Silverfin false false 31/03/2024 01/04/2023 31/03/2024 Carmel Said 01/02/2005 24 October 2024 The principal activity of the Company during the financial year was that of design and manufacture of sets, props and window displays, primarily serving retail, advertising, film and television. 05228570 2024-03-31 05228570 bus:Director1 2024-03-31 05228570 2023-03-31 05228570 core:CurrentFinancialInstruments 2024-03-31 05228570 core:CurrentFinancialInstruments 2023-03-31 05228570 core:ShareCapital 2024-03-31 05228570 core:ShareCapital 2023-03-31 05228570 core:RetainedEarningsAccumulatedLosses 2024-03-31 05228570 core:RetainedEarningsAccumulatedLosses 2023-03-31 05228570 core:LeaseholdImprovements 2023-03-31 05228570 core:PlantMachinery 2023-03-31 05228570 core:FurnitureFittings 2023-03-31 05228570 core:ComputerEquipment 2023-03-31 05228570 core:LeaseholdImprovements 2024-03-31 05228570 core:PlantMachinery 2024-03-31 05228570 core:FurnitureFittings 2024-03-31 05228570 core:ComputerEquipment 2024-03-31 05228570 bus:OrdinaryShareClass1 2024-03-31 05228570 2023-04-01 2024-03-31 05228570 bus:FilletedAccounts 2023-04-01 2024-03-31 05228570 bus:SmallEntities 2023-04-01 2024-03-31 05228570 bus:AuditExemptWithAccountantsReport 2023-04-01 2024-03-31 05228570 bus:PrivateLimitedCompanyLtd 2023-04-01 2024-03-31 05228570 bus:Director1 2023-04-01 2024-03-31 05228570 core:LeaseholdImprovements core:TopRangeValue 2023-04-01 2024-03-31 05228570 core:PlantMachinery core:TopRangeValue 2023-04-01 2024-03-31 05228570 core:FurnitureFittings core:TopRangeValue 2023-04-01 2024-03-31 05228570 core:ComputerEquipment core:TopRangeValue 2023-04-01 2024-03-31 05228570 2022-04-01 2023-03-31 05228570 core:LeaseholdImprovements 2023-04-01 2024-03-31 05228570 core:PlantMachinery 2023-04-01 2024-03-31 05228570 core:FurnitureFittings 2023-04-01 2024-03-31 05228570 core:ComputerEquipment 2023-04-01 2024-03-31 05228570 bus:OrdinaryShareClass1 2023-04-01 2024-03-31 05228570 bus:OrdinaryShareClass1 2022-04-01 2023-03-31 iso4217:GBP xbrli:pure xbrli:shares

Company No: 05228570 (England and Wales)

SCENIC SETS LIMITED

Unaudited Financial Statements
For the financial year ended 31 March 2024
Pages for filing with the registrar

SCENIC SETS LIMITED

Unaudited Financial Statements

For the financial year ended 31 March 2024

Contents

SCENIC SETS LIMITED

STATEMENT OF FINANCIAL POSITION

As at 31 March 2024
SCENIC SETS LIMITED

STATEMENT OF FINANCIAL POSITION (continued)

As at 31 March 2024
Note 2024 2023
£ £
Fixed assets
Tangible assets 3 112,214 59,188
112,214 59,188
Current assets
Stocks 57,288 193,450
Debtors 4 262,372 114,144
Cash at bank and in hand 844,897 830,466
1,164,557 1,138,060
Creditors: amounts falling due within one year 5 ( 135,974) ( 135,955)
Net current assets 1,028,583 1,002,105
Total assets less current liabilities 1,140,797 1,061,293
Provision for liabilities ( 12,544) ( 6,284)
Net assets 1,128,253 1,055,009
Capital and reserves
Called-up share capital 6 100 100
Profit and loss account 1,128,153 1,054,909
Total shareholder's funds 1,128,253 1,055,009

For the financial year ending 31 March 2024 the Company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

The financial statements of Scenic Sets Limited (registered number: 05228570) were approved and authorised for issue by the Director on 24 October 2024. They were signed on its behalf by:

Carmel Said
Director
SCENIC SETS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 March 2024
SCENIC SETS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 March 2024
1. Accounting policies

The principal accounting policies are summarised below. They have all been applied consistently throughout the financial year and to the preceding financial year, unless otherwise stated.

General information and basis of accounting

Scenic Sets Limited (the Company) is a private company, limited by shares, incorporated in the United Kingdom under the Companies Act 2006 and is registered in England and Wales. The address of the Company's registered office is Unit 45 Stadium Business Centre, North End Road, London, HA9 0AT, United Kingdom.

The financial statements have been prepared under the historical cost convention, modified to include certain items at fair value, and in accordance with Section 1A of Financial Reporting Standard 102 (FRS 102) ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’ issued by the Financial Reporting Council and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime.

The financial statements are presented in pounds sterling which is the functional currency of the Company and rounded to the nearest £.

Going concern

The director has assessed the Statement of Financial Position and likely future cash flows at the date of approving these financial statements. The director has a reasonable expectation that the Company has adequate resources to continue in operational existence and to meet its financial obligations as they fall due for at least 12 months from the date of signing these financial statements. Accordingly, they continue to adopt the going concern basis in preparing the financial statements.

Turnover

Turnover is stated net of VAT and trade discounts and is recognised when the significant risks and rewards are considered to have been transferred to the buyer. Turnover from the sale of goods is recognised when the goods are physically delivered to the customer. Turnover from the supply of services represents the value of services provided under contracts to the extent that there is a right to consideration and is recorded at the fair value of the consideration received or receivable. Where a contract has only been partially completed at the Statement of Financial Position date turnover represents the fair value of the service provided to date based on the stage of completion of the contract activity at the Statement of Financial Position date. Where payments are received from customers in advance of services provided, the amounts are recorded as deferred income and included as part of creditors due within one year.

Interest income

Interest income is recognised when it is probable that the economic benefits will flow to the Company and the amount of revenue can be measured reliably. Interest income is accrued on a time basis, by reference to the principal outstanding at the effective interest rate applicable, which is the rate that exactly discounts estimated future cash receipts through the expected life of the financial asset to that asset's net carrying amount on initial recognition.

Employee benefits

Defined contribution schemes
The Company operates a defined contribution scheme. The amount charged to the Statement of Income and Retained Earnings in respect of pension costs and other post-retirement benefits is the contributions payable in the financial year. Differences between contributions payable in the financial year and contributions actually paid are included as either accruals or prepayments in the Statement of Financial Position.

Taxation

Current tax
Current tax is provided at amounts expected to be paid (or recoverable) using the tax rates and laws that have been enacted or substantively enacted at the Statement of Financial Position date.

Deferred tax
Deferred tax arises as a result of including items of income and expenditure in taxation computations in periods different from those in which they are included in the Company's financial statements. Deferred tax is provided in full on timing differences which result in an obligation to pay more or less tax at a future date, at the average tax rates that are expected to apply when the timing differences reverse, based on current tax rates and laws. Deferred tax assets and liabilities are not discounted.

Deferred tax assets and liabilities are not discounted.

Tangible fixed assets

Tangible fixed assets are stated at cost or valuation, net of depreciation and any provision for impairment. Depreciation is provided on all tangible fixed assets, other than investment property and freehold land, at rates calculated to write off the cost or valuation, less estimated residual value, of each asset on a straight-line basis over its expected useful life, as follows:

Leasehold improvements 10 years straight line
Plant and machinery 5 years straight line
Fixtures and fittings 5 years straight line
Computer equipment 4 years straight line

Residual value represents the estimated amount which would currently be obtained from disposal of an asset, after deducting estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life.

Leases

The Company as lessee
Assets held under finance leases, hire purchase contracts and other similar arrangements, which confer rights and obligations similar to those attached to owned assets, are capitalised as tangible fixed assets at the fair value of the leased asset (or, if lower, the present value of the minimum lease payments as determined at the inception of the lease) and are depreciated over the shorter of the lease terms and their useful lives. The capital elements of future lease obligations are recorded as liabilities, while the interest elements are charged to the Statement of Income and Retained Earnings over the period of the leases to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals under operating leases are charged on a straight-line basis over the lease term, even if the payments are not made on such a basis. Benefits received and receivable as an incentive to sign an operating lease are similarly spread on a straight-line basis over the lease term.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to sell, which is equivalent to the net realisable value. Cost includes materials, direct labour and an attributable proportion of manufacturing overheads based on normal levels of activity. Cost is calculated using the FIFO (first-in, first-out) method. Provision is made for obsolete, slow-moving or defective items where appropriate.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

Trade and other debtors

Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method less impairment losses for bad and doubtful debts, except where the effect of discounting would be immaterial. In such cases the receivables are stated at cost less impairment losses for bad and doubtful debts.

Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in creditors: amounts falling due within one year.

Trade and other creditors

Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest rate method, unless the effect of discounting would be immaterial, in which case they are stated at cost.

Financial instruments

Financial assets and financial liabilities are recognised when the Company becomes a party to the contractual provisions of the instrument.

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the Company after deducting all of its liabilities.

Provisions

Provisions are recognised when the Company has a present obligation (legal or constructive) as a result of a past event, it is probable that the Company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the Statement of Financial Position date, taking into account the risks and uncertainties surrounding the obligation. Where a provision is measured using the cash flows estimated to settle the present obligation, its carrying amount is the present value of those cash flows (when the effect of the time value of money is material).

When some or all of the economic benefits required to settle a provision are expected to be recovered from a third party, a receivable is recognised as an asset if it is virtually certain that reimbursement will be received and the amount of the receivable can be measured reliably.

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

2. Employees

2024 2023
Number Number
Monthly average number of persons employed by the Company during the year, including the director 3 3

3. Tangible assets

Leasehold improve-
ments
Plant and machinery Fixtures and fittings Computer equipment Total
£ £ £ £ £
Cost
At 01 April 2023 45,427 42,094 5,279 30,291 123,091
Additions 36,079 30,826 2,764 366 70,035
Disposals 0 ( 9,883) 0 ( 19,293) ( 29,176)
At 31 March 2024 81,506 63,037 8,043 11,364 163,950
Accumulated depreciation
At 01 April 2023 3,590 27,852 2,946 29,515 63,903
Charge for the financial year 6,775 8,351 1,410 473 17,009
Disposals 0 ( 9,883) 0 ( 19,293) ( 29,176)
At 31 March 2024 10,365 26,320 4,356 10,695 51,736
Net book value
At 31 March 2024 71,141 36,717 3,687 669 112,214
At 31 March 2023 41,837 14,242 2,333 776 59,188

4. Debtors

2024 2023
£ £
Trade debtors 210,711 103,646
Amounts owed by director 41,085 0
Prepayments 7,345 6,267
Other debtors 3,231 4,231
262,372 114,144

5. Creditors: amounts falling due within one year

2024 2023
£ £
Trade creditors 71,344 45,986
Taxation and social security 31,280 59,514
Other creditors 33,350 30,455
135,974 135,955

6. Called-up share capital

2024 2023
£ £
Allotted, called-up and fully-paid
100 Ordinary shares of £ 1.00 each 100 100

7. Financial commitments

Pensions

The Company operates a defined contribution pension scheme for the director and employees. The assets of the scheme are held separately from those of the Company in an independently administered fund.

2024 2023
£ £
Unpaid contributions due to the fund (inc. in other creditors) 413 379

8. Related party transactions

Transactions with the entity's director

2024 2023
£ £
Dividends paid to the director 84,000 113,000
Amounts owed at the year-end to directors 41,085 0

The loan was charged interest at 2.25% and is repayable on demand