Acorah Software Products - Accounts Production 19.3.600 false true 31 December 2024 1 January 2024 false 1 January 2025 31 December 2025 31 December 2025 08761647 Mr R Dowding Mr G P Wilson iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 08761647 2024-12-31 08761647 2025-12-31 08761647 2025-01-01 2025-12-31 08761647 frs-core:CurrentFinancialInstruments 2025-12-31 08761647 frs-core:Non-currentFinancialInstruments 2025-12-31 08761647 frs-core:ComputerEquipment 2025-01-01 2025-12-31 08761647 frs-core:CopyrightsPatentsTrademarksServiceOperatingRights 2025-12-31 08761647 frs-core:CopyrightsPatentsTrademarksServiceOperatingRights 2025-01-01 2025-12-31 08761647 frs-core:CopyrightsPatentsTrademarksServiceOperatingRights 2024-12-31 08761647 frs-core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2025-01-01 2025-12-31 08761647 frs-core:FurnitureFittings 2025-01-01 2025-12-31 08761647 frs-core:OtherResidualIntangibleAssets 2025-12-31 08761647 frs-core:OtherResidualIntangibleAssets 2025-01-01 2025-12-31 08761647 frs-core:OtherResidualIntangibleAssets 2024-12-31 08761647 frs-core:PlantMachinery 2025-12-31 08761647 frs-core:PlantMachinery 2025-01-01 2025-12-31 08761647 frs-core:PlantMachinery 2024-12-31 08761647 frs-core:ShareCapital 2025-12-31 08761647 frs-core:RetainedEarningsAccumulatedLosses 2025-12-31 08761647 frs-bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 08761647 frs-bus:FilletedAccounts 2025-01-01 2025-12-31 08761647 frs-bus:SmallEntities 2025-01-01 2025-12-31 08761647 frs-bus:AuditExempt-NoAccountantsReport 2025-01-01 2025-12-31 08761647 frs-bus:SmallCompaniesRegimeForAccounts 2025-01-01 2025-12-31 08761647 frs-bus:Director1 2025-01-01 2025-12-31 08761647 frs-bus:Director2 2025-01-01 2025-12-31 08761647 frs-countries:EnglandWales 2025-01-01 2025-12-31 08761647 2023-12-31 08761647 2024-12-31 08761647 2024-01-01 2024-12-31 08761647 frs-core:CurrentFinancialInstruments 2024-12-31 08761647 frs-core:Non-currentFinancialInstruments 2024-12-31 08761647 frs-core:ShareCapital 2024-12-31 08761647 frs-core:RetainedEarningsAccumulatedLosses 2024-12-31
Registered number: 08761647
Dylunio Solutions Ltd
Unaudited Financial Statements
For The Year Ended 31 December 2025
Elevate Professional Ltd T/A Elevate Accountancy
Unit 5 Marlborough Road
Wrexham Industrial Estate
Wrexham
LL13 9RJ
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—6
Page 1
Balance Sheet
Registered number: 08761647
2025 2024
Notes £ £ £ £
FIXED ASSETS
Intangible Assets 4 2,998 3,997
Tangible Assets 5 7,818 8,726
10,816 12,723
CURRENT ASSETS
Stocks 6 5,000 30,000
Debtors 7 99,957 70,286
Cash at bank and in hand 50,549 65,365
155,506 165,651
Creditors: Amounts Falling Due Within One Year 8 (133,900 ) (117,734 )
NET CURRENT ASSETS (LIABILITIES) 21,606 47,917
TOTAL ASSETS LESS CURRENT LIABILITIES 32,422 60,640
Creditors: Amounts Falling Due After More Than One Year 9 (422 ) (5,485 )
PROVISIONS FOR LIABILITIES
Deferred Taxation (1,485 ) (1,658 )
NET ASSETS 30,515 53,497
CAPITAL AND RESERVES
Called up share capital 10 148 148
Profit and Loss Account 30,367 53,349
SHAREHOLDERS' FUNDS 30,515 53,497
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 R Dowding
Director
17/09/2026
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
Dylunio Solutions Ltd is a private company, limited by shares, incorporated in England & Wales, registered number 08761647 . The registered office is Unit 1 First Floor Evolution House, Lakeside Business Village, Ewloe, Flintshire, CH5 3XP.
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. Intangible Fixed Assets and Amortisation - Other Intangible
Other intangible assets comprise long-term and perpetual software licences. Other intangible assets are amortised to the profit and loss account over their estimated economic life of 5 years, beyond which point any residual licences are expected to be obsolete.
2.4. Intangible Fixed Assets and Amortisation - Intellectual Property
Intellectual property assets are amortised to the profit and loss account over their estimated economic life of 5 years.
2.5. 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:
Plant & Machinery 25% on reducing balance
Fixtures & Fittings 20% straight line
Computer Equipment 20% straight line
2.6. 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.
2.7. Foreign Currencies
Monetary assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate ruling on the date of the transaction. Exchange differences are taken into account in arriving at the operating profit.
Page 3
Page 4
2.8. 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 and deferred tax are recognised in profit or loss for the year, except when they relate to items that are recognised in other comprehensive income or directly in equity, in which case current and deferred tax are recognised in other comprehensive income or directly in equity respectively.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 7 (2024: 5)
7 5
4. Intangible Assets
Software Licences Intellectual Property Total
£ £ £
Cost
As at 1 January 2025 4,996 24,702 29,698
As at 31 December 2025 4,996 24,702 29,698
Amortisation
As at 1 January 2025 999 24,702 25,701
Provided during the period 999 - 999
As at 31 December 2025 1,998 24,702 26,700
Net Book Value
As at 31 December 2025 2,998 - 2,998
As at 1 January 2025 3,997 - 3,997
Page 4
Page 5
5. Tangible Assets
Plant & Machinery etc.
£
Cost
As at 1 January 2025 30,998
Additions 2,096
Disposals (3,286 )
As at 31 December 2025 29,808
Depreciation
As at 1 January 2025 22,272
Provided during the period 3,004
Disposals (3,286 )
As at 31 December 2025 21,990
Net Book Value
As at 31 December 2025 7,818
As at 1 January 2025 8,726
6. Stocks
2025 2024
£ £
Stock 5,000 30,000
7. Debtors
2025 2024
£ £
Due within one year
Trade debtors 83,498 40,213
Other debtors 16,459 30,073
99,957 70,286
8. Creditors: Amounts Falling Due Within One Year
2025 2024
£ £
Trade creditors 17,952 8,796
Bank loans and overdrafts 5,063 5,063
Other creditors 91,349 85,613
Taxation and social security 19,536 18,262
133,900 117,734
Page 5
Page 6
9. Creditors: Amounts Falling Due After More Than One Year
2025 2024
£ £
Bank loans 422 5,485
10. Share Capital
2025 2024
£ £
Allotted, Called up and fully paid 148 148
Page 6