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 05128360 Mrs Judith Manners Mrs Rachel Charlick Mrs Judith Manners iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 05128360 2023-05-31 05128360 2024-05-31 05128360 2023-06-01 2024-05-31 05128360 frs-core:CurrentFinancialInstruments 2024-05-31 05128360 frs-core:Non-currentFinancialInstruments 2024-05-31 05128360 frs-core:FurnitureFittings 2024-05-31 05128360 frs-core:FurnitureFittings 2023-06-01 2024-05-31 05128360 frs-core:FurnitureFittings 2023-05-31 05128360 frs-core:PlantMachinery 2024-05-31 05128360 frs-core:PlantMachinery 2023-06-01 2024-05-31 05128360 frs-core:PlantMachinery 2023-05-31 05128360 frs-core:ShareCapital 2024-05-31 05128360 frs-core:RetainedEarningsAccumulatedLosses 2024-05-31 05128360 frs-bus:PrivateLimitedCompanyLtd 2023-06-01 2024-05-31 05128360 frs-bus:FilletedAccounts 2023-06-01 2024-05-31 05128360 frs-bus:SmallEntities 2023-06-01 2024-05-31 05128360 frs-bus:AuditExempt-NoAccountantsReport 2023-06-01 2024-05-31 05128360 frs-bus:SmallCompaniesRegimeForAccounts 2023-06-01 2024-05-31 05128360 frs-bus:Director1 2023-06-01 2024-05-31 05128360 frs-bus:Director2 2023-06-01 2024-05-31 05128360 frs-bus:CompanySecretary1 2023-06-01 2024-05-31 05128360 frs-countries:EnglandWales 2023-06-01 2024-05-31 05128360 2022-05-31 05128360 2023-05-31 05128360 2022-06-01 2023-05-31 05128360 frs-core:CurrentFinancialInstruments 2023-05-31 05128360 frs-core:Non-currentFinancialInstruments 2023-05-31 05128360 frs-core:ShareCapital 2023-05-31 05128360 frs-core:RetainedEarningsAccumulatedLosses 2023-05-31
Registered number: 05128360
Opus Pharmacy Services Limited
Unaudited Financial Statements
For The Year Ended 31 May 2024
Freeman Accounting Services Limited
Chartered Management Accountant
8 Perry Drive
Fleet
Hampshire
GU51 4ES
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—5
Page 1
Balance Sheet
Registered number: 05128360
2024 2023
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 4 10,301 10,827
10,301 10,827
CURRENT ASSETS
Stocks 5 13,039 22,321
Debtors 6 133,199 134,916
Cash at bank and in hand 311,040 165,211
457,278 322,448
Creditors: Amounts Falling Due Within One Year 7 (263,504 ) (162,207 )
NET CURRENT ASSETS (LIABILITIES) 193,774 160,241
TOTAL ASSETS LESS CURRENT LIABILITIES 204,075 171,068
Creditors: Amounts Falling Due After More Than One Year 8 (15,348 ) (25,235 )
NET ASSETS 188,727 145,833
CAPITAL AND RESERVES
Called up share capital 9 4 4
Profit and Loss Account 188,723 145,829
SHAREHOLDERS' FUNDS 188,727 145,833
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
Mrs Judith Manners
Director
2nd October 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
Opus Pharmacy Services Limited is a private company, limited by shares, incorporated in England & Wales, registered number 05128360 . The registered office is 9 Upper Church Lane, Farnham, Surrey, GU9 7PW.
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 25% reducing balance
Fixtures & Fittings 20% on cost
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.
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: 11 (2023: 9)
11 9
Page 3
Page 4
4. Tangible Assets
Plant & Machinery Fixtures & Fittings Total
£ £ £
Cost
As at 1 June 2023 33,780 4,251 38,031
Additions 2,560 159 2,719
As at 31 May 2024 36,340 4,410 40,750
Depreciation
As at 1 June 2023 25,218 1,986 27,204
Provided during the period 2,387 858 3,245
As at 31 May 2024 27,605 2,844 30,449
Net Book Value
As at 31 May 2024 8,735 1,566 10,301
As at 1 June 2023 8,562 2,265 10,827
5. Stocks
2024 2023
£ £
Stock 13,039 22,321
6. Debtors
2024 2023
£ £
Due within one year
Trade debtors 105,598 122,569
Prepayments and accrued income 5,713 4,863
Other debtors 21,888 7,484
133,199 134,916
7. Creditors: Amounts Falling Due Within One Year
2024 2023
£ £
Trade creditors 20,714 22,951
Bank loans and overdrafts 9,600 9,600
Corporation tax 101,529 47,263
Other taxes and social security 7,103 5,481
VAT 77,761 58,601
Pension creditor 2,509 1,580
Accruals and deferred income 44,202 16,645
Directors' loan accounts 86 86
263,504 162,207
Page 4
Page 5
8. Creditors: Amounts Falling Due After More Than One Year
2024 2023
£ £
Bank loans 15,348 25,235
9. Share Capital
2024 2023
£ £
Allotted, Called up and fully paid 4 4
Page 5