Boundary Visualisation Limited
Annual Report and Financial Statements
For the year ended 31 August 2025
Company Registration No. 09162973 (England and Wales)
Boundary Visualisation Limited
Company Information
Directors
H Goss
P Guthrie
T Wood
Company number
09162973
Registered office
Academic House
24-28 Oval Road
London
England
NW1 7DJ
Auditor
Moore Kingston Smith LLP
Charlotte Building
17 Gresse Street
London
W1T 1QL
Boundary Visualisation Limited
Contents
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Notes to the financial statements
12 - 24
Boundary Visualisation Limited
Strategic Report
For the year ended 31 August 2025
Page 1
The directors present the strategic report for the year ended 31 August 2025.
Review of the business
The principal activity of the group was that of Architectural Visualisation.
In July 2024, Project Iridium Topco Limited acquired the entire share capital of Clearwater Topco Limited, the ultimate parent company of Boundary Visualisation Limited, The Boundary, Inc and Boundary Visualisation APAC Limited (together, “The Boundary”) through a subsidiary company, Project Iridium Bidco Limited. The acquisition was structured to facilitate private equity investment from Kester Capital LLP, who join the founders and senior management of The Boundary as shareholders of the group, replacing Mobeus Equity Partners after a successful investment journey which has seen The Boundary grow significantly in revenue, people and technological capability.
In the year to 31 August 2025, the company has seen modest reduction in annual revenues, from £16.36m in FY24 to £15.64m in FY25, an decrease of 4%. Operating profits have decreased from £3.21m to £1.51m, reflecting investments in headcount and infrastructure as the Group looks to scale through its next strategic cycle.
The Boundary continues to expand its client base and product offering, growing revenues in all major jurisdictions.
Research and development
The group continues to invest resources in enhancing its technological capabilities to retain its competitive position. This investment results in new product offerings, or enhancements and efficiencies to off the shelf products.
Principal risks and uncertainties
The company is exposed to geopolitical and macroeconomics factors. Since the year-end, the company has experienced a decrease in customer demand from the Gulf Cooperation Council (GCC) region as a direct result of the wider crisis in the Middle East. The company continues to diversify its customer base and product and service offerings to provide better insulation against external factors impacting specific markets.
Objectives and policies
The group is exposed to a variety of financial risks. The group's overall risk management programme seeks to minimise potential risks for the group. The board reviews and agrees policies for managing risks. The most important components of financial risk affecting the group are as follows:
Operational risk
Operational risk is the risk of losses stemming from inadequate or failed internal processes, people and systems or from external events. The group has created a strong governance structure with robust controls, and has made considerable investment in business continuity through the period.
Exchange rate risk
The Company is subject to FX risk on revenues and costs generated overseas, primarily in US dollars. The Company will take advantage of natural hedges in overseas expenditure, and utilise FX forwards to hedge future cashflows to the extent that there are material residual FX exposures.
Liquidity and interest rate risk
The Company manages its cash and borrowing requirements in order to ensure the Company has sufficient liquid resources to meet the operating needs of the business. The Company is not directly exposed to interest rate risk.
Credit risk
Aged receivables and the credit profile of our customer base is monitored regularly, and provisions are made for doubtful debts where necessary.
Boundary Visualisation Limited
Strategic Report (Continued)
For the year ended 31 August 2025
Page 2
Key performance indicators
The company has defined its key performance indicators to align performance and accountability to its strategic plan. The key focus of KPI's is on a number of financial and operational performance measures, designed to ensure that the strategy successfully ensures that the business continues to thrive.
| Year ended 31 August 2025 | Year ended 31 August 2024 |
| | |
| | |
| | |
| | |
Going concern
As noted in Note 1.2 in the financial statements, the directors have a reasonable expectation the company has adequate resources to continue in operational existence from at least one year from the date of approval of these financial statements. The directors have concluded that there are no material uncertainties that lead to significant doubt upon the company’s ability to continue as a going concern.
.............................................
P Guthrie
Director
Date: .............................................
Boundary Visualisation Limited
Directors' Report
For the year ended 31 August 2025
Page 3
The directors present their annual report and financial statements for the year ended 31 August 2025.
Principal activities
The principal activity of the company continued to be that of architectural visualisation.
Results and dividends
The results for the year are set out on page 9.
Ordinary dividends were paid amounting to £450,000 (2024: £nil). Distributions to the parent were also made via a debt waiver of £4,933,885 (2024: £nil).
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
H Goss
P Guthrie
T Wood
S Williams
(Resigned 22 May 2026)
Auditor
Moore Kingston Smith LLP were appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
On behalf of the board
P Guthrie
Director
3 July 2026
Boundary Visualisation Limited
Directors' Responsibilities Statement
For the year ended 31 August 2025
Page 4
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Boundary Visualisation Limited
Independent Auditor's Report
To the Members of Boundary Visualisation Limited
Page 5
Opinion
We have audited the financial statements of Boundary Visualisation Limited (the 'company') for the year ended 31 August 2025 which comprise the Statement of Comprehensive Income, the Balance Sheet, the Statement of Changes in Equity and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 August 2025 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.
Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Boundary Visualisation Limited
Independent Auditor's Report
To the Members of Boundary Visualisation Limited (Continued)
Page 6
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the Strategic Report and the Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the Strategic Report and the Directors' Report have been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Directors' Report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the Directors' Responsibilities Statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Boundary Visualisation Limited
Independent Auditor's Report
To the Members of Boundary Visualisation Limited (Continued)
Page 7
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
As part of an audit in accordance with ISAs (UK) we exercise professional judgement and maintain professional scepticism throughout the audit. We also:
Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purposes of expressing an opinion on the effectiveness of the company’s internal control.
Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.
Conclude on the appropriateness of the directors’ use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the company’s ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the company to cease to continue as a going concern.
Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
Boundary Visualisation Limited
Independent Auditor's Report
To the Members of Boundary Visualisation Limited (Continued)
Page 8
Explanation as to what extent the audit was considered capable of detecting irregularities, including fraud
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below.
The objectives of our audit in respect of fraud, are; to identify and assess the risks of material misstatement of the financial statements due to fraud; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, through designing and implementing appropriate responses to those assessed risks; and to respond appropriately to instances of fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both management and those charged with governance of the company.
Our approach was as follows:
We obtained an understanding of the legal and regulatory requirements applicable to the company and considered that the most significant are the Companies Act 2006, UK financial reporting standards as issued by the Financial Reporting Council, and UK taxation legislation.
We obtained an understanding of how the company complies with these requirements by discussions with management and those charged with governance.
We assessed the risk of material misstatement of the financial statements, including the risk of material misstatement due to fraud and how it might occur, by holding discussions with management and those charged with governance.
We inquired of management and those charged with governance as to any known instances of non-compliance or suspected non-compliance with laws and regulations.
Based on this understanding, we designed specific appropriate audit procedures to identify instances of non-compliance with laws and regulations. This included making enquiries of management and those charged with governance and obtaining additional corroborative evidence as required.
There are inherent limitations in the audit procedures described above. We are less likely to become aware of instances of non-compliance with laws and regulations that are not closely related to events and transactions reflected in the financial statements. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Esther Carder
Senior Statutory Auditor
for and on behalf of Moore Kingston Smith LLP
3 July 2026
Chartered Accountants
Statutory Auditor
Charlotte Building
17 Gresse Street
London
W1T 1QL
Boundary Visualisation Limited
Statement of Comprehensive Income
For the year ended 31 August 2025
Page 9
2025
2024
Notes
£
£
Turnover
3
15,635,561
16,363,688
Cost of sales
(8,819,303)
(9,017,534)
Gross profit
6,816,258
7,346,154
Administrative expenses
(5,937,917)
(4,139,930)
Other operating income
276,366
2,555
Operating profit
4
1,154,707
3,208,779
Interest receivable and similar income
7
21,494
27,985
Profit before taxation
1,176,201
3,236,764
Tax on profit
8
39,874
(589,814)
Profit for the financial year
1,216,075
2,646,950
The Profit and Loss Account has been prepared on the basis that all operations are continuing operations.
Boundary Visualisation Limited
Balance Sheet
As at 31 August 2025
Page 10
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
9
616,216
514,764
Tangible assets
10
299,968
568,742
916,184
1,083,506
Current assets
Debtors
11
7,299,387
11,060,030
Cash at bank and in hand
822,514
3,763,628
8,121,901
14,823,658
Creditors: amounts falling due within one year
12
(2,711,252)
(5,343,462)
Net current assets
5,410,649
9,480,196
Total assets less current liabilities
6,326,833
10,563,702
Provisions for liabilities
Provisions
13
(70,000)
(70,000)
Deferred tax liability
14
(67,476)
(136,535)
(137,476)
(206,535)
Net assets
6,189,357
10,357,167
Capital and reserves
Called up share capital
17
100
100
Profit and loss reserves
6,189,257
10,357,067
Total equity
6,189,357
10,357,167
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 3 July 2026 and are signed on its behalf by:
P Guthrie
Director
Company Registration No. 09162973
Boundary Visualisation Limited
Statement of Changes in Equity
For the year ended 31 August 2025
Page 11
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 September 2023
100
7,710,117
7,710,217
Year ended 31 August 2024:
Profit and total comprehensive income
-
2,646,950
2,646,950
Balance at 31 August 2024
100
10,357,067
10,357,167
Year ended 31 August 2025:
Profit and total comprehensive income
-
1,216,075
1,216,075
Dividends
16
-
(450,000)
(450,000)
Distribution to parent via debt waiver
-
(4,933,885)
(4,933,885)
Balance at 31 August 2025
100
6,189,257
6,189,357
Boundary Visualisation Limited
Notes to the Financial Statements
For the year ended 31 August 2025
Page 12
1
Accounting policies
Company information
Boundary Visualisation Limited is a private company limited by shares incorporated in England and Wales. The registered office is Academic House, 24-28 Oval Road, London, England, NW1 7DJ.
1.1
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.
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. The principal accounting policies adopted are set out below.
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 company is party to a cross-guarantee and provides security in relation to the bank loans held by Project Iridium Bidco Limited. The financial forecast of the Project Iridium group comprising the company, its parent and fellow subsidiary undertakings (“the Group”) indicate that the Group will continue to meet all of its financial covenants under the secured bank loans.
For the going concern assessment management has prepared financial forecasts for the Group for the period ending 31 August 2027 which have been built up from business plans, all of which have been subject to review and challenge by management and the directors. The directors have approved the projections, which include sales growth and margin improvements arising from investments and initiatives implemented by the Group. The financial forecasts indicate that the company will generate sufficient cash flows from operating activities to meet all its financial obligations as they fall due for at least 12 months from the date of approval of these financial statements. The company continues to be reliant on the continued financial support of its ultimate parent company, Project Iridium Topco Limited, and the directors have obtained a letter of support for a period of at least 12 months from the date of approval of these financial statements. Whilst recognising that this commitment is not legally binding, it is the parent company’s intention to continue to provide support if required.
After making appropriate enquiries, the directors have a reasonable expectation the company has adequate resources to continue in operational existence from at least one year from the date of approval of these financial statements. The directors have concluded that there are no material uncertainties that lead to significant doubt upon the company’s ability to continue as a going concern. Accordingly, the directors continue to adopt the going concern basis in the preparation of these financial statements.
1.3
Turnover
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.
Boundary Visualisation Limited
Notes to the Financial Statements (Continued)
For the year ended 31 August 2025
1
Accounting policies
(Continued)
Page 13
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.
1.4
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.
One of the company's intangible assets is internally generated development expenditure including the design, construction and testing of pre-production or pre-use prototypes and models.
The company capitalises costs associated with software development. The company employs certain members of IT development staff who are engaged in the creation of
New digital experiences which have been created by the company,
Enhancements, refinements and accelerators used in visual content creation
The intangible asset is to be recognised and measured on the Cost model, being the employee benefits costs attributable. The intangible asset will be amortised over 3 years on a straight-line basis, reflecting management’s best estimate of the useful life of the assets being developed.
The other intangible asset is website development. The intangible asset is to be recognised and measured on the Cost model, being the third party website development costs attributable. The intangible asset will be amortised over 4 years on a straight-line basis, reflecting management’s best estimate of the useful life,
The assets will be reviewed for impairment annually.
