Registered number: 06878025 | ||||||||
FOR THE YEAR ENDED 31/10/2023 | ||||||||
Prepared By: | ||||||||
Staffer Mayled & Co Ltd | ||||||||
46-48 Station Road | ||||||||
Cardiff | ||||||||
CF14 5LU |
Eyesmile Ltd | ||||||||
ACCOUNTS | ||||||||
FOR THE YEAR ENDED 31/10/2023 | ||||||||
DIRECTORS | ||||||||
SECRETARY | ||||||||
REGISTERED OFFICE | ||||||||
Middlesex | ||||||||
COMPANY DETAILS | ||||||||
Private company limited by shares registered in EW - England and Wales, registered number 06878025 | ||||||||
ACCOUNTANTS | ||||||||
Staffer Mayled & Co Ltd | ||||||||
46-48 Station Road | ||||||||
Cardiff | ||||||||
CF14 5LU |
Eyesmile Ltd | ||||||||
ACCOUNTS | ||||||||
FOR THEYEARENDED31/10/2023 | ||||||||
CONTENTS | ||||||||
Page | ||||||||
Directors' Report | - | |||||||
Accountants' Report | - | |||||||
Statement Of Comprehensive Income | - | |||||||
Balance Sheet | 3 | |||||||
Notes To The Accounts | 4 | |||||||
The following do not form part of the statutory financial statements: | ||||||||
Trading And Profit And Loss Account | - | |||||||
Profit And Loss Account Summaries | - |
Eyesmile Ltd | ||||||||
BALANCE SHEET AT | ||||||||||
2023 | 2022 | |||||||||
Notes | £ | £ | ||||||||
FIXED ASSETS | ||||||||||
Tangible assets | 3 | |||||||||
CURRENT ASSETS | ||||||||||
Stock | ||||||||||
Debtors | 5 | |||||||||
Cash at bank and in hand | ||||||||||
734,789 | 958,457 | |||||||||
CREDITORS: Amounts falling due within one year | 6 | |||||||||
NET CURRENT ASSETS | 412,840 | |||||||||
TOTAL ASSETS LESS CURRENT LIABILITIES | ||||||||||
CREDITORS: Amounts falling due after more than one year | 7 | 198,131 | 290,425 | |||||||
PROVISIONS FOR LIABILITIES AND CHARGES | 9 | |||||||||
NET ASSETS | ||||||||||
CAPITAL AND RESERVES | ||||||||||
Called up share capital | 10 | |||||||||
Profit and loss account | 219,451 | 357,231 | ||||||||
SHAREHOLDERS' FUNDS | ||||||||||
Approved by the board on | ||||||||||
............................. | ||||||||||
Director | ||||||||||
Eyesmile Ltd | ||||||||
NOTES TO THE ACCOUNTS | ||||||||||
FOR THE YEAR ENDED 31/10/2023 | ||||||||||
1. ACCOUNTING POLICIES |
1a. Basis Of Accounting | ||||||||
The accounts have been prepared under the historical cost convention. | ||||||||
The accounts have been prepared in accordance with FRS102 - The Financial Reporting Standard applicable in the UK and Republic of Ireland and the Companies Act 2006 . |
1b. Depreciation | ||||||||
Short Leasehold Properties | reducing balance 5% | |||||||
Plant and Machinery | reducing balance 25% |
1c. Stocks | ||||||||
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell (net realisable value). Costs, which comprise direct production costs, are based on the method most appropriate to the type of inventory class, but usually on a first-in-first-out basis. Overheads are charged to profit or loss as incurred. Net realisable value is based on the estimated selling price less any estimated completion or selling costs. | ||||||||
When stocks are sold, the carrying amount of those stocks is recognised as an expense in the period in which the related revenue is recognised. The amount of any write-down of stocks to net realisable value and all losses of stocks are recognised as an expense in the period in which the write-down or loss occurs. The amount of any reversal of any write-down of stocks is recognised as a reduction in the amount of stocks recognised as an expense in the period in which the reversal occurs. |
