IRIS Accounts Production v23.3.1.45 11389848 Board of Directors 1.6.22 31.5.23 31.5.23 false true false false false true false 13402 11659 32866 65073 77948 63330 31680 13402 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh113898482022-05-31113898482023-05-31113898482022-06-012023-05-31113898482021-05-31113898482021-06-012022-05-31113898482022-05-3111389848ns10:Originalns15:EnglandWales2022-06-012023-05-3111389848ns14:PoundSterlingns10:Original2022-06-012023-05-3111389848ns10:Originalns10:Director12022-06-012023-05-3111389848ns10:Original2022-06-012023-05-3111389848ns10:Original2023-05-3111389848ns10:Originalns10:PrivateLimitedCompanyLtd2022-06-012023-05-3111389848ns10:Originalns10:SmallEntities2022-06-012023-05-3111389848ns10:Originalns10:AuditExemptWithAccountantsReport2022-06-012023-05-3111389848ns10:Originalns10:SmallCompaniesRegimeForDirectorsReport2022-06-012023-05-3111389848ns10:SmallCompaniesRegimeForAccountsns10:Original2022-06-012023-05-3111389848ns10:Originalns10:FullAccounts2022-06-012023-05-3111389848ns10:Original12022-06-012023-05-3111389848ns10:Original42ns10:Director22022-05-3111389848ns10:Original42ns10:Director22021-05-3111389848ns10:Original42ns10:Director22022-06-012023-05-3111389848ns10:Original42ns10:Director22021-06-012022-05-3111389848ns10:Original42ns10:Director22023-05-3111389848ns10:Original42ns10:Director22022-05-3111389848ns10:Originalns10:Director22022-06-012023-05-3111389848ns10:Originalns10:RegisteredOffice2022-06-012023-05-3111389848ns10:Original2022-05-3111389848ns10:Originalns5:CurrentFinancialInstruments2023-05-3111389848ns10:Originalns5:CurrentFinancialInstruments2022-05-3111389848ns10:Originalns5:Non-currentFinancialInstruments2023-05-3111389848ns10:Originalns5:Non-currentFinancialInstruments2022-05-3111389848ns5:ShareCapitalns10:Original2023-05-3111389848ns5:ShareCapitalns10:Original2022-05-3111389848ns10:Originalns5:RetainedEarningsAccumulatedLosses2023-05-3111389848ns10:Originalns5:RetainedEarningsAccumulatedLosses2022-05-3111389848ns10:Originalns5:NetGoodwill2022-06-012023-05-3111389848ns5:IntangibleAssetsOtherThanGoodwillns10:Original2022-06-012023-05-3111389848ns10:Originalns5:PlantMachinery2022-06-012023-05-3111389848ns10:Original2021-06-012022-05-3111389848ns10:Originalns5:NetGoodwill2023-05-3111389848ns10:Originalns5:PlantMachinery2022-05-3111389848ns10:Originalns5:PlantMachinery2023-05-3111389848ns10:Originalns5:PlantMachinery2022-05-3111389848ns10:Originalns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2022-05-3111389848ns10:Originalns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2022-06-012023-05-3111389848ns10:Originalns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2023-05-3111389848ns10:Originalns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2022-05-3111389848ns10:Originalns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-05-3111389848ns10:Originalns5:CurrentFinancialInstrumentsns5:WithinOneYear2022-05-3111389848ns10:Original1ns10:Director12022-05-3111389848ns10:Original1ns10:Director12021-05-3111389848ns10:Original1ns10:Director12022-06-012023-05-3111389848ns10:Original1ns10:Director12021-06-012022-05-3111389848ns10:Original1ns10:Director12023-05-3111389848ns10:Original1ns10:Director12022-05-31
REGISTERED NUMBER: 11389848 (England and Wales)















NO 21 FLOOR STUDIO LIMITED

UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MAY 2023






NO 21 FLOOR STUDIO LIMITED (REGISTERED NUMBER: 11389848)

CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2023










Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4

Chartered Accountants' Report 8

NO 21 FLOOR STUDIO LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 31 MAY 2023







DIRECTORS: P Robinson
A Robinson





REGISTERED OFFICE: c/o Cox Costello & Horne
Batchworth Lock House
99 Church Street
Rickmansworth
WD3 1JJ





REGISTERED NUMBER: 11389848 (England and Wales)





ACCOUNTANTS: Cox Costello & Horne
Chartered Accountants and Tax Advisors
Batchworth Lock House
99 Church Street, Rickmansworth
WD3 1JJ

NO 21 FLOOR STUDIO LIMITED (REGISTERED NUMBER: 11389848)

BALANCE SHEET
31 MAY 2023

31.5.23 31.5.22
Notes £ £ £ £
FIXED ASSETS
Intangible assets 4 59,165 -
Tangible assets 5 2,000 8,424
61,165 8,424

CURRENT ASSETS
Stocks 8,000 3,500
Debtors 6 11,535 41,895
Cash at bank 4,540 3,757
24,075 49,152
CREDITORS
Amounts falling due within one year 7 78,655 39,981
NET CURRENT (LIABILITIES)/ASSETS (54,580 ) 9,171
TOTAL ASSETS LESS CURRENT
LIABILITIES

6,585

17,595

CREDITORS
Amounts falling due after more than one
year

8

(19,657

)

(29,438

)

PROVISIONS FOR LIABILITIES (400 ) (1,601 )
NET LIABILITIES (13,472 ) (13,444 )

CAPITAL AND RESERVES
Called up share capital 100 100
Retained earnings (13,572 ) (13,544 )
(13,472 ) (13,444 )

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

The members have not required the company to obtain an audit of its financial statements for the year ended 31 May 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.

NO 21 FLOOR STUDIO LIMITED (REGISTERED NUMBER: 11389848)

BALANCE SHEET - continued
31 MAY 2023


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 Profit and Loss account has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 23 February 2024 and were signed on its behalf by:





P Robinson - Director


NO 21 FLOOR STUDIO LIMITED (REGISTERED NUMBER: 11389848)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2023


1. STATUTORY INFORMATION

No 21 Floor Studio 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.

Going concern basis
After making enquiries, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future; taken to be 12 months from signing the financial statements. No material uncertainties that cast significant doubt about the ability of the company to continue as a going concern have been identified by the directors. The company therefore continues to adopt the going concern basis in preparing its financial statements.

Turnover
Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. Sales of goods are recognised on sale to the customer, which is considered the point of delivery. Sales are usually by cash, credit or payment card.

Turnover is wholly derived within the United Kingdom.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2022, is being amortised evenly over its estimated useful life of twenty years.

Intangible assets
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.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.
Plant and machinery etc - 33% on cost

All assets are initially recognised at cost and subsequently carried at cost less accumulated depreciation. The cost of an asset initially recognised includes its purchase price and any cost that is directly attributable to the location and condition necessary for it to be capable of operating in the manner intended by management.

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

NO 21 FLOOR STUDIO LIMITED (REGISTERED NUMBER: 11389848)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 MAY 2023


2. ACCOUNTING POLICIES - continued

Financial instruments
a) Debtors
Basic financial assets, including trade and other debtors, are initially recognised at transaction price, 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. Such assets are subsequently carried at amortised cost using the effective interest method, less any impairment.

b) Creditors
Basic financial liabilities, including trade and other creditors, loans from third parties and loans from related parties, 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 payments discounted at a market rate of interest. Such instruments are subsequently carried at amortised cost using the effective interest method, less any impairment.

Cash at bank
Cash and cash equivalents are represented by cash in hand, deposits held at call with financial institutions, and other short-term highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

Taxation
The tax expense for the year comprises current and deferred tax.

Tax is recognised in profit or loss except that a change attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
-the recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
-any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Both current and deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

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

Pension costs
The company makes contributions into the personal retirement schemes of certain staff. Contributions by the company and staff are determined by mutual agreement.

Staff contract directly with the pension company, and assets of those schemes are held separately from those of the company. The company acts as agent in collecting and paying over staff pension contributions. Once the contributions have been paid, the company as employer has no further obligations.

The company's contributions are charged to the profit and loss in the period to which they relate.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 3 (2022 - 3 ) .

NO 21 FLOOR STUDIO LIMITED (REGISTERED NUMBER: 11389848)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 MAY 2023


4. INTANGIBLE FIXED ASSETS
Goodwill
£
COST
Additions 62,279
At 31 May 2023 62,279
AMORTISATION
Charge for year 3,114
At 31 May 2023 3,114
NET BOOK VALUE
At 31 May 2023 59,165

5. TANGIBLE FIXED ASSETS
Plant and
machinery
etc
£
COST
At 1 June 2022
and 31 May 2023 19,499
DEPRECIATION
At 1 June 2022 11,075
Charge for year 6,424
At 31 May 2023 17,499
NET BOOK VALUE
At 31 May 2023 2,000
At 31 May 2022 8,424

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:

Plant and
machinery
etc
£
COST
At 1 June 2022
and 31 May 2023 18,600
DEPRECIATION
At 1 June 2022 10,850
Charge for year 6,200
At 31 May 2023 17,050
NET BOOK VALUE
At 31 May 2023 1,550
At 31 May 2022 7,750

NO 21 FLOOR STUDIO LIMITED (REGISTERED NUMBER: 11389848)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 MAY 2023


6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.5.23 31.5.22
£ £
Trade debtors 11,084 27,978
Other debtors 451 13,917
11,535 41,895

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.5.23 31.5.22
£ £
Bank loan 8,754 8,754
Hire purchase contracts 1,138 4,107
Trade creditors 28,508 7,096
Taxation and social security 6,823 15,176
Other creditors 33,432 4,848
78,655 39,981

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
31.5.23 31.5.22
£ £
Bank loan 19,657 28,411
Hire purchase contracts - 1,027
19,657 29,438

9. SECURED DEBTS

The following secured debts are included within creditors:

31.5.23 31.5.22
£ £
Hire purchase contracts 1,138 5,134

Hire purchase agreements are secured over the assets concerned.

10. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

The following advances and credits to directors subsisted during the years ended 31 May 2023 and 31 May 2022:

31.5.23 31.5.22
£ £
P Robinson and A Robinson
Balance outstanding at start of year 13,402 11,659
Amounts advanced 32,866 65,073
Amounts repaid (77,948 ) (63,330 )
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year (31,680 ) 13,402

Amounts due to the directors are unsecured, attracts no interest, have no fixed terms of repayment and considered payable on demand.

CHARTERED ACCOUNTANTS' REPORT TO THE BOARD OF DIRECTORS
ON THE UNAUDITED FINANCIAL STATEMENTS OF
NO 21 FLOOR STUDIO LIMITED


The following reproduces the text of the report prepared for the directors in respect of the company's annual unaudited financial statements. In accordance with the Companies Act 2006, the company is only required to file a Balance Sheet. Readers are cautioned that the Income Statement and certain other primary statements and the Report of the Directors are not required to be filed with the Registrar of Companies.

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of No 21 Floor Studio Limited for the year ended 31 May 2023 which comprise the Profit and Loss account, Balance Sheet and the related notes from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed within the ICAEW's regulations and guidance at http://www.icaew.com/en/membership/regulations-standards-and-guidance.

This report is made solely to the Board of Directors of No 21 Floor Studio Limited, as a body, in accordance with our terms of engagement. Our work has been undertaken solely to prepare for your approval the financial statements of No 21 Floor Studio Limited and state those matters that we have agreed to state to the Board of Directors of No 21 Floor Studio Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than No 21 Floor Studio Limited and its Board of Directors, as a body, for our work or for this report.

It is your duty to ensure that No 21 Floor Studio Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and loss of No 21 Floor Studio Limited. You consider that No 21 Floor Studio Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the financial statements of No 21 Floor Studio Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.






Cox Costello & Horne
Chartered Accountants and Tax Advisors
Batchworth Lock House
99 Church Street, Rickmansworth
WD3 1JJ


23 February 2024