Acorah Software Products - Accounts Production 19.4.300 false true 30 November 2024 1 December 2023 false 1 December 2024 30 November 2025 30 November 2025 07429465 Mr Darren Pocock Mr Wayne Masterman Mrs Amanda Masterman Mr Duane Street Miss Sophie Jarret iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 07429465 2024-11-30 07429465 2025-11-30 07429465 2024-12-01 2025-11-30 07429465 frs-core:CurrentFinancialInstruments 2025-11-30 07429465 frs-core:Non-currentFinancialInstruments 2025-11-30 07429465 frs-core:BetweenOneFiveYears 2025-11-30 07429465 frs-core:ComputerEquipment 2025-11-30 07429465 frs-core:ComputerEquipment 2024-12-01 2025-11-30 07429465 frs-core:ComputerEquipment 2024-11-30 07429465 frs-core:FurnitureFittings 2025-11-30 07429465 frs-core:FurnitureFittings 2024-12-01 2025-11-30 07429465 frs-core:FurnitureFittings 2024-11-30 07429465 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2025-11-30 07429465 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2024-12-01 2025-11-30 07429465 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2024-11-30 07429465 frs-core:PlantMachinery 2025-11-30 07429465 frs-core:PlantMachinery 2024-12-01 2025-11-30 07429465 frs-core:PlantMachinery 2024-11-30 07429465 frs-core:WithinOneYear 2025-11-30 07429465 frs-core:ShareCapital 2025-11-30 07429465 frs-core:RetainedEarningsAccumulatedLosses 2025-11-30 07429465 frs-bus:PrivateLimitedCompanyLtd 2024-12-01 2025-11-30 07429465 frs-bus:FilletedAccounts 2024-12-01 2025-11-30 07429465 frs-bus:SmallEntities 2024-12-01 2025-11-30 07429465 frs-bus:AuditExempt-NoAccountantsReport 2024-12-01 2025-11-30 07429465 frs-bus:SmallCompaniesRegimeForAccounts 2024-12-01 2025-11-30 07429465 frs-bus:Director1 2024-12-01 2025-11-30 07429465 frs-bus:Director2 2024-12-01 2025-11-30 07429465 frs-bus:Director3 2024-12-01 2025-11-30 07429465 frs-bus:Director4 2024-12-01 2025-11-30 07429465 frs-bus:Director5 2024-12-01 2025-11-30 07429465 frs-core:CurrentFinancialInstruments 1 2025-11-30 07429465 frs-countries:EnglandWales 2024-12-01 2025-11-30 07429465 2023-11-30 07429465 2024-11-30 07429465 2023-12-01 2024-11-30 07429465 frs-core:CurrentFinancialInstruments 2024-11-30 07429465 frs-core:Non-currentFinancialInstruments 2024-11-30 07429465 frs-core:BetweenOneFiveYears 2024-11-30 07429465 frs-core:WithinOneYear 2024-11-30 07429465 frs-core:ShareCapital 2024-11-30 07429465 frs-core:RetainedEarningsAccumulatedLosses 2024-11-30 07429465 frs-core:CurrentFinancialInstruments 1 2024-11-30
Registered number: 07429465
Prototype Electronics Ltd
Unaudited Financial Statements
For The Year Ended 30 November 2025
Advoco (SW) Ltd
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—6
Page 1
Balance Sheet
Registered number: 07429465
2025 2024
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 4 1,842,343 1,620,786
1,842,343 1,620,786
CURRENT ASSETS
Stocks 5 4,039,466 3,670,447
Debtors 6 1,499,694 1,809,983
Cash at bank and in hand 211,784 44,230
5,750,944 5,524,660
Creditors: Amounts Falling Due Within One Year 7 (3,501,285 ) (3,609,983 )
NET CURRENT ASSETS (LIABILITIES) 2,249,659 1,914,677
TOTAL ASSETS LESS CURRENT LIABILITIES 4,092,002 3,535,463
Creditors: Amounts Falling Due After More Than One Year 8 (1,943,101 ) (1,556,874 )
PROVISIONS FOR LIABILITIES
Deferred Taxation (396,906 ) (396,906 )
NET ASSETS 1,751,995 1,581,683
CAPITAL AND RESERVES
Called up share capital 10 200 100
Profit and Loss Account 1,751,795 1,581,583
SHAREHOLDERS' FUNDS 1,751,995 1,581,683
Page 1
Page 2
For the year ending 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 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 Wayne Masterman
Director
Mr Duane Street
Director
1 July 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
Prototype Electronics Ltd is a private company, limited by shares, incorporated in England & Wales, registered number 07429465 . The registered office is Unit 50b The Enterprise Park, Piddlehinton, Dorchester, Dorset, DT2 7UA.
