Acorah Software Products - Accounts Production 19.4.300 false true 31 December 2024 25 January 2024 false 1 January 2025 31 December 2025 31 December 2025 15442422 Mrs Susanne Marie Thorne Mr Michael Hugh Thorne Mr Andrew Paul Moss Mr Maxwell Charles Hardy Mr Henry James Oliver Dove iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 15442422 2024-12-31 15442422 2025-12-31 15442422 2025-01-01 2025-12-31 15442422 frs-core:CurrentFinancialInstruments 2025-12-31 15442422 frs-core:ComputerEquipment 2025-12-31 15442422 frs-core:ComputerEquipment 2025-01-01 2025-12-31 15442422 frs-core:ComputerEquipment 2024-12-31 15442422 frs-core:FurnitureFittings 2025-12-31 15442422 frs-core:FurnitureFittings 2025-01-01 2025-12-31 15442422 frs-core:FurnitureFittings 2024-12-31 15442422 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2025-12-31 15442422 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2025-01-01 2025-12-31 15442422 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2024-12-31 15442422 frs-core:MotorVehicles 2025-12-31 15442422 frs-core:MotorVehicles 2025-01-01 2025-12-31 15442422 frs-core:MotorVehicles 2024-12-31 15442422 frs-core:OtherReservesSubtotal 2025-12-31 15442422 frs-core:ShareCapital 2025-12-31 15442422 frs-core:RetainedEarningsAccumulatedLosses 2025-12-31 15442422 frs-bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 15442422 frs-bus:FilletedAccounts 2025-01-01 2025-12-31 15442422 frs-bus:SmallEntities 2025-01-01 2025-12-31 15442422 frs-bus:AuditExempt-NoAccountantsReport 2025-01-01 2025-12-31 15442422 frs-bus:SmallCompaniesRegimeForAccounts 2025-01-01 2025-12-31 15442422 frs-bus:OrdinaryShareClass1 2025-01-01 2025-12-31 15442422 frs-bus:OrdinaryShareClass1 2025-12-31 15442422 frs-bus:Director1 2025-01-01 2025-12-31 15442422 frs-bus:Director2 2025-01-01 2025-12-31 15442422 frs-bus:Director3 2025-01-01 2025-12-31 15442422 frs-bus:Director4 2025-01-01 2025-12-31 15442422 frs-bus:Director5 2025-01-01 2025-12-31 15442422 frs-countries:EnglandWales 2025-01-01 2025-12-31 15442422 2024-01-24 15442422 2024-12-31 15442422 2024-01-25 2024-12-31 15442422 frs-core:CurrentFinancialInstruments 2024-12-31 15442422 frs-core:OtherReservesSubtotal 2024-12-31 15442422 frs-core:ShareCapital 2024-12-31 15442422 frs-core:RetainedEarningsAccumulatedLosses 2024-12-31 15442422 frs-bus:OrdinaryShareClass1 2024-01-25 2024-12-31
Registered number: 15442422
Farm Veterinary Solutions Limited
Unaudited Financial Statements
For The Year Ended 31 December 2025
Wilson Partners Ltd
Ketton Suite The King Centre, Main Road
Barleythorpe
Oakham
LE15 7WD
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—5
Page 1
Balance Sheet
Registered number: 15442422
31 December 2025 31 December 2024
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 4 292,724 135,203
292,724 135,203
CURRENT ASSETS
Stocks 5 146,922 168,323
Debtors 6 1,116,185 1,106,115
Cash at bank and in hand 733,336 432,838
1,996,443 1,707,276
Creditors: Amounts Falling Due Within One Year 7 (873,436 ) (835,127 )
NET CURRENT ASSETS (LIABILITIES) 1,123,007 872,149
TOTAL ASSETS LESS CURRENT LIABILITIES 1,415,731 1,007,352
PROVISIONS FOR LIABILITIES
Deferred Taxation (73,181 ) (33,801 )
NET ASSETS 1,342,550 973,551
CAPITAL AND RESERVES
Called up share capital 8 666,610 666,610
Non distributable reserves 9,540 -
Profit and Loss Account 666,400 306,941
SHAREHOLDERS' FUNDS 1,342,550 973,551
Page 1
Page 2
For the year 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 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 Maxwell Charles Hardy
Director
1 September 2026
The notes on pages 3 to 5 form part of these financial statements.
Page 2
Page 3
Notes to the Financial Statements
1. General Information
Farm Veterinary Solutions Limited is a private company, limited by shares, incorporated in England & Wales, registered number 15442422 . The registered office is Farm Veterinary Solutions, Norman Way, Melton Mowbray, Leicestershire, LE13 1JE.
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.
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 £.
2.2. Turnover
Turnover is recognised to the extent that it is probable that the economic benefits will flow to the Company and the turnover can be reliably measured. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.
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 Improvements 5 years straight line
Motor Vehicles 5 years straight line
Fixtures & Fittings 5 years straight line
Computer Equipment 3 years straight line
2.4. 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.
2.5. Cash and Cash Equivalents
Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks, other short-term highly liquid investments that mature in no more than three months from the date of acquisition and are readily convertible to a known amount of cash with insignificant risk of change in value, and bank overdrafts.
2.6. 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.
Basic financial assets
Basic financial assets, which include debtors and bank balances, are measured at transaction price including transaction costs.
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, are recognised at transaction price including transaction costs.
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.
Page 3
Page 4
2.7. Taxation
Tax is recognised in profit or loss except that a charge is attributable to an item of income and expense recognised as other comphrehensive income or to an item recognised directly in equity is also recognised in other comphrehensive income or directly in equity respectively.
The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the company operates and generates income.
2.8. Pensions
The company operates a defined pension contribution scheme. Contributions are charged to the profit and loss account as they become payable in accordance with the rules of the scheme.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 23 (2024: 21)
23 21
4. Tangible Assets
Land & Property
Leasehold Improvements Motor Vehicles Fixtures & Fittings Computer Equipment Total
£ £ £ £ £
Cost
As at 1 January 2025 - 116,354 23,475 4,459 144,288
Additions 151,873 37,385 37,244 1,610 228,112
Disposals - (2,870 ) (6,893 ) - (9,763 )
As at 31 December 2025 151,873 150,869 53,826 6,069 362,637
Depreciation
As at 1 January 2025 - 6,102 2,361 622 9,085
Provided during the period 20,540 29,541 9,634 2,470 62,185
Disposals - (559 ) (798 ) - (1,357 )
As at 31 December 2025 20,540 35,084 11,197 3,092 69,913
Net Book Value
As at 31 December 2025 131,333 115,785 42,629 2,977 292,724
As at 1 January 2025 - 110,252 21,114 3,837 135,203
5. Stocks
31 December 2025 31 December 2024
£ £
Stock 146,922 168,323
Page 4
Page 5
6. Debtors
31 December 2025 31 December 2024
£ £
Due within one year
Trade debtors 417,500 393,783
Prepayments and accrued income 92,712 99,618
Other debtors 55,973 62,384
Net wages - 330
Amounts owed by group undertakings 550,000 550,000
1,116,185 1,106,115
Amounts owed by group undertakings of £550,000 relates to amounts owed by Lyddington Holding Company Ltd, as of 8th January 2025 this company was sold and is now owned by Linnaeus Veterinary Limited.
7. Creditors: Amounts Falling Due Within One Year
31 December 2025 31 December 2024
£ £
Trade creditors 147,054 195,725
Corporation tax 299,695 87,819
Other taxes and social security 28,125 27,560
VAT 84,426 313,784
Other creditors 12,853 6,364
Accruals and deferred income 10,243 39,645
Directors' loan accounts 184 107
Amounts owed to group undertakings 290,856 164,123
873,436 835,127
Amounts owed to group undertakings includes £200,475 which relates to amounts owed to Rutland Veterinary Centre Ltd, as of 8th January 2025 this company was sold and is now owned by Linnaeus Veterinary Limited.
8. Share Capital
31 December 2025 31 December 2024
Allotted, called up and fully paid £ £
666,610 Ordinary Shares of £ 1.00 each 666,610 666,610
Page 5