Cadmap Limited

Contents
	Page
Balance Sheet	1—2
Notes to the Financial Statements	3—5

Registered number: 07622300

		2025		2024
	Notes	£	£	£	£
FIXED ASSETS
Tangible Assets	3		72,616		71,335

			72,616		71,335
CURRENT ASSETS
Debtors	4	405,383		438,329
Cash at bank and in hand		400,069		126,668

		805,452		564,997
Creditors: Amounts Falling Due Within One Year	5	(574,435 )		(331,428 )

NET CURRENT ASSETS (LIABILITIES)			231,017		233,569

TOTAL ASSETS LESS CURRENT LIABILITIES			303,633		304,904

Creditors: Amounts Falling Due After More Than One Year	6		(274,000 )		(29,000 )

PROVISIONS FOR LIABILITIES
Provisions For Charges			-		(250,000 )
Defined benefit pension liability			(23,000 )		(23,000 )

NET ASSETS			6,633		2,904

CAPITAL AND RESERVES
Called up share capital	8		100		100
Profit and Loss Account			6,533		2,804

SHAREHOLDERS' FUNDS			6,633		2,904

Page 1

Page 2

Cadmap Limited

Balance Sheet (continued)

As At 31 May 2025

For the year ending 31 May 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

M P Brett Director	A M Finn Director
6 May 2026

The notes on pages 3 to 5 form part of these financial statements.

1. Accounting Policies

1.1. 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.

1.2. 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.

Sale of goods

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 signed for the delivery of the goods.

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.

1.3. 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% reducing balance
Motor Vehicles	25% reducing balance
Fixtures & Fittings	20% reducing balance
Computer Equipment	33% straight line

1.4. 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.

1.5. 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.

...CONTINUED

Page 3

Page 4

Cadmap Limited

Notes to the Financial Statements (continued)

For The Year Ended 31 May 2025

1.5. Taxation - continued

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 or deferred tax for the year is recognised in profit or loss, except when they related to items that are recognised in other comprehensive income or directly in equity, in which case, the current and deferred tax is also recognised in other comprehensive income or directly in equity respectively.

2. Average Number of Employees

Average number of employees, including directors, during the year was as follows: 14 (2024: 14)

3. Tangible Assets

	Plant & Machinery	Motor Vehicles	Fixtures & Fittings	Computer Equipment	Total
	£	£	£	£	£
Cost
As at 1 June 2024	180,177	80,133	747	14,546	275,603
Additions	12,269	29,808	-	-	42,077
Disposals	(600 )	(10,400 )	-	-	(11,000 )

As at 31 May 2025	191,846	99,541	747	14,546	306,680

Depreciation
As at 1 June 2024	137,517	53,671	585	12,495	204,268
Provided during the period	13,449	11,467	32	4,848	29,796

As at 31 May 2025	150,966	65,138	617	17,343	234,064

Net Book Value
As at 31 May 2025	40,880	34,403	130	(2,797 )	72,616

As at 1 June 2024	42,660	26,462	162	2,051	71,335

4. Debtors

	2025	2024
	£	£
Due within one year
Trade debtors	199,034	181,644
Amounts recoverable on contracts	187,600	233,828
Prepayments and accrued income	14,708	18,816
Staff loans	4,041	4,041

	405,383	438,329

Page 4

Page 5

Cadmap Limited

Notes to the Financial Statements (continued)

For The Year Ended 31 May 2025

5. Creditors: Amounts Falling Due Within One Year

	2025	2024
	£	£
Trade creditors	122,076	59,737
Bank loans and overdrafts	5,000	5,000
Corporation tax	55,926	18,359
Other taxes and social security	5,134	53,700
VAT	77,874	71,748
Other creditors	1,427	1,506
Accruals	4,000	4,000
Directors' loan accounts	302,998	117,378

	574,435	331,428

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

	2025	2024
	£	£
Bank loans	24,000	29,000
Other loans - EAF DES Trust	250,000	-

	274,000	29,000

8. Share Capital

	2025	2024
	£	£
Allotted, Called up and fully paid	100	100

9. General Information

Cadmap Limited is a private company, limited by shares, incorporated in England & Wales, registered number 07622300 . The registered office is Office 9, Dalton House, 60 Windsor Avenue, London, SW19 2RR.

Page 5