Company Registration No. 08962503 (England and Wales)
COOPERMATIC LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
PAGES FOR FILING WITH REGISTRAR
COOPERMATIC LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
COOPERMATIC LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
1
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
3
150,925
116,093
Tangible assets
4
5,160
10,344
156,085
126,437
Current assets
Debtors
5
44,220
107,141
Cash at bank and in hand
56
78,448
44,276
185,589
Creditors: amounts falling due within one year
6
(116,608)
(120,311)
Net current (liabilities)/assets
(72,332)
65,278
Total assets less current liabilities
83,753
191,715
Creditors: amounts falling due after more than one year
7
(55,381)
(78,452)
Provisions for liabilities
(28,222)
(1,966)
Net assets
150
111,297
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
50
111,197
Total equity
150
111,297
COOPERMATIC LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2025
31 December 2025
2

The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 December 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

T he members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved and signed by the director and authorised for issue on 26 May 2026
Mr T G Cooper
Director
Company Registration No. 08962503
COOPERMATIC LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
3
1
Accounting policies
Company information

Coopermatic Limited is a private company limited by shares incorporated in England and Wales. The registered office is Sum Studios, Hartley Street, Sheffield, S2 3AQ.

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 a mounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

A true t the time of approving the financial statements, t he director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus t he director continues to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Revenue

Turnover is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 5 years.

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:

Website costs
20% reducing balance
Trademark costs
20% reducing balance
Games
10% straight line
1.6
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.

COOPERMATIC LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
4

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, fittings & equipment
15% reducing balance
Computer equipment
25% straight line

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
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.

1.8
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.

1.9
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.

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.

COOPERMATIC LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
5
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 paymen ts 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. A m ounts 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.

1.10
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.11
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

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 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.

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.

COOPERMATIC LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
6
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 defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.15
Leases
As lessee

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 lease s 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.

2
Employees

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

2025
2024
Number
Number
Total
11
12
COOPERMATIC LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
7
3
Intangible fixed assets
As Restated
Goodwill
Website costs
Trademark costs
Games
Total
£
£
£
£
£
Cost
At 1 January 2025
1,255
16,560
1,070
122,703
141,588
Additions
-
0
-
0
-
0
55,258
55,258
At 31 December 2025
1,255
16,560
1,070
177,961
196,846
Amortisation and impairment
At 1 January 2025
1,255
7,344
107
16,789
25,495
Amortisation charged for the year
-
0
2,523
107
17,796
20,426
At 31 December 2025
1,255
9,867
214
34,585
45,921
Carrying amount
At 31 December 2025
-
0
6,693
856
143,376
150,925
At 31 December 2024
-
0
9,216
963
105,914
116,093
4
Tangible fixed assets
Fixtures, fittings & equipment
Computer equipment
Total
£
£
£
Cost
At 1 January 2025 and 31 December 2025
11,211
34,987
46,198
Depreciation and impairment
At 1 January 2025
6,539
29,315
35,854
Depreciation charged in the year
701
4,483
5,184
At 31 December 2025
7,240
33,798
41,038
Carrying amount
At 31 December 2025
3,971
1,189
5,160
At 31 December 2024
4,672
5,672
10,344

COOPERMATIC LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
8
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
41,136
104,075
Corporation tax recoverable
2,771
2,771
Other debtors
313
295
44,220
107,141
6
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans and overdrafts
43,792
24,222
Trade creditors
182
156
Taxation and social security
61,203
63,278
Other creditors
11,431
32,655
116,608
120,311

Included in bank loans is a balance of £17,888 which are secured by a personal guarantee provided by T Cooper a director of the company.

7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
55,381
78,452

Included in bank loans is a balance of £55,381 which are secured by a personal guarantee provided by T Cooper a director of the company.

8
Operating lease commitments
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
£
£
53,326
72,147
COOPERMATIC LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
9
9
Related party transactions

The following amounts were outstanding at the reporting end date:

2025
2024
Amounts due to related parties
£
£
Key management personnel
6,227
26,727

All loans made with key management personnel are made interest free and repayable on demand.

2025-12-31 2025-01-01 false false false 26 May 2026 CCH Software CCH Accounts Production 2026.100 No description of principal activity Mr T G Cooper 08962503 2025-01-01 2025-12-31 08962503 2025-12-31 08962503 core:OtherResidualIntangibleAssets 2025-12-31 08962503 core:OtherResidualIntangibleAssets 2024-12-31 08962503 core:NetGoodwill 2025-12-31 08962503 core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill 2025-12-31 08962503 core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill 2025-12-31 08962503 core:NetGoodwill 2024-12-31 08962503 core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill 2024-12-31 08962503 core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill 2024-12-31 08962503 2024-12-31 08962503 core:FurnitureFittings 2025-12-31 08962503 core:ComputerEquipment 2025-12-31 08962503 core:FurnitureFittings 2024-12-31 08962503 core:ComputerEquipment 2024-12-31 08962503 core:CurrentFinancialInstruments core:WithinOneYear 2025-12-31 08962503 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 08962503 core:CurrentFinancialInstruments 2025-12-31 08962503 core:CurrentFinancialInstruments 2024-12-31 08962503 core:Non-currentFinancialInstruments 2025-12-31 08962503 core:Non-currentFinancialInstruments 2024-12-31 08962503 core:ShareCapital 2025-12-31 08962503 core:ShareCapital 2024-12-31 08962503 core:RetainedEarningsAccumulatedLosses 2025-12-31 08962503 core:RetainedEarningsAccumulatedLosses 2024-12-31 08962503 bus:Director1 2025-01-01 2025-12-31 08962503 core:Goodwill 2025-01-01 2025-12-31 08962503 core:IntangibleAssetsOtherThanGoodwill 2025-01-01 2025-12-31 08962503 core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill 2025-01-01 2025-12-31 08962503 core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill 2025-01-01 2025-12-31 08962503 core:Non-standardIntangibleAssetClass3ComponentIntangibleAssetsOtherThanGoodwill 2025-01-01 2025-12-31 08962503 core:FurnitureFittings 2025-01-01 2025-12-31 08962503 core:ComputerEquipment 2025-01-01 2025-12-31 08962503 2024-01-01 2024-12-31 08962503 core:NetGoodwill 2024-12-31 08962503 core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill 2024-12-31 08962503 core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill 2024-12-31 08962503 2024-12-31 08962503 core:NetGoodwill 2025-01-01 2025-12-31 08962503 core:FurnitureFittings 2024-12-31 08962503 core:ComputerEquipment 2024-12-31 08962503 bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 08962503 bus:SmallCompaniesRegimeForAccounts 2025-01-01 2025-12-31 08962503 bus:FRS102 2025-01-01 2025-12-31 08962503 bus:AuditExemptWithAccountantsReport 2025-01-01 2025-12-31 08962503 bus:FullAccounts 2025-01-01 2025-12-31 xbrli:pure xbrli:shares iso4217:GBP