1d. Pension Costs | ||||||||
The company operates a defined contribution pension scheme. The pension charge represents the amounts payable by the company to the fund in respect of the year. |
1e. Goodwill | ||||||||
Eyesmile Ltd | ||||||||
2. INTANGIBLE FIXED ASSETS | ||||
Purchased | ||||
Goodwill | Total | |||
£ | £ | |||
Cost | ||||
At 01/11/2022 | 25,000 | 25,000 | ||
At 31/10/2023 | 25,000 | 25,000 | ||
Depreciation | ||||
At 01/11/2022 | 25,000 | 25,000 | ||
At 31/10/2023 | 25,000 | 25,000 | ||
Net Book Amounts | ||||
At 31/10/2023 | ||||
3. TANGIBLE FIXED ASSETS | ||||||
Short Leasehold | Plant and | |||||
Properties | Machinery | Total | ||||
£ | £ | £ | ||||
Cost | ||||||
At 01/11/2022 | 61,331 | 527,898 | 589,229 | |||
Additions | - | 22,193 | 22,193 | |||
At 31/10/2023 | 61,331 | 550,091 | 611,422 | |||
Depreciation | ||||||
At 01/11/2022 | 20,944 | 310,578 | 331,522 | |||
For the year | 2,020 | 59,928 | 61,948 | |||
At 31/10/2023 | 22,964 | 370,506 | 393,470 | |||
Net Book Amounts | ||||||
At 31/10/2023 | 38,367 | 217,952 | ||||
At 31/10/2022 | 40,387 | 257,707 | ||||
4. STOCK | 2023 | 2022 | ||||
£ | £ | |||||
Stock comprises: | ||||||
Stock | ||||||
Eyesmile Ltd | ||||||||
5. DEBTORS | 2023 | 2022 | ||||||
£ | £ | |||||||
Amounts falling due within one year | ||||||||
Trade debtors | 78,941 | 136,882 | ||||||
VAT | 20,172 | 6,604 | ||||||
PAYE control | 3,206 | - | ||||||
Other debtors | 126,433 | 83,702 | ||||||
Prepayments | 3,902 | 3,611 | ||||||
Directors current account | 380,875 | 248,582 | ||||||
613,529 | 479,381 | |||||||
6. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | ||||||||
2023 | 2022 | |||||||
£ | £ | |||||||
UK corporation tax | 35,635 | 94,061 | ||||||
PAYE control | - | 9,958 | ||||||
Salaries and wages control | 4,172 | 1,269 | ||||||
Loans | 69,687 | 67,527 | ||||||
Credit card | 15,078 | 14,136 | ||||||
Hire purchase | 36,348 | 36,348 | ||||||
Trade creditors | 318,681 | 315,221 | ||||||
Patient charges | 21,445 | 7,097 | ||||||
501,046 | 545,617 | |||||||
7. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR | ||||||||
2023 | 2022 | |||||||
£ | £ | |||||||
Loans >1yr | 138,904 | 198,982 | ||||||
Hire purchase >1yr | 59,227 | 91,443 | ||||||
198,131 | 290,425 | |||||||
On the 1/10/2020 the company entered into a hire purchase agreement of 60 payments of £1,171.91. On the 1/2/2022 the company entered into a hire purchase agreement of 60 payments of £1,152. On the 1/2/2022 the company entered into a hire purchase agreement of 60 payments of £705.06. On the 16/10/2017 the company entered into a loan agreement of 144 payments of approx. £2,550. On the 4/11/2019 the company entered into a loan agreement of 60 payments of £593.96. On the 27/5/2020 the company entered into a loan agreement of 60 payments of £2,333.33 plus interest of 2.18% p.a. above the base rate. No repayments were due for the first 12 months. | ||||||||
Eyesmile Ltd | ||||||||
8. EMPLOYEES | ||||||
2023 | 2022 | |||||
No. | No. | |||||
Average number of employees | 16 | |||||
9. PROVISIONS FOR LIABILITIES | 2023 | 2022 | ||||||
£ | £ | |||||||
Deferred taxation | 34,013 | 22,791 | ||||||
34,013 | 22,791 | |||||||
10. SHARE CAPITAL | 2023 | 2022 | ||||||
£ | £ | |||||||
Allotted, issued and fully paid: | ||||||||
100 | 100 | |||||||
100 | 100 | |||||||
11. CONTROLLING PARTY | ||||||||
Are the director and shareholders of the company. | ||||||||