PhoenixC4i Ltd 08516217 false 2023-06-01 2024-05-31 2024-05-31 The principal activity of the company is that of the provision of engineering related, scientific and technical consulting services. Digita Accounts Production Advanced 6.30.9574.0 true 08516217 2023-06-01 2024-05-31 08516217 2024-05-31 08516217 bus:OrdinaryShareClass1 2024-05-31 08516217 bus:OrdinaryShareClass2 2024-05-31 08516217 core:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2024-05-31 08516217 core:CurrentFinancialInstruments 2024-05-31 08516217 core:CurrentFinancialInstruments core:WithinOneYear 2024-05-31 08516217 core:FurnitureFittingsToolsEquipment 2024-05-31 08516217 core:MotorVehicles 2024-05-31 08516217 bus:SmallEntities 2023-06-01 2024-05-31 08516217 bus:AuditExemptWithAccountantsReport 2023-06-01 2024-05-31 08516217 bus:FullAccounts 2023-06-01 2024-05-31 08516217 bus:SmallCompaniesRegimeForAccounts 2023-06-01 2024-05-31 08516217 bus:RegisteredOffice 2023-06-01 2024-05-31 08516217 bus:CompanySecretary1 2023-06-01 2024-05-31 08516217 bus:Director1 2023-06-01 2024-05-31 08516217 bus:OrdinaryShareClass1 2023-06-01 2024-05-31 08516217 bus:OrdinaryShareClass2 2023-06-01 2024-05-31 08516217 bus:PrivateLimitedCompanyLtd 2023-06-01 2024-05-31 08516217 core:CommercialMotorVehicles 2023-06-01 2024-05-31 08516217 core:ComputerEquipment 2023-06-01 2024-05-31 08516217 core:FurnitureFittings 2023-06-01 2024-05-31 08516217 core:FurnitureFittingsToolsEquipment 2023-06-01 2024-05-31 08516217 core:MotorVehicles 2023-06-01 2024-05-31 08516217 countries:EnglandWales 2023-06-01 2024-05-31 08516217 2023-05-31 08516217 core:FurnitureFittingsToolsEquipment 2023-05-31 08516217 core:MotorVehicles 2023-05-31 08516217 2022-06-01 2023-05-31 08516217 2023-05-31 08516217 bus:OrdinaryShareClass1 2023-05-31 08516217 bus:OrdinaryShareClass2 2023-05-31 08516217 core:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2023-05-31 08516217 core:CurrentFinancialInstruments 2023-05-31 08516217 core:CurrentFinancialInstruments core:WithinOneYear 2023-05-31 08516217 core:FurnitureFittingsToolsEquipment 2023-05-31 08516217 core:MotorVehicles 2023-05-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 08516217

PhoenixC4i Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 May 2024

 

PhoenixC4i Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 9

 

PhoenixC4i Ltd

Company Information

Director

D M Celerier

Company secretary

D M Celerier

Registered office

11 Riverview
The Embankment Business Park
Vale Road, Heaton Mersey
Stockport
SK4 3GN

Accountants

McKellens Limited
Chartered Accountants
11 Riverview
The Embankment Business Park
Vale Road
Heaton Mersey
Stockport
SK4 3GN

 

PhoenixC4i Ltd

(Registration number: 08516217)
Balance Sheet as at 31 May 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

4

113,054

149,122

Other financial assets

1,370

2,000

 

114,424

151,122

Current assets

 

Debtors

6

415,114

191,194

Cash at bank and in hand

 

(2,211)

387,985

 

412,903

579,179

Creditors: Amounts falling due within one year

7

(131,772)

(551,872)

Net current assets

 

281,131

27,307

Total assets less current liabilities

 

395,555

178,429

Provisions for liabilities

(28,263)

(13,403)

Net assets

 

367,292

165,026

Capital and reserves

 

Called up share capital

8

100

100

Retained earnings

367,192

164,926

Shareholders' funds

 

367,292

165,026

For the financial 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.

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.

 

PhoenixC4i Ltd

(Registration number: 08516217)
Balance Sheet as at 31 May 2024

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 31 July 2024
 

D M Celerier
Director

   
     
 

PhoenixC4i Ltd

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

1

General information

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

The address of its registered office is:
11 Riverview
The Embankment Business Park
Vale Road, Heaton Mersey
Stockport
SK4 3GN

These financial statements were authorised for issue by the director on 31 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.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

PhoenixC4i Ltd

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

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when 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.

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

Fixtures and fittings

20% straight line

Computer equipment

33% straight line

Motor vehicles

25% reducing balance

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.

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.

Borrowings

 

PhoenixC4i Ltd

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

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.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

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 3 (2023 - 2).

 

PhoenixC4i Ltd

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

4

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 June 2023

28,255

134,250

162,505

Additions

4,084

-

4,084

At 31 May 2024

32,339

134,250

166,589

Depreciation

At 1 June 2023

13,384

-

13,384

Charge for the year

6,588

33,563

40,151

At 31 May 2024

19,972

33,563

53,535

Carrying amount

At 31 May 2024

12,367

100,687

113,054

At 31 May 2023

14,872

134,250

149,122

5

Investments

Other investments

The market value of the listed investments at 31 May 2024 was £1,370 (2023 - £2,000).

6

Debtors

Current

2024
£

2023
£

Trade debtors

78,540

27,720

Prepayments

522

162,641

Other debtors

336,052

833

 

415,114

191,194

Details of non-current trade and other debtors

£60,000 (2023 -£Nil) of Other Debtors is classified as non current.

 

PhoenixC4i Ltd

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

7

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

9

10,000

-

Trade creditors

 

1,789

(2,019)

Taxation and social security

 

96,031

80,985

Accruals and deferred income

 

23,792

472,600

Other creditors

 

160

306

 

131,772

551,872

8

Share capital

Allotted, called up and fully paid shares

 

2024

2023

 

No.

£

No.

£

Ordinary A of £1 each

80

80

80

80

Ordinary B of £1 each

20

20

20

20

 

100

100

100

100

9

Loans and borrowings

2024
£

2023
£

Current loans and borrowings

Other borrowings

10,000

-

10

Financial instruments

Categorisation of financial instruments

2024
 £

2023
 £

Financial assets measured at fair value through profit or loss

1,370

2,000

Financial assets measured at fair value

 

PhoenixC4i Ltd

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

Listed investments
The fair value of the listed investments is market value, as per the Stock Exchange.

The fair value is £1,370 (2023 - £2,000) and the change in value included in profit or loss is £(630) (2023 - £(2,663)).

Items of income, expense, gains or losses

2024

Income
£

Expense
£

Net gains
£

Net losses
£

Financial assets measured at fair value through profit or loss

-

-

-

630

2023

Income
£

Expense
£

Net gains
£

Net losses
£

Financial assets measured at fair value through profit or loss

-

-

-

2,663