Acorah Software Products - Accounts Production 19.2.350 false true true 30 November 2024 1 December 2023 false 1 December 2024 30 November 2025 30 November 2025 09861161 Mrs M Shaw Mr R Shaw SHAW Holdings Assets & Wealth Ltd true iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 09861161 2024-11-30 09861161 2025-11-30 09861161 2024-12-01 2025-11-30 09861161 frs-core:CurrentFinancialInstruments 2025-11-30 09861161 frs-core:Non-currentFinancialInstruments 2025-11-30 09861161 frs-core:BetweenOneFiveYears 2025-11-30 09861161 frs-core:ComputerEquipment 2025-11-30 09861161 frs-core:ComputerEquipment 2024-12-01 2025-11-30 09861161 frs-core:ComputerEquipment 2024-11-30 09861161 frs-core:FurnitureFittings 2025-11-30 09861161 frs-core:FurnitureFittings 2024-12-01 2025-11-30 09861161 frs-core:FurnitureFittings 2024-11-30 09861161 frs-core:MotorVehicles 2025-11-30 09861161 frs-core:MotorVehicles 2024-12-01 2025-11-30 09861161 frs-core:MotorVehicles 2024-11-30 09861161 frs-core:PlantMachinery 2025-11-30 09861161 frs-core:PlantMachinery 2024-12-01 2025-11-30 09861161 frs-core:PlantMachinery 2024-11-30 09861161 frs-core:WithinOneYear 2025-11-30 09861161 frs-core:ShareCapital 2025-11-30 09861161 frs-core:RetainedEarningsAccumulatedLosses 2025-11-30 09861161 frs-bus:PrivateLimitedCompanyLtd 2024-12-01 2025-11-30 09861161 frs-bus:FilletedAccounts 2024-12-01 2025-11-30 09861161 frs-bus:SmallEntities 2024-12-01 2025-11-30 09861161 frs-bus:AuditExempt-NoAccountantsReport 2024-12-01 2025-11-30 09861161 frs-bus:SmallCompaniesRegimeForAccounts 2024-12-01 2025-11-30 09861161 1 2024-12-01 2025-11-30 09861161 frs-bus:Director1 2024-12-01 2025-11-30 09861161 frs-bus:Director2 2024-12-01 2025-11-30 09861161 frs-core:CurrentFinancialInstruments 1 2025-11-30 09861161 frs-countries:EnglandWales 2024-12-01 2025-11-30 09861161 2023-11-30 09861161 2024-11-30 09861161 2023-12-01 2024-11-30 09861161 frs-core:CurrentFinancialInstruments 2024-11-30 09861161 frs-core:Non-currentFinancialInstruments 2024-11-30 09861161 frs-core:BetweenOneFiveYears 2024-11-30 09861161 frs-core:WithinOneYear 2024-11-30 09861161 frs-core:ShareCapital 2024-11-30 09861161 frs-core:RetainedEarningsAccumulatedLosses 2024-11-30 09861161 frs-core:CurrentFinancialInstruments 1 2024-11-30
Registered number: 09861161
Epic Frames Ltd
Unaudited Financial Statements
For The Year Ended 30 November 2025
Richards Associates Limited
North Lodge Hawkesyard
Armitage Lane
Rugeley
Staffordshire
WS15 1PS
Epic Frames Ltd
Contents
Contents

| Page
--- | ---
Balance Sheet | 1—2
Notes to the Financial Statements | 3—7

Page 1
Epic Frames Ltd
Balance Sheet
As At 30 November 2025
Balance Sheet
Registered number: 09861161

| 2025 | 2024
--- | --- | ---
| Notes | £ | £ | £ | £
FIXED ASSETS
Tangible Assets | 4 |  | 303,629 |  | 343,624
|  |  | 303,629 |  | 343,624
CURRENT ASSETS
Stocks | 5 | 57,648 |  | 48,335 |
Debtors | 6 | 259,882 |  | 419,900 |
Cash at bank and in hand |  | 313,901 |  | 146,283 |
|  | 631,431 |  | 614,518 |
Creditors: Amounts Falling Due Within One Year | 7 | (576,061 ) |  | (645,542 ) |
NET CURRENT ASSETS (LIABILITIES) |  |  | 55,370 |  | (31,024 )
TOTAL ASSETS LESS CURRENT LIABILITIES |  |  | 358,999 |  | 312,600
Creditors: Amounts Falling Due After More Than One Year | 8 |  | (3,556 ) |  | (14,222 )
PROVISIONS FOR LIABILITIES
Deferred Taxation | 10 |  | (68,743 ) |  | (85,906 )
NET ASSETS |  |  | 286,700 |  | 212,472
CAPITAL AND RESERVES
Called up share capital | 11 |  | 2 |  | 2
Profit and Loss Account |  |  | 286,698 |  | 212,470
SHAREHOLDERS' FUNDS |  |  | 286,700 |  | 212,472

Page 1
Page 2
Epic Frames Ltd
Balance Sheet (continued)
As At 30 November 2025
For the year ending 30 November 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.
On behalf of the board

Mr R Shaw Director
14 May 2026

The notes on pages 3 to 7 form part of these financial statements.
Page 2
Page 3
Epic Frames Ltd
Notes to the Financial Statements
For The Year Ended 30 November 2025
Notes to the Financial Statements
1. General Information
Epic Frames Ltd is a private company, limited by shares, incorporated in England & Wales, registered number 09861161 . The registered office is No.7 The Oaks Oakfield Close, Etchinghill, Rugeley, Staffordshire, WS15 2FJ.
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. Going Concern Disclosure
At 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.
The directors continue to adopt the going concern basis of accounting in preparing financial statements.
2.3. 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.
Rendering of services
Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.
Retentions
Retentions are not included until they are payable, which is a policy consistent with the industry standard.
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 | 25% - on cost
Motor Vehicles | 20% - on cost
Fixtures & Fittings | 25% - on cost
Computer Equipment | 33% - on cost

2.5. Leasing and Hire Purchase Contracts
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.
Page 3
Page 4
Epic Frames Ltd
Notes to the Financial Statements (continued)
For The Year Ended 30 November 2025
2.6. Stocks and Work in Progress
Stocks and work in progress are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads. Work-in-progress is reflected in the accounts on a contract by contract basis by recording turnover and related costs as contract activity progresses.
2.7. Financial Instruments
The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, and loans to related parties.
2.8. 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.
2.9. Pensions
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.
2.10.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 11 (2024: 5)
11 5
Page 4
Page 5
Epic Frames Ltd
Notes to the Financial Statements (continued)
For The Year Ended 30 November 2025
4. Tangible Assets

| Plant & Machinery | Motor Vehicles | Fixtures & Fittings | Computer Equipment | Total
--- | --- | --- | --- | --- | ---
| £ | £ | £ | £ | £
Cost
As at 1 December 2024 | 269,802 | 258,672 | 2,700 | 35,914 | 567,088
Additions | 87,810 | - | - | 2,871 | 90,681
As at 30 November 2025 | 357,612 | 258,672 | 2,700 | 38,785 | 657,769
Depreciation
As at 1 December 2024 | 96,599 | 104,017 | 1,286 | 21,562 | 223,464
Provided during the period | 73,809 | 48,987 | 675 | 7,205 | 130,676
As at 30 November 2025 | 170,408 | 153,004 | 1,961 | 28,767 | 354,140
Net Book Value
As at 30 November 2025 | 187,204 | 105,668 | 739 | 10,018 | 303,629
As at 1 December 2024 | 173,203 | 154,655 | 1,414 | 14,352 | 343,624

5. Stocks

| 2025 |  | 2024
--- | --- | --- | ---
| £ |  | £
Stock | 57,648 |  | 48,335

6. Debtors

| 2025 |  | 2024
--- | --- | --- | ---
| £ |  | £
Due within one year
Trade debtors | 94,009 |  | 297,664
Prepayments and accrued income | 39,135 |  | 7,666
Other debtors | 55,792 |  | 46,965
VAT | 70,946 |  | 67,605
| 259,882 |  | 419,900

Page 5
Page 6
Epic Frames Ltd
Notes to the Financial Statements (continued)
For The Year Ended 30 November 2025
7. Creditors: Amounts Falling Due Within One Year

| 2025 |  | 2024
--- | --- | --- | ---
| £ |  | £
Net obligations under finance lease and hire purchase contracts | 10,667 |  | 10,667
Trade creditors | 180,609 |  | 98,243
Corporation tax | 52,353 |  | 22,004
Other taxes and social security | 2,585 |  | 1,434
Net wages | 1,725 |  | -
Other creditors | 573 |  | 434
Pension creditor | 107 |  | -
Accruals and deferred income | 1,400 |  | 1,200
Directors' loan accounts | 326,042 |  | 511,560
| 576,061 |  | 645,542

8. Creditors: Amounts Falling Due After More Than One Year

| 2025 |  | 2024
--- | --- | --- | ---
| £ |  | £
Net obligations under finance lease and hire purchase contracts | 3,556 |  | 14,222

9. Obligations Under Finance Leases and Hire Purchase

| 2025 |  | 2024
--- | --- | --- | ---
| £ |  | £
The future minimum finance lease payments are as follows:
Not later than one year | 10,667 |  | 10,667
Later than one year and not later than five years | 3,556 |  | 14,222
| 14,223 |  | 24,889
| 14,223 |  | 24,889

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

| 2025 |  | 2024
--- | --- | --- | ---
| £ |  | £
Other timing differences | 68,743 |  | 85,906

11. Share Capital

| 2025 |  | 2024
--- | --- | --- | ---
| £ |  | £
Allotted, Called up and fully paid | 2 |  | 2

Page 6
Page 7
Epic Frames Ltd
Notes to the Financial Statements (continued)
For The Year Ended 30 November 2025
12. Related Party Transactions
SHAW Holdings Assets & Wealth Ltd
A company under common directorship.
At the balance sheet date there was an outstanding loan due to Epic Frames Ltd of £8,827. This loan is interest free and repayable upon demand.
13. Ultimate Controlling Party
The company's ultimate controlling party is SHAW Holdings Assets & Wealth Ltd owning 100% of the issed ordinary share capital.
14. Secured debts
The bank holds fixed and floating charges over the company's assets.
Page 7