Acorah Software Products - Accounts Production 19.2.450 false true true 31 August 2024 1 September 2023 false 1 September 2024 31 December 2025 31 December 2025 12837394 Mr Stewart Kelly iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 12837394 2024-08-31 12837394 2025-12-31 12837394 2024-09-01 2025-12-31 12837394 frs-core:CurrentFinancialInstruments 2025-12-31 12837394 frs-core:Non-currentFinancialInstruments 2025-12-31 12837394 frs-core:ComputerEquipment 2025-12-31 12837394 frs-core:ComputerEquipment 2024-09-01 2025-12-31 12837394 frs-core:ComputerEquipment 2024-08-31 12837394 frs-core:FurnitureFittings 2025-12-31 12837394 frs-core:FurnitureFittings 2024-09-01 2025-12-31 12837394 frs-core:FurnitureFittings 2024-08-31 12837394 frs-core:MotorVehicles 2025-12-31 12837394 frs-core:MotorVehicles 2024-09-01 2025-12-31 12837394 frs-core:MotorVehicles 2024-08-31 12837394 frs-core:ShareCapital 2025-12-31 12837394 frs-core:RetainedEarningsAccumulatedLosses 2025-12-31 12837394 frs-bus:PrivateLimitedCompanyLtd 2024-09-01 2025-12-31 12837394 frs-bus:FilletedAccounts 2024-09-01 2025-12-31 12837394 frs-bus:SmallEntities 2024-09-01 2025-12-31 12837394 frs-bus:AuditExempt-NoAccountantsReport 2024-09-01 2025-12-31 12837394 frs-bus:SmallCompaniesRegimeForAccounts 2024-09-01 2025-12-31 12837394 frs-bus:Director1 2024-09-01 2025-12-31 12837394 frs-countries:EnglandWales 2024-09-01 2025-12-31 12837394 2023-08-31 12837394 2024-08-31 12837394 2023-09-01 2024-08-31 12837394 frs-core:CurrentFinancialInstruments 2024-08-31 12837394 frs-core:Non-currentFinancialInstruments 2024-08-31 12837394 frs-core:ShareCapital 2024-08-31 12837394 frs-core:RetainedEarningsAccumulatedLosses 2024-08-31
Registered number: 12837394
Eden Trade Frames Limited
Unaudited Financial Statements
For the Period 1 September 2024 to 31 December 2025
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—6
Page 1
Balance Sheet
Registered number: 12837394
31 December 2025 31 August 2024
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 4 159,634 1,282
159,634 1,282
CURRENT ASSETS
Debtors 5 84,238 411,459
Cash at bank and in hand 24,190 21,073
108,428 432,532
Creditors: Amounts Falling Due Within One Year 6 (737,334 ) (504,674 )
NET CURRENT ASSETS (LIABILITIES) (628,906 ) (72,142 )
TOTAL ASSETS LESS CURRENT LIABILITIES (469,272 ) (70,860 )
Creditors: Amounts Falling Due After More Than One Year 7 (313,985 ) -
NET LIABILITIES (783,257 ) (70,860 )
CAPITAL AND RESERVES
Called up share capital 8 1,000 1,000
Profit and Loss Account (784,257 ) (71,860 )
SHAREHOLDERS' FUNDS (783,257) (70,860)
Page 1
Page 2
For the period 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 member has not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The director acknowledges his 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 Stewart Kelly
Director
25/08/2026
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
Eden Trade Frames Limited is a private company, limited by shares, incorporated in England & Wales, registered number 12837394 . The registered office is Leesons Hill, Orpington, Kent, BR5 2LF.
Comparative figures
These financial statements are for the 16-month period ended 31 December 2025. The comparative figures relate to the 12-month period ended 31 August 2024. As the current reporting period is longer than the comparative period, the amounts presented in these financial statements are not entirely comparable.
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. Going Concern Disclosure
The financial statements have been prepared on the going concern basis. In reaching this conclusion, the directors have given careful consideration to the financial position of the company and the principal risks and uncertainties facing the business over a period of at least 12 months from the date of approval of these financial statements.
