Registered number
04997051
Michael Woodage Set Design Limited
Filleted Accounts
31 March 2024
Michael Woodage Set Design Limited
Registered number: 04997051
Balance Sheet
as at 31 March 2024
Notes 2024 2023
£ £
Fixed assets
Tangible assets 4 183 229
Current assets
Debtors 5 10,458 15,125
Creditors: amounts falling due within one year 6 (29,322) (35,007)
Net current liabilities (18,864) (19,882)
Total assets less current liabilities (18,681) (19,653)
Creditors: amounts falling due after more than one year 7 (2,333) (4,333)
Net liabilities (21,014) (23,986)
Capital and reserves
Called up share capital 150 150
Profit and loss account (21,164) (24,136)
Shareholders' funds (21,014) (23,986)
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.
Mr M Woodage
Director
Approved by the board on 16 October 2024
Michael Woodage Set Design Limited
Notes to the Accounts
for the year ended 31 March 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).
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 from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. 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.
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:
Equipment 20% reducing balance
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.
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.
Leased assets
A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership. All other leases are classified as operating leases. The rights of use and obligations under finance leases are initially recognised as assets and liabilities at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charge and the reduction in the outstanding liability using the effective interest rate method. The finance charge is allocated to each period during the lease so as to produce a constant periodic rate of interest on the remaining balance of the liability. Leased assets are depreciated in accordance with the company's policy for tangible fixed assets. If there is no reasonable certainty that ownership will be obtained at the end of the lease term, the asset is depreciated over the lower of the lease term and its useful life. Operating lease payments are recognised as an expense on a straight line basis over the lease term.
2 Employees 2024 2023
Number Number
Average number of persons employed by the company 2 2
3 Intangible fixed assets £
Goodwill:
Cost
At 1 April 2023 25,000
At 31 March 2024 25,000
Amortisation
At 1 April 2023 25,000
At 31 March 2024 25,000
Net book value
At 31 March 2024 -
Goodwill has been written off in equal annual instalments over its estimated economic life of 10 years.
4 Tangible fixed assets
Equipment
£
Cost
At 1 April 2023 1,806
At 31 March 2024 1,806
Depreciation
At 1 April 2023 1,577
Charge for the year 46
At 31 March 2024 1,623
Net book value
At 31 March 2024 183
At 31 March 2023 229
5 Debtors 2024 2023
£ £
Trade debtors 810 1,620
Other debtors 9,648 13,505
10,458 15,125
6 Creditors: amounts falling due within one year 2024 2023
£ £
Bank loans and overdrafts 17,317 17,748
Corporation tax 7,788 11,574
Other taxes and social security costs 2,015 3,298
7 Other creditors 2,202 2,387
29,322 35,007
7 Creditors: amounts falling due after one year 2024 2023
£ £
Bank loans 2,333 4,333
8 Related party transactions 2024 2023
£ £
Directors' Loan Account
The directors are related parties to the company
At 31st March, the company owed the related party the following
unsecured loans which are repayable upon demand:
Amount due to/(from) the related parties (9,648) (13,505)
9 Controlling party
The directors are the ultimate controlling parties by virtue of their 100% ownership of the issued share capital of the company.
10 Other information
Michael Woodage Set Design Limited is a private company limited by shares and incorporated in England. Its registered office is:
89 Chorley Road
Swinton
Manchester
M27 4AA
Michael Woodage Set Design Limited 04997051 false 2023-04-01 2024-03-31 2024-03-31 VT Final Accounts April 2024 Mr M Woodage No description of principal activity 04997051 2022-04-01 2023-03-31 04997051 core:WithinOneYear 2023-03-31 04997051 core:AfterOneYear 2023-03-31 04997051 core:ShareCapital 2023-03-31 04997051 core:RetainedEarningsAccumulatedLosses 2023-03-31 04997051 2023-04-01 2024-03-31 04997051 bus:PrivateLimitedCompanyLtd 2023-04-01 2024-03-31 04997051 bus:AuditExemptWithAccountantsReport 2023-04-01 2024-03-31 04997051 bus:Director40 2023-04-01 2024-03-31 04997051 1 2023-04-01 2024-03-31 04997051 2 2023-04-01 2024-03-31 04997051 core:PlantMachinery 2023-04-01 2024-03-31 04997051 countries:England 2023-04-01 2024-03-31 04997051 bus:FRS102 2023-04-01 2024-03-31 04997051 bus:FilletedAccounts 2023-04-01 2024-03-31 04997051 2024-03-31 04997051 core:WithinOneYear 2024-03-31 04997051 core:AfterOneYear 2024-03-31 04997051 core:ShareCapital 2024-03-31 04997051 core:RetainedEarningsAccumulatedLosses 2024-03-31 04997051 core:Goodwill 2024-03-31 04997051 core:PlantMachinery 2024-03-31 04997051 2023-03-31 04997051 core:Goodwill 2023-03-31 04997051 core:PlantMachinery 2023-03-31 iso4217:GBP xbrli:pure