Company registration number 12947887 (England and Wales)
Cellerate Limited
Unaudited Financial Statements
For the year ended 31 December 2025
Cellerate Limited
Contents
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 6
Cellerate Limited
Statement Of Financial Position
As at 31 December 2025
- 1 -
31 December 2025
31 October 2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
145,435
177,005
Current assets
Stocks
122,778
200,000
Debtors
4
79,779
130,486
Cash at bank and in hand
73,541
111,470
276,098
441,956
Creditors: amounts falling due within one year
5
(249,054)
(207,868)
Net current assets
27,044
234,088
Total assets less current liabilities
172,479
411,093
Creditors: amounts falling due after more than one year
6
(37,408)
(71,670)
Net assets
135,071
339,423
Capital and reserves
Called up share capital
14
14
Profit and loss reserves
135,057
339,409
Total equity
135,071
339,423
Cellerate Limited
Statement Of Financial Position (continued)
As at 31 December 2025
- 2 -

For the financial year ended 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 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 income statement within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 21 August 2026 and are signed on its behalf by:
Dr R P Fields
Director
Company registration number 12947887 (England and Wales)
Cellerate Limited
Notes to the financial statements
For the year ended 31 December 2025
- 3 -
1
Accounting policies
Company information

Cellerate Limited is a private company limited by shares incorporated in England and Wales. The registered office is Apartment 1702, Jefferson Place 1 Fernie Street, Manchester, Greater Manchester, England, M4 4BT.

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, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.

1.2
Going concern

These financial statements are prepared on the going concern basis.  trueThe directors have a reasonable expectation that the company will continue in operational existence for the foreseeable future and they agree to continue to support the company by way of their directors loan accounts.

1.3
Revenue

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts

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
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:

Freehold land and buildings
10% on Straight line method
Plant and equipment
20% on Reducing balance method
Fixtures and fittings
20% on Reducing balance method
Computer equipment
33% on Straight line method
1.5
Stocks

Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Cellerate Limited
Notes to the financial statements (continued)
For the year ended 31 December 2025
1
Accounting policies
(Continued)
- 4 -
1.6
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.

1.7
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 statement of financial position 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.

1.8
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

Cellerate Limited
Notes to the financial statements (continued)
For the year ended 31 December 2025
1
Accounting policies
(Continued)
- 5 -
1.9
Taxation

Taxation for the year comprises current tax. Tax is recognised in the Statement of Income and Retained Earnings, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

 

Current taxation assets and liabilities are not discounted.

Current tax

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet 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.

1.10
Retirement benefits

The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

1.11
Leases
As lessee

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

1.12
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

2
Employees

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

2025
2024
Number
Number
Total
11
10
3
Tangible fixed assets
Cellerate Limited
Notes to the financial statements (continued)
For the year ended 31 December 2025
3
Tangible fixed assets
(Continued)
- 6 -
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Computer equipment
Total
£
£
£
£
£
Cost
At 1 January 2025 and 31 December 2025
106,440
144,111
3,552
13,298
267,401
Depreciation and impairment
At 1 January 2025
20,713
61,404
590
7,689
90,396
Depreciation charged in the year
10,644
16,542
593
3,791
31,570
At 31 December 2025
31,357
77,946
1,183
11,480
121,966
Carrying amount
At 31 December 2025
75,083
66,165
2,369
1,818
145,435
At 31 December 2024
85,727
82,707
2,962
5,609
177,005
4
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
56,267
108,107
Other debtors
23,512
22,379
79,779
130,486
5
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans and overdrafts
7,384
2,976
Trade creditors
12,211
22,414
Taxation and social security
15,847
15,795
Other creditors
213,612
166,683
249,054
207,868
6
Creditors: amounts falling due after more than one year
2025
2024
£
£
Other creditors
37,408
71,670
2025-12-312025-01-01falsefalsefalse21 August 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityDr R P FieldsA J BentoM Greaves129478872025-01-012025-12-31129478872025-12-31129478872024-12-3112947887core:LandBuildingscore:OwnedOrFreeholdAssets2025-12-3112947887core:PlantMachinery2025-12-3112947887core:FurnitureFittings2025-12-3112947887core:ComputerEquipment2025-12-3112947887core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3112947887core:PlantMachinery2024-12-3112947887core:FurnitureFittings2024-12-3112947887core:ComputerEquipment2024-12-3112947887core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3112947887core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3112947887core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3112947887core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3112947887core:ShareCapital2025-12-3112947887core:ShareCapital2024-12-3112947887core:RetainedEarningsAccumulatedLosses2025-12-3112947887core:RetainedEarningsAccumulatedLosses2024-12-3112947887bus:Director12025-01-012025-12-3112947887core:LandBuildingscore:LongLeaseholdAssets2025-01-012025-12-3112947887core:PlantMachinery2025-01-012025-12-3112947887core:FurnitureFittings2025-01-012025-12-3112947887core:ComputerEquipment2025-01-012025-12-31129478872023-11-012024-12-3112947887core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3112947887core:PlantMachinery2024-12-3112947887core:FurnitureFittings2024-12-3112947887core:ComputerEquipment2024-12-31129478872024-12-3112947887core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-12-3112947887core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-01-012025-12-3112947887core:CurrentFinancialInstruments2025-12-3112947887core:CurrentFinancialInstruments2024-12-3112947887core:Non-currentFinancialInstruments2025-12-3112947887core:Non-currentFinancialInstruments2024-12-3112947887bus:PrivateLimitedCompanyLtd2025-01-012025-12-3112947887bus:SmallCompaniesRegimeForAccounts2025-01-012025-12-3112947887bus:FRS1022025-01-012025-12-3112947887bus:AuditExemptWithAccountantsReport2025-01-012025-12-3112947887bus:Director22025-01-012025-12-3112947887bus:Director32025-01-012025-12-3112947887bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP