Company registration number 09821983 (England and Wales)
HEARTFELT TECHNOLOGIES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
PAGES FOR FILING WITH REGISTRAR
HEARTFELT TECHNOLOGIES LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
HEARTFELT TECHNOLOGIES LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
4
2,761,145
2,761,145
Tangible assets
5
41,436
2,118
Investments
6
173
100
2,802,754
2,763,363
Current assets
Stocks
1,045,977
94,472
Debtors
7
626,778
210,441
Cash at bank and in hand
249,442
701,790
1,922,197
1,006,703
Creditors: amounts falling due within one year
8
(138,915)
(78,530)
Net current assets
1,783,282
928,173
Total assets less current liabilities
4,586,036
3,691,536
Creditors: amounts falling due after more than one year
9
(2,733,126)
(756,949)
Net assets
1,852,910
2,934,587
Capital and reserves
Called up share capital
236
234
Share premium account
3,797,092
3,797,090
Other reserves
154,105
82,778
Profit and loss reserves
(2,098,523)
(945,515)
Total equity
1,852,910
2,934,587
HEARTFELT TECHNOLOGIES LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2025
31 December 2025
- 2 -

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 members have not required the company to obtain an audit of its financial statements for the year 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 30 June 2026 and are signed on its behalf by:
Dr SL G Husheer
Director
Company registration number 09821983 (England and Wales)
HEARTFELT TECHNOLOGIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
1
Accounting policies
Company information

Heartfelt Technologies Limited is a private company limited by shares incorporated in England and Wales. The registered office is Platinum Building, St Johns Innovation Park, Cowley Road, Cambridge, Cambridgeshire, CB4 0DS.

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. The principal accounting policies adopted are set out below.

1.2
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.3
Intangible fixed assets other than goodwill

Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Development costs
Not amortised
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:

Leasehold land and buildings
Over the period of lease
Plant and equipment
Straight line over 3/5 years
1.5
Fixed asset investments

Investments in subsidiary undertakings are recognised at cost.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.

HEARTFELT TECHNOLOGIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 4 -
1.7
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.

1.8
Compound instruments

The component parts of compound instruments issued by the company are classified separately as financial liabilities and equity in accordance with the substance of the contractual arrangement. At the date of issue, the fair value of the liability component is estimated using the prevailing market interest rate for a similar non-convertible instrument. This amount is recorded as a liability on an amortised cost basis using the effective interest method until extinguished upon conversion or at the instrument's maturity date. The equity component is determined by deducting the amount of the liability component from the fair value of the compound instrument as a whole. This is recognised and included in equity net of income tax effects and is not subsequently remeasured.

1.9
Taxation

Taxation for the year comprises of current tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity

Current tax

Current taxation assets and liabilities are not discounted.

 

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

 

1.10
Employee benefits

The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

1.11
Share-based payments

Equity-settled share-based payments are measured at fair value at the date of grant by reference to the fair value of the equity instruments granted.

1.12
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

Government grants relating to turnover are recognised as income over the periods when the related costs are incurred.

 

HEARTFELT TECHNOLOGIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 5 -
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.

3
Employees

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

2025
2024
Number
Number
Total
27
19
4
Intangible fixed assets
Other
£
Cost
At 1 January 2025 and 31 December 2025
2,761,145
Amortisation and impairment
At 1 January 2025 and 31 December 2025
-
0
Carrying amount
At 31 December 2025
2,761,145
At 31 December 2024
2,761,145
HEARTFELT TECHNOLOGIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 6 -
5
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2025
-
0
3,624
3,624
Additions
3,298
41,143
44,441
Disposals
-
0
(433)
(433)
At 31 December 2025
3,298
44,334
47,632
Depreciation and impairment
At 1 January 2025
-
0
1,507
1,507
Depreciation charged in the year
258
4,431
4,689
At 31 December 2025
258
5,938
6,196
Carrying amount
At 31 December 2025
3,040
38,396
41,436
At 31 December 2024
-
0
2,118
2,118
6
Fixed asset investments
2025
2024
£
£
Shares in group undertakings and participating interests
173
100

The company holds a 100% interest in Heartfelt Medical Limited, (company registered in England and Wales), 100% interest in Heartfelt Technologies Inc (company registered in Delaware, USA) and 100% interest in Heartfelt Technologies Europe Limited (company registered in Ireland).

