2 2 ECL Modelling Ltd 10327474 false 2023-06-01 2024-05-31 2024-05-31 The principal activity of the company is the supply of modelling services. Digita Accounts Production Advanced 6.30.9574.0 true 10327474 2023-06-01 2024-05-31 10327474 2024-05-31 10327474 core:RetainedEarningsAccumulatedLosses 2024-05-31 10327474 core:ShareCapital 2024-05-31 10327474 core:CurrentFinancialInstruments 2024-05-31 10327474 core:CurrentFinancialInstruments core:WithinOneYear 2024-05-31 10327474 core:FurnitureFittings 2024-05-31 10327474 core:OfficeEquipment 2024-05-31 10327474 bus:SmallEntities 2023-06-01 2024-05-31 10327474 bus:AuditExemptWithAccountantsReport 2023-06-01 2024-05-31 10327474 bus:FilletedAccounts 2023-06-01 2024-05-31 10327474 bus:SmallCompaniesRegimeForAccounts 2023-06-01 2024-05-31 10327474 bus:RegisteredOffice 2023-06-01 2024-05-31 10327474 bus:Director1 2023-06-01 2024-05-31 10327474 bus:PrivateLimitedCompanyLtd 2023-06-01 2024-05-31 10327474 bus:Agent1 2023-06-01 2024-05-31 10327474 core:ComputerEquipment 2023-06-01 2024-05-31 10327474 core:FurnitureFittings 2023-06-01 2024-05-31 10327474 core:OfficeEquipment 2023-06-01 2024-05-31 10327474 countries:Scotland 2023-06-01 2024-05-31 10327474 2023-05-31 10327474 core:FurnitureFittings 2023-05-31 10327474 core:OfficeEquipment 2023-05-31 10327474 2022-06-01 2023-05-31 10327474 2023-05-31 10327474 core:RetainedEarningsAccumulatedLosses 2023-05-31 10327474 core:ShareCapital 2023-05-31 10327474 core:CurrentFinancialInstruments 2023-05-31 10327474 core:CurrentFinancialInstruments core:WithinOneYear 2023-05-31 10327474 core:FurnitureFittings 2023-05-31 10327474 core:OfficeEquipment 2023-05-31 xbrli:pure iso4217:GBP

Registration number: 10327474

ECL Modelling Ltd

Unaudited Filleted Financial Statements

for the Year Ended 31 May 2024

 

ECL Modelling Ltd

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 6

Accountants' Report

7

 

ECL Modelling Ltd

Company Information

Director

Mrs Emma Louise Proudlock

Registered office

The Proudlocks
Po Box 77173
London
W6 6LU

Accountants

EQ Accountants Ltd Unit 4B
Gateway Business Park
Beancross Road
Grangemouth
FK3 8WX

 

ECL Modelling Ltd

(Registration number: 10327474)
Balance Sheet as at 31 May 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

4

1,016

727

Current assets

 

Debtors

5

76,640

58,748

Cash at bank and in hand

 

1,983,769

1,688,137

 

2,060,409

1,746,885

Creditors: Amounts falling due within one year

6

(184,331)

(91,905)

Net current assets

 

1,876,078

1,654,980

Total assets less current liabilities

 

1,877,094

1,655,707

Provisions for liabilities

(193)

(138)

Net assets

 

1,876,901

1,655,569

Capital and reserves

 

Called up share capital

100

100

Retained earnings

1,876,801

1,655,469

Shareholders' funds

 

1,876,901

1,655,569

For the financial 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.

Director's 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 director acknowledges her 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 and 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 director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 25 February 2025
 

.........................................
Mrs Emma Louise Proudlock
Director

 

ECL Modelling Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024

1

General information

The company is a private company limited by share capital, incorporated in Scotland.

2

Accounting policies

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 that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and 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.

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.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change 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.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when 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.

 

ECL Modelling Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024

Tangible assets

Tangible assets are stated in the balance sheet 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

Computer equipment

33% on cost

Furniture and fittings

33% on cost

Trade debtors

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

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. 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 receivables.

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 subsequently measured at amortised cost using the effective interest method.

Financial instruments

Classification
Financial instruments are classified and accounted for, according to the substance of the contractual
arrangement, as either 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.

 

3

Employees and Directors

The average number of persons employed by the company (including the director) during the year, was 2 (2023 - 2).

 

ECL Modelling Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024

4

Tangible assets

Fixtures and fittings
£

Office equipment
£

Total
£

Cost or valuation

At 1 June 2023

155

3,482

3,637

Additions

-

1,524

1,524

At 31 May 2024

155

5,006

5,161

Depreciation

At 1 June 2023

155

2,755

2,910

Charge for the year

-

1,235

1,235

At 31 May 2024

155

3,990

4,145

Carrying amount

At 31 May 2024

-

1,016

1,016

At 31 May 2023

-

727

727

5

Debtors

Current

2024
£

2023
£

Trade debtors

76,640

58,748

 

76,640

58,748

6

Creditors

Creditors: amounts falling due within one year

2024
£

2023
£

Due within one year

Trade creditors

5,712

6,184

Taxation and social security

171,689

63,777

Other creditors

6,930

21,944

184,331

91,905

 

ECL Modelling Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024

7

Related party transactions

Creditors include the following amounts which are owed to individuals who were directors of the company during the year:

2024
 £

2023
 £

Mrs Emma Louise Proudlock

3,255

18,681

 

3,255

18,681

The maximum balance outstanding during the year amounted to £18,681.

The director's current account is repayable on demand.

 

Chartered Accountants' Report to the Director on the Preparation of the Unaudited Statutory Accounts of
ECL Modelling Ltd
for the Year Ended 31 May 2024

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of ECL Modelling Ltd for the year ended 31 May 2024 as set out on pages 2 to 6 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of ICAS, we are subject to its ethical and other professional requirements which are detailed at http://www.icas.com/accountspreparationguidance.

This report is made solely to the Board of Directors of ECL Modelling Ltd, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the accounts of ECL Modelling Ltd and state those matters that we have agreed to state to the Board of Directors of ECL Modelling Ltd, as a body, in this report in accordance with the requirements of ICAS as detailed at http://www.icas.com/accountspreparationguidance. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than ECL Modelling Ltd and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that ECL Modelling Ltd has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of ECL Modelling Ltd. You consider that ECL Modelling Ltd is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of ECL Modelling Ltd. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.

......................................

EQ Accountants Ltd
Unit 4B
Gateway Business Park
Beancross Road
Grangemouth
FK3 8WX

25 February 2025