Acorah Software Products - Accounts Production 16.1.300 false true 31 May 2023 1 June 2022 false 1 June 2023 31 May 2024 31 May 2024 01466129 Mr Nicholas Higgins Mr Mark Higgins iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 01466129 2023-05-31 01466129 2024-05-31 01466129 2023-06-01 2024-05-31 01466129 frs-core:CurrentFinancialInstruments 2024-05-31 01466129 frs-core:FurnitureFittings 2024-05-31 01466129 frs-core:FurnitureFittings 2023-06-01 2024-05-31 01466129 frs-core:FurnitureFittings 2023-05-31 01466129 frs-core:NetGoodwill 2024-05-31 01466129 frs-core:NetGoodwill 2023-06-01 2024-05-31 01466129 frs-core:NetGoodwill 2023-05-31 01466129 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2024-05-31 01466129 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2023-06-01 2024-05-31 01466129 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2023-05-31 01466129 frs-core:MotorVehicles 2024-05-31 01466129 frs-core:MotorVehicles 2023-06-01 2024-05-31 01466129 frs-core:MotorVehicles 2023-05-31 01466129 frs-core:PlantMachinery 2024-05-31 01466129 frs-core:PlantMachinery 2023-06-01 2024-05-31 01466129 frs-core:PlantMachinery 2023-05-31 01466129 frs-core:RevaluationReserve 2023-05-31 01466129 frs-core:RevaluationReserve 2024-05-31 01466129 frs-core:ShareCapital 2024-05-31 01466129 frs-core:RetainedEarningsAccumulatedLosses 2024-05-31 01466129 frs-bus:PrivateLimitedCompanyLtd 2023-06-01 2024-05-31 01466129 frs-bus:FilletedAccounts 2023-06-01 2024-05-31 01466129 frs-bus:SmallEntities 2023-06-01 2024-05-31 01466129 frs-bus:AuditExempt-NoAccountantsReport 2023-06-01 2024-05-31 01466129 frs-bus:SmallCompaniesRegimeForAccounts 2023-06-01 2024-05-31 01466129 frs-core:UnlistedNon-exchangeTraded 2024-05-31 01466129 frs-core:UnlistedNon-exchangeTraded 2023-05-31 01466129 frs-core:CostValuation frs-core:UnlistedNon-exchangeTraded 2023-05-31 01466129 frs-core:CostValuation frs-core:UnlistedNon-exchangeTraded 2024-05-31 01466129 frs-core:ProvisionsForImpairmentInvestments frs-core:UnlistedNon-exchangeTraded 2023-05-31 01466129 frs-core:ProvisionsForImpairmentInvestments frs-core:UnlistedNon-exchangeTraded 2024-05-31 01466129 frs-bus:Director1 2023-06-01 2024-05-31 01466129 frs-bus:Director2 2023-06-01 2024-05-31 01466129 frs-countries:EnglandWales 2023-06-01 2024-05-31 01466129 2022-05-31 01466129 2023-05-31 01466129 2022-06-01 2023-05-31 01466129 frs-core:CurrentFinancialInstruments 2023-05-31 01466129 frs-core:RevaluationReserve 2023-05-31 01466129 frs-core:ShareCapital 2023-05-31 01466129 frs-core:RetainedEarningsAccumulatedLosses 2023-05-31
Registered number: 01466129
Beacon South West Limited
Unaudited Financial Statements
For The Year Ended 31 May 2024
M J INGHAM LTD
CPAA
21 West Down Road
Plymouth
Devon
PL2 3HF
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—6
Page 1
Balance Sheet
Registered number: 01466129
2024 2023
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 5 1,203,612 1,249,241
Investments 6 139,191 139,191
1,342,803 1,388,432
CURRENT ASSETS
Stocks 7 492,039 586,752
Debtors 8 32,369 24,649
Cash at bank and in hand 1,333,726 1,435,120
1,858,134 2,046,521
Creditors: Amounts Falling Due Within One Year 9 (697,044 ) (769,053 )
NET CURRENT ASSETS (LIABILITIES) 1,161,090 1,277,468
TOTAL ASSETS LESS CURRENT LIABILITIES 2,503,893 2,665,900
PROVISIONS FOR LIABILITIES
Deferred Taxation (53,563 ) (68,639 )
NET ASSETS 2,450,330 2,597,261
CAPITAL AND RESERVES
Called up share capital 10 8,300 8,300
Revaluation reserve 11 139,191 139,191
Profit and Loss Account 2,302,839 2,449,770
SHAREHOLDERS' FUNDS 2,450,330 2,597,261
Page 1
Page 2
For the year ending 31 May 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 directors acknowledge their 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 Nicholas Higgins
Director
11/09/2024
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
Beacon South West Limited is a private company, limited by shares, incorporated in England & Wales, registered number 01466129 . The registered office is 263 Beacon Park Road, Plymouth, PL2 3JP.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 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.
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. Intangible Fixed Assets and Amortisation - Goodwill
Goodwill is the difference between amounts paid on the acquisition of a business and the fair value of the separable net assets. It is amortised to profit and loss account over its estimated economic life of .... years.
2.4. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. 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:
Freehold 2% Straight Line
Plant & Machinery 25% Straight Line
Motor Vehicles 25% Straight Line
Fixtures & Fittings 20% Straight Line
2.5. 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.
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.
...CONTINUED
Page 3
Page 4
2.6. Taxation - continued
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.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 41 (2023: 43)
41 43
4. Intangible Assets
Goodwill
£
Cost
As at 1 June 2023 175,092
As at 31 May 2024 175,092
Amortisation
As at 1 June 2023 175,092
As at 31 May 2024 175,092
Net Book Value
As at 31 May 2024 -
As at 1 June 2023 -
5. Tangible Assets
Land & Property
Freehold Plant & Machinery Motor Vehicles Fixtures & Fittings Total
£ £ £ £ £
Cost
As at 1 June 2023 1,089,070 189,984 206,803 396,316 1,882,173
Additions 24,950 75,006 - - 99,956
Disposals - - (95,833 ) - (95,833 )
As at 31 May 2024 1,114,020 264,990 110,970 396,316 1,886,296
Depreciation
As at 1 June 2023 114,383 90,072 47,916 380,561 632,932
Provided during the period 10,277 43,893 27,743 15,755 97,668
Disposals - - (47,916 ) - (47,916 )
As at 31 May 2024 124,660 133,965 27,743 396,316 682,684
Net Book Value
As at 31 May 2024 989,360 131,025 83,227 - 1,203,612
As at 1 June 2023 974,687 99,912 158,887 15,755 1,249,241
Page 4
Page 5
6. Investments
Unlisted
£
Cost
As at 1 June 2023 139,191
As at 31 May 2024 139,191
Provision
As at 1 June 2023 -
As at 31 May 2024 -
Net Book Value
As at 31 May 2024 139,191
As at 1 June 2023 139,191
7. Stocks
2024 2023
£ £
Finished goods 492,039 586,752
8. Debtors
2024 2023
£ £
Due within one year
Trade debtors 22,044 12,374
Prepayments and accrued income 9,923 12,203
Other debtors 402 72
32,369 24,649
9. Creditors: Amounts Falling Due Within One Year
2024 2023
£ £
Trade creditors 399,199 537,390
Corporation tax 37,301 58,513
VAT 100,815 49,047
Other creditors 1,377 3,943
Accruals and deferred income 148,137 106,954
Directors' loan accounts 10,215 13,206
697,044 769,053
10. Share Capital
2024 2023
£ £
Allotted, Called up and fully paid 8,300 8,300
Page 5
Page 6
11. Reserves
Revaluation Reserve
£
As at 1 June 2023 139,191
As at 31 May 2024 139,191
Page 6