provision of software and support licences is spread across the length of the licence agreement, being recognised on a monthly basis from the date that the licence was provided.

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:

Fixtures and fittings
15% on reducing balance
Computers
25% on reducing balance
Motor vehicles
25% on reducing balance
MAPLE NETWORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 4 -

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.

1.5
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.

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.

1.6
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.

MAPLE NETWORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 5 -
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 profit and loss account, 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.

1.7
Retirement benefits

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

1.8
Leases
As lessee

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 balance sheet 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.

1.9

Share based payments

Where share options are awarded to employees, the fair value of the options at the date of grant is charged to profit or loss over the vesting period. Non-market vesting conditions are taken into account by adjusting the number of equity instruments expected to vest at each balance sheet date so that, ultimately, the cumulative amount recognised over the vesting period is based on the number of options that eventually vest.

 

Market vesting conditions are factored into the fair value of the options granted. The cumulative expense is not adjusted for failure to achieve a market vesting condition.

 

The fair value of the award also takes into account non-vesting conditions. These are either factors beyond the control of either party (such as a target based on an index) or factors which are within the control of one or other of the parties (such as the company keeping the scheme open or the employee maintaining any contributions required by the scheme).

 

Where the terms and conditions of options are modified before they vest, the increase in the fair value of the options, measured immediately before and after the modification, is also charged to profit or loss over the remaining vesting period.

MAPLE NETWORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 6 -
2
Employees

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

2025
2024
Number
Number
Total
21
16
3
Tangible fixed assets
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
Cost
At 1 July 2024
8,431
25,318
-
0
33,749
Additions
-
0
23,317
93,380
116,697
At 30 June 2025
8,431
48,635
93,380
150,446
Depreciation and impairment
At 1 July 2024
2,440
13,411
-
0
15,851
Depreciation charged in the year
899
5,419
12,379
18,697
At 30 June 2025
3,339
18,830
12,379
34,548
Carrying amount
At 30 June 2025
5,092
29,805
81,001
115,898
At 30 June 2024
5,991
11,907
-
0
17,898
4
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
480,934
656,834
Amounts owed by group undertakings
81,768
37,432
Other debtors
736,541
213,983
Prepayments and accrued income
876,664
634,275
2,175,907
1,542,524
2025
2024
Amounts falling due after more than one year:
£
£
Deferred tax asset (note )
-
0
131,216
Total debtors
2,175,907
1,673,740
MAPLE NETWORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 7 -
5
Creditors: amounts falling due within one year
2025
2024
£
£
Obligations under finance leases
6,147
-
0
Trade creditors
363,102
164,337
Amounts owed to group undertakings
2,405
-
0
Taxation and social security
177,029
186,756
Other creditors
9,607
6,043
Accruals and deferred income
3,307,207
2,697,768
3,865,497
3,054,904
6
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Obligations under finance leases
44,139
-
0
7
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
54,684
106,764
8
Events after the reporting date

A new EMI scheme is set up on the 28 November 2025, granting options over 1,765 ordinary shares in the company.

9
Directors' transactions

A director of the company has withdrawn £402,404 from the company during the year to 30 June 2025 (2024: £520,491) and has repaid to the company £21,648 (2024: £32,812). As at the 30 June 2025 the director owed the company £528,477 (2024: £147,721). The loan is interest free and repayable on demand.

2025-06-302024-07-01falsefalsefalse17 April 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr Jason Gordon ClarkG TetleyMrs C Heather115556112024-07-012025-06-30115556112025-06-30115556112024-06-3011555611core:FurnitureFittings2025-06-3011555611core:ComputerEquipment2025-06-3011555611core:MotorVehicles2025-06-3011555611core:FurnitureFittings2024-06-3011555611core:ComputerEquipment2024-06-3011555611core:MotorVehicles2024-06-3011555611core:WithinOneYear2025-06-3011555611core:WithinOneYear2024-06-3011555611core:AfterOneYear2025-06-3011555611core:AfterOneYear2024-06-3011555611core:CurrentFinancialInstrumentscore:WithinOneYear2025-06-3011555611core:CurrentFinancialInstrumentscore:WithinOneYear2024-06-3011555611core:ShareCapital2025-06-3011555611core:ShareCapital2024-06-3011555611core:RetainedEarningsAccumulatedLosses2025-06-3011555611core:RetainedEarningsAccumulatedLosses2024-06-3011555611core:ShareCapital2023-06-3011555611core:RetainedEarningsAccumulatedLosses2023-06-3011555611bus:Director12024-07-012025-06-3011555611core:RetainedEarningsAccumulatedLosses2023-07-012024-06-30115556112023-07-012024-06-3011555611core:RetainedEarningsAccumulatedLosses2024-07-012025-06-3011555611core:ShareCapital2023-07-012024-06-3011555611core:ShareCapital2024-07-012025-06-3011555611core:FurnitureFittings2024-07-012025-06-3011555611core:ComputerEquipment2024-07-012025-06-3011555611core:MotorVehicles2024-07-012025-06-3011555611core:FurnitureFittings2024-06-3011555611core:ComputerEquipment2024-06-3011555611core:MotorVehicles2024-06-30115556112024-06-3011555611core:CurrentFinancialInstruments2025-06-3011555611core:CurrentFinancialInstruments2024-06-3011555611core:Non-currentFinancialInstruments2025-06-3011555611core:Non-currentFinancialInstruments2024-06-3011555611core:Non-currentFinancialInstrumentscore:AfterOneYear2025-06-3011555611core:Non-currentFinancialInstrumentscore:AfterOneYear2024-06-3011555611bus:PrivateLimitedCompanyLtd2024-07-012025-06-3011555611bus:SmallCompaniesRegimeForAccounts2024-07-012025-06-3011555611bus:FRS1022024-07-012025-06-3011555611bus:AuditExemptWithAccountantsReport2024-07-012025-06-3011555611bus:Director22024-07-012025-06-3011555611bus:CompanySecretary12024-07-012025-06-3011555611bus:FullAccounts2024-07-012025-06-30xbrli:purexbrli:sharesiso4217:GBP