Acorah Software Products - Accounts Production 19.4.300 false true 31 October 2024 1 November 2023 false 1 November 2024 31 October 2025 31 October 2025 05820640 Mr M D Ayers Mr R Overton Mr D M Hammond Mr C Simpson M Ayers false iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 05820640 2024-10-31 05820640 2025-10-31 05820640 2024-11-01 2025-10-31 05820640 frs-core:CurrentFinancialInstruments 2025-10-31 05820640 frs-core:Non-currentFinancialInstruments 2025-10-31 05820640 frs-core:FurnitureFittings 2025-10-31 05820640 frs-core:FurnitureFittings 2024-11-01 2025-10-31 05820640 frs-core:FurnitureFittings 2024-10-31 05820640 frs-core:MotorVehicles 2025-10-31 05820640 frs-core:MotorVehicles 2024-11-01 2025-10-31 05820640 frs-core:MotorVehicles 2024-10-31 05820640 frs-core:PlantMachinery 2025-10-31 05820640 frs-core:PlantMachinery 2024-11-01 2025-10-31 05820640 frs-core:PlantMachinery 2024-10-31 05820640 frs-core:SharePremium 2025-10-31 05820640 frs-core:ShareCapital 2025-10-31 05820640 frs-core:RetainedEarningsAccumulatedLosses 2025-10-31 05820640 frs-bus:PrivateLimitedCompanyLtd 2024-11-01 2025-10-31 05820640 frs-bus:FilletedAccounts 2024-11-01 2025-10-31 05820640 frs-bus:SmallEntities 2024-11-01 2025-10-31 05820640 frs-bus:AuditExempt-NoAccountantsReport 2024-11-01 2025-10-31 05820640 frs-bus:SmallCompaniesRegimeForAccounts 2024-11-01 2025-10-31 05820640 1 2024-11-01 2025-10-31 05820640 frs-bus:Director1 2024-11-01 2025-10-31 05820640 frs-bus:Director2 2024-11-01 2025-10-31 05820640 frs-bus:Director3 2024-11-01 2025-10-31 05820640 frs-bus:Director4 2024-11-01 2025-10-31 05820640 1 2024-11-01 2025-10-31 05820640 frs-core:Non-currentFinancialInstruments 1 2025-10-31 05820640 frs-core:Non-currentFinancialInstruments 2 2025-10-31 05820640 frs-countries:EnglandWales 2024-11-01 2025-10-31 05820640 2023-10-31 05820640 2024-10-31 05820640 2023-11-01 2024-10-31 05820640 frs-core:CurrentFinancialInstruments 2024-10-31 05820640 frs-core:Non-currentFinancialInstruments 2024-10-31 05820640 frs-core:SharePremium 2024-10-31 05820640 frs-core:ShareCapital 2024-10-31 05820640 frs-core:RetainedEarningsAccumulatedLosses 2024-10-31 05820640 1 2023-11-01 2024-10-31 05820640 frs-core:Non-currentFinancialInstruments 1 2024-10-31 05820640 frs-core:Non-currentFinancialInstruments 2 2024-10-31
Registered number: 05820640
THERMOKIL INSECT CONTROL SERVICES LTD
Financial Statements
For The Year Ended 31 October 2025
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—7
Page 1
Balance Sheet
Registered number: 05820640
2025 2024
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 5 130,162 128,863
130,162 128,863
CURRENT ASSETS
Stocks 6 7,891 11,025
Debtors 7 375,205 377,107
Investments 8 10,050 10,050
Cash at bank and in hand 301,898 297,128
695,044 695,310
Creditors: Amounts Falling Due Within One Year 9 (358,779 ) (390,682 )
NET CURRENT ASSETS (LIABILITIES) 336,265 304,628
TOTAL ASSETS LESS CURRENT LIABILITIES 466,427 433,491
Creditors: Amounts Falling Due After More Than One Year 10 (36,164 ) (225,181 )
PROVISIONS FOR LIABILITIES
Deferred Taxation 11 (28,617 ) (27,914 )
NET ASSETS 401,646 180,396
CAPITAL AND RESERVES
Called up share capital 12 100 100
Share premium account 4,851 4,851
Profit and Loss Account 396,695 175,445
SHAREHOLDERS' FUNDS 401,646 180,396
Page 1
Page 2
For the year ending 31 October 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 Overton
Director
28 July 2026
The notes on pages 3 to 7 form part of these financial statements.
Page 2
Page 3
Notes to the Financial Statements
1. General Information
THERMOKIL INSECT CONTROL SERVICES LTD is a private company, limited by shares, incorporated in England & Wales, registered number 05820640 . The registered office is Suite 2b, Birch House, Ransom Wood Business Park, Southwell Road West, Mansfield, Nottinghamshire, NG21 0HJ.
