Company registration number 08349399 (England and Wales)
HEIMDALL PROTECTIVE TECH LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026
PAGES FOR FILING WITH REGISTRAR
HEIMDALL PROTECTIVE TECH LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
HEIMDALL PROTECTIVE TECH LIMITED
BALANCE SHEET
AS AT 31 JANUARY 2026
31 January 2026
- 1 -
2026
2025
Notes
£
£
£
£
Fixed assets
Intangible assets
4
313,709
306,497
Tangible assets
5
4,517
5,462
318,226
311,959
Current assets
Stocks
1,000
1,000
Debtors
6
28,067
28,116
Cash at bank and in hand
765
914
29,832
30,030
Creditors: amounts falling due within one year
7
(67,889)
(41,588)
Net current liabilities
(38,057)
(11,558)
Total assets less current liabilities
280,169
300,401
Creditors: amounts falling due after more than one year
8
-
0
(417)
Net assets
280,169
299,984
Capital and reserves
Called up share capital
9
1,411
1,411
Share premium account
483,969
483,969
Other reserves
11,369
11,369
Profit and loss reserves
(216,580)
(196,765)
Total equity
280,169
299,984

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

For the financial year ended 31 January 2026 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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.

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.

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

HEIMDALL PROTECTIVE TECH LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 JANUARY 2026
31 January 2026
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 8 September 2026 and are signed on its behalf by:
Miss E Beckley
Director
Company Registration No. 08349399
HEIMDALL PROTECTIVE TECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026
- 3 -
1
Accounting policies
Company information

Heimdall Protective Tech Limited is a private company limited by shares incorporated in England and Wales. The registered office is 34 High Street, Aldridge, Walsall, West Midlands, WS9 8LZ.

1.1
Accounting convention

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
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.3
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.4
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

Amortisation 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:

Patents & licences
5 years straight line
Development costs
7 years straight line

Development costs have not been amortised during this financial year as the company did not start to receive economic benefit from the intellectual property until after the balance sheet date.

HEIMDALL PROTECTIVE TECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
1
Accounting policies
(Continued)
- 4 -
1.5
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:

Plant and equipment
8% - 20% on cost
Furniture
30% on cost
Computers
33% on cost
1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

1.7
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.8
Cash at bank and in hand

Cash and cash equivalents are basic financial assets and include cash in hand, cash at banks, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.9
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 trade debtors, other 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.

HEIMDALL PROTECTIVE TECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
1
Accounting policies
(Continued)
- 5 -
Basic financial liabilities

Basic financial liabilities, including trade creditors, bank loans and overdrafts, taxation and social security, and other creditors 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.

1.10
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of fixed assets.

1.12
Retirement benefits

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

 

1.13
Share-based payments

Equity-settled share-based payments are measured at fair value at the date of grant by reference to the fair value of the equity instruments granted using the Black-Scholes model. The fair value determined at the grant date is expensed on a straight-line basis over the vesting period, based on the estimate of shares that will eventually vest. A corresponding adjustment is made to equity.

1.14
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.

1.15
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
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

HEIMDALL PROTECTIVE TECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
- 6 -
3
Employees

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

2026
2025
Number
Number
Total
1
1
4
Intangible fixed assets
Patents & licences
Development costs
Total
£
£
£
Cost
At 1 February 2025
23,554
306,497
330,051
Additions
-
0
7,212
7,212
At 31 January 2026
23,554
313,709
337,263
Amortisation and impairment
At 1 February 2025 and 31 January 2026
23,554
-
0
23,554
Carrying amount
At 31 January 2026
-
0
313,709
313,709
At 31 January 2025
-
0
306,497
306,497
5
Tangible fixed assets
Plant and equipment
Furniture
Total
£
£
£
Cost
At 1 February 2025 and 31 January 2026
15,319
758
16,077
Depreciation and impairment
At 1 February 2025
9,857
758
10,615
Depreciation charged in the year
945
-
0
945
At 31 January 2026
10,802
758
11,560
Carrying amount
At 31 January 2026
4,517
-
0
4,517
At 31 January 2025
5,462
-
0
5,462
HEIMDALL PROTECTIVE TECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
- 7 -
6
Debtors
2026
2025
Amounts falling due within one year:
£
£
Trade debtors
27,800
27,800
Other debtors
267
316
28,067
28,116
7
Creditors: amounts falling due within one year
2026
2025
£
£
Bank loans and overdrafts
521
1,000
Trade creditors
1,440
4,778
Taxation and social security
5,295
4,571
Other creditors
60,633
31,239
67,889
41,588
8
Creditors: amounts falling due after more than one year
2026
2025
£
£
Bank loans
-
0
417
9
Called up share capital
2026
2025
2026
2025
Ordinary share capital
Number
Number
£
£
Issued and not fully paid
Ordinary shares of 1p each
141,103
141,103
1,411
1,411
10
Share-based payment transactions
Number of share options
Weighted average exercise price
2026
2025
2026
2025
Number
Number
£
£
Outstanding at 1 February 2025 and 31 January 2026
2,278
2,278
0.01
0.01
Exercisable at 31 January 2026
2,278
2,278
0.01
0.01

