Company registration number 9758680 (England and Wales)
ORIGAMI RISK LTD
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
PAGES FOR FILING WITH REGISTRAR
ORIGAMI RISK LTD
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 6
ORIGAMI RISK LTD
BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
4
65,567
56,006
Current assets
Debtors
5
2,438,444
1,398,821
Cash at bank and in hand
914,869
795,756
3,353,313
2,194,577
Creditors: amounts falling due within one year
6
(2,899,432)
(2,645,228)
Net current assets/(liabilities)
453,881
(450,651)
Total assets less current liabilities
519,448
(394,645)
Creditors: amounts falling due after more than one year
7
(5,258,859)
(2,473,609)
Net liabilities
(4,739,411)
(2,868,254)
Capital and reserves
Called up share capital
1
1
Profit and loss reserves
(4,739,412)
(2,868,255)
Total equity
(4,739,411)
(2,868,254)

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved and signed by the director and authorised for issue on 21 August 2026
R. Petrie
Director
Company registration number 9758680 (England and Wales)
ORIGAMI RISK LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
1
Accounting policies
Company information

Origami Risk Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 55 Station Road, Beaconsfield, Buckinghamshire, United Kingdom, HP9 1QL.

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

Atruet the time of approving the financial statements, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. This is on the basis that the parent company will continue to provide support via an intercompany loan and will provide further funding as required. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is recognised at the fair value of consideration received or receivable for services provided in the normal course of business, and is shown net of VAT and other sales related taxes.

 

Subscription services include access to the Company's cloud-based software, data processing, and hosting services. Customers do not take possession of the software, and these arrangements are accounted for as service contracts. Data processing and hosting services are integrated with software access and collectively represent a single performance obligation. Turnover is recognised over the period to which the service relates, beginning on the contract commencement date.

 

Support services consist of customer support provided under fixed-fee contracts, generally for a specified number of service hours over a contractual period. Turnover is recognised over the period to which the service relates.

 

Professional services and other, primarily include implementation services, reimbursable travel expenses, and user conference fees. Turnover from fixed-fee implementation engagements is recognised over time using a percentage-of-completion method based on labour hours incurred relative to total estimated hours, while time-and-materials engagements are recognised as services are performed.

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:

Fixtures and fittings
7 years straight line
Computers
3 years straight line
ORIGAMI RISK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 3 -

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.

1.5
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.

Basic financial liabilities

Basic financial liabilities, including creditors and loans from fellow group companies which are initially recognised at the transaction price and are subsequently measured at amortised cost. Financial liabilities payable within one year are not amortised.

1.6
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.

The carrying amount of deferred tax assets is reviewed at each reporting end date 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 is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.7
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense. The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

ORIGAMI RISK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 4 -
1.8
Retirement benefits

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

1.9
Share-based payments

For cash-settled share-based payments, a liability is recognised for the goods and services acquired, measured initially at the fair value of the liability. At each succeeding financial reporting period end and at the date of settlement, the fair value of the liability is remeasured, with any changes in fair value recognised in profit or loss for the period.

1.10
Leases
As lessee

Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the lease asset are consumed.

1.11
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
28
25
3
Taxation
2025
2024
£
£
Deferred tax
Origination and reversal of timing differences
-
0
261,724
ORIGAMI RISK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 5 -
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2025
160,608
Additions
60,295
Disposals
(26,663)
At 31 December 2025
194,240
Depreciation and impairment
At 1 January 2025
104,602
Depreciation charged in the year
41,946
Eliminated in respect of disposals
(17,875)
At 31 December 2025
128,673
Carrying amount
At 31 December 2025
65,567
At 31 December 2024
56,006
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
1,008,396
793,954
Amounts owed by group undertakings
1,160,099
175,683
Other debtors
269,949
429,184
2,438,444
1,398,821

Included in other debtors are deferred incentives of £94,148 (2024: £154,570) which are due after more than one year.

 

6
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
21,190
4,173
Taxation and social security
332,534
284,683
Other creditors
2,545,708
2,356,372
2,899,432
2,645,228
ORIGAMI RISK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 6 -
7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Other creditors
5,258,859
2,473,609
8
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.

The auditor's report is unqualified and includes the following:

Opinion

In our opinion the financial statements:

Senior Statutory Auditor:
Carolyn Robson
Statutory Auditor:
Rouse Audit LLP
Date of audit report:
26 August 2026
9
Operating lease commitments
As lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2025
2024
£
£
Total commitments
128,164
309,828
10
Parent company

The company's immediate and ultimate parent undertaking is Origami Risk LLC, a company incorporated in the United States. Origami Risk LLC prepares consolidated financial statements within which Origami Risk Ltd is included.

2025-12-312025-01-01falsefalsefalse26 August 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityR. Petrie97586802025-01-012025-12-3197586802025-12-3197586802024-12-319758680core:OtherPropertyPlantEquipment2025-12-319758680core:OtherPropertyPlantEquipment2024-12-319758680core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-319758680core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-319758680core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-319758680core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-319758680core:CurrentFinancialInstruments2025-12-319758680core:CurrentFinancialInstruments2024-12-319758680core:ShareCapital2025-12-319758680core:ShareCapital2024-12-319758680core:RetainedEarningsAccumulatedLosses2025-12-319758680core:RetainedEarningsAccumulatedLosses2024-12-319758680bus:Director12025-01-012025-12-319758680core:FurnitureFittings2025-01-012025-12-319758680core:ComputerEquipment2025-01-012025-12-3197586802024-01-012024-12-319758680core:OtherPropertyPlantEquipment2024-12-319758680core:OtherPropertyPlantEquipment2025-01-012025-12-319758680core:Non-currentFinancialInstruments2025-12-319758680core:Non-currentFinancialInstruments2024-12-319758680bus:PrivateLimitedCompanyLtd2025-01-012025-12-319758680bus:SmallCompaniesRegimeForAccounts2025-01-012025-12-319758680bus:FRS1022025-01-012025-12-319758680bus:Audited2025-01-012025-12-319758680bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP