Acorah Software Products - Accounts Production 19.2.450 false true 31 December 2024 1 January 2024 false 1 January 2025 31 December 2025 31 December 2025 06984313 Mrs Nadia Macer-Wright Mr Thomas Macer-Wright Cornish Gems Holdings Ltd true iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 06984313 2024-12-31 06984313 2025-12-31 06984313 2025-01-01 2025-12-31 06984313 frs-core:CurrentFinancialInstruments 2025-12-31 06984313 frs-core:Non-currentFinancialInstruments 2025-12-31 06984313 frs-core:ComputerEquipment 2025-12-31 06984313 frs-core:ComputerEquipment 2025-01-01 2025-12-31 06984313 frs-core:ComputerEquipment 2024-12-31 06984313 frs-core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2025-01-01 2025-12-31 06984313 frs-core:FurnitureFittings 2025-12-31 06984313 frs-core:FurnitureFittings 2025-01-01 2025-12-31 06984313 frs-core:FurnitureFittings 2024-12-31 06984313 frs-core:NetGoodwill 2025-12-31 06984313 frs-core:NetGoodwill 2025-01-01 2025-12-31 06984313 frs-core:NetGoodwill 2024-12-31 06984313 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2025-12-31 06984313 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2025-01-01 2025-12-31 06984313 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2024-12-31 06984313 frs-core:MotorVehicles 2025-12-31 06984313 frs-core:MotorVehicles 2025-01-01 2025-12-31 06984313 frs-core:MotorVehicles 2024-12-31 06984313 frs-core:OtherResidualIntangibleAssets 2025-12-31 06984313 frs-core:OtherResidualIntangibleAssets 2025-01-01 2025-12-31 06984313 frs-core:OtherResidualIntangibleAssets 2024-12-31 06984313 frs-core:PlantMachinery 2025-12-31 06984313 frs-core:PlantMachinery 2025-01-01 2025-12-31 06984313 frs-core:PlantMachinery 2024-12-31 06984313 frs-core:ShareCapital 2025-12-31 06984313 frs-core:RetainedEarningsAccumulatedLosses 2025-12-31 06984313 frs-bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 06984313 frs-bus:FilletedAccounts 2025-01-01 2025-12-31 06984313 frs-bus:SmallEntities 2025-01-01 2025-12-31 06984313 frs-bus:AuditExempt-NoAccountantsReport 2025-01-01 2025-12-31 06984313 frs-bus:SmallCompaniesRegimeForAccounts 2025-01-01 2025-12-31 06984313 1 2025-01-01 2025-12-31 06984313 frs-core:UnlistedNon-exchangeTraded 2025-12-31 06984313 frs-core:UnlistedNon-exchangeTraded 2024-12-31 06984313 frs-core:CostValuation frs-core:UnlistedNon-exchangeTraded 2024-12-31 06984313 frs-core:CostValuation frs-core:UnlistedNon-exchangeTraded 2025-12-31 06984313 frs-core:ProvisionsForImpairmentInvestments frs-core:UnlistedNon-exchangeTraded 2024-12-31 06984313 frs-core:ProvisionsForImpairmentInvestments frs-core:UnlistedNon-exchangeTraded 2025-12-31 06984313 frs-bus:Director1 2025-01-01 2025-12-31 06984313 frs-bus:Director1 2024-12-31 06984313 frs-bus:Director1 2025-12-31 06984313 frs-bus:Director2 2025-01-01 2025-12-31 06984313 frs-bus:Director2 2024-12-31 06984313 frs-bus:Director2 2025-12-31 06984313 frs-countries:EnglandWales 2025-01-01 2025-12-31 06984313 2023-12-31 06984313 2024-12-31 06984313 2024-01-01 2024-12-31 06984313 frs-core:CurrentFinancialInstruments 2024-12-31 06984313 frs-core:Non-currentFinancialInstruments 2024-12-31 06984313 frs-core:ShareCapital 2024-12-31 06984313 frs-core:RetainedEarningsAccumulatedLosses 2024-12-31
Registered number: 06984313
Cornish Gems Limited
Unaudited Financial Statements
For The Year Ended 31 December 2025
Grace Harbour Accountancy Ltd
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—7
Page 1
Balance Sheet
Registered number: 06984313
2025 2024
Notes £ £ £ £
FIXED ASSETS
Intangible Assets 4 22,821 40,015
Tangible Assets 5 74,771 56,593
Investments 6 22,622 22,622
120,214 119,230
CURRENT ASSETS
Stocks 7 5,000 4,904
Debtors 8 2,348,831 2,341,994
Cash at bank and in hand 73,305 521,788
2,427,136 2,868,686
Creditors: Amounts Falling Due Within One Year 9 (1,250,212 ) (1,257,386 )
NET CURRENT ASSETS (LIABILITIES) 1,176,924 1,611,300
TOTAL ASSETS LESS CURRENT LIABILITIES 1,297,138 1,730,530
Creditors: Amounts Falling Due After More Than One Year 10 (400,000 ) (700,000 )
PROVISIONS FOR LIABILITIES
Deferred Taxation (13,217 ) (14,113 )
NET ASSETS 883,921 1,016,417
CAPITAL AND RESERVES
Called up share capital 11 100 100
Profit and Loss Account 883,821 1,016,317
SHAREHOLDERS' FUNDS 883,921 1,016,417
Page 1
Page 2
For the year ending 31 December 2025 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 in accordance with section 476 of the Companies Act 2006.
