Acorah Software Products - Accounts Production 19.2.350 false true 31 December 2024 1 January 2024 false 1 January 2025 31 December 2025 31 December 2025 07074711 Mr Christian Marner Mr Oliver Gregory Mr Richard Paterson Mr Simon Miller iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 07074711 2024-12-31 07074711 2025-12-31 07074711 2025-01-01 2025-12-31 07074711 frs-core:CurrentFinancialInstruments 2025-12-31 07074711 frs-core:BetweenOneFiveYears 2025-12-31 07074711 frs-core:FurnitureFittings 2025-12-31 07074711 frs-core:FurnitureFittings 2025-01-01 2025-12-31 07074711 frs-core:FurnitureFittings 2024-12-31 07074711 frs-core:PlantMachinery 2025-12-31 07074711 frs-core:PlantMachinery 2025-01-01 2025-12-31 07074711 frs-core:PlantMachinery 2024-12-31 07074711 frs-core:WithinOneYear 2025-12-31 07074711 frs-core:OtherReservesSubtotal 2024-12-31 07074711 frs-core:OtherReservesSubtotal 2025-12-31 07074711 frs-core:ShareCapital 2025-12-31 07074711 frs-core:RetainedEarningsAccumulatedLosses 2025-01-01 2025-12-31 07074711 frs-core:RetainedEarningsAccumulatedLosses frs-core:PreviouslyStatedAmount 2024-12-31 07074711 frs-core:RetainedEarningsAccumulatedLosses 2025-12-31 07074711 frs-bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 07074711 frs-bus:FilletedAccounts 2025-01-01 2025-12-31 07074711 frs-bus:SmallEntities 2025-01-01 2025-12-31 07074711 frs-bus:AuditExempt-NoAccountantsReport 2025-01-01 2025-12-31 07074711 frs-bus:SmallCompaniesRegimeForAccounts 2025-01-01 2025-12-31 07074711 frs-bus:Director1 2025-01-01 2025-12-31 07074711 frs-bus:Director2 2025-01-01 2025-12-31 07074711 frs-bus:Director3 2025-01-01 2025-12-31 07074711 frs-bus:Director4 2025-01-01 2025-12-31 07074711 frs-countries:EnglandWales 2025-01-01 2025-12-31 07074711 2023-12-31 07074711 2024-12-31 07074711 2024-01-01 2024-12-31 07074711 frs-core:CurrentFinancialInstruments 2024-12-31 07074711 frs-core:BetweenOneFiveYears 2024-12-31 07074711 frs-core:WithinOneYear 2024-12-31 07074711 frs-core:OtherReservesSubtotal 2024-12-31 07074711 frs-core:ShareCapital 2024-12-31 07074711 frs-core:RetainedEarningsAccumulatedLosses 2024-12-31
Registered number: 07074711
Environmental Services Design Limited
Unaudited Financial Statements
For The Year Ended 31 December 2025
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—6
Page 1
Balance Sheet
Registered number: 07074711
2025 2024
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 4 52,844 34,615
52,844 34,615
CURRENT ASSETS
Stocks 5 26,967 106,600
Debtors 6 357,297 425,484
Cash at bank and in hand 432,757 332,496
817,021 864,580
Creditors: Amounts Falling Due Within One Year 7 (476,657 ) (511,883 )
NET CURRENT ASSETS (LIABILITIES) 340,364 352,697
TOTAL ASSETS LESS CURRENT LIABILITIES 393,208 387,312
PROVISIONS FOR LIABILITIES
Deferred Taxation (13,201 ) (8,654 )
NET ASSETS 380,007 378,658
CAPITAL AND RESERVES
Called up share capital 8 100 100
Other reserves - (11,700 )
Profit and Loss Account 379,907 390,258
SHAREHOLDERS' FUNDS 380,007 378,658
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
Mr Christian Marner
Director
27/07/2026
The notes on pages 3 to 6 form part of these financial statements.
