Company Registration No. 02453664 (England and Wales)
PUBLIC SECTOR SOFTWARE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 DECEMBER 2025
PAGES FOR FILING WITH REGISTRAR
Nelson House
2 Hamilton Terrace
Leamington Spa
Warwickshire
England
CV32 4LY
PUBLIC SECTOR SOFTWARE LIMITED
CONTENTS
Page
Company information
1
Balance sheet
2 - 3
Notes to the financial statements
4 - 11
PUBLIC SECTOR SOFTWARE LIMITED
COMPANY INFORMATION
- 1 -
Directors
Mrs S.L. Bull
Mr S. Smaal
(Appointed 17 December 2025)
Company number
02453664
Registered office
The Old Coach House
7 Morton Street
Leamington Spa
CV32 5SY
Accountants
TC Group
Nelson House
2 Hamilton Terrace
Leamington Spa
Warwickshire
England
CV32 4LY
Business address
The Old Coach House
7 Morton Street
Leamington Spa
CV32 5SY
PUBLIC SECTOR SOFTWARE LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 2 -
2025
2024
as restated
Notes
£
£
£
£
Fixed assets
Intangible assets
5
400,000
144,710
Tangible assets
4
7,199
669,309
407,199
814,019
Current assets
Debtors
6
73,244
127,708
Cash at bank and in hand
301,734
918,609
374,978
1,046,317
Creditors: amounts falling due within one year
7
(134,590)
(77,277)
Net current assets
240,388
969,040
Total assets less current liabilities
647,587
1,783,059
Creditors: amounts falling due after more than one year
8
(517,670)
(498,237)
Net assets
129,917
1,284,822
Capital and reserves
Called up share capital
9
1,579
1,579
Share premium account
144,683
144,683
Profit and loss reserves
(16,345)
1,138,560
Total equity
129,917
1,284,822
PUBLIC SECTOR SOFTWARE LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2025
31 December 2025
- 3 -

The directors of the company have 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 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.

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.

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 by the board of directors and authorised for issue on 9 June 2026 and are signed on its behalf by:
Mrs S.L. Bull
Director
Company Registration No. 02453664
PUBLIC SECTOR SOFTWARE LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2025
31 December 2025
- 4 -
1
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

2
Accounting policies
Company information

Public Sector Software Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Old Coach House, 7 Morton Street, Leamington Spa, CV32 5SY.

2.1
Accounting convention

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, modified to include certain financial instruments at fair value. The principal accounting policies adopted are set out below.

2.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and 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.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

PUBLIC SECTOR SOFTWARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
2
Accounting policies
(Continued)
- 5 -

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

2.3
Research and development expenditure

Identifiable research and development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated. In this situation, the expenditure is deferred and amortised over the period during which the company is expected to benefit.

2.4
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:

Development Costs
2 years straight line with 50% charged in the first year
Domain Name
The value is reviewed at the end of each year
2.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Land and buildings Freehold
The value is reviewed at the end of each year
Leasehold improvements
10 years Straight Line
Office equipment
15% Reducing Balance
Computer equipment
25% Straight Line
Motor vehicles
25% Reducing Balance

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.

2.6
Impairment of fixed assets
PUBLIC SECTOR SOFTWARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
2
Accounting policies
(Continued)
- 6 -

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).

2.7
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.

2.8
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.

Basic financial assets and liabilities

Debtors and Creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account in other administrative expenses.

2.9
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.

2.10
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.

PUBLIC SECTOR SOFTWARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
2
Accounting policies
(Continued)
- 7 -
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.

2.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

2.12
Retirement benefits

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

2.13
Leases

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

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.

2.14
Deferred Sales
Deferred Sales are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the sale conditions will be met and the sale be received. A sale that specifies performance conditions is recognised in income when the performance conditions are met. When a sale does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A sale received before the recognition criteria are satisfied is recognised as a liability.
2.15

Investments    

Investments are revalued at the end of each financial period, and any profits/(losses) are put through the Profit and Loss Account.