The options outstanding at 31 January 2026 had an exercise price of £0.01, and a remaining contractual life of 4.96 - 5.16 years.

HEIMDALL PROTECTIVE TECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
10
Share-based payment transactions
(Continued)
- 8 -
Inputs were as follows:
2026
2025
Weighted average share price
5.00
5.00
Weighted average exercise price
0.01
0.01
Expected volatility
50.00
50.00
Expected life
10.00
10.00
Risk free rate
0.82
0.82
2026-01-312025-02-01falsefalsefalse08 September 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr J E ClarksonMr J MatthewsMr C G BramleyE Beckley083493992025-02-012026-01-31083493992026-01-31083493992025-01-3108349399core:PatentsTrademarksLicencesConcessionsSimilar2026-01-3108349399core:DevelopmentCostsCapitalisedDevelopmentExpenditure2026-01-3108349399core:PatentsTrademarksLicencesConcessionsSimilar2025-01-3108349399core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-01-3108349399core:PlantMachinery2026-01-3108349399core:FurnitureFittings2026-01-3108349399core:PlantMachinery2025-01-3108349399core:FurnitureFittings2025-01-3108349399core:CurrentFinancialInstrumentscore:WithinOneYear2026-01-3108349399core:CurrentFinancialInstrumentscore:WithinOneYear2025-01-3108349399core:Non-currentFinancialInstrumentscore:AfterOneYear2026-01-3108349399core:Non-currentFinancialInstrumentscore:AfterOneYear2025-01-3108349399core:CurrentFinancialInstruments2026-01-3108349399core:CurrentFinancialInstruments2025-01-3108349399core:ShareCapital2026-01-3108349399core:ShareCapital2025-01-3108349399core:SharePremium2026-01-3108349399core:SharePremium2025-01-3108349399core:OtherMiscellaneousReserve2026-01-3108349399core:OtherMiscellaneousReserve2025-01-3108349399core:RetainedEarningsAccumulatedLosses2026-01-3108349399core:RetainedEarningsAccumulatedLosses2025-01-3108349399core:ShareCapitalOrdinaryShareClass12026-01-3108349399core:ShareCapitalOrdinaryShareClass12025-01-3108349399bus:Director42025-02-012026-01-3108349399core:IntangibleAssetsOtherThanGoodwill2025-02-012026-01-3108349399core:PlantMachinery2025-02-012026-01-3108349399core:FurnitureFittings2025-02-012026-01-3108349399core:ComputerEquipment2025-02-012026-01-31083493992024-02-012025-01-3108349399core:PatentsTrademarksLicencesConcessionsSimilar2025-01-3108349399core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-01-31083493992025-01-3108349399core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssets2025-02-012026-01-3108349399core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:ExternallyAcquiredIntangibleAssets2025-02-012026-01-3108349399core:ExternallyAcquiredIntangibleAssets2025-02-012026-01-3108349399core:PlantMachinery2025-01-3108349399core:FurnitureFittings2025-01-3108349399core:Non-currentFinancialInstruments2026-01-3108349399core:Non-currentFinancialInstruments2025-01-3108349399bus:OrdinaryShareClass12025-02-012026-01-3108349399bus:OrdinaryShareClass12026-01-3108349399bus:OrdinaryShareClass12025-01-31083493992024-01-3108349399bus:PrivateLimitedCompanyLtd2025-02-012026-01-3108349399bus:FRS1022025-02-012026-01-3108349399bus:AuditExemptWithAccountantsReport2025-02-012026-01-3108349399bus:Director12025-02-012026-01-3108349399bus:Director22025-02-012026-01-3108349399bus:Director32025-02-012026-01-3108349399bus:SmallCompaniesRegimeForAccounts2025-02-012026-01-3108349399bus:FullAccounts2025-02-012026-01-31xbrli:purexbrli:sharesiso4217:GBP