Acorah Software Products - Accounts Production 15.0.500 false true 31 May 2023 1 June 2022 false 1 June 2023 31 May 2024 31 May 2024 07650268 Mr I Mclachlan iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 07650268 2023-05-31 07650268 2024-05-31 07650268 2023-06-01 2024-05-31 07650268 frs-core:CurrentFinancialInstruments 2024-05-31 07650268 frs-core:Non-currentFinancialInstruments 2024-05-31 07650268 frs-core:ComputerEquipment 2024-05-31 07650268 frs-core:ComputerEquipment 2023-06-01 2024-05-31 07650268 frs-core:ComputerEquipment 2023-05-31 07650268 frs-core:NetGoodwill 2024-05-31 07650268 frs-core:NetGoodwill 2023-06-01 2024-05-31 07650268 frs-core:NetGoodwill 2023-05-31 07650268 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2024-05-31 07650268 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2023-06-01 2024-05-31 07650268 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2023-05-31 07650268 frs-core:MotorVehicles 2024-05-31 07650268 frs-core:MotorVehicles 2023-06-01 2024-05-31 07650268 frs-core:MotorVehicles 2023-05-31 07650268 frs-core:PlantMachinery 2024-05-31 07650268 frs-core:PlantMachinery 2023-06-01 2024-05-31 07650268 frs-core:PlantMachinery 2023-05-31 07650268 frs-core:ShareCapital 2024-05-31 07650268 frs-core:RetainedEarningsAccumulatedLosses 2024-05-31 07650268 frs-bus:PrivateLimitedCompanyLtd 2023-06-01 2024-05-31 07650268 frs-bus:FilletedAccounts 2023-06-01 2024-05-31 07650268 frs-bus:SmallEntities 2023-06-01 2024-05-31 07650268 frs-bus:AuditExempt-NoAccountantsReport 2023-06-01 2024-05-31 07650268 frs-bus:SmallCompaniesRegimeForAccounts 2023-06-01 2024-05-31 07650268 frs-bus:Director1 2023-06-01 2024-05-31 07650268 frs-countries:EnglandWales 2023-06-01 2024-05-31 07650268 2022-05-31 07650268 2023-05-31 07650268 2022-06-01 2023-05-31 07650268 frs-core:CurrentFinancialInstruments 2023-05-31 07650268 frs-core:Non-currentFinancialInstruments 2023-05-31 07650268 frs-core:ShareCapital 2023-05-31 07650268 frs-core:RetainedEarningsAccumulatedLosses 2023-05-31
Registered number: 07650268
Complete Integration Company Ltd
Unaudited Financial Statements
For The Year Ended 31 May 2024
Unaudited Financial Statements
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—5
Page 1
Balance Sheet
Registered number: 07650268
2024 2023
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 5 2,842 1,713
2,842 1,713
CURRENT ASSETS
Stocks 6 - 6,556
Debtors 7 25,149 5,269
Cash at bank and in hand 75,122 89,265
100,271 101,090
Creditors: Amounts Falling Due Within One Year 8 (33,746 ) (67,817 )
NET CURRENT ASSETS (LIABILITIES) 66,525 33,273
TOTAL ASSETS LESS CURRENT LIABILITIES 69,367 34,986
Creditors: Amounts Falling Due After More Than One Year 9 (165 ) -
PROVISIONS FOR LIABILITIES
Deferred Taxation (753 ) (325 )
NET ASSETS 68,449 34,661
CAPITAL AND RESERVES
Called up share capital 10 100 100
Profit and Loss Account 68,349 34,561
SHAREHOLDERS' FUNDS 68,449 34,661
Page 1
Page 2
For the year ending 31 May 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The member has not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime.
The company has taken advantage of section 444(1) of the Companies Act 2006 and opted not to deliver to the registrar a copy of the company's Profit and Loss Account.
On behalf of the board
Mr I Mclachlan
Director
3 July 2024
The notes on pages 3 to 5 form part of these financial statements.
Page 2
Page 3
Notes to the Financial Statements
1. General Information
Complete Integration Company Ltd is a private company, limited by shares, incorporated in England & Wales, registered number 07650268 . The registered office is 2 The Old Estate Yard High Street, East Hendred, Wantage, Oxfordshire, OX12 8JY.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 section 1A Small Entities "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
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 £.
2.2. 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 is reduced for estimated customer returns, rebates and other similar allowances.
Sale of goods
Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods.
Rendering of services
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. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.
2.3. Intangible Fixed Assets and Amortisation - Goodwill
Goodwill is the difference between amounts paid on the acquisition of a business and the fair value of the separable net assets. It is amortised to profit and loss account over its estimated economic life of 10 years.
2.4. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Freehold 10% Straight line
Plant & Machinery 10% Straight Line
Motor Vehicles 10% Straight line
Computer Equipment 10% Straight Line
2.5. Stocks and Work in Progress
Stocks and work in progress are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads. Work-in-progress is reflected in the accounts on a contract by contract basis by recording turnover and related costs as contract activity progresses.
Page 3
Page 4
2.6. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and items that are never taxable or deductible. The company's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered.
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current or deferred tax for the year is recognised in profit or loss, except when they related to items that are recognised in other comprehensive income or directly in equity, in which case, the current and deferred tax is also recognised in other comprehensive income or directly in equity respectively.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 2 (2023: 2)
2 2
4. Intangible Assets
Goodwill
£
Cost
As at 1 June 2023 10,000
As at 31 May 2024 10,000
Amortisation
As at 1 June 2023 10,000
As at 31 May 2024 10,000
Net Book Value
As at 31 May 2024 -
As at 1 June 2023 -
5. Tangible Assets
Land & Property
Freehold Plant & Machinery Motor Vehicles Computer Equipment Total
£ £ £ £ £
Cost
As at 1 June 2023 5,823 - 700 5,154 11,677
Additions - 107 - 1,974 2,081
As at 31 May 2024 5,823 107 700 7,128 13,758
...CONTINUED
Page 4
Page 5
Depreciation
As at 1 June 2023 5,240 - 700 4,024 9,964
Provided during the period 582 11 - 359 952
As at 31 May 2024 5,822 11 700 4,383 10,916
Net Book Value
As at 31 May 2024 1 96 - 2,745 2,842
As at 1 June 2023 583 - - 1,130 1,713
6. Stocks
2024 2023
£ £
Stock - 6,556
7. Debtors
2024 2023
£ £
Due within one year
Trade debtors 13,135 2,819
Prepayments and accrued income 12,014 2,450
25,149 5,269
8. Creditors: Amounts Falling Due Within One Year
2024 2023
£ £
Bank loans and overdrafts 494 -
Corporation tax 10,433 6,975
VAT 5,384 3,425
Net wages 758 -
Other creditors 9,937 529
Accruals and deferred income 1,560 2,389
Director's loan account 5,180 54,499
33,746 67,817
9. Creditors: Amounts Falling Due After More Than One Year
2024 2023
£ £
Bank loans 165 -
165 -
10. Share Capital
2024 2023
£ £
Allotted, Called up and fully paid 100 100
Page 5