Shoot The Moon Limited 05396274 false 2023-06-01 2023-12-31 2023-12-31 The principal activity of the company is design and other related services Digita Accounts Production Advanced 6.30.9574.0 true 05396274 2023-06-01 2023-12-31 05396274 2023-12-31 05396274 core:CurrentFinancialInstruments 2023-12-31 05396274 core:CurrentFinancialInstruments core:WithinOneYear 2023-12-31 05396274 core:Non-currentFinancialInstruments 2023-12-31 05396274 core:Non-currentFinancialInstruments core:AfterOneYear 2023-12-31 05396274 core:Goodwill 2023-12-31 05396274 core:FurnitureFittingsToolsEquipment 2023-12-31 05396274 core:MotorVehicles 2023-12-31 05396274 core:OtherPropertyPlantEquipment 2023-12-31 05396274 bus:SmallEntities 2023-06-01 2023-12-31 05396274 bus:AuditExemptWithAccountantsReport 2023-06-01 2023-12-31 05396274 bus:FilletedAccounts 2023-06-01 2023-12-31 05396274 bus:SmallCompaniesRegimeForAccounts 2023-06-01 2023-12-31 05396274 bus:RegisteredOffice 2023-06-01 2023-12-31 05396274 bus:Director1 2023-06-01 2023-12-31 05396274 bus:Director2 2023-06-01 2023-12-31 05396274 bus:Director3 2023-06-01 2023-12-31 05396274 bus:PrivateLimitedCompanyLtd 2023-06-01 2023-12-31 05396274 bus:Agent1 2023-06-01 2023-12-31 05396274 core:Goodwill 2023-06-01 2023-12-31 05396274 core:FurnitureFittings 2023-06-01 2023-12-31 05396274 core:FurnitureFittingsToolsEquipment 2023-06-01 2023-12-31 05396274 core:MotorCars 2023-06-01 2023-12-31 05396274 core:MotorVehicles 2023-06-01 2023-12-31 05396274 core:OtherPropertyPlantEquipment 2023-06-01 2023-12-31 05396274 core:PlantMachinery 2023-06-01 2023-12-31 05396274 countries:EnglandWales 2023-06-01 2023-12-31 05396274 2023-05-31 05396274 core:Goodwill 2023-05-31 05396274 core:FurnitureFittingsToolsEquipment 2023-05-31 05396274 core:MotorVehicles 2023-05-31 05396274 core:OtherPropertyPlantEquipment 2023-05-31 05396274 2022-06-01 2023-05-31 05396274 2023-05-31 05396274 core:CurrentFinancialInstruments 2023-05-31 05396274 core:CurrentFinancialInstruments core:WithinOneYear 2023-05-31 05396274 core:Non-currentFinancialInstruments 2023-05-31 05396274 core:Non-currentFinancialInstruments core:AfterOneYear 2023-05-31 05396274 core:FurnitureFittingsToolsEquipment 2023-05-31 05396274 core:MotorVehicles 2023-05-31 05396274 core:OtherPropertyPlantEquipment 2023-05-31 iso4217:GBP xbrli:pure

Registration number: 05396274

Shoot The Moon Limited

Unaudited Filleted Financial Statements

for the Period from 1 June 2023 to 31 December 2023

 

Shoot The Moon Limited

Contents

Company Information

1

Accountants' Report

2

Balance Sheet

3 to 4

Notes to the Financial Statements

5 to 11

 

Shoot The Moon Limited

Company Information

Directors

Mr MA Saggs

Mr H Rathod

Mr R Pollock

Registered office

Fawley House
2 Regatta Place
Marlow Road
Bourne End
Buckinghamshire
SL8 5TD

Accountants

Sterling Grove Accountants Limited
Chartered Certified Accountants
Fawley House
2 Regatta Place
Marlow Road
Bourne End
Buckinghamshire
SL8 5TD

 

Chartered Certified Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Shoot The Moon Limited
for the Period Ended 31 December 2023

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Shoot The Moon Limited for the period ended 31 December 2023 as set out on pages 3 to 11 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Association of Chartered Certified Accountants, we are subject to its ethical and other professional requirements which are detailed at https://www.accaglobal.com/gb/en/member/standards/rules-and-standards/rulebook.html.

This report is made solely to the Board of Directors of Shoot The Moon Limited, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the accounts of Shoot The Moon Limited and state those matters that we have agreed to state to the Board of Directors of Shoot The Moon Limited, as a body, in this report in accordance with the requirements of the Association of Chartered Certified Accountants as detailed at http://www.accaglobal.com/gb/en/technical-activities/technical-resources-search/2009/
october/factsheet-163-audit-exempt-companies.html. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Shoot The Moon Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Shoot The Moon Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of Shoot The Moon Limited. You consider that Shoot The Moon Limited is exempt from the statutory audit requirement for the period.

We have not been instructed to carry out an audit or a review of the accounts of Shoot The Moon Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.

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

Sterling Grove Accountants Limited
Chartered Certified Accountants
Fawley House
2 Regatta Place
Marlow Road
Bourne End
Buckinghamshire
SL8 5TD

19 September 2024

 

Shoot The Moon Limited

(Registration number: 05396274)
Balance Sheet as at 31 December 2023

Note

2023
£

2023
£

Fixed assets

 

Tangible assets

5

244,820

203,765

Current assets

 

Debtors

6

1,758,695

1,450,624

Cash at bank and in hand

 

400,791

772,144

 

2,159,486

2,222,768

Creditors: Amounts falling due within one year

7

(1,556,121)

(1,828,410)

Net current assets

 

603,365

394,358

Total assets less current liabilities

 

848,185

598,123

Creditors: Amounts falling due after more than one year

7

(30,916)

(42,014)

Provisions for liabilities

(60,000)

(50,000)

Net assets

 

757,269

506,109

Capital and reserves

 

Called up share capital

261

261

Retained earnings

757,008

505,848

Shareholders' funds

 

757,269

506,109

For the financial period ending 31 December 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the period in question in accordance with section 476; and

The directors acknowledge their 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. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 19 September 2024 and signed on its behalf by:
 

 

Shoot The Moon Limited

(Registration number: 05396274)
Balance Sheet as at 31 December 2023

.........................................
Mr MA Saggs
Director

.........................................
Mr H Rathod
Director

.........................................
Mr R Pollock
Director

 

Shoot The Moon Limited

Notes to the Financial Statements for the Period from 1 June 2023 to 31 December 2023

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:
Fawley House
2 Regatta Place
Marlow Road
Bourne End
Buckinghamshire
SL8 5TD
England

The principal place of business is:
Studio 15
Spectrum House
32-34 Gordon House Road
London
NW5 1LP

These financial statements were authorised for issue by the Board on 19 September 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 and it is probable that future economic benefits will flow to the entity.

 

Shoot The Moon Limited

Notes to the Financial Statements for the Period from 1 June 2023 to 31 December 2023

Government grants

Government grants are recognised under the accrual model of grant recognition. This model requires the grant to be classified as either a revenue-based grant or a capital-based grant.

Government grants are recognised in profit or loss on a systematic basis over the periods in which the entity recognises expenses for the related costs for which the grants are intended to compensate.

Grants relating to assets are recognised in income on a systematic basis over the expected useful life of the asset.

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rate on the date when the fair value is re-measured.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

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.

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:

 

Shoot The Moon Limited

Notes to the Financial Statements for the Period from 1 June 2023 to 31 December 2023

Asset class

Depreciation method and rate

Fixtures, fittings and equipment

25% reducing balance

Leasehold improvements

Over length of lease

Motor vehicles

5 year straight line basis

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

4 years

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.

 

Shoot The Moon Limited

Notes to the Financial Statements for the Period from 1 June 2023 to 31 December 2023

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.

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 directors) during the period, was 33 (2023 - 26).

 

Shoot The Moon Limited

Notes to the Financial Statements for the Period from 1 June 2023 to 31 December 2023

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 June 2023

118,000

118,000

At 31 December 2023

118,000

118,000

Amortisation

At 1 June 2023

118,000

118,000

At 31 December 2023

118,000

118,000

Carrying amount

At 31 December 2023

-

-

5

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Leasehold improvements
£

Total
£

Cost or valuation

At 1 June 2023

198,688

76,890

21,200

296,778

Additions

50,674

-

25,385

76,059

At 31 December 2023

249,362

76,890

46,585

372,837

Depreciation

At 1 June 2023

61,908

11,538

19,567

93,013

Charge for the period

24,401

8,974

1,629

35,004

At 31 December 2023

86,309

20,512

21,196

128,017

Carrying amount

At 31 December 2023

163,053

56,378

25,389

244,820

At 31 May 2023

136,780

65,352

1,633

203,765

 

Shoot The Moon Limited

Notes to the Financial Statements for the Period from 1 June 2023 to 31 December 2023

6

Debtors

Current

2023
£

2023
£

Trade debtors

1,472,510

1,076,254

Prepayments

56,526

39,705

Other debtors

229,659

334,665

 

1,758,695

1,450,624

7

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2023
£

Due within one year

 

Loans and borrowings

8

18,020

17,567

Trade creditors

 

298,665

367,306

Taxation and social security

 

85,024

21,416

Accruals and deferred income

 

1,117,160

1,252,965

Other creditors

 

37,252

169,156

 

1,556,121

1,828,410

Creditors: amounts falling due after more than one year

Note

2023
£

2023
£

Due after one year

 

Loans and borrowings

8

30,916

42,014

 

Shoot The Moon Limited

Notes to the Financial Statements for the Period from 1 June 2023 to 31 December 2023

8

Loans and borrowings

Non-current loans and borrowings

2023
£

2023
£

Bank borrowings

30,916

42,014

Current loans and borrowings

2023
£

2023
£

Bank borrowings

18,020

17,567

9

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £517,065 (2023 - £574,516).