Page 2
Page 3
Notes to the Financial Statements
1. General Information
Environmental Services Design Limited is a private company, limited by shares, incorporated in England & Wales, registered number 07074711 . The registered office is 1.04 Boat Shed, 12 Exchange Quay, Salford, Lancashire, M5 3EQ.
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, excluding discounts, rebates, value added tax and other sales taxes.
2.3. 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:
Plant & Machinery 10% straight line
Fixtures & Fittings 25% reducing balance
2.4. Leasing and Hire Purchase Contracts
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.
2.5. 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.
2.6. Financial Instruments
The company has elected to apply the provisions of Section 'Basic Financial Instruments' and Section 'Other Financial Instruments Issues' of FRS to all of its financial statements.
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 present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Classification of financial liabilities
Financial liabilities and equity instruments are classified accordingly to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilties
Basic financial liabilities, including creditors and other creditors, are initially recognised at transactions 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.
...CONTINUED
Page 3
Page 4
2.6. Financial Instruments - continued
Debt instruments are subsequently carried at amortised costs, using the effective rate of interest method.
Trade creditors are obligations to pay for goods and services that have been acquired in the ordinary course of business from supplies. Amounts payable are classified as current liabilities if payment is due within one year or less, if not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest rate method.
Cash and cash equivalents are basic financial instruments and include cash in hand, deposits held at call with banks and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
2.7. Taxation
Taxation for the year comprises current and deferred 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 or deferred taxation assets and liabilites 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.
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.
Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in the financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.
Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.
2.8. Pensions
The company operates a defined contribtion pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 35 (2024: 34)
35 34
4. Tangible Assets
Plant & Machinery Fixtures & Fittings Total
£ £ £
Cost
As at 1 January 2025 93,291 26,339 119,630
Additions 23,279 382 23,661
As at 31 December 2025 116,570 26,721 143,291
Depreciation
As at 1 January 2025 60,473 24,542 85,015
Provided during the period 4,898 534 5,432
As at 31 December 2025 65,371 25,076 90,447
Net Book Value
As at 31 December 2025 51,199 1,645 52,844
As at 1 January 2025 32,818 1,797 34,615
Page 4
Page 5
5. Stocks
2025 2024
£ £
Work in progress 26,967 106,600
6. Debtors
2025 2024
£ £
Due within one year
Trade debtors 252,546 387,363
Other debtors 104,751 38,121
357,297 425,484
7. Creditors: Amounts Falling Due Within One Year
2025 2024
£ £
Trade creditors 136,016 96,810
Other creditors 112,459 157,803
Taxation and social security 228,182 257,270
476,657 511,883
8. Share Capital
2025 2024
£ £
Allotted, Called up and fully paid 100 100
During the year, the company adopted revised articles of association creating C Ordinary growth shares in connection with the implementation of an Enterprise Management Incentive scheme. No options had been exercised at the year end.
9. Other Commitments
The total of future minimum lease payments under non-cancellable operating leases are as following:
2025 2024
£ £
Not later than one year 129,213 129,474
Later than one year and not later than five years 109,673 221,263
238,886 350,737
Page 5
Page 6
10. Reserves
Other reserves Profit and Loss Account
£ £
As at 1 January 2025 (11,700 ) 390,258
Profit for the year and total comprehensive income - 156,530
Dividends paid - (166,881)
Movements in other reserves 11,700 -
As at 31 December 2025 - 379,907
Other reserves represent equity movements arising on share capital restructuring and associated transaction costs.
11. Share-based payments
During the year, the company implemented an Enterprise Management Incentive (“EMI”) scheme for key employees.
Options were granted over 800 C Ordinary shares at an exercise price of £0.10 per share. The options vest 25% on grant, with the remaining 75% vesting after one year, subject to continued employment.
The C Ordinary shares are growth shares and only participate in value above a hurdle of £1.35m.
The directors have considered the requirements of FRS 102 Section 26 in respect of share-based payment transactions. Based on the current estimated valuation of the company and the growth share structure, the directors consider that any share-based payment charge would not be material to the financial statements and accordingly no charge has been recognised in the profit and loss account for the year ended 31 December 2025.
Page 6