Company registration number 12181006 (England and Wales)
UNICORN SIMULATIONS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2026
PAGES FOR FILING WITH REGISTRAR
UNICORN SIMULATIONS LIMITED
COMPANY INFORMATION
Directors
P I Phillips
Ms J Kennedy
Company number
12181006
Registered office
Green Park
Exeter Park Road
Bournemouth
Dorset
BH2 5BD
UNICORN SIMULATIONS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 6
UNICORN SIMULATIONS LIMITED
BALANCE SHEET
AS AT
30 APRIL 2026
30 April 2026
- 1 -
2026
2025
Notes
£
£
£
£
Fixed assets
Intangible assets
3
-
0
5,000
Tangible assets
4
945
-
945
5,000
Current assets
Debtors
5
96,892
3,725
Cash at bank and in hand
3,978
91,075
100,870
94,800
Creditors: amounts falling due within one year
6
(9,478)
(19,122)
Net current assets
91,392
75,678
Total assets less current liabilities
92,337
80,678
Creditors: amounts falling due after more than one year
7
(46,170)
(47,055)
Provisions for liabilities
(180)
-
Net assets
45,987
33,623
Capital and reserves
Called up share capital
8
1,000
1,000
Profit and loss reserves
44,987
32,623
Total equity
45,987
33,623
UNICORN SIMULATIONS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 APRIL 2026
30 April 2026
- 2 -

For the financial year ended 30 April 2026 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 profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 1 September 2026 and are signed on its behalf by:
P I Phillips
Director
Company registration number 12181006 (England and Wales)
UNICORN SIMULATIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2026
- 3 -
1
Accounting policies
Company information

Unicorn Simulations Limited is a private company limited by shares incorporated in England and Wales. The registered office is Green Park, Exeter Park Road, Bournemouth, Dorset, BH2 5BD.

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.

1.2
Revenue

Revenue is recognised when and to the extent that the company contains the right to consideration in exchange for its performance.

1.3
Intangible fixed assets other than goodwill

Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Software
3 years straight ine
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:

Computers
33% on cost
1.5
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes 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 reporting end 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.

UNICORN SIMULATIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2026
1
Accounting policies
(Continued)
- 4 -

The carrying amount of deferred tax assets is reviewed at each reporting end date 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 is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

2
Employees

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

2026
2025
Number
Number
Total
2
2
3
Intangible fixed assets
Computer software
£
Cost
At 1 May 2025 and 30 April 2026
65,743
Amortisation and impairment
At 1 May 2025
60,743
Amortisation charged for the year
5,000
At 30 April 2026
65,743
Carrying amount
At 30 April 2026
-
0
At 30 April 2025
5,000
UNICORN SIMULATIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2026
- 5 -
4
Tangible fixed assets
Computer Equipment
£
Cost
At 1 May 2025
1,303
Additions
1,226
At 30 April 2026
2,529
Depreciation and impairment
At 1 May 2025
1,303
Depreciation charged in the year
281
At 30 April 2026
1,584
Carrying amount
At 30 April 2026
945
At 30 April 2025
-
0
5
Debtors
2026
2025
Amounts falling due within one year:
£
£
Trade debtors
6,683
3,725
Amounts owed by group undertakings
89,334
-
0
Other debtors
875
-
0
96,892
3,725
6
Creditors: amounts falling due within one year
2026
2025
£
£
Bank loans
885
5,234
Amounts owed to group undertakings
-
0
1,092
Trade creditors
100
-
0
Taxation and social security
3,893
7,922
Accruals and deferred income
4,600
4,874
9,478
19,122
UNICORN SIMULATIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2026
- 6 -
7
Creditors: amounts falling due after more than one year
2026
2025
£
£
Bank loans and overdrafts
-
0
885
Other creditors
46,170
46,170
46,170
47,055
8
Called up share capital
2026
2025
2026
2025
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of 10p each
10,000
10,000
1,000
1,000
9
Parent company

The parent undertaking is Amuzo Limited, whose registered office is Green Park, Exeter Park Road, Bournemouth, Dorset, BH2 5BD

2026-04-302025-05-01falsefalsefalse01 September 2026CCH SoftwareCCH Accounts Production 2026.200No description of principal activityP I PhillipsMs J Kennedy121810062025-05-012026-04-3012181006bus:Director12025-05-012026-04-3012181006bus:Director22025-05-012026-04-3012181006bus:RegisteredOffice2025-05-012026-04-30121810062026-04-30121810062025-04-3012181006core:IntangibleAssetsOtherThanGoodwill2026-04-3012181006core:IntangibleAssetsOtherThanGoodwill2025-04-3012181006core:WithinOneYear2026-04-3012181006core:WithinOneYear2025-04-3012181006core:CurrentFinancialInstrumentscore:WithinOneYear2026-04-3012181006core:CurrentFinancialInstrumentscore:WithinOneYear2025-04-3012181006core:Non-currentFinancialInstrumentscore:AfterOneYear2026-04-3012181006core:Non-currentFinancialInstrumentscore:AfterOneYear2025-04-3012181006core:CurrentFinancialInstrumentscore:AfterOneYear2026-04-3012181006core:CurrentFinancialInstrumentscore:AfterOneYear2025-04-3012181006core:ShareCapital2026-04-3012181006core:ShareCapital2025-04-3012181006core:RetainedEarningsAccumulatedLosses2026-04-3012181006core:RetainedEarningsAccumulatedLosses2025-04-3012181006core:ShareCapitalOrdinaryShareClass12026-04-3012181006core:ShareCapitalOrdinaryShareClass12025-04-3012181006core:IntangibleAssetsOtherThanGoodwill2025-05-012026-04-3012181006core:ComputerSoftware2025-05-012026-04-3012181006core:ComputerEquipment2025-05-012026-04-30121810062024-05-012025-04-3012181006core:IntangibleAssetsOtherThanGoodwill2025-04-3012181006core:OtherPropertyPlantEquipment2025-04-3012181006core:OtherPropertyPlantEquipment2026-04-3012181006core:OtherPropertyPlantEquipment2025-05-012026-04-3012181006core:OtherPropertyPlantEquipment2025-04-3012181006core:CurrentFinancialInstruments2026-04-3012181006core:CurrentFinancialInstruments2025-04-3012181006core:Non-currentFinancialInstruments2026-04-3012181006core:Non-currentFinancialInstruments2025-04-3012181006bus:OrdinaryShareClass12025-05-012026-04-3012181006bus:OrdinaryShareClass12026-04-3012181006bus:OrdinaryShareClass12025-04-3012181006bus:PrivateLimitedCompanyLtd2025-05-012026-04-3012181006bus:SmallCompaniesRegimeForAccounts2025-05-012026-04-3012181006bus:FRS1022025-05-012026-04-3012181006bus:AuditExemptWithAccountantsReport2025-05-012026-04-3012181006bus:FullAccounts2025-05-012026-04-30xbrli:purexbrli:sharesiso4217:GBP