Replica Print Ltd 08329816 false 2023-01-01 2023-12-31 2023-12-31 The principal activity of the company is is that of a retail printing outlet. Digita Accounts Production Advanced 6.30.9574.0 true 08329816 2023-01-01 2023-12-31 08329816 2023-12-31 08329816 core:CurrentFinancialInstruments 2023-12-31 08329816 core:CurrentFinancialInstruments core:WithinOneYear 2023-12-31 08329816 core:Non-currentFinancialInstruments 2023-12-31 08329816 core:Non-currentFinancialInstruments core:AfterOneYear 2023-12-31 08329816 core:OtherResidualIntangibleAssets 2023-12-31 08329816 core:OtherPropertyPlantEquipment 2023-12-31 08329816 bus:SmallEntities 2023-01-01 2023-12-31 08329816 bus:AuditExemptWithAccountantsReport 2023-01-01 2023-12-31 08329816 bus:FilletedAccounts 2023-01-01 2023-12-31 08329816 bus:SmallCompaniesRegimeForAccounts 2023-01-01 2023-12-31 08329816 bus:RegisteredOffice 2023-01-01 2023-12-31 08329816 bus:Director2 2023-01-01 2023-12-31 08329816 bus:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 08329816 core:IntangibleAssetsOtherThanGoodwill 2023-01-01 2023-12-31 08329816 core:OtherResidualIntangibleAssets 2023-01-01 2023-12-31 08329816 core:OtherPropertyPlantEquipment 2023-01-01 2023-12-31 08329816 core:PlantMachinery 2023-01-01 2023-12-31 08329816 countries:EnglandWales 2023-01-01 2023-12-31 08329816 2022-12-31 08329816 core:OtherResidualIntangibleAssets 2022-12-31 08329816 core:OtherPropertyPlantEquipment 2022-12-31 08329816 2022-01-01 2022-12-31 08329816 2022-12-31 08329816 core:CurrentFinancialInstruments 2022-12-31 08329816 core:CurrentFinancialInstruments core:WithinOneYear 2022-12-31 08329816 core:Non-currentFinancialInstruments 2022-12-31 08329816 core:Non-currentFinancialInstruments core:AfterOneYear 2022-12-31 08329816 core:OtherResidualIntangibleAssets 2022-12-31 08329816 core:OtherPropertyPlantEquipment 2022-12-31 iso4217:GBP xbrli:pure

Replica Print Ltd

Unaudited Filleted Financial Statements

for the Year Ended 31 December 2023

 

Replica Print Ltd

Contents

Balance Sheet

1 to 2

Notes to the Unaudited Financial Statements

3 to 10

 

Replica Print Ltd

(Registration number: 08329816)
Balance Sheet as at 31 December 2023

Note

2023
£

2022
£

Fixed assets

 

Intangible assets

4

1,114

825

Tangible assets

5

5,283

2,464

 

6,397

3,289

Current assets

 

Stocks

6

2,000

1,575

Debtors

7

4,868

275

Cash at bank and in hand

 

18,072

6,401

 

24,940

8,251

Creditors: Amounts falling due within one year

8

(20,543)

(8,434)

Net current assets/(liabilities)

 

4,397

(183)

Total assets less current liabilities

 

10,794

3,106

Creditors: Amounts falling due after more than one year

8

(5,145)

(5,519)

Provisions for liabilities

(1,004)

(493)

Net assets/(liabilities)

 

4,645

(2,906)

Capital and reserves

 

Called up share capital

100

100

Retained earnings

4,545

(3,006)

Shareholders' funds/(deficit)

 

4,645

(2,906)

For the financial year ending 31 December 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 3 April 2024
 

 

Replica Print Ltd

(Registration number: 08329816)
Balance Sheet as at 31 December 2023 (continued)

.........................................
Mr R Mawdsley
Director

 

Replica Print Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2023

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
16 Bold Street
Southport
Merseyside
PR9 0DB

These financial statements were authorised for issue by the director on 3 April 2024.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

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 £.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

 

Replica Print Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2023 (continued)

2

Accounting policies (continued)

Financial instruments

Classification
The company only enters into basic financial instruments transactions that results in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares.
 Recognition and measurement
Basic financial assets, which include 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 rate method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Basic financial liabilities, including creditors, banks, 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 future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method.

Financial assets and liabilities are offset and the net amount reported in the Balance Sheet when there is an 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.

 Impairment
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting 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 of 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 and 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 reversal impairment is recognised in profit and loss.

Tax

The tax expense for the period comprises deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

 

Replica Print Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2023 (continued)

2

Accounting policies (continued)

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

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

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant and machinery etc.

25% on reducing balance

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Website

25% RB

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

 

Replica Print Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2023 (continued)

2

Accounting policies (continued)

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

 

Replica Print Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2023 (continued)

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 1 (2022 - 2).

 

Replica Print Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2023 (continued)

4

Intangible assets

Other intangible assets
 £

Total
£

Cost or valuation

At 1 January 2023

1,100

1,100

Additions acquired separately

660

660

At 31 December 2023

1,760

1,760

Amortisation

At 1 January 2023

275

275

Amortisation charge

371

371

At 31 December 2023

646

646

Carrying amount

At 31 December 2023

1,114

1,114

At 31 December 2022

825

825

5

Tangible assets

Plant & machinery etc.
£

Total
£

Cost or valuation

At 1 January 2023

11,562

11,562

Additions

3,187

3,187

Disposals

(92)

(92)

At 31 December 2023

14,657

14,657

Depreciation

At 1 January 2023

7,612

7,612

Charge for the year

1,762

1,762

At 31 December 2023

9,374

9,374

Carrying amount

At 31 December 2023

5,283

5,283

At 31 December 2022

2,464

2,464

 

Replica Print Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2023 (continued)

6

Stocks

2023
£

2022
£

Stock

2,000

1,575

7

Debtors

Current

2023
£

2022
£

Prepayments

177

-

Other debtors

4,691

275

4,868

275

 

4,868

275

8

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Bank loans and overdrafts

9

1,259

2,145

Trade creditors

 

2,083

660

Amounts owed to related parties

15,649

4,045

Taxation and social security

 

45

-

Other creditors

 

1,507

1,584

 

20,543

8,434

Due after one year

 

Loans and borrowings

9

5,145

5,519

Creditors: amounts falling due after more than one year

Note

2023
£

2022
£

Due after one year

 

Loans and borrowings

9

5,145

5,519


Included in bank loans is £6,404 (2022 - £7,663) in respect of Coronavirus Bounce Back Loans.

 

Replica Print Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2023 (continued)

9

Loans and borrowings

Non-current loans and borrowings

2023
£

2022
£

Bank borrowings

5,145

5,519

Current loans and borrowings

2023
£

2022
£

Bank borrowings

1,259

2,145

10

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £18,059 (2022 - £Nil).