Financial position at the balance sheet date
For the 16-month period ended 31 December 2025, the company reported a loss before taxation of £712,397. As at 31 December 2025, the company had net liabilities of £783,257 and net current liabilities of £628,906.
Nature of the losses - non-recurring exceptional items
The directors draw attention to the fact that the loss for the period includes two significant non-recurring charges totalling £571,729 which are not expected to recur in future periods:
  1. Write-off of loan receivable - A loan receivable from Carbon Neutral Communities Limited (“Carbon”), a related company which entered liquidation during the period, was written off in full, resulting in a charge of £371,288. This amount had previously been disclosed as an intercompany balance. Following a detailed review, the directors reclassified a significant proportion of the original balance as trading transactions (purchases of goods and services provided by Carbon on behalf of the company), with the remaining irrecoverable balance being written off.
  2. Irrecoverable VAT - As a consequence of the same reclassification exercise, the company submitted a VAT reclaim of £200,441 in respect of VAT on purchases previously routed through Carbon. HMRC has disputed this claim and, on the basis of professional advice received, the disputed amount of £200,441 has been recognised as an expense in the period. The directors have engaged a specialist VAT adviser, and the matter remains under active appeal with HMRC. Should the appeal be successful in whole or in part, any recovery would represent upside not reflected in the current financial statements.
Excluding these two exceptional items, the underlying trading loss for the 16-month period was approximately £140,668, representing a loss of approximately £105,500 on an annualised basis. Whilst the directors acknowledge that this underlying position also requires improvement, it represents a materially different position to that implied by the reported loss, and one which the directors believe is capable of being addressed through the operational actions described below.
Actions taken and planned by the directors
The directors have taken, and continue to implement, the following measures to stabilise and improve the financial position of the company:
Operational consolidation: The company has consolidated all operations into a single premises in Orpington, having previously operated across two separate sites (Medway and Orpington). This consolidation eliminates duplication of overhead costs and is expected to improve the coordination and efficiency of the installation process.
Supplier restructuring and margin improvement: The company has restructured its supplier base and entered into new supply arrangements with Joedan Holdings Limited and established trade suppliers. These arrangements are expected to deliver improved gross margin on product purchases. Joedan Holdings Limited is scheduled to commence in-house PVC window and door manufacturing in January 2027, which is anticipated to provide further material cost savings to the company.
Pricing: A revised customer pricing structure has been implemented with effect from July 2025. Customer discounts have been reduced from 35% to 25%, with a further reduction to 20% planned. This is expected to improve gross margin on new orders accepted from that date.
...CONTINUED
Page 3
Page 4
2.2. Going Concern Disclosure - continued
Sales force: The company is reviewing and realigning its sales team structure and refocusing its sales effort on higher-margin product categories. These changes are expected to improve both revenue quality and gross margin.
Payment and cash collection process: The company is streamlining its customer payment process to accelerate the collection of stage payments and reduce the lag between survey completion and material ordering. This is expected to reduce working capital requirements and improve cash flow from operations.
Creditor arrangements: Structured repayment arrangements are in place with key creditors in respect of outstanding tax liabilities and overdue trade balances. These arrangements provide a managed pathway to reducing the company's current liabilities position over time.
Monthly management reporting: Monthly management accounts are being prepared and reviewed at formal board meetings attended by the director and key stakeholders. This oversight is intended to ensure that deterioration is identified and acted upon promptly.
Financial support from Joedan Holdings Limited
The company has received, and continues to receive, financial and operational support from Joedan Holdings Limited (“Joedan”). As at 31 December 2025, Joedan had advanced a loan of £150,000 to the company, classified within creditors falling due after more than one year. In addition, Joedan continues to supply goods to the company on credit terms, and has provided personal guarantees in support of certain supplier credit facilities extended to the company.
Conclusion
Having considered all of the above, including the non-recurring nature of the exceptional losses included in the reported results, the operational improvements implemented and in progress, and the continued financial support of Joedan Holdings Limited the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for a period of at least 12 months from the date of approval of these financial statements. Accordingly, the going concern basis of accounting continues to be applied in the preparation of these financial statements.
