Company registration number 01957652 (England and Wales)
ESSIELL LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
PAGES FOR FILING WITH REGISTRAR
ESSIELL LIMITED
CONTENTS
Page
Accountants' report
1
Balance sheet
2 - 3
Notes to the financial statements
4 - 8
ESSIELL LIMITED
ACCOUNTANTS' REPORT TO THE BOARD OF DIRECTORS ON THE PREPARATION OF THE UNAUDITED STATUTORY FINANCIAL STATEMENTS OF ESSIELL LIMITED FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Essiell Limited for the year ended 31 December 2025 which comprise, the balance sheet and the related notes from the company’s accounting records and from information and explanations you have given us.

This report is made solely to the Board of Directors of Essiell Limited, as a body. Our work has been undertaken solely to prepare for your approval the financial statements of Essiell Limited and state those matters that we have agreed to state to the Board of Directors of Essiell Limited, as a body. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Essiell Limited and its Board of Directors as a body, for our work or for this report.

It is your duty to ensure that Essiell Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of Essiell Limited. You consider that Essiell Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the financial statements of Essiell Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.

Kirk Rice LLP
The Courtyard
High Street
Ascot
Berkshire
SL5 7HP
17 August 2026
ESSIELL LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 2 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
4
532,923
162,655
Tangible assets
5
9,658
4,317
542,581
166,972
Current assets
Debtors
6
252,727
527,151
Cash at bank and in hand
502,416
638,794
755,143
1,165,945
Creditors: amounts falling due within one year
7
(419,388)
(507,380)
Net current assets
335,755
658,565
Total assets less current liabilities
878,336
825,537
Provisions for liabilities
8
(1,641)
(103)
Net assets
876,695
825,434
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
876,595
825,334
Total equity
876,695
825,434
ESSIELL LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2025
31 December 2025
- 3 -

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 17 August 2026 and are signed on its behalf by:
A C Slater
Director
Company registration number 01957652 (England and Wales)
ESSIELL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -
1
Accounting policies
Company information

Essiell Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Courtyard, High Street, Ascot, Berkshire, SL5 7HP.

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
Going concern

The directors continue to have a reasonable expectation that the company has adequate resources to continue in operation for the next twelve months and that the going concern basis of accounting remains appropriate.

1.3
Turnover

Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 7 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.5
Intangible fixed assets other than goodwill

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.

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:

Development costs
Over their estimated useful life of 5 years
1.6
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.

ESSIELL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 5 -

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% on reducing balance
Computers
20% on cost

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.

1.7
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

1.8
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.

1.9
Financial instruments

The company only has basic financial instruments measured at amortised cost, with no financial instruments measured at fair value.

1.10
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.

1.11
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.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

ESSIELL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 6 -
1.13
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.

3
Employees

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

2025
2024
Number
Number
Total
13
12
4
Intangible fixed assets
Goodwill
Other
Total
£
£
£
Cost
At 1 January 2025
-
0
421,691
421,691
Additions
192,500
242,235
434,735
At 31 December 2025
192,500
663,926
856,426
Amortisation and impairment
At 1 January 2025
-
0
259,036
259,036
Amortisation charged for the year
-
0
64,467
64,467
At 31 December 2025
-
0
323,503
323,503
Carrying amount
At 31 December 2025
192,500
340,423
532,923
At 31 December 2024
-
0
162,655
162,655
ESSIELL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 7 -
5
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2025
17,958
Additions
7,540
At 31 December 2025
25,498
Depreciation and impairment
At 1 January 2025
13,641
Depreciation charged in the year
2,199
At 31 December 2025
15,840
Carrying amount
At 31 December 2025
9,658
At 31 December 2024
4,317
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
199,420
343,571
Amounts owed by group undertakings
-
0
131,011
Other debtors
53,307
52,569
252,727
527,151
7
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
32,142
27,378
Amounts owed to group undertakings
40
-
0
Taxation and social security
72,373
80,278
Other creditors
314,833
399,724
419,388
507,380

HSBC Bank Plc holds a fixed and floating charge dated December 2000 over the undertaking and all property and assets of the company in respect of any monies that become due from the company on any account.

 

ESSIELL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 8 -
8
Provisions for liabilities
2025
2024
£
£
Deferred tax liabilities
1,641
103
9
Hive across

On 31 December 2025, the trade and assets of a group company, Essiell Compli Limited, was transferred to Essiell Limited for consideration equal to the net book value of the company's assets and liabilities.

2025-12-312025-01-01falsefalsefalse17 August 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityA C SlaterB R LarssonR J StantonB J R Stanton019576522025-01-012025-12-31019576522025-12-31019576522024-12-3101957652core:NetGoodwill2025-12-3101957652core:IntangibleAssetsOtherThanGoodwill2025-12-3101957652core:NetGoodwill2024-12-3101957652core:IntangibleAssetsOtherThanGoodwill2024-12-3101957652core:OtherPropertyPlantEquipment2025-12-3101957652core:OtherPropertyPlantEquipment2024-12-3101957652core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3101957652core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3101957652core:WithinOneYear2025-12-3101957652core:WithinOneYear2024-12-3101957652core:CurrentFinancialInstruments2025-12-3101957652core:CurrentFinancialInstruments2024-12-3101957652core:ShareCapital2025-12-3101957652core:ShareCapital2024-12-3101957652core:RetainedEarningsAccumulatedLosses2025-12-3101957652core:RetainedEarningsAccumulatedLosses2024-12-3101957652bus:Director12025-01-012025-12-3101957652core:Goodwill2025-01-012025-12-3101957652core:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-3101957652core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-01-012025-12-3101957652core:FurnitureFittings2025-01-012025-12-3101957652core:ComputerEquipment2025-01-012025-12-31019576522024-01-012024-12-3101957652core:NetGoodwill2024-12-3101957652core:IntangibleAssetsOtherThanGoodwill2024-12-31019576522024-12-3101957652core:NetGoodwill2025-01-012025-12-3101957652core:OtherPropertyPlantEquipment2024-12-3101957652core:OtherPropertyPlantEquipment2025-01-012025-12-3101957652bus:PrivateLimitedCompanyLtd2025-01-012025-12-3101957652bus:SmallCompaniesRegimeForAccounts2025-01-012025-12-3101957652bus:FRS1022025-01-012025-12-3101957652bus:AuditExemptWithAccountantsReport2025-01-012025-12-3101957652bus:Director22025-01-012025-12-3101957652bus:Director32025-01-012025-12-3101957652bus:Director42025-01-012025-12-3101957652bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP