Registered number
05873377
Plan B Management Solutions Limited
Unaudited Filleted Accounts
31 July 2024
Plan B Management Solutions Limited
Registered number: 05873377
Balance Sheet
as at 31 July 2024
Notes 2024 2023
£ £
Fixed assets
Tangible assets 3 1,514,894 10,948
Current assets
Stocks 288 -
Debtors 4 4,884,494 1,675,226
Cash at bank and in hand 1,547,341 2,356,850
6,432,123 4,032,076
Creditors: amounts falling due within one year 5 (5,291,071) (2,693,143)
Net current assets 1,141,052 1,338,933
Total assets less current liabilities 2,655,946 1,349,881
Creditors: amounts falling due after more than one year 6 (680,250) -
Provisions for liabilities (128,139) (2,737)
Net assets 1,847,557 1,347,144
Capital and reserves
Called up share capital 51 51
Profit and loss account 1,847,506 1,347,093
Shareholders' funds 1,847,557 1,347,144
The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006.
The members have not required the company to obtain an audit in accordance with section 476 of the Act.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies.
C Cutajar
Director
Approved by the board on 16 October 2024
Plan B Management Solutions Limited
Notes to the Accounts
for the year ended 31 July 2024
1 Accounting policies
Basis of preparation
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard).
Going concern
The Directors have assessed the Company’s ability to continue as a going concern. A strong pipeline of contracts has been secured for the upcoming year, with continued growth projected based on the turnover achieved in 2024. In preparing the Company’s financial forecasts for the 12-month period following the approval of these financial statements, the Directors have carefully reviewed the assumptions related to current and future projects. Based on these forecasts, they have concluded that the Company has sufficient resources to meet its obligations as they fall due and to maintain operational continuity. As a result, the financial statements have been prepared on a going concern basis.
Turnover
Turnover is measured at the fair value of consideration received or receivable, net of discounts and value added taxes. As the company provides services, turnover is recognised based on the amounts due under contracts for services rendered during the period to which they relate. Revenue is recognised by reference to the stage of completion of the contract, which is determined by comparing the costs incurred to date with the total estimated contract costs. This method ensures that revenue is matched to the period in which the services are provided.
Tangible fixed assets
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows:
Land and buildings over 50 years
Plant and machinery over 3 years
Fixtures, fittings, tools and equipment over 3 years
Motor vehicles over 3 or 4 years
Stocks and work in progress
Work in progress is measured at the fair value of amounts receivable under service contracts. As the Company operates under service contracts, work in progress is included within debtors as it represents expected amounts due but not yet invoiced. Costs relating to work in progress include materials, direct labour and attributable overheads. Any physical stocks held are measured at the lower of cost and estimated selling price, less costs to complete and sell, with cost determined using the first-in, first-out (FIFO) method. The carrying amount of work in progress and stock is recognised in the period in which the related revenue is recognised.
Debtors
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts.
Creditors
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method.
Accruals
Accruals are recognised to match costs incurred for ongoing contracts or services to the period in which the associated revenue is earned. This ensures that expenses are recorded in the same period as the revenue they relate to, even if invoicing or payment is deferred. Accruals include direct costs such as labour, materials, and attributable overheads, and are recorded as current liabilities until the work is completed and invoiced.
Client monies
Cash balances held on behalf of clients, which are due to them under pass-through contracts, are recognised within the cash at bank balance and recorded as a creditor owed to the customer. These amounts represent client money held to meet present obligations. Where the services provided exceed the monies received, a debtor is recognised for the difference. The company acts as a custodian of these funds until they are either transferred to the client or applied against agreed services.
Taxation
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. 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.
Provisions
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated 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.
Leased assets
Operating lease payments are recognised as an expense on a straight line basis over the lease term.
Pensions
Contributions to defined contribution plans are expensed in the period to which they relate.
2 Employees 2024 2023
Number Number
Average number of persons employed by the company 56 18
3 Tangible fixed assets
Land and buildings Plant and machinery etc Motor vehicles Total
£ £ £ £
Cost
At 1 August 2023 - 28,334 - 28,334
Additions 1,018,113 355,112 185,355 1,558,580
At 31 July 2024 1,018,113 383,446 185,355 1,586,914
Depreciation
At 1 August 2023 - 17,386 - 17,386
Charge for the year - 37,368 17,266 54,634
At 31 July 2024 - 54,754 17,266 72,020
Net book value
At 31 July 2024 1,018,113 328,692 168,089 1,514,894
At 31 July 2023 - 10,948 - 10,948
4 Debtors 2024 2023
£ £
Trade debtors 2,704,609 1,066,124
Other debtors 2,179,885 609,102
4,884,494 1,675,226
Amounts due after more than one year included above 10,693 404
Included in other debtors is work in progress of £1,565,248 (2023: £559,370), prepayments of £508,313 (2023: £49,127) and client monies of £85,973 (2023: £Nil).
5 Creditors: amounts falling due within one year 2024 2023
£ £
Bank loans and overdrafts 8,936 -
Trade creditors 2,066,077 904,576
Taxation and social security costs 747,940 256,390
Other creditors 2,468,118 1,532,177
5,291,071 2,693,143
Included in other creditors are accruals of £1,444,673 (2023: £475,839), client monies of £969,014 (2023: £1,007,531) and deferred income of £23,275 (2023: £4,500).
6 Creditors: amounts falling due after one year 2024 2023
£ £
Bank loans 680,250 -
7 Loans 2024 2023
£ £
Creditors include:
Instalments falling due for payment after more than five years 635,793 -
8 Secured debts 2024 2023
£ £
Secured bank loans 689,185 -
The bank loan is secured by a first legal mortgage on the property located at 84 Seawall Road, Cardiff. Additionally, it includes a first fixed charge over the Company’s rights to insurance policies, rental income, and any other contracts, guarantees, appointments, and warranties associated with the charged assets.

The banking facilities are further secured by fixed and floating charges over the Company’s entire undertaking and all current and future property assets, including book debts, buildings, fixtures, and plant and machinery.
9 Share Capital 2024 2023
£ £
Allotted, called up share capital which has been paid up
2,450 ordinary A shares of £0.01 each 25 25
2,450 ordinary B shares of £0.01 each 24 24
100 ordinary C shares of £0.01 each 1 1
100 ordinary D shares of £0.01 each 1 1
51 51
10 Other financial commitments 2024 2023
£ £
Total future minimum payments under non-cancellable operating leases 629,320 18,903
11 Controlling party
The company is under the joint control of C Cutajar and M Akhtar, who each hold 48% of the issued ordinary share capital of the company.
12 Other information
Plan B Management Solutions Limited is a private company limited by shares and incorporated in England. Its registered office is:
Suite 2E, The Courtyard
Main Cross Road
Great Yarmouth
Norfolk
NR30 3NZ
Plan B Management Solutions Limited 05873377 false 2023-08-01 2024-07-31 2024-07-31 VT Final Accounts July 2024 C Cutajar No description of principal activity 05873377 2022-08-01 2023-07-31 05873377 core:WithinOneYear 2023-07-31 05873377 core:AfterOneYear 2023-07-31 05873377 core:ShareCapital 2023-07-31 05873377 core:RetainedEarningsAccumulatedLosses 2023-07-31 05873377 core:AllPeriods 2023-07-31 05873377 2023-08-01 2024-07-31 05873377 bus:PrivateLimitedCompanyLtd 2023-08-01 2024-07-31 05873377 bus:AuditExemptWithAccountantsReport 2023-08-01 2024-07-31 05873377 bus:Director40 2023-08-01 2024-07-31 05873377 1 2023-08-01 2024-07-31 05873377 2 2023-08-01 2024-07-31 05873377 core:LandBuildings 2023-08-01 2024-07-31 05873377 core:PlantMachinery 2023-08-01 2024-07-31 05873377 core:Vehicles 2023-08-01 2024-07-31 05873377 countries:England 2023-08-01 2024-07-31 05873377 bus:FRS102 2023-08-01 2024-07-31 05873377 bus:FilletedAccounts 2023-08-01 2024-07-31 05873377 2024-07-31 05873377 core:WithinOneYear 2024-07-31 05873377 core:AfterOneYear 2024-07-31 05873377 core:ShareCapital 2024-07-31 05873377 core:RetainedEarningsAccumulatedLosses 2024-07-31 05873377 core:LandBuildings 2024-07-31 05873377 core:PlantMachinery 2024-07-31 05873377 core:Vehicles 2024-07-31 05873377 core:AllPeriods 2024-07-31 05873377 2023-07-31 05873377 core:LandBuildings 2023-07-31 05873377 core:PlantMachinery 2023-07-31 05873377 core:Vehicles 2023-07-31 iso4217:GBP xbrli:pure