HEARTFELT TECHNOLOGIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
6
Fixed asset investments
(Continued)
- 7 -
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 1 January 2025
100
Additions
73
At 31 December 2025
173
Carrying amount
At 31 December 2025
173
At 31 December 2024
100
7
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
106,706
-
0
Corporation tax recoverable
395,564
135,708
Amounts owed by group undertakings
37,397
-
0
Other debtors
87,111
74,733
626,778
210,441
8
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
42,387
3,460
Taxation and social security
40,402
46,347
Other creditors
56,126
28,723
138,915
78,530
9
Creditors: amounts falling due after more than one year
2025
2024
£
£
Other creditors
1,798,830
756,949
Convertible loans
934,296
-
0
2,733,126
756,949
HEARTFELT TECHNOLOGIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 8 -
10
Share-based payment transactions

On 20 July 2016 the company established the Heartfelt Technologies Limited Enterprise Management Incentive Share Option Scheme. The purpose of the scheme is to create an incentive to work for the company and to motivate employees to help the company achieve its business aims.

 

At 1 January 2025, 469,038 EMI share options were outstanding, 365,000 with an exercise price of £0.0001, 63,000 with an exercise price of £1.30 and 41,038 with an exercise price of £3.12 per share . During the year, 17,365 EMI Share Options were granted, 20,000 were exercised and 500 were cancelled. No EMI Share Options lapsed. At 31 December 2025, 465,903 Share Options were outstanding.

 

The company also operates an unapproved Share Option scheme. At 1 January 2025, 62,520 Options were outstanding. These comprised 2,320 with an exercise price of £3.12, 7,200 with an exercise price of £1.30 and 53,000 with an exercise price of £0.0001 per share. During the year 2,632 options were granted at an exercise price of £6.12 per share. 2,250 options were exercised during the year. At 31 December 2025, 62,902 options were outstanding.

 

Options typically vest over performance periods which are up to 4 years.

 

During the year, the company recognised total charge of £71,327 (2024: £30,600) which related to equity settled share based payment transactions.

 

2025-12-312025-01-01falsefalsefalse30 June 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityM R BrinkleyDr O E ChausiauxDr S L G HusheerJ M NelsonJ R T ViggersG P WilliamsDr E W PowellG Stewart098219832025-01-012025-12-31098219832025-12-31098219832024-12-3109821983core:IntangibleAssetsOtherThanGoodwill2025-12-3109821983core:IntangibleAssetsOtherThanGoodwill2024-12-3109821983core:LandBuildings2025-12-3109821983core:OtherPropertyPlantEquipment2025-12-3109821983core:LandBuildings2024-12-3109821983core:OtherPropertyPlantEquipment2024-12-3109821983core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3109821983core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3109821983core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3109821983core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3109821983core:CurrentFinancialInstruments2025-12-3109821983core:CurrentFinancialInstruments2024-12-3109821983core:Non-currentFinancialInstruments2025-12-3109821983core:Non-currentFinancialInstruments2024-12-3109821983core:ShareCapital2025-12-3109821983core:ShareCapital2024-12-3109821983core:SharePremium2025-12-3109821983core:SharePremium2024-12-3109821983core:OtherMiscellaneousReserve2025-12-3109821983core:OtherMiscellaneousReserve2024-12-3109821983core:RetainedEarningsAccumulatedLosses2025-12-3109821983core:RetainedEarningsAccumulatedLosses2024-12-3109821983bus:Director32025-01-012025-12-3109821983core:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-3109821983core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-01-012025-12-3109821983core:LandBuildingscore:LongLeaseholdAssets2025-01-012025-12-3109821983core:PlantMachinery2025-01-012025-12-31098219832024-01-012024-12-3109821983core:IntangibleAssetsOtherThanGoodwill2024-12-3109821983core:LandBuildings2024-12-3109821983core:OtherPropertyPlantEquipment2024-12-31098219832024-12-3109821983core:LandBuildings2025-01-012025-12-3109821983core:OtherPropertyPlantEquipment2025-01-012025-12-3109821983bus:PrivateLimitedCompanyLtd2025-01-012025-12-3109821983bus:SmallCompaniesRegimeForAccounts2025-01-012025-12-3109821983bus:FRS1022025-01-012025-12-3109821983bus:AuditExemptWithAccountantsReport2025-01-012025-12-3109821983bus:Director12025-01-012025-12-3109821983bus:Director22025-01-012025-12-3109821983bus:Director42025-01-012025-12-3109821983bus:Director52025-01-012025-12-3109821983bus:Director62025-01-012025-12-3109821983bus:Director72025-01-012025-12-3109821983bus:CompanySecretary12025-01-012025-12-3109821983bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP