Magic Life Limited 08285062 false 2022-12-01 2023-11-30 2023-11-30 The principal activity of the company is that of providing services for people with disabilities and support needs at all stages of their care pathway from supported living through to support under the Mental Health Act. Digita Accounts Production Advanced 6.30.9574.0 true true 08285062 2022-12-01 2023-11-30 08285062 2023-11-30 08285062 core:AcceleratedTaxDepreciationDeferredTax 2023-11-30 08285062 core:HirePurchaseContracts core:CurrentFinancialInstruments 2023-11-30 08285062 core:CurrentFinancialInstruments 2023-11-30 08285062 core:CurrentFinancialInstruments core:WithinOneYear 2023-11-30 08285062 core:Non-currentFinancialInstruments 2023-11-30 08285062 core:Non-currentFinancialInstruments core:AfterOneYear 2023-11-30 08285062 core:FurnitureFittingsToolsEquipment 2023-11-30 08285062 core:LandBuildings 2023-11-30 08285062 core:MotorVehicles 2023-11-30 08285062 bus:SmallEntities 2022-12-01 2023-11-30 08285062 bus:AuditExemptWithAccountantsReport 2022-12-01 2023-11-30 08285062 bus:FilletedAccounts 2022-12-01 2023-11-30 08285062 bus:SmallCompaniesRegimeForAccounts 2022-12-01 2023-11-30 08285062 bus:RegisteredOffice 2022-12-01 2023-11-30 08285062 bus:Director2 2022-12-01 2023-11-30 08285062 bus:PrivateLimitedCompanyLtd 2022-12-01 2023-11-30 08285062 core:FurnitureFittings 2022-12-01 2023-11-30 08285062 core:FurnitureFittingsToolsEquipment 2022-12-01 2023-11-30 08285062 core:LandBuildings 2022-12-01 2023-11-30 08285062 core:LeaseholdImprovements 2022-12-01 2023-11-30 08285062 core:MotorVehicles 2022-12-01 2023-11-30 08285062 core:OfficeEquipment 2022-12-01 2023-11-30 08285062 countries:EnglandWales 2022-12-01 2023-11-30 08285062 2022-11-30 08285062 core:FurnitureFittingsToolsEquipment 2022-11-30 08285062 core:LandBuildings 2022-11-30 08285062 core:MotorVehicles 2022-11-30 08285062 2021-12-01 2022-11-30 08285062 2022-11-30 08285062 core:AcceleratedTaxDepreciationDeferredTax 2022-11-30 08285062 core:HirePurchaseContracts core:CurrentFinancialInstruments 2022-11-30 08285062 core:CurrentFinancialInstruments 2022-11-30 08285062 core:CurrentFinancialInstruments core:WithinOneYear 2022-11-30 08285062 core:Non-currentFinancialInstruments 2022-11-30 08285062 core:Non-currentFinancialInstruments core:AfterOneYear 2022-11-30 08285062 core:FurnitureFittingsToolsEquipment 2022-11-30 08285062 core:LandBuildings 2022-11-30 08285062 core:MotorVehicles 2022-11-30 iso4217:GBP xbrli:pure

Registration number: 08285062

Prepared for the registrar

Magic Life Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 November 2023

 

Magic Life Limited

Contents

Balance Sheet

1

Notes to the Unaudited Financial Statements

2 to 7

 

Magic Life Limited

(Registration number: 08285062)
Balance Sheet as at 30 November 2023

Note

2023
£

2022
£

Fixed assets

 

Tangible assets

5

1,717,837

1,741,926

Current assets

 

Debtors

6

4,777,017

2,382,685

Cash at bank and in hand

 

214,380

527,557

 

4,991,397

2,910,242

Creditors: Amounts falling due within one year

7

(1,871,264)

(1,554,690)

Net current assets

 

3,120,133

1,355,552

Total assets less current liabilities

 

4,837,970

3,097,478

Creditors: Amounts falling due after more than one year

7

(1,584,850)

(931,321)

Deferred tax liabilities

(9,986)

(6,626)

Net assets

 

3,243,134

2,159,531

Capital and reserves

 

Called up share capital

3

3

Retained earnings

3,243,131

2,159,528

Shareholders' funds

 

3,243,134

2,159,531

For the financial year ending 30 November 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 29 November 2024 and signed on its behalf by:
 


S J Oliver
Director

 

Magic Life Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2023

 

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Magic House 5-11 Green Lanes
London
N13 4TN
England

 

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except for, where disclosed in these accounting policies, certain items that are shown at fair value.

The presentational currency of the financial statements is Pounds Sterling, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are rounded to the nearest Pound.

Going concern

After reviewing the company's forecasts and projections, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The company therefore continues to adopt the going concern basis in preparing its financial statements.

Judgements and estimation uncertainty

These financial statements do not contain any significant judgements or estimation uncertainty.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts and after eliminating sales within the company. The company recognises revenue when the amount of revenue can be reliably measured, it is probable that future economic benefits will flow to the entity and specific criteria have been met for each of the company's activities.

