Acorah Software Products - Accounts Production 14.6.300 false true 31 May 2023 1 June 2022 false 1 June 2023 31 May 2024 31 May 2024 05259602 Mr Robert Smedley Mrs Julie Fletcher Mrs Julie Fletcher iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 05259602 2023-05-31 05259602 2024-05-31 05259602 2023-06-01 2024-05-31 05259602 frs-core:CurrentFinancialInstruments 2024-05-31 05259602 frs-core:Non-currentFinancialInstruments 2024-05-31 05259602 frs-core:BetweenOneFiveYears 2024-05-31 05259602 frs-core:ComputerEquipment 2024-05-31 05259602 frs-core:ComputerEquipment 2023-06-01 2024-05-31 05259602 frs-core:ComputerEquipment 2023-05-31 05259602 frs-core:FurnitureFittings 2024-05-31 05259602 frs-core:FurnitureFittings 2023-06-01 2024-05-31 05259602 frs-core:FurnitureFittings 2023-05-31 05259602 frs-core:MotorVehicles 2024-05-31 05259602 frs-core:MotorVehicles 2023-06-01 2024-05-31 05259602 frs-core:MotorVehicles 2023-05-31 05259602 frs-core:PlantMachinery 2024-05-31 05259602 frs-core:PlantMachinery 2023-06-01 2024-05-31 05259602 frs-core:PlantMachinery 2023-05-31 05259602 frs-core:WithinOneYear 2024-05-31 05259602 frs-core:ShareCapital 2024-05-31 05259602 frs-core:RetainedEarningsAccumulatedLosses 2024-05-31 05259602 frs-bus:PrivateLimitedCompanyLtd 2023-06-01 2024-05-31 05259602 frs-bus:FilletedAccounts 2023-06-01 2024-05-31 05259602 frs-bus:SmallEntities 2023-06-01 2024-05-31 05259602 frs-bus:AuditExempt-NoAccountantsReport 2023-06-01 2024-05-31 05259602 frs-bus:SmallCompaniesRegimeForAccounts 2023-06-01 2024-05-31 05259602 frs-bus:Director1 2023-06-01 2024-05-31 05259602 frs-bus:Director2 2023-06-01 2024-05-31 05259602 frs-bus:CompanySecretary1 2023-06-01 2024-05-31 05259602 frs-core:CurrentFinancialInstruments 2 2024-05-31 05259602 frs-countries:EnglandWales 2023-06-01 2024-05-31 05259602 2022-05-31 05259602 2023-05-31 05259602 2022-06-01 2023-05-31 05259602 frs-core:CurrentFinancialInstruments 2023-05-31 05259602 frs-core:Non-currentFinancialInstruments 2023-05-31 05259602 frs-core:BetweenOneFiveYears 2023-05-31 05259602 frs-core:WithinOneYear 2023-05-31 05259602 frs-core:ShareCapital 2023-05-31 05259602 frs-core:RetainedEarningsAccumulatedLosses 2023-05-31 05259602 frs-core:CurrentFinancialInstruments 2 2023-05-31
Registered number: 05259602
RJS Laser Limited
Unaudited Financial Statements
For The Year Ended 31 May 2024
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—5
Page 1
Balance Sheet
Registered number: 05259602
2024 2023
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 4 1,623,967 869,609
1,623,967 869,609
CURRENT ASSETS
Stocks 5 200,000 200,000
Debtors 6 512,663 441,270
Cash at bank and in hand 584,189 448,767
1,296,852 1,090,037
Creditors: Amounts Falling Due Within One Year 7 (1,229,592 ) (356,614 )
NET CURRENT ASSETS (LIABILITIES) 67,260 733,423
TOTAL ASSETS LESS CURRENT LIABILITIES 1,691,227 1,603,032
Creditors: Amounts Falling Due After More Than One Year 8 (241,655 ) (361,651 )
PROVISIONS FOR LIABILITIES
Deferred Taxation (405,992 ) (153,986 )
NET ASSETS 1,043,580 1,087,395
CAPITAL AND RESERVES
Called up share capital 10 100 100
Profit and Loss Account 1,043,480 1,087,295
SHAREHOLDERS' FUNDS 1,043,580 1,087,395
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 members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The directors acknowledge their 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 Robert Smedley
Director
10th September 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
RJS Laser Limited is a private company, limited by shares, incorporated in England & Wales, registered number 05259602 . The registered office is Rjs Laser Limited Whinfield Drive, Aycliffe Business Park, Newton Aycliffe, England, DL5 6AU.
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 15% Reducing Balance
Motor Vehicles 25% Reducing Balance
Fixtures & Fittings 15% Reducing Balance
Computer Equipment 25% Straight Line
2.4. Leasing and Hire Purchase Contracts
Assets obtained under finance leases are capitalised as tangible fixed assets. Assets acquired under finance leases are depreciated over the shorter of the lease term and their useful lives. Assets acquired under hire purchase contracts are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in the creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the profit and loss account so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

Rentals applicable to operating leases where substantially all of the benefits and risks of ownership remain with the lessor are charged to profit and loss account as incurred.
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: 9 (2023: 9)
9 9
4. Tangible Assets
Plant & Machinery Motor Vehicles Fixtures & Fittings Computer Equipment Total
£ £ £ £ £
Cost
As at 1 June 2023 1,051,338 62,646 4,909 13,341 1,132,234
Additions 856,321 13,450 - - 869,771
As at 31 May 2024 1,907,659 76,096 4,909 13,341 2,002,005
Depreciation
As at 1 June 2023 207,487 39,567 2,543 13,028 262,625
Provided during the period 137,415 (22,670 ) 355 313 115,413
As at 31 May 2024 344,902 16,897 2,898 13,341 378,038
Net Book Value
As at 31 May 2024 1,562,757 59,199 2,011 - 1,623,967
As at 1 June 2023 843,851 23,079 2,366 313 869,609
5. Stocks
2024 2023
£ £
Work in progress 200,000 200,000
Page 4
Page 5
6. Debtors
2024 2023
£ £
Due within one year
Trade debtors 201,075 267,132
Prepayments and accrued income 2,838 2,738
Other debtors 171,400 171,400
VAT 137,350 -
512,663 441,270
7. Creditors: Amounts Falling Due Within One Year
2024 2023
£ £
Net obligations under finance lease and hire purchase contracts 109,995 109,995
Trade creditors 797,487 11,093
Bank loans and overdrafts 10,000 10,000
Other taxes and social security 2,579 2,688
VAT - 28,597
Other creditors 1,199 1,274
Other creditors (2) 192,858 -
Accruals and deferred income 1,913 64,443
Directors' loan accounts 113,561 128,524
1,229,592 356,614
8. Creditors: Amounts Falling Due After More Than One Year
2024 2023
£ £
Net obligations under finance lease and hire purchase contracts 229,988 339,984
Bank loans 11,667 21,667
241,655 361,651
9. Obligations Under Finance Leases and Hire Purchase
2024 2023
£ £
The future minimum finance lease payments are as follows:
Not later than one year 121,800 121,800
Later than one year and not later than five years 241,793 355,250
363,593 477,050
Less: Finance charges allocated to future periods 23,610 27,071
339,983 449,979
10. Share Capital
2024 2023
£ £
Allotted, Called up and fully paid 100 100
Page 5