Company registration number 09312203 (England and Wales)
LOGICAL CONSTRUCT LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2025
PAGES FOR FILING WITH REGISTRAR
LOGICAL CONSTRUCT LTD
COMPANY INFORMATION
Directors
Mr P P Kelly
Mr L O Trigg
Company number
09312203
Registered office
Ashcombe Court
Woolsack Way
Godalming
Surrey
United Kingdom
GU7 1LQ
LOGICAL CONSTRUCT LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
LOGICAL CONSTRUCT LTD
BALANCE SHEET
AS AT
30 NOVEMBER 2025
30 November 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
3
420,656
425,784
Tangible assets
4
55
377
Investments
5
2,112
2,112
422,823
428,273
Current assets
Debtors
6
33,955
11,682
Investments
7
50,978
-
0
Cash at bank and in hand
497,047
715,874
581,980
727,556
Creditors: amounts falling due within one year
8
(364,549)
(394,881)
Net current assets
217,431
332,675
Net assets
640,254
760,948
Capital and reserves
Called up share capital
9
2,025
2,500
Share premium account
199,500
199,500
Capital redemption reserve
475
-
0
Profit and loss reserves
438,254
558,948
Total equity
640,254
760,948

The notes on pages 3 to 8 form part of these financial statements.

LOGICAL CONSTRUCT LTD
BALANCE SHEET (CONTINUED)
AS AT
30 NOVEMBER 2025
30 November 2025
- 2 -

For the financial year ended 30 November 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 24 August 2026 and are signed on its behalf by:
Mr L O Trigg
Director
Company registration number 09312203 (England and Wales)
LOGICAL CONSTRUCT LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 3 -
1
Accounting policies
Company information

Logical Construct Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Ashcombe Court, Woolsack Way, Godalming, Surrey, United Kingdom, GU7 1LQ.

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 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 modified to include certain items held at fair value. The principal accounting policies adopted are set out below.

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Going concern

The directors have assessed the Company’s ability to continue as a going concern for a period of at least 12 months from the date of approval of these financial statements. Based on the forecast cash flows and available facilities, and after considering the principal risks and uncertainties, the directors have a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future. Accordingly, the financial statements have been prepared on a going concern basis.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

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 are recoverable.

1.4
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.

LOGICAL CONSTRUCT LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
1
Accounting policies
(Continued)
- 4 -
1.5
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.

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
20% straight line
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.

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:

Computers
33% 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.

1.7
Fixed asset investments

Interests in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

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.

1.8
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.

1.9
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.

LOGICAL CONSTRUCT LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
1
Accounting policies
(Continued)
- 5 -
1.10
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

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 the 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 according 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 liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction 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.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. 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 method.

1.11
Taxation

The tax expense represents the sum of the tax currently payable.

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.

Research and development tax credits are recognised on an accruals basis.

LOGICAL CONSTRUCT LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
1
Accounting policies
(Continued)
- 6 -
1.12
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.

1.13
Retirement benefits

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

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
Employees

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

2025
2024
Number
Number
Total
3
3
3
Intangible fixed assets
Development costs
£
Cost
At 1 December 2024
1,572,036
Additions
156,785
At 30 November 2025
1,728,821
Amortisation and impairment
At 1 December 2024
1,146,252
Amortisation charged for the year
161,913
At 30 November 2025
1,308,165
Carrying amount
At 30 November 2025
420,656
At 30 November 2024
425,784
LOGICAL CONSTRUCT LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 7 -
4
Tangible fixed assets
Computers
£
Cost
At 1 December 2024 and 30 November 2025
7,413
Depreciation and impairment
At 1 December 2024
7,036
Depreciation charged in the year
322
At 30 November 2025
7,358
Carrying amount
At 30 November 2025
55
At 30 November 2024
377
5
Fixed asset investments
2025
2024
£
£
Shares in group undertakings and participating interests
2,112
2,112
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
30,000
-
0
Other debtors
3,955
11,682
33,955
11,682
7
Current asset investments
2025
2024
£
£
Other investments
50,978
93,911
8
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
-
0
3,696
Taxation and social security
71,242
4,066
Other creditors
293,307
387,119
364,549
394,881
LOGICAL CONSTRUCT LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 8 -
9
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
2,025
2,500
2,025
2,500
10
Prior period adjustment

During the year, it was identified that certain balances previously classified as cash at bank in prior periods were in fact held within investment funds. The prior year comparatives have been restated to reflect this reclassification. This has resulted in a decrease in cash balances and a corresponding increase in current

asset investments. This adjustment is a reclassification only and has no impact on the company’s reported profit or loss, net assets, or total equity for either the current or prior year.

 

2025-11-302024-12-01falsefalsefalse24 August 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr P P KellyMr L O Trigg093122032024-12-012025-11-3009312203bus:Director12024-12-012025-11-3009312203bus:Director22024-12-012025-11-3009312203bus:RegisteredOffice2024-12-012025-11-30093122032025-11-30093122032024-11-3009312203core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-11-3009312203core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-11-3009312203core:ComputerEquipment2025-11-3009312203core:ComputerEquipment2024-11-3009312203core:CurrentFinancialInstrumentscore:WithinOneYear2025-11-3009312203core:CurrentFinancialInstrumentscore:WithinOneYear2024-11-3009312203core:WithinOneYear2025-11-3009312203core:WithinOneYear2024-11-3009312203core:CurrentFinancialInstruments2025-11-3009312203core:CurrentFinancialInstruments2024-11-3009312203core:ShareCapital2025-11-3009312203core:ShareCapital2024-11-3009312203core:SharePremium2025-11-3009312203core:SharePremium2024-11-3009312203core:CapitalRedemptionReserve2025-11-3009312203core:CapitalRedemptionReserve2024-11-3009312203core:RetainedEarningsAccumulatedLosses2025-11-3009312203core:RetainedEarningsAccumulatedLosses2024-11-3009312203core:ShareCapitalOrdinaryShareClass12025-11-3009312203core:ShareCapitalOrdinaryShareClass12024-11-3009312203core:IntangibleAssetsOtherThanGoodwill2024-12-012025-11-3009312203core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-12-012025-11-3009312203core:ComputerEquipment2024-12-012025-11-30093122032023-12-012024-11-3009312203core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-11-3009312203core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:ExternallyAcquiredIntangibleAssets2024-12-012025-11-3009312203core:ComputerEquipment2024-11-3009312203bus:OrdinaryShareClass12024-12-012025-11-3009312203bus:OrdinaryShareClass12025-11-3009312203bus:OrdinaryShareClass12024-11-3009312203bus:PrivateLimitedCompanyLtd2024-12-012025-11-3009312203bus:SmallCompaniesRegimeForAccounts2024-12-012025-11-3009312203bus:FRS1022024-12-012025-11-3009312203bus:AuditExemptWithAccountantsReport2024-12-012025-11-3009312203bus:FullAccounts2024-12-012025-11-30xbrli:purexbrli:sharesiso4217:GBP