Acorah Software Products - Accounts Production 19.2.450 false true 28 February 2025 1 March 2024 false 1 March 2025 28 February 2026 28 February 2026 12456703 Mr James Eckloff iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 12456703 2025-02-28 12456703 2026-02-28 12456703 2025-03-01 2026-02-28 12456703 frs-core:CurrentFinancialInstruments 2026-02-28 12456703 frs-core:Non-currentFinancialInstruments 2026-02-28 12456703 frs-core:BetweenOneFiveYears 2026-02-28 12456703 frs-core:ComputerEquipment 2026-02-28 12456703 frs-core:ComputerEquipment 2025-03-01 2026-02-28 12456703 frs-core:ComputerEquipment 2025-02-28 12456703 frs-core:FurnitureFittings 2026-02-28 12456703 frs-core:FurnitureFittings 2025-03-01 2026-02-28 12456703 frs-core:FurnitureFittings 2025-02-28 12456703 frs-core:MotorVehicles 2026-02-28 12456703 frs-core:MotorVehicles 2025-03-01 2026-02-28 12456703 frs-core:MotorVehicles 2025-02-28 12456703 frs-core:PlantMachinery 2026-02-28 12456703 frs-core:PlantMachinery 2025-03-01 2026-02-28 12456703 frs-core:PlantMachinery 2025-02-28 12456703 frs-core:ShareCapital 2026-02-28 12456703 frs-core:RetainedEarningsAccumulatedLosses 2026-02-28 12456703 frs-bus:PrivateLimitedCompanyLtd 2025-03-01 2026-02-28 12456703 frs-bus:FilletedAccounts 2025-03-01 2026-02-28 12456703 frs-bus:SmallEntities 2025-03-01 2026-02-28 12456703 frs-bus:AuditExempt-NoAccountantsReport 2025-03-01 2026-02-28 12456703 frs-bus:SmallCompaniesRegimeForAccounts 2025-03-01 2026-02-28 12456703 frs-bus:Director1 2025-03-01 2026-02-28 12456703 frs-countries:EnglandWales 2025-03-01 2026-02-28 12456703 2024-02-29 12456703 2025-02-28 12456703 2024-03-01 2025-02-28 12456703 frs-core:CurrentFinancialInstruments 2025-02-28 12456703 frs-core:Non-currentFinancialInstruments 2025-02-28 12456703 frs-core:BetweenOneFiveYears 2025-02-28 12456703 frs-core:ShareCapital 2025-02-28 12456703 frs-core:RetainedEarningsAccumulatedLosses 2025-02-28
Registered number: 12456703
Birmingham Water Solutions Ltd
Unaudited Financial Statements
For The Year Ended 28 February 2026
Imitation (Holdings) Limited
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—5
Page 1
Balance Sheet
Registered number: 12456703
2026 2025
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 4 71,352 30,703
71,352 30,703
CURRENT ASSETS
Debtors 5 334,037 256,386
Cash at bank and in hand 8,941 42,686
342,978 299,072
Creditors: Amounts Falling Due Within One Year 6 (285,475 ) (277,212 )
NET CURRENT ASSETS (LIABILITIES) 57,503 21,860
TOTAL ASSETS LESS CURRENT LIABILITIES 128,855 52,563
Creditors: Amounts Falling Due After More Than One Year 7 (55,566 ) (22,470 )
NET ASSETS 73,289 30,093
CAPITAL AND RESERVES
Called up share capital 9 100 100
Profit and Loss Account 73,189 29,993
SHAREHOLDERS' FUNDS 73,289 30,093
Page 1
Page 2
For the year ending 28 February 2026 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The member has not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The director acknowledges his 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 James Eckloff
Director
16/04/2026
The notes on pages 3 to 5 form part of these financial statements.
Page 2
Page 3
Notes to the Financial Statements
1. General Information
Birmingham Water Solutions Ltd is a private company, limited by shares, incorporated in England & Wales, registered number 12456703 . The registered office is 1st & 2nd Floors 109 High Street, Erdington, Birmingham, B23 6SA.
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. 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.
2.3. 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 Effective life (3years)
Motor Vehicles 18% Straight Line
Fixtures & Fittings Effective life (3 years)
Computer Equipment Effective life (3 years)
2.4. 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.
Page 3
Page 4
2.5. 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.
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.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 15 (2025: 13)
15 13
4. Tangible Assets
Plant & Machinery Motor Vehicles Fixtures & Fittings Computer Equipment Total
£ £ £ £ £
Cost
As at 1 March 2025 36,343 22,390 2,707 118 61,558
Additions 7,596 45,700 2,354 - 55,650
As at 28 February 2026 43,939 68,090 5,061 118 117,208
Depreciation
As at 1 March 2025 28,868 1,679 308 - 30,855
Provided during the period 10,046 4,030 925 - 15,001
As at 28 February 2026 38,914 5,709 1,233 - 45,856
Net Book Value
As at 28 February 2026 5,025 62,381 3,828 118 71,352
As at 1 March 2025 7,475 20,711 2,399 118 30,703
5. Debtors
2026 2025
£ £
Due within one year
Trade debtors 334,037 256,386
Page 4
Page 5
6. Creditors: Amounts Falling Due Within One Year
2026 2025
£ £
Trade creditors 135,555 134,227
Bank loans and overdrafts 33,564 23,171
Other creditors 8,033 25,539
Taxation and social security 108,323 94,275
285,475 277,212
7. Creditors: Amounts Falling Due After More Than One Year
2026 2025
£ £
Net obligations under finance lease and hire purchase contracts 55,566 22,470
8. Obligations Under Finance Leases and Hire Purchase
2026 2025
£ £
The future minimum finance lease payments are as follows:
Later than one year and not later than five years 55,566 22,470
9. Share Capital
2026 2025
£ £
Allotted, Called up and fully paid 100 100
Page 5