IRIS Accounts Production v23.4.0.336 03816110 Board of Directors 1.1.23 31.12.23 31.12.23 false true false false true false Ordinary 1.00000 Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh038161102022-12-31038161102023-12-31038161102023-01-012023-12-31038161102021-12-31038161102022-01-012022-12-31038161102022-12-3103816110ns15:EnglandWales2023-01-012023-12-3103816110ns14:PoundSterling2023-01-012023-12-3103816110ns10:Director12023-01-012023-12-3103816110ns10:PrivateLimitedCompanyLtd2023-01-012023-12-3103816110ns10:SmallEntities2023-01-012023-12-3103816110ns10:AuditExempt-NoAccountantsReport2023-01-012023-12-3103816110ns10:SmallCompaniesRegimeForDirectorsReport2023-01-012023-12-3103816110ns10:SmallCompaniesRegimeForAccounts2023-01-012023-12-3103816110ns10:FullAccounts2023-01-012023-12-3103816110ns10:OrdinaryShareClass12023-01-012023-12-3103816110ns10:Director22023-01-012023-12-3103816110ns10:Director32023-01-012023-12-3103816110ns10:Director42023-01-012023-12-3103816110ns10:Director52023-01-012023-12-3103816110ns10:Director62023-01-012023-12-3103816110ns10:Director72023-01-012023-12-3103816110ns10:RegisteredOffice2023-01-012023-12-3103816110ns5:CurrentFinancialInstruments2023-12-3103816110ns5:CurrentFinancialInstruments2022-12-3103816110ns5:Non-currentFinancialInstruments2023-12-3103816110ns5:Non-currentFinancialInstruments2022-12-3103816110ns5:ShareCapital2023-12-3103816110ns5:ShareCapital2022-12-3103816110ns5:RetainedEarningsAccumulatedLosses2023-12-3103816110ns5:RetainedEarningsAccumulatedLosses2022-12-3103816110ns5:FurnitureFittings2023-01-012023-12-3103816110ns5:ComputerEquipment2023-01-012023-12-3103816110ns5:FurnitureFittings2022-12-3103816110ns5:ComputerEquipment2022-12-3103816110ns5:FurnitureFittings2023-12-3103816110ns5:ComputerEquipment2023-12-3103816110ns5:FurnitureFittings2022-12-3103816110ns5:ComputerEquipment2022-12-3103816110ns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-12-3103816110ns5:CurrentFinancialInstrumentsns5:WithinOneYear2022-12-3103816110ns5:CurrentFinancialInstruments2023-01-012023-12-3103816110ns5:Non-currentFinancialInstruments2023-01-012023-12-3103816110ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2023-12-3103816110ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2022-12-3103816110ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2023-12-3103816110ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2022-12-3103816110ns5:WithinOneYear2023-12-3103816110ns5:WithinOneYear2022-12-3103816110ns5:BetweenOneFiveYears2023-12-3103816110ns5:BetweenOneFiveYears2022-12-3103816110ns5:AllPeriods2023-12-3103816110ns5:AllPeriods2022-12-3103816110ns10:OrdinaryShareClass12023-12-31
REGISTERED NUMBER: 03816110 (England and Wales)

















Unaudited Financial Statements

For The Year Ended 31 December 2023

for

Blueprint Collections Limited

Blueprint Collections Limited (Registered number: 03816110)

Contents of the Financial Statements
For The Year Ended 31 December 2023










Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 3


Blueprint Collections Limited

Company Information
For The Year Ended 31 December 2023







DIRECTORS: Mrs L J Shand
Mr R J Downing
Mrs J S Chalkley
Mrs P J Chamberlain
Mr M L Redfern
Mrs G A Leishman
Mrs S Chater





REGISTERED OFFICE: 10-12 Mulberry Green
Old Harlow
Essex
CM17 0ET





REGISTERED NUMBER: 03816110 (England and Wales)





ACCOUNTANTS: Giess Wallis Crisp LLP
10-12 Mulberry Green
Old Harlow
Essex
CM17 0ET

Blueprint Collections Limited (Registered number: 03816110)

Balance Sheet
31 December 2023

2023 2022
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 4 - 853

CURRENT ASSETS
Stocks 5 395,632 382,910
Debtors 6 1,128,950 1,095,601
Cash at bank and in hand 329,907 129,800
1,854,489 1,608,311
CREDITORS
Amounts falling due within one year 7 953,176 1,131,707
NET CURRENT ASSETS 901,313 476,604
TOTAL ASSETS LESS CURRENT
LIABILITIES

901,313

477,457

CREDITORS
Amounts falling due after more than one
year

8

66,667

106,667
NET ASSETS 834,646 370,790

CAPITAL AND RESERVES
Called up share capital 12 775,000 775,000
Retained earnings 59,646 (404,210 )
SHAREHOLDERS' FUNDS 834,646 370,790

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 December 2023.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 December 2023 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

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

In accordance with Section 444 of the Companies Act 2006, the Statement of Income and Retained Earnings has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 25 March 2024 and were signed on its behalf by:




Mrs L J Shand - Director


Blueprint Collections Limited (Registered number: 03816110)

Notes to the Financial Statements
For The Year Ended 31 December 2023


1. STATUTORY INFORMATION

Blueprint Collections Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Significant judgements and estimates
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 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.

