Forge Dynamic Limited 06432973 false 2023-04-01 2024-03-31 2024-03-31 The principal activity of the company is that of information technology consultancy. Digita Accounts Production Advanced 6.30.9574.0 true 06432973 2023-04-01 2024-03-31 06432973 2024-03-31 06432973 bus:OrdinaryShareClass1 2024-03-31 06432973 core:CurrentFinancialInstruments 2024-03-31 06432973 core:CurrentFinancialInstruments core:WithinOneYear 2024-03-31 06432973 core:Non-currentFinancialInstruments 2024-03-31 06432973 core:Non-currentFinancialInstruments core:AfterOneYear 2024-03-31 06432973 core:OtherPropertyPlantEquipment 2024-03-31 06432973 bus:SmallEntities 2023-04-01 2024-03-31 06432973 bus:AuditExemptWithAccountantsReport 2023-04-01 2024-03-31 06432973 bus:FullAccounts 2023-04-01 2024-03-31 06432973 bus:SmallCompaniesRegimeForAccounts 2023-04-01 2024-03-31 06432973 bus:RegisteredOffice 2023-04-01 2024-03-31 06432973 bus:Director1 2023-04-01 2024-03-31 06432973 bus:OrdinaryShareClass1 2023-04-01 2024-03-31 06432973 bus:PrivateLimitedCompanyLtd 2023-04-01 2024-03-31 06432973 core:OtherPropertyPlantEquipment 2023-04-01 2024-03-31 06432973 core:PlantMachinery 2023-04-01 2024-03-31 06432973 countries:England 2023-04-01 2024-03-31 06432973 2023-03-31 06432973 core:OtherPropertyPlantEquipment 2023-03-31 06432973 2022-04-01 2023-03-31 06432973 2023-03-31 06432973 bus:OrdinaryShareClass1 2023-03-31 06432973 core:CurrentFinancialInstruments 2023-03-31 06432973 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 06432973 core:Non-currentFinancialInstruments 2023-03-31 06432973 core:Non-currentFinancialInstruments core:AfterOneYear 2023-03-31 06432973 core:OtherPropertyPlantEquipment 2023-03-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 06432973

Forge Dynamic Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2024

 

Forge Dynamic Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 7

 

Forge Dynamic Limited

Company Information

Director

Mr E Benson

Registered office

Monohaus Unit 16
143 Mare Street
London
E8 3FW

 

Forge Dynamic Limited

(Registration number: 06432973)
Balance Sheet as at 31 March 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

4

1,210

1,904

Current assets

 

Debtors

5

372,111

359,969

Cash at bank and in hand

 

16

16

 

372,127

359,985

Creditors: Amounts falling due within one year

6

(354,597)

(343,258)

Net current assets

 

17,530

16,727

Total assets less current liabilities

 

18,740

18,631

Creditors: Amounts falling due after more than one year

6

(11,388)

(21,613)

Provisions for liabilities

(770)

(770)

Net assets/(liabilities)

 

6,582

(3,752)

Capital and reserves

 

Called up share capital

20

20

Retained earnings

6,562

(3,772)

Shareholders' funds/(deficit)

 

6,582

(3,752)

For the financial year ending 31 March 2024 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 and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the director on 30 July 2024
 

.........................................

Mr E Benson
Director

 

Forge Dynamic Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024

1

General information

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

The address of its registered office is:
Monohaus Unit 16
143 Mare Street
London
E8 3FW
England

These financial statements were authorised for issue by the director on 30 July 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.

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.

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

33% Straight line basis

 

Forge Dynamic Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024

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.

Debtors receivable within one year
Debtors with no stated interest rate and receivable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account in other administrative expenses.

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.

Creditors payable within one year
Creditors with no stated interest rate and receivable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account in other administrative expenses.

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.

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.

 

Forge Dynamic Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 7 (2023 - 7).

4

Tangible assets

Other tangible assets
£

Total
£

Cost or valuation

At 1 April 2023

17,971

17,971

Additions

2,135

2,135

At 31 March 2024

20,106

20,106

Depreciation

At 1 April 2023

16,067

16,067

Charge for the year

2,829

2,829

At 31 March 2024

18,896

18,896

Carrying amount

At 31 March 2024

1,210

1,210

At 31 March 2023

1,904

1,904

 

Forge Dynamic Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024

5

Debtors

Current

2024
£

2023
£

Trade debtors

282,432

256,300

Prepayments

173

173

Other debtors

5,817

-

Director loan account

83,472

103,280

Other debtors

217

216

 

372,111

359,969

The director's loan accounts is an unsecured loan with director Ed Benson. This loan has no interest rate and is repayable on demand. As at 31 March 2024 this loan totalled £83,472 (2023: £103,280)

6

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

7

168,958

222,827

Trade creditors

 

145,223

53,622

Taxation and social security

 

37,891

64,540

Other creditors

 

510

1,004

Accruals

 

2,015

1,265

 

354,597

343,258

Due after one year

 

Loans and borrowings

7

11,388

21,613

7

Loans and borrowings

2024
£

2023
£

Current loans and borrowings

Credit card

126,341

198,023

Bank overdrafts

32,393

14,831

Bounceback loan

10,224

9,973

168,958

222,827

 

Forge Dynamic Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024

2024
£

2023
£

Non-current loans and borrowings

Bounceback loan

11,388

21,613

During the year the Company continued to repay the Government backed bounceback loan of £50,000. The loan is to repaid in monthly instalments of £833.33 plus 2.5% interest being accrued. As at the balance sheet date the total amount still outstanding was £21,612 (2023: £31,585).

During the year the Company has utilised credit cards with interest being accrued at a rate of 1.238%. This amount is repayable on demand.

During the year the Company has utilised the overdraft facility with HSBC. This amount is repayable on demand and includes fees for the arranged overdraft facility.

During the year a floating & fixed charge was created by HSBC secured against all assets held by the Company.

8

Share capital

Allotted, called up and fully paid shares

 

2024

2023

 

No.

£

No.

£

Ordinary of £1 each

20

20

20

20

         

9

Control

The controlling party is Mr. E Benson.

The ultimate controlling party is Mr. E Benson.