PUBLIC SECTOR SOFTWARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 8 -
3
Employees

The average monthly number of persons (including directors) employed by the company during the Year was 8 (2024 - 10).

2025
2024
Number
Number
Total
8
10
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2025
627,650
157,012
784,662
Disposals
(600,160)
(121,309)
(721,469)
At 31 December 2025
27,490
35,703
63,193
Depreciation and impairment
At 1 January 2025
27,490
87,863
115,353
Depreciation charged in the Year
-
0
1,950
1,950
Eliminated in respect of disposals
-
0
(61,309)
(61,309)
At 31 December 2025
27,490
28,504
55,994
Carrying amount
At 31 December 2025
-
0
7,199
7,199
At 31 December 2024
600,160
69,149
669,309
PUBLIC SECTOR SOFTWARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
5
Intangible fixed assets
R&D Costs
Domain Name
Total
£
£
£
Cost
At 1 January 2025
1,006,685
-
0
1,006,685
Additions
-
0
400,000
400,000
Disposals
(219,171)
-
0
(219,171)
At 31 December 2025
787,514
400,000
1,187,514
Amortisation and impairment
At 1 January 2025
861,975
-
0
861,975
Amortisation charged for the Year
144,710
-
0
144,710
Disposals
(219,171)
-
0
(219,171)
At 31 December 2025
787,514
-
0
787,514
Carrying amount
At 31 December 2025
-
0
400,000
400,000
At 31 December 2024
144,710
-
0
144,710
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
73,244
120,242
Other debtors
-
0
7,466
73,244
127,708
7
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
4,926
12,905
Corporation tax
67,252
-
0
Other taxation and social security
57,912
59,872
Other creditors
4,500
4,500
134,590
77,277
PUBLIC SECTOR SOFTWARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
8
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Deferred Sales
517,670
498,237
9
Called up share capital
2025
2024
£
£
Ordinary share capital
Issued and fully paid
134,155 A Ordinary Shares of 1p each
-
0
1,341
8,450 B Ordinary Shares of 1p each
-
0
85
2,649 C Ordinary Shares of 1p each
-
0
26
1,975 D Ordinary Shares of 1p each
-
0
20
105 E Ordinary Shares of 1p each
-
0
1
1 F Ordinary Sgares of 1p each
-
-
1 G Ordinary Shares of 1p each
-
-
10,580 H Ordinary Shares of 1p each
-
106
157,916 Ordinary Shares of 1p each
1,579
-
1,579
1,579

The A, B, C, D, E, F, G, and H shares were re-registered as Ordinary Shares on 17th December 2025.

10
Adjustment to Retained Earnings Brought Forward

As a result of the change in calculation method of deferred sales from the start of the financial year, an adjustment has been required to ensure sales for the current period is reflected correctly. As a result, retained earnings brought forward have been reduced by £85,658 to reflect this change is calculation.

11
Prior period adjustment
Changes to the balance sheet
As previously reported
Adjustment
As restated at 31 Dec 2024
£
£
£
Creditors due after one year
Deferred income
(412,579)
(85,658)
(498,237)
Capital and reserves
Profit and loss reserves
1,224,218
(85,658)
1,138,560
PUBLIC SECTOR SOFTWARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
11
Prior period adjustment
(Continued)
- 11 -
Changes to the profit and loss account
As previously reported
Adjustment
As restated
Period ended 31 December 2024
£
£
£
Turnover
1,101,097
(85,658)
1,015,439
Profit for the financial period
177,291
(85,658)
91,633
Reconciliation of changes in equity
1 January
31 December
2024
2024
£
£
Adjustments to prior Year
Change in Deferred Income
-
(85,658)
Equity as previously reported
1,431,581
1,370,480
Equity as adjusted
1,431,581
1,284,822
Analysis of the effect upon equity
Profit and loss reserves
-
(85,658)
Reconciliation of changes in profit for the previous financial period
2024
£
Adjustments to prior Year
Change in Deferred Income
(85,658)
Profit as previously reported
177,291
Profit as adjusted
91,633
Notes to reconciliation
Change in Deferred Income

There has been a change in the the method of calculating Deferred Sales. This adjustment is to measure Deferred Sales at the 31st December 2024 in line with the method of calculation used on 31st December 2025.