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. 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% reducing balance
Motor Vehicles 25% reducing balance
Leasehold Vehicles 25% reducing balance
2.4. Leasing and Hire Purchase Contracts
Assets obtained under finance leases are capitalised as tangible fixed assets. Assets acquired under finance leases are depreciated over the shorter of the lease term and their useful lives. Assets acquired under hire purchase contracts are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in the creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the profit and loss account so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.
Rentals applicable to operating leases where substantially all of the benefits and risks of ownership remain with the lessor are charged to the profit and loss account as incurred.
2.5. 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.
Page 3
Page 4
2.6. 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. 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 asset reflects 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 or deferred tax for the year is recognised in profit or loss, except when they related to items that are recognised in other comprehensive income or directly in equity, in which case, the current and deferred tax is also recognised in other comprehensive income or directly in equity respectively.
2.7. 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.
2.8. Government Grant
Government grants are recognised in the profit and loss account in an appropriate manner that matches them with the expenditure towards which they are intended to contribute.
Grants for immediate financial support or to cover costs already incurred are recognised immediately in the profit and loss account. Grants towards general activities of the entity over a specific period are recognised in the profit and loss account over that period.
Grants towards fixed assets are recognised over the expected useful lives of the related assets and are treated as deferred income and released to the profit and loss account over the useful life of the asset concerned.
All grants in the profit and loss account are recognised when all conditions for receipt have been complied with.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 20 (2024: 20)
20 20
4. Tax on Profit
Tax Rate 2025 2024
2025 2024 £ £
Current tax
UK Corporation Tax 25.0% 25.0% 66,591 107,687
Prior period adjustment - 6
66,591 107,693
Deferred Tax
Deferred taxation 704 5,105
Total tax charge for the period 67,295 112,798
Page 4
Page 5
2025 2024
£ £
Profit before tax 288,545 448,755
Breakdown of tax charge is:
Tax on profit at 25% (UK standard rate) 72,136 112,190
Goodwill/depreciation not allowed for tax 8,431 9,683
Expenses not deductible for tax purposes 54 338
Capital allowances (9,530 ) (12,274 )
Short term timing differences 704 5,105
Prior period adjustment - 6
Dividends from companies (4,500 ) (2,250 )
Total tax charge for the period 67,295 112,798
5. Tangible Assets
Plant & Machinery Motor Vehicles Leasehold Vehicles Total
£ £ £ £
Cost
As at 1 November 2024 174,175 84,282 17,499 275,956
Additions 7,037 27,985 - 35,022
As at 31 October 2025 181,212 112,267 17,499 310,978
Depreciation
As at 1 November 2024 113,396 33,405 292 147,093
Provided during the period 15,369 14,052 4,302 33,723
As at 31 October 2025 128,765 47,457 4,594 180,816
Net Book Value
As at 31 October 2025 52,447 64,810 12,905 130,162
As at 1 November 2024 60,779 50,877 17,207 128,863
6. Stocks
2025 2024
£ £
Materials 7,891 11,025
7. Debtors
2025 2024
£ £
Due within one year
Trade debtors 334,559 343,110
Other debtors 40,646 33,997
375,205 377,107
Page 5
Page 6
8. Current Asset Investments
2025 2024
£ £
Unlisted investments 10,050 10,050
9. Creditors: Amounts Falling Due Within One Year
2025 2024
£ £
Trade creditors 91,077 47,467
Amounts owed to participating interests - 52,800
Other creditors 69,885 74,300
Taxation and social security 197,817 216,115
358,779 390,682
10. Creditors: Amounts Falling Due After More Than One Year
2025 2024
£ £
Vehicle lease obligation 9,719 12,321
Hire purchase long term 26,445 33,974
Directors' loan account - 178,886
36,164 225,181
11. Deferred Taxation
The provision for deferred tax is made up as follows:
2025 2024
£ £
Other timing differences 28,617 27,914
12. Share Capital
2025 2024
£ £
Allotted, Called up and fully paid 100 100
13. Directors Advances, Credits and Guarantees
Dividends paid to directors
2025 2024
£ £
Mr M D Ayers - 291,200
Mr R Overton - 45,500
14. Dividends
2025 2024
£ £
On equity shares:
Interim dividend paid - 455,000
Page 6
Page 7
15. Related Party Transactions
Precision Pest Management Solutions Ltd
Associated by a common beneficial owner
Sales to the above associate in the year were £4,410 (2024 £15,190).
All sales and purchases stated above are excluding value added tax and were at arms length ie priced at normal market levels.
16. Controlling Party
The company's ultimate controlling party is M Ayers by virtue of his ownership of 64% of the issued share capital in the company.
Page 7