Government grants

Government grants are recognised based on the accrual model and are measured at the fair value of the asset received or receivable. Grants are classified as relating either to revenue or to assets. Grants relating to revenue are recognised in income over the period in which the related costs are recognised. Grants relating to assets are recognised over the expected useful life of the asset. Where part of a grant relating to an asset is deferred, it is recognised as deferred income.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in the profit and loss account, except that a charge attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

Magic Life Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2023

Deferred income tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Leasehold improvements

Over 15 years

Motor vehicles

25% straight line

Fixtures and fittings

25% straight line

Office equipment

33% straight line

Trade debtors

Trade debtors are amounts due from customers for services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. All trade debtors are repayable within one year and hence are included at the undiscounted cost of cash expected to be received. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the debtors.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and all are repayable within one year and hence are included at the undiscounted amount of cash expected to be paid.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

 

Magic Life Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2023

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

Financial instruments


Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the balance sheet. The corresponding dividends relating to the liability component are charged as interest expenses in the profit and loss account.


Recognition and measurement
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.


Impairment
Assets, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss as described below.

A non financial asset is impaired where there is objective evidence that, as a result of one or more events that occurred after initial recognition, the estimated recoverable value of the asset has been reduced. The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use.

The recoverable amount of goodwill is derived from measurement of the present value of the future cash flows of the cash-generating units ('CGUs') of which the goodwill is a part. Any impairment loss in respect of a CGU is allocated first to the goodwill attached to that CGU, and then to other assets within that CGU on a pro-rata basis.

Where indicators exist for a decrease in impairment loss, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised. Where a reversal of impairment occurs in respect of a CGU, the reversal is applied first to the assets (other than goodwill) of the CGU on a pro-rata basis and then to any goodwill allocated to that CGU.

For financial assets carried at amortised cost, the amount of an impairment is the difference between the asset’s carrying amount and the present value of estimated future cash flows, discounted at the financial asset’s original effective interest rate.

For financial assets carried at cost less impairment, the impairment loss is the difference between the asset’s carrying amount and the best estimate of the amount that would be received for the asset if it were to be sold at the reporting date.

Where indicators exist for a decrease in impairment loss, and the decrease can be related objectively to an event occurring after the impairment was recognised, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired financial asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised.

 

Magic Life Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2023

 

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was as follows:

Deferred tax assets and liabilities

2023

Liability
£

Accelerated Tax Depreciation

9,986

9,986

2022

Liability
£

Accelerated Tax Depreciation

6,626

6,626

 

5

Tangible assets

Freehold Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost

At 1 December 2022

1,946,004

153,804

68,575

2,168,383

Additions

119,425

39,946

-

159,371

At 30 November 2023

2,065,429

193,750

68,575

2,327,754

Depreciation

At 1 December 2022

295,796

101,730

28,931

426,457

Charge for the year

123,682

42,634

17,144

183,460

At 30 November 2023

419,478

144,364

46,075

609,917

Carrying amount

At 30 November 2023

1,645,951

49,386

22,500

1,717,837

At 30 November 2022

1,650,208

52,074

39,644

1,741,926

 

6

Debtors

2023
£

2022
£

Trade debtors

1,830,624

1,082,636

Receivables from related parties

2,821,169

-

Prepayments

27,292

47,747

Other debtors

97,932

1,252,302

4,777,017

2,382,685

 

Magic Life Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2023

 

7

Creditors

Note

2023
£

2022
£

Due within one year

 

Loans and borrowings

8

195,951

118,896

Trade creditors

 

187,874

641,447

Amounts due to related parties

 

294,445

-

Taxation and social security

 

179,367

100,491

Accruals and deferred income

 

255,155

55,587

Other creditors

 

387,081

197,278

Corporation tax liability

 

371,391

440,991

 

1,871,264

1,554,690

Note

2023
£

2022
£

Due after one year

 

Loans and borrowings

8

1,584,850

931,321

 

8

Loans and borrowings

Current loans and borrowings

2023
£

2022
£

Bank borrowings

175,000

90,770

Hire purchase contracts

20,951

28,126

195,951

118,896

Non-current loans and borrowings

2023
£

2022
£

Bank borrowings

737,850

876,321

Directors' Loan Account

847,000

55,000

1,584,850

931,321

The bank loans are secured and wholly repayable within 5 years.

 

9

Pension and other schemes

Defined contribution pension scheme

The company operates a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the company to the scheme and amounted to £102,272 (2022 - £72,472).

Contributions totalling £27,325 (2022 - £14,710) were payable to the scheme at the end of the year and are included in creditors.

 

Magic Life Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2023

 

10

Disclosure under Section 444 (5B) CA 2006

As permitted by Section 444 CA 2006, these accounts do not contain a copy of the company's Profit and Loss account or a copy of the Directors' Report. These accounts are unaudited.