2025-12-312025-01-01falsefalsefalse09 June 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr Trevor K BakerMrs Margaret BakerMiss Mary T CurranMrs S.L. BullMr S. Smaal024536642025-01-012025-12-3102453664bus:Director42025-01-012025-12-3102453664bus:Director52025-01-012025-12-3102453664bus:Director12025-01-012025-12-3102453664bus:Director22025-01-012025-12-3102453664bus:Director32025-01-012025-12-3102453664bus:RegisteredOffice2025-01-012025-12-31024536642025-12-31024536642024-12-3102453664core:LandBuildings2025-12-3102453664core:OtherPropertyPlantEquipment2025-12-3102453664core:LandBuildings2024-12-3102453664core:OtherPropertyPlantEquipment2024-12-3102453664core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3102453664core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3102453664core:WithinOneYear2025-12-3102453664core:WithinOneYear2024-12-3102453664core:AfterOneYear2025-12-3102453664core:AfterOneYear2024-12-3102453664core:CurrentFinancialInstruments2025-12-3102453664core:CurrentFinancialInstruments2024-12-3102453664core:ShareCapital2025-12-3102453664core:ShareCapital2024-12-3102453664core:SharePremium2025-12-3102453664core:SharePremium2024-12-3102453664core:RetainedEarningsAccumulatedLosses2025-12-3102453664core:RetainedEarningsAccumulatedLosses2024-12-3102453664core:ShareCapitalOrdinaryShareClass12025-12-3102453664core:ShareCapitalOrdinaryShareClass12024-12-3102453664core:ShareCapitalOrdinaryShareClass22025-12-3102453664core:ShareCapitalOrdinaryShareClass22024-12-3102453664core:ShareCapitalOrdinaryShareClass32025-12-3102453664core:ShareCapitalOrdinaryShareClass32024-12-3102453664core:ShareCapitalOrdinaryShareClass42025-12-3102453664core:ShareCapitalOrdinaryShareClass42024-12-3102453664core:ShareCapitalOrdinaryShareClass52025-12-3102453664core:ShareCapitalOrdinaryShareClass52024-12-3102453664core:ShareCapitalOrdinaryShares2025-12-3102453664core:ShareCapitalOrdinaryShares2024-12-3102453664core:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-3102453664core:LandBuildingscore:OwnedOrFreeholdAssets2025-01-012025-12-3102453664core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2025-01-012025-12-3102453664core:FurnitureFittings2025-01-012025-12-3102453664core:ComputerEquipment2025-01-012025-12-3102453664core:MotorVehicles2025-01-012025-12-31024536642024-01-012024-12-3102453664core:LandBuildings2024-12-3102453664core:OtherPropertyPlantEquipment2024-12-31024536642024-12-3102453664core:LandBuildings2025-01-012025-12-3102453664core:OtherPropertyPlantEquipment2025-01-012025-12-3102453664core:IntangibleAssetsOtherThanGoodwill2024-12-3102453664core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-3102453664core:IntangibleAssetsOtherThanGoodwill2025-12-3102453664core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-12-3102453664core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-01-012025-12-3102453664core:IntangibleAssetsOtherThanGoodwill2024-12-3102453664core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-3102453664core:Non-currentFinancialInstruments2025-12-3102453664core:Non-currentFinancialInstruments2024-12-3102453664core:ContinuingOperations2024-01-012024-12-3102453664bus:PrivateLimitedCompanyLtd2025-01-012025-12-3102453664bus:SmallCompaniesRegimeForAccounts2025-01-012025-12-3102453664bus:FRS1022025-01-012025-12-3102453664bus:AuditExemptWithAccountantsReport2025-01-012025-12-3102453664bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP