Registered number
03805244
X1 Ltd
Filleted Accounts
31 October 2023
X1 Ltd
Registered number: 03805244
Balance Sheet
as at 31 October 2023
Notes 2023 2022
£ £
Fixed assets
Tangible assets 4 110,494 138,841
Investments 5 600 600
111,094 139,441
Current assets
Stocks 4,425 -
Debtors 6 227,853 206,676
Cash at bank and in hand 238,628 219,204
470,906 425,880
Creditors: amounts falling due within one year 7 (243,827) (206,869)
Net current assets 227,079 219,011
Total assets less current liabilities 338,173 358,452
Creditors: amounts falling due after more than one year 8 (94,788) (140,980)
Provisions for liabilities (27,613) (26,370)
Net assets 215,772 191,102
Capital and reserves
Called up share capital 254 250
Share premium 750 750
Profit and loss account 214,768 190,102
Shareholders' funds 215,772 191,102
The director is satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006.
The members have not required the company to obtain an audit in accordance with section 476 of the Act.
The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies.
G W Eckford
Director
Approved by the board on 1 March 2024
X1 Ltd
Notes to the Accounts
for the year ended 31 October 2023
1 Accounting policies
Basis of preparation
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard).
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 from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. 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.
Intangible fixed assets
Intangible fixed assets are measured at cost less accumulative amortisation and any accumulative impairment losses.
Tangible fixed assets
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows:
Plant and machinery 10% and 20% on cost
Fixtures, fittings, tools and equipment 10% on cost
Investments
Investments in subsidiaries, associates and joint ventures are measured at cost less any accumulated impairment losses. Listed investments are measured at fair value. Unlisted investments are measured at fair value unless the value cannot be measured reliably, in which case they are measured at cost less any accumulated impairment losses. Changes in fair value are included in the profit and loss account.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first in first out method. The carrying amount of stock sold is recognised as an expense in the period in which the related revenue is recognised.
Debtors
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts.
Creditors
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method.
Taxation
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. 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. 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, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted.
Leased assets
A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership. All other leases are classified as operating leases. The rights of use and obligations under finance leases are initially recognised as assets and liabilities at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charge and the reduction in the outstanding liability using the effective interest rate method. The finance charge is allocated to each period during the lease so as to produce a constant periodic rate of interest on the remaining balance of the liability. Leased assets are depreciated in accordance with the company's policy for tangible fixed assets. If there is no reasonable certainty that ownership will be obtained at the end of the lease term, the asset is depreciated over the lower of the lease term and its useful life. Operating lease payments are recognised as an expense on a straight line basis over the lease term.
Pensions
Contributions to defined contribution plans are expensed in the period to which they relate.
2 Employees 2023 2022
Number Number
Average number of persons employed by the company 16 13
3 Intangible fixed assets £
Goodwill:
Cost
At 1 November 2022 79,998
At 31 October 2023 79,998
Amortisation
At 1 November 2022 79,998
At 31 October 2023 79,998
Net book value
At 31 October 2023 -
Goodwill is being written off in equal annual instalments over its estimated economic life of 5 years.
4 Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 November 2022 389,734
Additions 12,800
At 31 October 2023 402,534
Depreciation
At 1 November 2022 250,893
Charge for the year 41,147
At 31 October 2023 292,040
Net book value
At 31 October 2023 110,494
At 31 October 2022 138,841
5 Investments
Investments in
subsidiary
undertakings
£
Cost
At 1 November 2022 600
At 31 October 2023 600
6 Debtors 2023 2022
£ £
Trade debtors 218,997 199,846
Other debtors 8,856 6,830
227,853 206,676
7 Creditors: amounts falling due within one year 2023 2022
£ £
Bank loans and overdrafts 10,644 10,644
Obligations under finance lease and hire purchase contracts 36,084 36,084
Trade creditors 73,829 74,283
Taxation and social security costs 88,232 53,969
Other creditors 35,038 31,889
243,827 206,869
8 Creditors: amounts falling due after one year 2023 2022
£ £
Bank loans 15,135 25,189
Obligations under finance lease and hire purchase contracts 66,114 102,252
Amounts owed to group undertakings and undertakings in which the company has a participating interest 13,539 13,539
94,788 140,980
9 Other information
X1 Ltd is a private company limited by shares and incorporated in England. Its registered office is:
X1 House
93 Whitby Road
Slough
Berkshire
SL1 3DR
X1 Ltd 03805244 false 2022-11-01 2023-10-31 2023-10-31 VT Final Accounts October 2023 release 2 G W Eckford No description of principal activity 03805244 2021-11-01 2022-10-31 03805244 core:WithinOneYear 2022-10-31 03805244 core:AfterOneYear 2022-10-31 03805244 core:ShareCapital 2022-10-31 03805244 core:SharePremium 2022-10-31 03805244 core:RetainedEarningsAccumulatedLosses 2022-10-31 03805244 2022-11-01 2023-10-31 03805244 bus:PrivateLimitedCompanyLtd 2022-11-01 2023-10-31 03805244 bus:AuditExemptWithAccountantsReport 2022-11-01 2023-10-31 03805244 bus:Director40 2022-11-01 2023-10-31 03805244 1 2022-11-01 2023-10-31 03805244 2 2022-11-01 2023-10-31 03805244 core:PlantMachinery 2022-11-01 2023-10-31 03805244 countries:England 2022-11-01 2023-10-31 03805244 bus:FRS102 2022-11-01 2023-10-31 03805244 bus:FullAccounts 2022-11-01 2023-10-31 03805244 2023-10-31 03805244 core:WithinOneYear 2023-10-31 03805244 core:AfterOneYear 2023-10-31 03805244 core:ShareCapital 2023-10-31 03805244 core:SharePremium 2023-10-31 03805244 core:RetainedEarningsAccumulatedLosses 2023-10-31 03805244 core:Goodwill 2023-10-31 03805244 core:PlantMachinery 2023-10-31 03805244 2022-10-31 03805244 core:Goodwill 2022-10-31 03805244 core:PlantMachinery 2022-10-31 iso4217:GBP xbrli:pure