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The company has taken advantage of section 444(1) of the Companies Act 2006 and opted not to deliver to the registrar a copy of the company's Profit and Loss Account.
On behalf of the board
Mrs Nadia Macer-Wright
Director
29/06/2026
The notes on pages 3 to 7 form part of these financial statements.
Page 2
Page 3
Notes to the Financial Statements
1. General Information
Cornish Gems Limited is a private company, limited by shares, incorporated in England & Wales, registered number 06984313 . The registered office is Carne House, Threemilestone, Truro, Cornwall, TR4 9LD.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 section 1A Small Entities "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
2.2. Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover is reduced for estimated customer returns, rebates and other similar allowances.
Sale of goods
Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods.
Rendering of services
Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.
2.3. Intangible Fixed Assets and Amortisation - Goodwill
Goodwill is the difference between amounts paid on the acquisition of a business and the fair value of the separable net assets. It is amortised to the profit and loss account over its estimated economic life of ten years.
2.4. Intangible Fixed Assets and Amortisation - Other Intangible
Other intangible assets are Development Costs It is amortised to the profit and loss account over its estimated economic life of ten years.
2.5. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Leasehold 8% Straight Line
Plant & Machinery 25% Straight Line
Motor Vehicles 15% Reducing Balance
Fixtures & Fittings 25% Straight Line
Computer Equipment 25% Straight Line
2.6. Stocks and Work in Progress
Stocks and work in progress are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads. Work-in-progress is reflected in the accounts on a contract by contract basis by recording turnover and related costs as contract activity progresses.
Page 3
Page 4
2.7. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and items that are never taxable or deductible. The company's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered.
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current and deferred tax are recognised in profit or loss for the year, except when they relate to items that are recognised in other comprehensive income or directly in equity, in which case current and deferred tax are recognised in other comprehensive income or directly in equity respectively.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 75 (2024: 94)
75 94
4. Intangible Assets
Goodwill Other Total
£ £ £
Cost
As at 1 January 2025 168,000 36,266 204,266
As at 31 December 2025 168,000 36,266 204,266
Amortisation
As at 1 January 2025 154,433 9,818 164,251
Provided during the period 13,567 3,627 17,194
As at 31 December 2025 168,000 13,445 181,445
Net Book Value
As at 31 December 2025 - 22,821 22,821
As at 1 January 2025 13,567 26,448 40,015
Page 4
Page 5
5. Tangible Assets
Land & Property
Leasehold Plant & Machinery Motor Vehicles Fixtures & Fittings
£ £ £ £
Cost
As at 1 January 2025 3,527 61,645 93,587 70,966
Additions - - - 1,067
Disposals - - - (8,609 )
As at 31 December 2025 3,527 61,645 93,587 63,424
Depreciation
As at 1 January 2025 2,659 45,684 61,762 64,016
Provided during the period 282 9,898 (25,272 ) (2,460 )
As at 31 December 2025 2,941 55,582 36,490 61,556
Net Book Value
As at 31 December 2025 586 6,063 57,097 1,868
As at 1 January 2025 868 15,961 31,825 6,950
Computer Equipment Total
£ £
Cost
As at 1 January 2025 1,249 230,974
Additions 8,246 9,313
Disposals - (8,609 )
As at 31 December 2025 9,495 231,678
Depreciation
As at 1 January 2025 260 174,381
Provided during the period 78 (17,474 )
As at 31 December 2025 338 156,907
Net Book Value
As at 31 December 2025 9,157 74,771
As at 1 January 2025 989 56,593
Page 5
Page 6
6. Investments
Unlisted
£
Cost or Valuation
As at 1 January 2025 22,622
As at 31 December 2025 22,622
Provision
As at 1 January 2025 -
As at 31 December 2025 -
Net Book Value
As at 31 December 2025 22,622
As at 1 January 2025 22,622
7. Stocks
2025 2024
£ £
Stock 5,000 4,904
8. Debtors
2025 2024
£ £
Due within one year
Trade debtors 30,733 -
Other debtors 65,228 90,024
95,961 90,024
Due after more than one year
Amounts owed by group undertakings 2,252,870 2,251,970
2,348,831 2,341,994
9. Creditors: Amounts Falling Due Within One Year
2025 2024
£ £
Trade creditors 58,546 42,320
Bank loans and overdrafts 300,082 300,000
Other creditors 527,830 677,341
Taxation and social security 363,754 237,725
1,250,212 1,257,386
10. Creditors: Amounts Falling Due After More Than One Year
2025 2024
£ £
Bank loans 400,000 700,000
Page 6
Page 7
11. Share Capital
2025 2024
£ £
Allotted, Called up and fully paid 100 100
12. Directors Advances, Credits and Guarantees
Included within Debtors are the following loans to directors:
As at 1 January 2025 Amounts advanced Amounts repaid Amounts written off As at 31 December 2025
£ £ £ £ £
Mrs Nadia Macer-Wright 53,899 49,199 90,000 - 13,098
Mr Thomas Macer-Wright 2,090 111,511 90,000 - 23,601
The above loan is unsecured, interest free and repayable on demand.
13. Ultimate Controlling Party
The company's ultimate controlling party is Cornish Gems Holdings Ltd by virtue of his ownership of 100% of the issued share capital in the company.
In the balance sheet there is £2,252,870 owed to the company by Cornish Gems Holdings Ltd.
Page 7