Acorah Software Products - Accounts Production 15.0.600 false true 31 May 2023 1 June 2022 false 1 June 2023 31 May 2024 31 May 2024 09585132 Dr Enas Wall iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 09585132 2023-05-31 09585132 2024-05-31 09585132 2023-06-01 2024-05-31 09585132 frs-core:CurrentFinancialInstruments 2024-05-31 09585132 frs-core:Non-currentFinancialInstruments 2024-05-31 09585132 frs-core:ComputerEquipment 2024-05-31 09585132 frs-core:ComputerEquipment 2023-06-01 2024-05-31 09585132 frs-core:ComputerEquipment 2023-05-31 09585132 frs-core:FurnitureFittings 2024-05-31 09585132 frs-core:FurnitureFittings 2023-06-01 2024-05-31 09585132 frs-core:FurnitureFittings 2023-05-31 09585132 frs-core:MotorVehicles 2024-05-31 09585132 frs-core:MotorVehicles 2023-06-01 2024-05-31 09585132 frs-core:MotorVehicles 2023-05-31 09585132 frs-core:OtherResidualIntangibleAssets 2024-05-31 09585132 frs-core:OtherResidualIntangibleAssets 2023-06-01 2024-05-31 09585132 frs-core:OtherResidualIntangibleAssets 2023-05-31 09585132 frs-core:PlantMachinery 2024-05-31 09585132 frs-core:PlantMachinery 2023-06-01 2024-05-31 09585132 frs-core:PlantMachinery 2023-05-31 09585132 frs-core:ShareCapital 2024-05-31 09585132 frs-core:RetainedEarningsAccumulatedLosses 2024-05-31 09585132 frs-bus:PrivateLimitedCompanyLtd 2023-06-01 2024-05-31 09585132 frs-bus:FilletedAccounts 2023-06-01 2024-05-31 09585132 frs-bus:SmallEntities 2023-06-01 2024-05-31 09585132 frs-bus:AuditExempt-NoAccountantsReport 2023-06-01 2024-05-31 09585132 frs-bus:SmallCompaniesRegimeForAccounts 2023-06-01 2024-05-31 09585132 frs-bus:Director1 2023-06-01 2024-05-31 09585132 frs-core:Non-currentFinancialInstruments 1 2024-05-31 09585132 frs-countries:EnglandWales 2023-06-01 2024-05-31 09585132 2022-05-31 09585132 2023-05-31 09585132 2022-06-01 2023-05-31 09585132 frs-core:CurrentFinancialInstruments 2023-05-31 09585132 frs-core:Non-currentFinancialInstruments 2023-05-31 09585132 frs-core:ShareCapital 2023-05-31 09585132 frs-core:RetainedEarningsAccumulatedLosses 2023-05-31 09585132 frs-core:Non-currentFinancialInstruments 1 2023-05-31
Registered number: 09585132
Chelsea Studio London Limited
Financial Statements
For The Year Ended 31 May 2024
JUST ACCOUNTS (CARDIFF) LTD
Certified Practicing Accountant
DUNBELLING HOUSE
LLANISHEN
CARDIFF
SOUTH GLAMORGAN
CF14 5DE
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—6
Page 1
Balance Sheet
Registered number: 09585132
2024 2023
Notes £ £ £ £
FIXED ASSETS
Intangible Assets 4 252,084 296,171
Tangible Assets 5 45,151 49,303
297,235 345,474
CURRENT ASSETS
Stocks 6 4,500 4,500
Debtors 7 (1,810 ) (1,870 )
Cash at bank and in hand 53,699 56,884
56,389 59,514
Creditors: Amounts Falling Due Within One Year 8 (498,061 ) (503,822 )
NET CURRENT ASSETS (LIABILITIES) (441,672 ) (444,308 )
TOTAL ASSETS LESS CURRENT LIABILITIES (144,437 ) (98,834 )
Creditors: Amounts Falling Due After More Than One Year 9 (54,290 ) (65,458 )
NET LIABILITIES (198,727 ) (164,292 )
CAPITAL AND RESERVES
Called up share capital 10 100 100
Profit and Loss Account (198,827 ) (164,392 )
SHAREHOLDERS' FUNDS (198,727) (164,292)
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 her 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
Dr Enas Wall
Director
4 September 2024
The notes on pages 3 to 6 form part of these financial statements.
Page 2
Page 3
Notes to the Financial Statements
1. General Information
Chelsea Studio London Limited is a private company, limited by shares, incorporated in England & Wales, registered number 09585132 . The registered office is 295 Kings Road, London, SW3 5EP.
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.
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. 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:
Plant & Machinery 20
Motor Vehicles 18
Fixtures & Fittings 20
Computer Equipment 20
2.4. 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
2.5. 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: 3 (2023: 3)
3 3
4. Intangible Assets
Other
£
Cost
As at 1 June 2023 629,820
As at 31 May 2024 629,820
Amortisation
As at 1 June 2023 333,648
Provided during the period 44,088
As at 31 May 2024 377,736
Net Book Value
As at 31 May 2024 252,084
As at 1 June 2023 296,172
Page 4
Page 5
5. Tangible Assets
Plant & Machinery Motor Vehicles Fixtures & Fittings Computer Equipment Total
£ £ £ £ £
Cost
As at 1 June 2023 77,204 16,000 13,148 3,677 110,029
Additions 8,069 - 701 382 9,152
As at 31 May 2024 85,273 16,000 13,849 4,059 119,181
Depreciation
As at 1 June 2023 47,713 5,280 7,327 406 60,726
Provided during the period 8,045 2,880 1,596 783 13,304
As at 31 May 2024 55,758 8,160 8,923 1,189 74,030
Net Book Value
As at 31 May 2024 29,515 7,840 4,926 2,870 45,151
As at 1 June 2023 29,491 10,720 5,821 3,271 49,303
6. Stocks
2024 2023
£ £
Stock 4,500 4,500
7. Debtors
2024 2023
£ £
Due within one year
Prepayments and accrued income (1,810 ) (1,870 )
8. Creditors: Amounts Falling Due Within One Year
2024 2023
£ £
Trade creditors 10,046 (2 )
Bank loans and overdrafts 289,987 265,073
Corporation tax 6,949 6,873
Other taxes and social security 694 962
Net wages 4,564 874
Director's loan account 185,821 230,042
498,061 503,822
Page 5
Page 6
9. Creditors: Amounts Falling Due After More Than One Year
2024 2023
£ £
Bounce Back Loan 35,417 40,417
Other creditors - Societe Generale Equipment Finance 18,873 25,041
54,290 65,458
10. Share Capital
2024 2023
£ £
Allotted, Called up and fully paid 100 100
Page 6