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:
Capitalised R&D
33%
Capitalised Website
25%
1.5
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.
Boundary Visualisation Limited
Notes to the Financial Statements (Continued)
For the year ended 31 August 2025
1
Accounting policies
(Continued)
Page 14
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
20% Straight Line
Computers
25-50% Straight Line
Bicycles
33% Reducing Balance
Leasehold improvements
20-50% 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.
1.6
Cash at bank and in hand
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.
1.7
Financial instruments
The Company has basic financial instruments measured at amortised cost, with one other financial instruments classified as other or basic instruments measured at fair value.
Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Boundary Visualisation Limited
Notes to the Financial Statements (Continued)
For the year ended 31 August 2025
1
Accounting policies
(Continued)
Page 15
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.8
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.
1.9
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.
Boundary Visualisation Limited
Notes to the Financial Statements (Continued)
For the year ended 31 August 2025
1
Accounting policies
(Continued)
Page 16
1.10
Provisions
Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.
The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
1.11
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.
1.12
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.13
Leases
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.
1.14
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
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.
Boundary Visualisation Limited
Notes to the Financial Statements (Continued)
For the year ended 31 August 2025
2
Judgements and key sources of estimation uncertainty
(Continued)
Page 17
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Revenue recognition
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.
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
1,094,096
1,135,422
Europe
238,800
396,900
Rest of the world
14,302,665
14,831,366
15,635,561
16,363,688
2025
2024
£
£
Other significant revenue
Interest income
21,494
27,985
4
Operating profit
2025
2024
Operating profit for the year is stated after charging:
£
£
Exchange losses
39,425
299,234
Fees payable to the company's auditor for the audit of the company's financial statements
75,962
88,360
Depreciation of tangible fixed assets
377,376
427,538
(Profit)/loss on disposal of tangible fixed assets
-
2,398
Amortisation of intangible assets
334,261
272,952
Operating lease charges
291,240
312,551
Boundary Visualisation Limited
Notes to the Financial Statements (Continued)
For the year ended 31 August 2025
Page 18
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
75
63
Their aggregate remuneration comprised:
2025
2024
£
£
Wages and salaries
4,193,061
4,156,174
Social security costs
472,935
393,867
Pension costs
92,252
77,056
4,758,248
4,627,097
Boundary Visualisation Limited
Notes to the Financial Statements (Continued)
For the year ended 31 August 2025
Page 19
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
184,054
444,687
Remuneration disclosed above include the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
150,845
223,429
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
21,494
27,985
8
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
29,185
479,795
Adjustments in respect of prior periods
104,620
Double tax relief
(211,960)
Total UK current tax
(182,775)
584,415
Foreign current tax on profits for the current period
211,960
Total current tax
29,185
584,415
Deferred tax
Origination and reversal of timing differences
(69,059)
5,399
Total tax (credit)/charge
(39,874)
589,814
Boundary Visualisation Limited
Notes to the Financial Statements (Continued)
For the year ended 31 August 2025
8
Taxation
(Continued)
Page 20
The actual (credit)/charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit before taxation
1,176,201
3,236,764
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
294,050
809,191
Tax effect of expenses that are not deductible in determining taxable profit
15,016
12,897
Tax effect of income not taxable in determining taxable profit
(3,828)
(9,784)
Change in unrecognised deferred tax assets
3,655
Adjustments in respect of prior years
(182,775)
104,620
Group relief
(251,293)
(331,528)
Foreign tax credits
88,956
(3,053)
Fixed asset differences
3,816
Taxation (credit)/charge for the year
(39,874)
589,814
9
Intangible fixed assets
Capitalised R&D
Capitalised Website
Total
£
£
£
Cost
At 1 September 2024
670,904
434,302