There are no estimates and assumptions which have had a significant risk of causing a material adjustment to the carrying amount of assets and liabilities

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Fixtures and fittings - 50% on reducing balance
Computer equipment - 33% on cost

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

Blueprint Collections Limited (Registered number: 03816110)

Notes to the Financial Statements - continued
For The Year Ended 31 December 2023


2. ACCOUNTING POLICIES - continued

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 trade and other receivables 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.

Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset's original effective interest rate. The impairment loss is recognised in profit or loss.

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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 trade and other payables, 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 receipts 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.


Blueprint Collections Limited (Registered number: 03816110)

Notes to the Financial Statements - continued
For The Year Ended 31 December 2023


2. ACCOUNTING POLICIES - continued
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.

Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss In finance costs or finance income as appropriate unless hedge accounting is applied and the hedge is a cash flow hedge.

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value though profit or toss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities
Financial liabilities are derecognised when the company's contractual obligations expire or are discharged or cancelled.

Taxation
Taxation for the year comprises current and deferred 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 or deferred taxation assets and liabilities are not discounted.

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 is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Research and development
Expenditure on development is written off in the year in which it is incurred for products which are ongoing. Development costs are prepaid where the product launch is expected to be in the following year in order that costs may be matched to related sales.

Foreign currencies
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 of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

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

Pension costs and other post-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.

Blueprint Collections Limited (Registered number: 03816110)

Notes to the Financial Statements - continued
For The Year Ended 31 December 2023


2. ACCOUNTING POLICIES - continued

Management of liquid resources
Liquid resources comprise cash at bank and in hand, debtors and stock , demand deposits with banks and other financial institutions, short-term, highly liquid investments that are readily convertible into known amounts of cash and which are subject to an insignificant risk of changes in value, having been within three months of maturity at acquisition.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 12 (2022 - 12 ) .

4. TANGIBLE FIXED ASSETS
Fixtures
and Computer
fittings equipment Totals
£    £    £   
COST
At 1 January 2023 128,279 92,713 220,992
Disposals (96,519 ) (64,342 ) (160,861 )
At 31 December 2023 31,760 28,371 60,131
DEPRECIATION
At 1 January 2023 127,960 92,179 220,139
Charge for year 318 534 852
Eliminated on disposal (96,518 ) (64,342 ) (160,860 )
At 31 December 2023 31,760 28,371 60,131
NET BOOK VALUE
At 31 December 2023 - - -
At 31 December 2022 319 534 853

5. STOCKS
2023 2022
£    £   
Finished goods 395,632 382,910

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2023 2022
£    £   
Trade debtors 891,928 756,556
Other debtors 237,022 339,045
1,128,950 1,095,601

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2023 2022
£    £   
Bank loans and overdrafts (see note 9) 40,000 40,000
Trade creditors 451,557 603,765
Taxation and social security 174,326 104,777
Other creditors 287,293 383,165
953,176 1,131,707

Blueprint Collections Limited (Registered number: 03816110)

Notes to the Financial Statements - continued
For The Year Ended 31 December 2023


7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR - continued

Included within bank loans is a loan taken out under the CBILS scheme.

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2023 2022
£    £   
Bank loans (see note 9) 66,667 106,667

Included within bank loans is a loan taken out under the CBILS scheme.

9. LOANS

An analysis of the maturity of loans is given below:

2023 2022
£    £   
Amounts falling due within one year or on demand:
Bank loans 40,000 40,000

Amounts falling due between one and two years:
Bank loans - 1-2 years 40,000 40,000

Amounts falling due between two and five years:
Bank loans - 2-5 years 26,667 66,667

10. LEASING AGREEMENTS

Minimum lease payments under non-cancellable operating leases fall due as follows:
2023 2022
£    £   
Within one year 60,000 60,000
Between one and five years 180,000 240,000
240,000 300,000

11. SECURED DEBTS

The following secured debts are included within creditors:

2023 2022
£    £   
Advances on book debts 27,938 155,955

Included in other creditors is £27,938 (2022: £155,955) owed to the bank regarding the above advances. This is secured on the debts concerned.

12. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2023 2022
value: £    £   
775,000 Ordinary £1 775,000 775,000