2023-06-012024-05-312024-05-31false13408406MAKER CHANGE STUDIO LTD2024-08-2870210iso4217:GBPxbrli:pure134084062023-06-01134084062024-05-31134084062023-06-012024-05-31134084062022-06-01134084062023-05-31134084062022-06-012023-05-3113408406bus:SmallEntities2023-06-012024-05-3113408406bus:AuditExempt-NoAccountantsReport2023-06-012024-05-3113408406bus:FullAccounts2023-06-012024-05-3113408406bus:PrivateLimitedCompanyLtd2023-06-012024-05-3113408406core:WithinOneYear2024-05-3113408406core:AfterOneYear2024-05-3113408406core:WithinOneYear2023-05-3113408406core:AfterOneYear2023-05-3113408406core:ShareCapital2024-05-3113408406core:SharePremium2024-05-3113408406core:RevaluationReserve2024-05-3113408406core:OtherReservesSubtotal2024-05-3113408406core:RetainedEarningsAccumulatedLosses2024-05-3113408406core:ShareCapital2023-05-3113408406core:SharePremium2023-05-3113408406core:RevaluationReserve2023-05-3113408406core:OtherReservesSubtotal2023-05-3113408406core:RetainedEarningsAccumulatedLosses2023-05-3113408406core:LandBuildings2024-05-3113408406core:PlantMachinery2024-05-3113408406core:Vehicles2024-05-3113408406core:FurnitureFittings2024-05-3113408406core:OfficeEquipment2024-05-3113408406core:NetGoodwill2024-05-3113408406core:IntangibleAssetsOtherThanGoodwill2024-05-3113408406core:ListedExchangeTraded2024-05-3113408406core:UnlistedNon-exchangeTraded2024-05-3113408406core:LandBuildings2023-05-3113408406core:PlantMachinery2023-05-3113408406core:Vehicles2023-05-3113408406core:FurnitureFittings2023-05-3113408406core:OfficeEquipment2023-05-3113408406core:NetGoodwill2023-05-3113408406core:IntangibleAssetsOtherThanGoodwill2023-05-3113408406core:ListedExchangeTraded2023-05-3113408406core:UnlistedNon-exchangeTraded2023-05-3113408406core:LandBuildings2023-06-012024-05-3113408406core:PlantMachinery2023-06-012024-05-3113408406core:Vehicles2023-06-012024-05-3113408406core:FurnitureFittings2023-06-012024-05-3113408406core:OfficeEquipment2023-06-012024-05-3113408406core:NetGoodwill2023-06-012024-05-3113408406core:IntangibleAssetsOtherThanGoodwill2023-06-012024-05-3113408406core:ListedExchangeTraded2023-06-012024-05-3113408406core:UnlistedNon-exchangeTraded2023-06-012024-05-3113408406core:MoreThanFiveYears2023-06-012024-05-3113408406core:Non-currentFinancialInstruments2024-05-3113408406core:Non-currentFinancialInstruments2023-05-3113408406dpl:CostSales2023-06-012024-05-3113408406dpl:DistributionCosts2023-06-012024-05-3113408406core:LandBuildings2023-06-012024-05-3113408406core:PlantMachinery2023-06-012024-05-3113408406core:Vehicles2023-06-012024-05-3113408406core:FurnitureFittings2023-06-012024-05-3113408406core:OfficeEquipment2023-06-012024-05-3113408406dpl:AdministrativeExpenses2023-06-012024-05-3113408406core:NetGoodwill2023-06-012024-05-3113408406core:IntangibleAssetsOtherThanGoodwill2023-06-012024-05-3113408406dpl:GroupUndertakings2023-06-012024-05-3113408406dpl:ParticipatingInterests2023-06-012024-05-3113408406dpl:GroupUndertakingscore:ListedExchangeTraded2023-06-012024-05-3113408406core:ListedExchangeTraded2023-06-012024-05-3113408406dpl:GroupUndertakingscore:UnlistedNon-exchangeTraded2023-06-012024-05-3113408406core:UnlistedNon-exchangeTraded2023-06-012024-05-3113408406dpl:CostSales2022-06-012023-05-3113408406dpl:DistributionCosts2022-06-012023-05-3113408406core:LandBuildings2022-06-012023-05-3113408406core:PlantMachinery2022-06-012023-05-3113408406core:Vehicles2022-06-012023-05-3113408406core:FurnitureFittings2022-06-012023-05-3113408406core:OfficeEquipment2022-06-012023-05-3113408406dpl:AdministrativeExpenses2022-06-012023-05-3113408406core:NetGoodwill2022-06-012023-05-3113408406core:IntangibleAssetsOtherThanGoodwill2022-06-012023-05-3113408406dpl:GroupUndertakings2022-06-012023-05-3113408406dpl:ParticipatingInterests2022-06-012023-05-3113408406dpl:GroupUndertakingscore:ListedExchangeTraded2022-06-012023-05-3113408406core:ListedExchangeTraded2022-06-012023-05-3113408406dpl:GroupUndertakingscore:UnlistedNon-exchangeTraded2022-06-012023-05-3113408406core:UnlistedNon-exchangeTraded2022-06-012023-05-3113408406core:NetGoodwill2024-05-3113408406core:IntangibleAssetsOtherThanGoodwill2024-05-3113408406core:LandBuildings2024-05-3113408406core:PlantMachinery2024-05-3113408406core:Vehicles2024-05-3113408406core:FurnitureFittings2024-05-3113408406core:OfficeEquipment2024-05-3113408406core:AfterOneYear2024-05-3113408406core:WithinOneYear2024-05-3113408406core:ListedExchangeTraded2024-05-3113408406core:UnlistedNon-exchangeTraded2024-05-3113408406core:ShareCapital2024-05-3113408406core:SharePremium2024-05-3113408406core:RevaluationReserve2024-05-3113408406core:OtherReservesSubtotal2024-05-3113408406core:RetainedEarningsAccumulatedLosses2024-05-3113408406core:NetGoodwill2023-05-3113408406core:IntangibleAssetsOtherThanGoodwill2023-05-3113408406core:LandBuildings2023-05-3113408406core:PlantMachinery2023-05-3113408406core:Vehicles2023-05-3113408406core:FurnitureFittings2023-05-3113408406core:OfficeEquipment2023-05-3113408406core:AfterOneYear2023-05-3113408406core:WithinOneYear2023-05-3113408406core:ListedExchangeTraded2023-05-3113408406core:UnlistedNon-exchangeTraded2023-05-3113408406core:ShareCapital2023-05-3113408406core:SharePremium2023-05-3113408406core:RevaluationReserve2023-05-3113408406core:OtherReservesSubtotal2023-05-3113408406core:RetainedEarningsAccumulatedLosses2023-05-3113408406core:NetGoodwill2022-06-0113408406core:IntangibleAssetsOtherThanGoodwill2022-06-0113408406core:LandBuildings2022-06-0113408406core:PlantMachinery2022-06-0113408406core:Vehicles2022-06-0113408406core:FurnitureFittings2022-06-0113408406core:OfficeEquipment2022-06-0113408406core:AfterOneYear2022-06-0113408406core:WithinOneYear2022-06-0113408406core:ListedExchangeTraded2022-06-0113408406core:UnlistedNon-exchangeTraded2022-06-0113408406core:ShareCapital2022-06-0113408406core:SharePremium2022-06-0113408406core:RevaluationReserve2022-06-0113408406core:OtherReservesSubtotal2022-06-0113408406core:RetainedEarningsAccumulatedLosses2022-06-0113408406core:AfterOneYear2023-06-012024-05-3113408406core:WithinOneYear2023-06-012024-05-3113408406core:Non-currentFinancialInstrumentscore:CostValuation2023-06-012024-05-3113408406core:Non-currentFinancialInstrumentscore:AdditionsToInvestments2023-06-012024-05-3113408406core:Non-currentFinancialInstrumentscore:RevaluationsIncreaseDecreaseInInvestments2023-06-012024-05-3113408406core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInInvestments2023-06-012024-05-3113408406core:Non-currentFinancialInstrumentscore:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments2023-06-012024-05-3113408406core:Non-currentFinancialInstrumentscore:ImpairmentLossReversalProvisionsForImpairmentInvestments2023-06-012024-05-3113408406core:Non-currentFinancialInstrumentscore:AcquisitionsIncreaseInProvisionsForImpairmentInvestments2023-06-012024-05-3113408406core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInProvisionsForImpairmentInvestments2023-06-012024-05-3113408406core:Non-currentFinancialInstrumentscore:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments2023-06-012024-05-3113408406core:Non-currentFinancialInstrumentscore:CostValuation2024-05-3113408406core:Non-currentFinancialInstrumentscore:AdditionsToInvestments2024-05-3113408406core:Non-currentFinancialInstrumentscore:RevaluationsIncreaseDecreaseInInvestments2024-05-3113408406core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInInvestments2024-05-3113408406core:Non-currentFinancialInstrumentscore:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments2024-05-3113408406core:Non-currentFinancialInstrumentscore:ImpairmentLossReversalProvisionsForImpairmentInvestments2024-05-3113408406core:Non-currentFinancialInstrumentscore:AcquisitionsIncreaseInProvisionsForImpairmentInvestments2024-05-3113408406core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInProvisionsForImpairmentInvestments2024-05-3113408406core:Non-currentFinancialInstrumentscore:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments2024-05-3113408406core:Non-currentFinancialInstrumentscore:CostValuation2023-05-3113408406core:Non-currentFinancialInstrumentscore:AdditionsToInvestments2023-05-3113408406core:Non-currentFinancialInstrumentscore:RevaluationsIncreaseDecreaseInInvestments2023-05-3113408406core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInInvestments2023-05-3113408406core:Non-currentFinancialInstrumentscore:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments2023-05-3113408406core:Non-currentFinancialInstrumentscore:ImpairmentLossReversalProvisionsForImpairmentInvestments2023-05-3113408406core:Non-currentFinancialInstrumentscore:AcquisitionsIncreaseInProvisionsForImpairmentInvestments2023-05-3113408406core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInProvisionsForImpairmentInvestments2023-05-3113408406core:Non-currentFinancialInstrumentscore:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments2023-05-3113408406bus:Director12023-06-012024-05-3113408406bus:Director22023-06-012024-05-31

MAKER CHANGE STUDIO LTD

Registered Number
13408406
(England and Wales)

Unaudited Financial Statements for the Year ended
31 May 2024

MAKER CHANGE STUDIO LTD
Company Information
for the year from 1 June 2023 to 31 May 2024

Directors

DRAGONE, Carlyann
HOLLIS, Jennifer

Registered Address

42 Gradino
119 Davigdor Road
Brighton & Hove
BN3 1RE

Registered Number

13408406 (England and Wales)
MAKER CHANGE STUDIO LTD
Balance Sheet as at
31 May 2024

Notes

2024

2023

£

£

£

£

Fixed assets
Tangible assets345,49650,315
45,49650,315
Current assets
Debtors488,515213,642
Cash at bank and on hand640,757528,814
1,129,272742,456
Creditors amounts falling due within one year4(333,792)(266,976)
Net current assets (liabilities)795,480475,480
Total assets less current liabilities840,976525,795
Provisions for liabilities5(2,602)-
Net assets838,374525,795
Capital and reserves
Called up share capital22
Profit and loss account838,372525,793
Shareholders' funds838,374525,795
The financial statements were approved and authorised for issue by the Board of Directors on 28 August 2024, and are signed on its behalf by:
DRAGONE, Carlyann
Director
HOLLIS, Jennifer
Director

Registered Company No. 13408406
MAKER CHANGE STUDIO LTD
Notes to the Financial Statements
for the year ended 31 May 2024

1.Accounting policies
Statutory information
The company is a private company limited by shares and registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.
Statement of compliance
The financial statements have been prepared in accordance with the Companies Act 2006 and FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland including Section 1A Small Entities.
Revenue from sale of goods
Revenue from the sale of goods is recognised when the company has transferred to the buyer the significant risks and rewards of ownership of the goods, usually when goods are delivered and legal title has passed. Providing the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the company and the costs incurred or to be incurred in respect of the transition can be measured reliably.
Foreign currency translation
Transactions in foreign currencies are initially recognised at the rate of exchange ruling at the date of the transaction. At the end of each reporting period foreign currency monetary items are translated at the closing rate of exchange. Non-monetary items that are measured at historical cost are translated at the rate ruling at the date of the transaction. All differences are charged to profit or loss.
Deferred tax
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.
Tangible fixed assets and depreciation
All fixed assets are initially recorded at cost. Property, plant and equipment is used in the company's principal activity for the production and supply of goods or for administrative purposes and is stated in the balance sheet under the historic cost model. This model requires the assets to be stated at cost less amounts in respect of depreciation and less any accumulated impairment losses. Depreciation is calculated so as to write off the cost of an asset, less its estimated residual value (which is the expected amount that would currently be obtained from disposal of an asset, after deducting the estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life), over the useful economic life of the respective asset as follows:
2.Average number of employees

20242023
Average number of employees during the year22
3.Tangible fixed assets

Plant & machinery

Vehicles

Office Equipment

Total

££££
Cost or valuation
At 01 June 2312,75041,2792,59056,619
Additions--2,5122,512
Disposals--(285)(285)
At 31 May 2412,75041,2794,81758,846
Depreciation and impairment
At 01 June 233,3332,0649076,304
Charge for year1,8844,1281,0347,046
At 31 May 245,2176,1921,94113,350
Net book value
At 31 May 247,53335,0872,87645,496
At 31 May 239,41739,2151,68350,315
4.Creditors: amounts due within one year

2024

2023

££
Trade creditors / trade payables93,22961,799
Taxation and social security234,148205,177
Other creditors6,415-
Total333,792266,976
5.Provisions for liabilities

2024

2023

££
Net deferred tax liability (asset)2,602-
Total2,602-