Acorah Software Products - Accounts Production 16.1.300 false true true 31 October 2023 1 November 2022 false 1 November 2023 31 October 2024 31 October 2024 SC361566 Mrs Lynn Sangster Ms Christina Camillo Mrs Caroline Morgan Raeburn Christie Clark & Wallace LLP iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure SC361566 2023-10-31 SC361566 2024-10-31 SC361566 2023-11-01 2024-10-31 SC361566 frs-core:CurrentFinancialInstruments 2024-10-31 SC361566 frs-core:Non-currentFinancialInstruments 2024-10-31 SC361566 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2024-10-31 SC361566 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2023-11-01 2024-10-31 SC361566 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2023-10-31 SC361566 frs-core:PlantMachinery 2024-10-31 SC361566 frs-core:PlantMachinery 2023-11-01 2024-10-31 SC361566 frs-core:PlantMachinery 2023-10-31 SC361566 frs-core:SharePremium 2024-10-31 SC361566 frs-core:ShareCapital 2024-10-31 SC361566 frs-core:RetainedEarningsAccumulatedLosses 2024-10-31 SC361566 frs-bus:PrivateLimitedCompanyLtd 2023-11-01 2024-10-31 SC361566 frs-bus:FilletedAccounts 2023-11-01 2024-10-31 SC361566 frs-bus:SmallEntities 2023-11-01 2024-10-31 SC361566 frs-bus:AuditExempt-NoAccountantsReport 2023-11-01 2024-10-31 SC361566 frs-bus:SmallCompaniesRegimeForAccounts 2023-11-01 2024-10-31 SC361566 frs-core:AcceleratedTaxDepreciationDeferredTax 2024-10-31 SC361566 frs-bus:Director1 2023-11-01 2024-10-31 SC361566 frs-bus:Director2 2023-11-01 2024-10-31 SC361566 frs-bus:Director3 2023-11-01 2024-10-31 SC361566 frs-bus:CompanySecretary1 2023-11-01 2024-10-31 SC361566 frs-countries:Scotland 2023-11-01 2024-10-31 SC361566 2022-10-31 SC361566 2023-10-31 SC361566 2022-11-01 2023-10-31 SC361566 frs-core:CurrentFinancialInstruments 2023-10-31 SC361566 frs-core:Non-currentFinancialInstruments 2023-10-31 SC361566 frs-core:SharePremium 2023-10-31 SC361566 frs-core:ShareCapital 2023-10-31 SC361566 frs-core:RetainedEarningsAccumulatedLosses 2023-10-31 SC361566 frs-core:AcceleratedTaxDepreciationDeferredTax 2023-10-31
Registered number: SC361566
The Tivoli Theatre Company Limited
Unaudited Financial Statements
For The Year Ended 31 October 2024
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—7
Page 1
Balance Sheet
Registered number: SC361566
2024 2023
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 4 1,107,412 1,151,499
1,107,412 1,151,499
CURRENT ASSETS
Stocks 5 5,692 3,649
Debtors 6 48,294 32,848
Cash at bank and in hand 308,161 271,186
362,147 307,683
Creditors: Amounts Falling Due Within One Year 7 (930,270 ) (933,042 )
NET CURRENT ASSETS (LIABILITIES) (568,123 ) (625,359 )
TOTAL ASSETS LESS CURRENT LIABILITIES 539,289 526,140
Creditors: Amounts Falling Due After More Than One Year 8 (9,260 ) (19,242 )
PROVISIONS FOR LIABILITIES
Deferred Taxation 11 (36,284 ) (35,150 )
NET ASSETS 493,745 471,748
CAPITAL AND RESERVES
Called up share capital 12 10,000 10,000
Share premium account 304,971 304,971
Profit and Loss Account 178,774 156,777
SHAREHOLDERS' FUNDS 493,745 471,748
Page 1
Page 2
For the year ending 31 October 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
Mrs Caroline Morgan
Director
31 January 2025
The notes on pages 3 to 7 form part of these financial statements.
Page 2
Page 3
Notes to the Financial Statements
1. General Information
The Tivoli Theatre Company Limited is a private company, limited by shares, incorporated in Scotland, registered number SC361566 . The registered office is 12-16 Albyn Place, Aberdeen, AB10 1PS.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
These financial statements have been prepared in accordance with FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" ("FRS 102") and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of Section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies are set out below.
2.2. Going Concern Disclosure
Based on the current cash position the directors are confident that the company has sufficient funds to meet their liabilities as they fall due.  The shareholders have confirmed their ongoing support.  The accounts have therefore been preapred on a going concern basis.
2.3. 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, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction 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.
