Company registration number 11555611 (England and Wales)
MAPLE NETWORKS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 MAY 2026
PAGES FOR FILING WITH REGISTRAR
MAPLE NETWORKS LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 8
MAPLE NETWORKS LIMITED
BALANCE SHEET
AS AT 31 MAY 2026
31 May 2026
- 1 -
31 May 2026
30 June 2025
Notes
£
£
£
£
Fixed assets
Tangible assets
3
130,889
115,898
Current assets
Debtors
4
3,358,060
2,175,907
Cash at bank and in hand
2,412,595
831,843
5,770,655
3,007,750
Creditors: amounts falling due within one year
5
(6,301,292)
(3,865,497)
Net current liabilities
(530,637)
(857,747)
Total assets less current liabilities
(399,748)
(741,849)
Creditors: amounts falling due after more than one year
6
(55,564)
(44,139)
Net liabilities
(455,312)
(785,988)
Capital and reserves
Called up share capital
52,609
52,433
Profit and loss reserves
(507,921)
(838,421)
Total equity
(455,312)
(785,988)
For the financial period ended 31 May 2026 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 of its financial statements for the period in question in accordance with section 476.
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.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 12 June 2026 and are signed on its behalf by:
Mr J G Clark
Director
Company registration number 11555611 (England and Wales)
MAPLE NETWORKS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 MAY 2026
- 2 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 July 2024
52,173
(471,209)
(419,036)
Year ended 30 June 2025:
Loss and total comprehensive income
-
(367,212)
(367,212)
Issue of share capital
260
-
260
Balance at 30 June 2025
52,433
(838,421)
(785,988)
Period ended 31 May 2026:
Profit and total comprehensive income
-
330,500
330,500
Issue of share capital
176
-
176
Balance at 31 May 2026
52,609
(507,921)
(455,312)
MAPLE NETWORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 MAY 2026
- 3 -
1
Accounting policies
Company information
Maple Networks Limited is a private company limited by shares incorporated in England and Wales. The registered office is 4 Wharfe Mews, Cliffe Terrace, Wetherby, West Yorkshire, LS22 6LX.
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 amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention.
1.2
Going concern
Atruet 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. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
The balance sheet shows that the company was technically insolvent by £455,312 (2025: £785,988). This was due to UK accounting principles which spreads the profit of £2,311,067 (2025: £2,145,144) over the duration of the contract as explained in the accounting policy for income recognition described in turnover below.
1.3
Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates and value added tax.
Turnover includes revenue earned from the sale of goods, the rendering of services and the provision of software and support licences.
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 taken delivery of the goods.
Turnover from the rendering of services is recognised once the service has been carried out and the contract has been completed.
Turnover from the provision of software and support licences is spread across the length of the licence agreement, being recognised on a monthly basis from the date that the licence was provided.
1.4
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.
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 and fittings
15% on reducing balance
Computers
25% on reducing balance
Motor vehicles
25% on cost
MAPLE NETWORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MAY 2026
1
Accounting policies
(Continued)
- 4 -
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.
1.5
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.
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 payments 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.
1.6
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.
MAPLE NETWORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MAY 2026
1
Accounting policies
(Continued)
- 5 -
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.
1.7
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.8
Leases
As lessee
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
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 leases asset are consumed.
1.9
Where share options are awarded to employees, the fair value of the options at the date of grant is charged to profit or loss over the vesting period. Non-market vesting conditions are taken into account by adjusting the number of equity instruments expected to vest at each balance sheet date so that, ultimately, the cumulative amount recognised over the vesting period is based on the number of options that eventually vest.
Market vesting conditions are factored into the fair value of the options granted. The cumulative expense is not adjusted for failure to achieve a market vesting condition.
The fair value of the award also takes into account non-vesting conditions. These are either factors beyond the control of either party (such as a target based on an index) or factors which are within the control of one or other of the parties (such as the company keeping the scheme open or the employee maintaining any contributions required by the scheme).
Where the terms and conditions of options are modified before they vest, the increase in the fair value of the options, measured immediately before and after the modification, is also charged to profit or loss over the remaining vesting period.
MAPLE NETWORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MAY 2026
- 6 -
2
Employees
The average monthly number of persons (including directors) employed by the company during the period was:
2026
2025
Number
Number
Total
23
21
3
Tangible fixed assets
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
Cost
At 1 July 2025
8,431
48,635
93,380
150,446
Additions
8,018
47,400
55,418
At 31 May 2026
8,431
56,653
140,780
205,864
Depreciation and impairment
At 1 July 2025
3,339
18,830
12,379
34,548
Depreciation charged in the period
700
7,465
32,262
40,427
At 31 May 2026
4,039
26,295
44,641
74,975
Carrying amount
At 31 May 2026
4,392
30,358
96,139
130,889
At 30 June 2025
5,092
29,805
81,001
115,898
4
Debtors
2026
2025
Amounts falling due within one year:
£
£
Trade debtors
402,264
480,934
Amounts owed by group undertakings
142,200
81,768
Other debtors
1,197,824
736,541
Prepayments and accrued income
1,483,965
876,664
3,226,253
2,175,907
MAPLE NETWORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MAY 2026
4
Debtors
(Continued)
- 7 -
2026
2025
Amounts falling due after more than one year:
£
£
Deferred tax asset (note )
131,807
Total debtors
3,358,060
2,175,907
5
Creditors: amounts falling due within one year
2026
2025
£
£
Obligations under finance leases
7
18,852
6,147
Trade creditors
1,434,915
363,102
Amounts owed to group undertakings
2,405
Taxation and social security
691,439
177,029
Other creditors
11,597
9,607
Accruals and deferred income
4,144,489
3,307,207
6,301,292
3,865,497
6
Creditors: amounts falling due after more than one year
2026
2025
Notes
£
£
Obligations under finance leases
7
55,564
44,139
7
Finance lease obligations
2026
2025
Future minimum lease payments due under finance leases:
£
£
Within one year
18,852
6,147
In two to five years
55,564
44,139
74,416
50,286
The above hire purchase obligations are secured against the asset they relate to.
8
Operating lease commitments
As lessee
MAPLE NETWORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MAY 2026
8
Operating lease commitments
(Continued)
- 8 -
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2026
2025
£
£
Total commitments
34,364
54,684
9
Related party transactions
The company has paid £9,089 worth of business expenses of another UK company that is under common control. The amount owed to the company at the year end is £90,857 (2025: £81,768). The loan is interest free and is repayable on demand.
The company has loaned £61,897 to a US company that is under common control and has directly paid for a further £28,980 worth of the US company's business expenses. The US company has repaid £39,534 during the year, leaving £51,343 outstanding at the 31 May 2026. The loan is interest free and repayable on demand.
10
Directors' transactions
A director of the company has withdrawn £344,382 from the company during the period to 31 May 2026 (2025: £402,404) and has repaid to the company £40 (2025: £21,648). As at the 31 May 2026 the director owed the company £872,819 (2025: £528,477). The loan is interest free and repayable on demand.
11
Equity settled share based payment
On 28 November 2025 the company granted EMI options over 1,765 of its A Ordinary shares to 1 employee.
The options can be exercised by the employee following 12 months of continual employment commencing on the start date as specified in their contract of employment, although, if the options are not exercised before their 10th anniversary they will lapse. They will also lapse if the employee leaves.
The employee exercised the option on the 27 May 2026, meaning there are no options outstanding at the 31 May 2026.