Acorah Software Products - Accounts Production 16.0.110 false true 31 March 2023 1 April 2022 false 1 April 2023 31 March 2024 31 March 2024 01562036 Mr Michael Ayre Mrs Susan Osborne iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 01562036 frs-core:Non-currentFinancialInstruments frs-core:MoreThanFiveYears 2024-03-31 01562036 2023-03-31 01562036 2024-03-31 01562036 2023-04-01 2024-03-31 01562036 frs-core:CurrentFinancialInstruments 2024-03-31 01562036 frs-core:Non-currentFinancialInstruments 2024-03-31 01562036 frs-core:ComputerEquipment 2024-03-31 01562036 frs-core:ComputerEquipment 2023-04-01 2024-03-31 01562036 frs-core:ComputerEquipment 2023-03-31 01562036 frs-core:FurnitureFittings 2024-03-31 01562036 frs-core:FurnitureFittings 2023-04-01 2024-03-31 01562036 frs-core:FurnitureFittings 2023-03-31 01562036 frs-core:MotorVehicles 2024-03-31 01562036 frs-core:MotorVehicles 2023-04-01 2024-03-31 01562036 frs-core:MotorVehicles 2023-03-31 01562036 frs-core:ShareCapital 2024-03-31 01562036 frs-core:RetainedEarningsAccumulatedLosses 2024-03-31 01562036 frs-bus:PrivateLimitedCompanyLtd 2023-04-01 2024-03-31 01562036 frs-bus:FilletedAccounts 2023-04-01 2024-03-31 01562036 frs-bus:SmallEntities 2023-04-01 2024-03-31 01562036 frs-bus:AuditExempt-NoAccountantsReport 2023-04-01 2024-03-31 01562036 frs-bus:SmallCompaniesRegimeForAccounts 2023-04-01 2024-03-31 01562036 frs-bus:Director1 2023-04-01 2024-03-31 01562036 frs-bus:CompanySecretary1 2023-04-01 2024-03-31 01562036 frs-countries:EnglandWales 2023-04-01 2024-03-31 01562036 frs-core:Non-currentFinancialInstruments frs-core:MoreThanFiveYears 2023-03-31 01562036 2022-03-31 01562036 2023-03-31 01562036 2022-04-01 2023-03-31 01562036 frs-core:CurrentFinancialInstruments 2023-03-31 01562036 frs-core:Non-currentFinancialInstruments 2023-03-31 01562036 frs-core:ShareCapital 2023-03-31 01562036 frs-core:RetainedEarningsAccumulatedLosses 2023-03-31
Registered number: 01562036
Vigilant Eagle Limited
Unaudited Financial Statements
For The Year Ended 31 March 2024
Formulate Change Ltd T/A Osborne & Co
203 London Road
Hadleigh
Essex
SS7 2RD
Unaudited Financial Statements
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—6
Page 1
Balance Sheet
Registered number: 01562036
2024 2023
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 4 34,155 4,908
34,155 4,908
CURRENT ASSETS
Stocks 5 6,307 3,178
Debtors 6 283,426 157,190
Cash at bank and in hand 205,085 264,142
494,818 424,510
Creditors: Amounts Falling Due Within One Year 7 (213,585 ) (142,747 )
NET CURRENT ASSETS (LIABILITIES) 281,233 281,763
TOTAL ASSETS LESS CURRENT LIABILITIES 315,388 286,671
Creditors: Amounts Falling Due After More Than One Year 8 (35,918 ) (41,481 )
PROVISIONS FOR LIABILITIES
Deferred Taxation (5,154 ) (932 )
NET ASSETS 274,316 244,258
CAPITAL AND RESERVES
Called up share capital 9 2,000 2,000
Profit and Loss Account 272,316 242,258
SHAREHOLDERS' FUNDS 274,316 244,258
Page 1
Page 2
For the 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.
The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The director acknowledges his 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
Mr Michael Ayre
Director
02/12/2024
The notes on pages 3 to 6 form part of these financial statements.
Page 2
Page 3
Notes to the Financial Statements
1. General Information
Vigilant Eagle Limited is a private company, limited by shares, incorporated in England & Wales, registered number 01562036 . The registered office is 203 London Road, Hadleigh, Essex, SS7 2RD.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements are prepared under the historical cost convention and in accordance with the FRS 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.
  • the amount of revenue can be measured reliably.
  • the costs incurred or to be incurred in respect of the tranaction can be measured reliably
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. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by the management.
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:
Motor Vehicles 25% reducing balance
Fixtures & Fittings 50% straight line
Computer Equipment 50% straight line
The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date. 
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.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit and loss.
Page 3
Page 4
2.5. Financial Instruments
The company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities such as trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.

Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or in the case of an out-right short term loan that is not at market rate, the financial asset or liability is measured, initially at the present value of future cash flows discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost, unless it qualities as a loan from a director in the case of a small company, or a public benefit entity concessionary loan.
2.6. 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.
2.7. Debtors
Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost usin the effective interest method, less any impairment.
2.8. Creditors
Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.
2.9. Provision for liabilities
Provision is made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to profit or loss in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the Balance Sheet date of the expenditure to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Balance Sheet. 
3. Average Number of Employees
Average number of employees, including directors, during the year was: 9 (2023: 9)
9 9
Page 4
Page 5
4. Tangible Assets
Motor Vehicles Fixtures & Fittings Computer Equipment Total
£ £ £ £
Cost
As at 1 April 2023 17,522 3,077 13,259 33,858
Additions 34,872 - 752 35,624
Disposals (17,522 ) - - (17,522 )
As at 31 March 2024 34,872 3,077 14,011 51,960
Depreciation
As at 1 April 2023 12,902 2,946 13,102 28,950
Provided during the period 1,453 66 238 1,757
Disposals (12,902 ) - - (12,902 )
As at 31 March 2024 1,453 3,012 13,340 17,805
Net Book Value
As at 31 March 2024 33,419 65 671 34,155
As at 1 April 2023 4,620 131 157 4,908
5. Stocks
2024 2023
£ £
Stock 6,307 3,178
6. Debtors
2024 2023
£ £
Due within one year
Trade debtors 278,439 154,207
Prepayments and accrued income 4,987 2,983
283,426 157,190
7. Creditors: Amounts Falling Due Within One Year
2024 2023
£ £
Trade creditors 118,819 42,045
Bank loans and overdrafts 6,071 5,997
Corporation tax 1,415 8,208
Other taxes and social security 4,670 3,690
VAT 30,845 36,888
Other creditors 1,738 1,818
Accruals and deferred income 7,108 9,925
Director's loan account 42,919 34,176
213,585 142,747
Page 5
Page 6
8. Creditors: Amounts Falling Due After More Than One Year
2024 2023
£ £
Bank loans 35,918 41,481
35,918 41,481
Of the creditors falling due within and after more than one year the following amounts are due after more than five years.
2024 2023
£ £
Bank loans 5,565 11,495
9. Share Capital
2024 2023
£ £
Allotted, Called up and fully paid 2,000 2,000
10. Pension Commitments
The company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £3,904 (2023 £3,823)
At the balance sheet date unpaid contributions of £485 (2023 £522) were due to the fund. They are included in Other Creditors.
11. Dividends
2024 2023
£ £
On equity shares:
Interim dividend paid 1,000 2,000
1,000 2,000
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 m.eeting
Page 6