2.4. 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 10% - 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.

At each reporting date, an assessment is made for impairment. Any excess in carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit and loss.
Page 3
Page 4
2.6. Financial Instruments
The company has elected to apply the provisions of Section 11 'Basic Financial Instruments' of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Basic financial assets
Basic financial assets, which include debtors, cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method. Financial assets classified as receivable within one year are not amortised.
Impairment of financial assets
Financial assets are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired when there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset's original effective interest rate. The impairment loss is recognised in profit and loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity.
Classification of financial liabilities
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.
Basic financial liabilities
Basic financial liabilities, including creditors and loans, are initially recognised at transaction price and are subsequently carried at amortised cost, using the effective interest rate method. Financial liabilities classified as payable within one year are not amortised.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company's contractual obligations expire or are discharged or cancelled.
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
2.7. Taxation
The tax expense represents the sum of the tax currently payable and deferred tax movements.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the profit and loss because it excludes items of income or expenses that are taxable or deductible in other years and it further excludes items that were 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
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 asset reflects 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.
2.8. Pensions
The company operates a defined pension contribution scheme. Contributions are charged to the profit and loss account as they become payable in accordance with the rules of the scheme. Differences between contributions payable in the year and contributions actually paid are shown as either other debtors or other creditors.
Page 4
Page 5
2.9. Government Grant
Government grants are recognised in the profit and loss account in an appropriate manner that matches them with the expenditure towards which they are intended to contribute.
Grants for immediate financial support or to cover costs already incurred are recognised immediately in the profit and loss account. Grants towards general activities of the entity over a specific period are recognised in the profit and loss account over that period.
Grants towards fixed assets are recognised over the expected useful lives of the related assets and are treated as deferred income and released to the profit and loss account over the useful life of the asset concerned.
All grants in the profit and loss account are recognised when all conditions for receipt have been complied with.
2.10. Provisions
Provisions are recognised when the company has an obligation at the reporting date as a result of a past event which it is probable will result in the transfer of economic benefits and that obligation can be estimated reliably.
Provisions are measured as the best estimate of the amounts required to settle the obligation. Where the effect of the time value of money is material, the provision is based on the present value of those amounts, discounted at the pre-tax discount rate that reflects the risks specific to the liability. The unwinding of the discount is recognised within interest payable and similar charges.
2.11. Registrar Filing Requirements
The company has taken advantage of Companies Act 2006 section 444(1) and opted not to file the profit and loss account, directors report, and notes to the financial statements relating to the profit and loss account.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 28 (2023: 28)
28 28
4. Tangible Assets
Land & Property
Freehold Plant & Machinery Total
£ £ £
Cost
As at 1 November 2023 1,259,968 271,326 1,531,294
Additions - 2,292 2,292
As at 31 October 2024 1,259,968 273,618 1,533,586
Depreciation
As at 1 November 2023 242,473 137,322 379,795
Provided during the period 25,280 21,099 46,379
As at 31 October 2024 267,753 158,421 426,174
Net Book Value
As at 31 October 2024 992,215 115,197 1,107,412
As at 1 November 2023 1,017,495 134,004 1,151,499
5. Stocks
2024 2023
£ £
Finished goods 5,692 3,649
Page 5
Page 6
6. Debtors
2024 2023
£ £
Due within one year
Trade debtors 35,291 21,299
Other debtors 13,003 11,549
48,294 32,848
7. Creditors: Amounts Falling Due Within One Year
2024 2023
£ £
Trade creditors 7,306 5,391
Bank loans and overdrafts 11,111 28,020
Other creditors 872,312 864,199
Taxation and social security 39,541 35,432
930,270 933,042
8. Creditors: Amounts Falling Due After More Than One Year
2024 2023
£ £
Bank loans 9,260 19,242
Security in the form of a floating and fixed charge over the assets of the company has been given in respect of bank lending of £nil (2023 - £15,780).
9. Secured Creditors
Of the creditors the following amounts are secured.
2024 2023
£ £
Bank loans and overdrafts - 15,780
10. Capital Grants
2024 2023
£ £
Balance at 1 November 2023 393,270 403,102
Increase / (Decrease) in the year (9,832) (9,832)
Balance at 31 October 2024 383,438 393,270
Capital grants towards the inital refurbishment of the building are included in other creditors.  The grants are released to the profit and loss account over the estimated useful economic life of the related asset.
11. Deferred Taxation
The provision for deferred tax is made up as follows:
2024 2023
£ £
Accelerated capital allowances 36,284 35,150
Page 6
Page 7
12. Share Capital
2024 2023
£ £
Allotted, Called up and fully paid 10,000 10,000
Page 7