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, 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.
2.3. 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:
Leasehold 15% on reducing balance
Plant & Machinery 15% on reducing balance
Fixtures & Fittings 15% on reducing balance
Computer Equipment 33% on reducing balance
2.4. Leasing and Hire Purchase Contracts
Assets obtained under finance leases are capitalised as tangible fixed assets. Assets acquired under finance leases are depreciated over the shorter of the lease term and their useful lives. Assets acquired under hire purchase contracts are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in the creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the profit and loss account so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.
Rentals applicable to operating leases where substantially all of the benefits and risks of ownership remain with the lessor are charged to the profit and loss account as incurred.
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.
Page 3
Page 4
2.6. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and 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 end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period 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 assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current or deferred tax for the year is recognised in profit or loss, except when they related to items that are recognised in other comprehensive income or directly in equity, in which case, the current and deferred tax is also recognised in other comprehensive income or directly in equity respectively.
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 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.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 78 (2024: 78)
78 78
4. Tangible Assets
Land & Property
Leasehold Plant & Machinery Fixtures & Fittings Computer Equipment Total
£ £ £ £ £
Cost
As at 1 December 2024 567,420 1,712,011 51,218 168,423 2,499,072
Additions 175,065 176,026 8,764 - 359,855
As at 30 November 2025 742,485 1,888,037 59,982 168,423 2,858,927
Depreciation
As at 1 December 2024 52,191 703,749 28,116 94,230 878,286
Provided during the period 5,754 105,642 4,781 22,121 138,298
As at 30 November 2025 57,945 809,391 32,897 116,351 1,016,584
Net Book Value
As at 30 November 2025 684,540 1,078,646 27,085 52,072 1,842,343
As at 1 December 2024 515,229 1,008,262 23,102 74,193 1,620,786
Page 4
Page 5
5. Stocks
2025 2024
£ £
Stock & WIP 4,039,466 3,670,447
6. Debtors
2025 2024
£ £
Due within one year
Trade debtors 1,499,694 1,809,983
7. Creditors: Amounts Falling Due Within One Year
2025 2024
£ £
Net obligations under finance lease and hire purchase contracts 280,946 369,147
Trade creditors 889,048 706,057
Bank loans and overdrafts 262,196 199,593
Social security and other tax 54,113 34,245
VAT 115,265 82,901
Other creditors 1,545,571 1,956,143
Credit cards 264,281 133,539
Accrued expenses 5,205 4,760
Directors' loan accounts 84,660 123,598
3,501,285 3,609,983
8. Creditors: Amounts Falling Due After More Than One Year
2025 2024
£ £
Net obligations under finance lease and hire purchase contracts 297,781 351,125
Loan more than 1 year 945,320 455,749
Other creditors 700,000 750,000
1,943,101 1,556,874
9. Obligations Under Finance Leases and Hire Purchase
2025 2024
£ £
The future minimum finance lease payments are as follows:
Not later than one year 280,946 369,147
Later than one year and not later than five years 297,781 351,125
578,727 720,272
578,727 720,272
Page 5
Page 6
10. Share Capital
2025 2024
£ £
Allotted, Called up and fully paid 200 100
Page 6