1,105,206
Additions
307,985
127,728
435,713
At 31 August 2025
978,889
562,030
1,540,919
Amortisation and impairment
At 1 September 2024
378,023
212,419
590,442
Amortisation charged for the year
228,768
105,493
334,261
At 31 August 2025
606,791
317,912
924,703
Carrying amount
At 31 August 2025
372,098
244,118
616,216
At 31 August 2024
292,881
221,883
514,764
Boundary Visualisation Limited
Notes to the Financial Statements (Continued)
For the year ended 31 August 2025
Page 21
10
Tangible fixed assets
Leasehold improvements
Fixtures and fittings
Computers
Bicycles
Total
£
£
£
£
£
Cost
At 1 September 2024
380,261
155,904
1,479,211
68,597
2,083,973
Additions
4,936
89,907
13,759
108,602
At 31 August 2025
380,261
160,840
1,569,118
82,356
2,192,575
Depreciation and impairment
At 1 September 2024
213,062
83,980
1,189,615
28,574
1,515,231
Depreciation charged in the year
124,665
24,025
214,932
13,754
377,376
At 31 August 2025
337,727
108,005
1,404,547
42,328
1,892,607
Carrying amount
At 31 August 2025
42,534
52,835
164,571
40,028
299,968
At 31 August 2024
167,199
71,924
289,596
40,023
568,742
11
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
4,702,484
3,893,847
Corporation tax recoverable
102,872
Amounts owed by group undertakings
486,637
5,435,823
Other debtors
265,964
236,196
Prepayments and accrued income
1,741,430
1,494,164
7,299,387
11,060,030
12
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
336,052
332,931
Amounts owed to group undertakings
392,163
1,252,862
Corporation tax
413,179
Other taxation and social security
142,850
118,155
Other creditors
20,531
72,749
Accruals and deferred income
1,819,656
3,153,586
2,711,252
5,343,462
Boundary Visualisation Limited
Notes to the Financial Statements (Continued)
For the year ended 31 August 2025
Page 22
13
Provisions for liabilities
2025
2024
£
£
Dilapidations Provision
70,000
70,000
14
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
67,476
136,535
2025
Movements in the year:
£
Liability at 1 September 2024
136,535
Credit to profit or loss
(69,059)
Liability at 31 August 2025
67,476
15
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
92,252
77,056
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
Boundary Visualisation Limited
Notes to the Financial Statements (Continued)
For the year ended 31 August 2025
Page 23
16
Dividends
2025
2024
2025
2024
Per share
Per share
Total
Total
£
£
£
£
Ordinary Shares
Final paid
4,500.00
450,000
2025
2024
£
£
Distributions to parent via debt waiver
Amounts paid
4,933,885
As part of a wider group restructuring in the year, the company has waived an intercompany debt balance of £4,933,885. This has been treated as a deemed distribution to the parent company and recognised under retained earnings.
17
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Shares of £1 each
100
100
100
100
18
Financial commitments, guarantees and contingent liabilities
A composite guarantee has been given to the group's bank loan lenders in respect of any debtors or liabilities owing to the lenders by any party to the guarantee. The parties to the guarantee are the companies listed below:
Boundary Visualisation Limited
Boundary Visualisation Holdings Limited
Boundary Visualisation APAC Limited
Boundary Inc.
Project Iridium Bidco Limited
Project Iridium Midco Limited
Project Iridium Topco Limited
At the balance sheet date, the group's indebtedness to its lenders was £12,797,626.
Boundary Visualisation Limited
Notes to the Financial Statements (Continued)
For the year ended 31 August 2025
Page 24
19
Operating lease commitments
As lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2025
2024
£
£
Within 1 year
271,008
203,698
Years 2-5
481,464
752,472
203,698
20
Related party transactions
The group has taken the exemption available in section 33 of FRS 102 from disclosing transactions with wholly-owned group companies.
During the year, the group made purchases of £nil (2024: £4,883) from Virtual Reality Property Marketing Limited.
During the period, the group was a chargor to the issue of loan notes amounting to £31,487,200 (2024: £29,287,200) from Kester Capital LLP, which is related by virtue of being a shareholder of the group.
21
Ultimate controlling party
The immediate parent company is Boundary Visualisation Holdings Limited, a company registered and domiciled in England and Wales.
The ultimate parent company is Project Iridium Topco Limited, a company registered and domiciled in
England and Wales. Project Iridium Topco Limited is the largest group for which consolidated financial
statements including the company are prepared. The consolidated financial statement of Project Iridium Topco Limited are available from its registered office, 14-16 Bruton Place, London, W1J 6LX.
The company is controlled by Kester Capital III LP of 14-16 Bruton Place, London, United Kingdom, W1J
6LX on the basis that it controls a controlling interest in the voting rights of the share capital of Project
Iridium Topco Limited.
2025-08-312024-09-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100H GossP GuthrieT WoodS Williams091629732024-09-012025-08-3109162973bus:Director12024-09-012025-08-3109162973bus:Director22024-09-012025-08-3109162973bus:Director32024-09-012025-08-3109162973bus:Director42024-09-012025-08-3109162973bus:RegisteredOffice2024-09-012025-08-31091629732025-08-31091629732023-09-012024-08-3109162973core:RetainedEarningsAccumulatedLosses2023-09-012024-08-3109162973core:RetainedEarningsAccumulatedLosses2024-09-012025-08-3109162973core:IntangibleAssetsOtherThanGoodwill2025-08-3109162973core:IntangibleAssetsOtherThanGoodwill2024-08-3109162973core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-08-3109162973core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2025-08-3109162973core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-08-3109162973core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2024-08-31091629732024-08-3109162973core:LeaseholdImprovements2025-08-3109162973core:FurnitureFittings2025-08-3109162973core:ComputerEquipment2025-08-3109162973core:MotorVehicles2025-08-3109162973core:LeaseholdImprovements2024-08-3109162973core:FurnitureFittings2024-08-3109162973core:ComputerEquipment2024-08-3109162973core:MotorVehicles2024-08-3109162973core:CurrentFinancialInstrumentscore:WithinOneYear2025-08-3109162973core:CurrentFinancialInstrumentscore:WithinOneYear2024-08-3109162973core:ShareCapital2025-08-3109162973core:ShareCapital2024-08-3109162973core:RetainedEarningsAccumulatedLosses2025-08-3109162973core:RetainedEarningsAccumulatedLosses2024-08-3109162973core:ShareCapital2023-08-3109162973core:RetainedEarningsAccumulatedLosses2023-08-3109162973core:ShareCapitalOrdinaryShareClass12025-08-3109162973core:ShareCapitalOrdinaryShareClass12024-08-3109162973core:IntangibleAssetsOtherThanGoodwill2024-09-012025-08-3109162973core:FurnitureFittings2024-09-012025-08-3109162973core:ComputerEquipment2024-09-012025-08-3109162973core:MotorVehicles2024-09-012025-08-3109162973core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2024-09-012025-08-3109162973core:UKTax2024-09-012025-08-3109162973core:UKTax2023-09-012024-08-3109162973core:ForeignTax2024-09-012025-08-3109162973core:ForeignTax2023-09-012024-08-310916297312024-09-012025-08-310916297312023-09-012024-08-310916297322024-09-012025-08-310916297322023-09-012024-08-3109162973core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-08-3109162973core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2024-08-31091629732024-08-3109162973core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssets2024-09-012025-08-3109162973core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssets2024-09-012025-08-3109162973core:ExternallyAcquiredIntangibleAssets2024-09-012025-08-3109162973core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-09-012025-08-3109162973core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2024-09-012025-08-3109162973core:LeaseholdImprovements2024-08-3109162973core:FurnitureFittings2024-08-3109162973core:ComputerEquipment2024-08-3109162973core:MotorVehicles2024-08-3109162973core:LeaseholdImprovements2024-09-012025-08-3109162973core:CurrentFinancialInstruments2025-08-3109162973core:CurrentFinancialInstruments2024-08-3109162973bus:OrdinaryShareClass12024-09-012025-08-3109162973bus:OrdinaryShareClass12023-09-012024-08-3109162973bus:OrdinaryShareClass12025-08-3109162973bus:OrdinaryShareClass12024-08-3109162973core:WithinOneYear2025-08-3109162973core:WithinOneYear2024-08-3109162973core:BetweenTwoFiveYears2025-08-3109162973core:BetweenTwoFiveYears2024-08-3109162973bus:PrivateLimitedCompanyLtd2024-09-012025-08-3109162973bus:FRS1022024-09-012025-08-3109162973bus:Audited2024-09-012025-08-3109162973bus:FullAccounts2024-09-012025-08-31xbrli:purexbrli:sharesiso4217:GBP