2.3. Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover is reduced for estimated customer returns, rebates and other similar allowances.
Sale of goods
Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods.
Rendering of services
Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.
2.4. 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:
Motor Vehicles 25% Reducing Balance
Fixtures & Fittings 20% Straight Line
Computer Equipment 33.33% Straight Line
2.5. Provisions and contingencies
Provisions are recognised when the company has a present legal or constructive obligation arising as a result of a past event, it is probable that the company will be required to settle that obligation, and the amount can be reliably estimated. Provisions are measured at the directors' best estimate of the expenditure required to settle the obligation at the balance sheet date. Where the time value of money is material, provisions are discounted to present value. Contingent liabilities are disclosed where an outflow of economic benefits is possible but not probable, or where an obligation exists but the amount cannot be measured reliably. Contingent assets are not recognised but are disclosed where an inflow of economic benefits is probable.
Page 4
Page 5
3. Average Number of Employees
Average number of employees, including directors, during the period was: 11 (2024: 1)
11 1
4. Tangible Assets
Motor Vehicles Fixtures & Fittings Computer Equipment Total
£ £ £ £
Cost
As at 1 September 2024 - - 1,505 1,505
Additions 188,496 1,748 6,560 196,804
As at 31 December 2025 188,496 1,748 8,065 198,309
Depreciation
As at 1 September 2024 - - 223 223
Provided during the period 36,263 29 2,160 38,452
As at 31 December 2025 36,263 29 2,383 38,675
Net Book Value
As at 31 December 2025 152,233 1,719 5,682 159,634
As at 1 September 2024 - - 1,282 1,282
5. Debtors
31 December 2025 31 August 2024
£ £
Due within one year
Trade debtors 83,177 35,459
Other debtors 1,061 35,942
84,238 71,401
Due after more than one year
Other debtors - 340,058
84,238 411,459
6. Creditors: Amounts Falling Due Within One Year
31 December 2025 31 August 2024
£ £
Trade creditors 502,150 490,001
Bank loans and overdrafts 1,400 700
Other creditors 79,291 2,275
Taxation and social security 154,493 11,698
737,334 504,674
Page 5
Page 6
Provisions
Other creditors includes £77,609 in respect of an amended VAT assessment issued by HMRC. The company is appealing the assessment with the support of independent VAT specialists. The directors have recognised the amount within creditors as it represents HMRC's current assessed position. The directors' estimate of the final amount payable may change depending on the outcome of the appeal, with any subsequent adjustment reflected in profit or loss in the period in which it is determined.
VAT dispute
During the year the company submitted VAT returns showing a net repayment of £122,832. Following review, HMRC issued amended assessments showing VAT of £77,609 payable. The company, with the support of independent VAT specialists, is appealing HMRC's adjustment and considers it has grounds to recover all or part of the amount assessed. In accordance with FRS 102 Section 21, the directors have recognised HMRC's current assessed position within these financial statements: the previously recognised VAT repayment of £122,832 has been derecognised and a liability of £77,609 has been recognised within other creditors. Should the appeal succeed in whole or in part, any resulting recovery will be recognised in the period in which the matter is concluded and the inflow of economic benefits becomes virtually certain.
7. Creditors: Amounts Falling Due After More Than One Year
31 December 2025 31 August 2024
£ £
Other loans 150,000 -
Other creditors 163,985 -
313,985 -
8. Share Capital
31 December 2025 31 August 2024
£ £
Allotted, Called up and fully paid 1,000 1,000
9. Related Party Transactions
Carbon Neutral Communities Ltd is a company under common control with Eden Trade Frames Ltd through a shared director. Eden Trade Frames Ltd advanced funds to Carbon Neutral Communities Ltd to enable it to meet its operating obligations. Carbon Neutral Communities Ltd entered liquidation during the financial year, and the directors consider no amount to be recoverable. Accordingly, the amount owed of £371,288 has been written off in full and is included within other operating expenses. The balance outstanding at the balance sheet date is £nil (2024: £340,058).
Page 6