6 7 Opal X Limited 07976174 false 2023-07-01 2024-06-30 2024-06-30 The principal activity of the company is that of printing and other related services Digita Accounts Production Advanced 6.30.9574.0 true false false 07976174 2023-07-01 2024-06-30 07976174 2024-06-30 07976174 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-06-30 07976174 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-06-30 07976174 core:CurrentFinancialInstruments 2024-06-30 07976174 core:CurrentFinancialInstruments core:WithinOneYear 2024-06-30 07976174 core:Non-currentFinancialInstruments 2024-06-30 07976174 core:Non-currentFinancialInstruments core:AfterOneYear 2024-06-30 07976174 core:FurnitureFittingsToolsEquipment 2024-06-30 07976174 core:LandBuildings 2024-06-30 07976174 core:OtherPropertyPlantEquipment 2024-06-30 07976174 bus:SmallEntities 2023-07-01 2024-06-30 07976174 bus:AuditExemptWithAccountantsReport 2023-07-01 2024-06-30 07976174 bus:FilletedAccounts 2023-07-01 2024-06-30 07976174 bus:SmallCompaniesRegimeForAccounts 2023-07-01 2024-06-30 07976174 bus:RegisteredOffice 2023-07-01 2024-06-30 07976174 bus:Director4 2023-07-01 2024-06-30 07976174 bus:Director6 2023-07-01 2024-06-30 07976174 bus:PrivateLimitedCompanyLtd 2023-07-01 2024-06-30 07976174 bus:Agent1 2023-07-01 2024-06-30 07976174 core:FurnitureFittingsToolsEquipment 2023-07-01 2024-06-30 07976174 core:LandBuildings 2023-07-01 2024-06-30 07976174 core:MotorVehicles 2023-07-01 2024-06-30 07976174 core:OfficeEquipment 2023-07-01 2024-06-30 07976174 core:OtherPropertyPlantEquipment 2023-07-01 2024-06-30 07976174 core:Subsidiary1 2023-07-01 2024-06-30 07976174 core:Subsidiary1 1 2023-07-01 2024-06-30 07976174 core:Subsidiary1 countries:UnitedKingdom 2023-07-01 2024-06-30 07976174 countries:EnglandWales 2023-07-01 2024-06-30 07976174 2023-06-30 07976174 core:CostValuation 2023-06-30 07976174 core:FurnitureFittingsToolsEquipment 2023-06-30 07976174 core:LandBuildings 2023-06-30 07976174 core:OtherPropertyPlantEquipment 2023-06-30 07976174 2022-07-01 2023-06-30 07976174 2023-06-30 07976174 core:HirePurchaseContracts core:CurrentFinancialInstruments 2023-06-30 07976174 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2023-06-30 07976174 core:CurrentFinancialInstruments 2023-06-30 07976174 core:CurrentFinancialInstruments core:WithinOneYear 2023-06-30 07976174 core:Non-currentFinancialInstruments 2023-06-30 07976174 core:Non-currentFinancialInstruments core:AfterOneYear 2023-06-30 07976174 core:FurnitureFittingsToolsEquipment 2023-06-30 07976174 core:LandBuildings 2023-06-30 07976174 core:OtherPropertyPlantEquipment 2023-06-30 07976174 core:Subsidiary1 1 2022-07-01 2023-06-30 xbrli:pure iso4217:GBP

Registration number: 07976174

Opal X Limited

Unaudited Filleted Financial Statements

for the Year Ended 30 June 2024

 

Opal X Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 11

 

Opal X Limited

Company Information

Directors

Mr Brian Aislabie

Mr Mark Saggs

Registered office

Fawley House
2 Regatta Place
Marlow Road
Bourne End
Buckinghamshire
SL8 5TD

Accountants

Sterling Grove Accountants Limited
Chartered Certified AccountantsFawley House
2 Regatta Place
Marlow Road
Bourne End
Buckinghamshire
SL8 5TD

 

Opal X Limited

(Registration number: 07976174)
Balance Sheet as at 30 June 2024

Note

2024
£

2023
£

Fixed Assets

 

Tangible Assets

4

27,076

44,217

Investments

5

100

100

 

27,176

44,317

Current assets

 

Debtors

6

180,075

203,854

Cash at bank and in hand

 

29,435

43,141

 

209,510

246,995

Creditors: Amounts falling due within one year

7

(191,177)

(215,862)

Net current assets

 

18,333

31,133

Total assets less current liabilities

 

45,509

75,450

Creditors: Amounts falling due after more than one year

7

(17,552)

(35,849)

Provisions for liabilities

(6,600)

(6,900)

Net assets

 

21,357

32,701

Capital and Reserves

 

Called up share capital

400

400

Capital redemption reserve

100

100

Retained Earnings

20,857

32,201

Shareholders' funds

 

21,357

32,701

For the financial year ending 30 June 2024 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 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 Directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 19 March 2025 and signed on its behalf by:
 

 

Opal X Limited

(Registration number: 07976174)
Balance Sheet as at 30 June 2024

.........................................
Mr Brian Aislabie
Director

 

Opal X Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

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:
Fawley House
2 Regatta Place
Marlow Road
Bourne End
Buckinghamshire
SL8 5TD
England

These financial statements were authorised for issue by the Board on 19 March 2025.

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

Group accounts not prepared

The company is part of a small group. The company has taken advantage of the exemption provided by Section 398 of the Companies Act 2006 and has not prepared group accounts..

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 and it is probable that future economic benefits will flow to the entity.

 

Opal X Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

Government grants

Government grants are recognised under the accrual model of grant recognition. This model requires the grant to be classified as either a revenue-based grant or a capital-based grant.

Government grants are recognised in profit or loss on a systematic basis over the periods in which the entity recognises expenses for the related costs for which the grants are intended to compensate.

Grants relating to assets are recognised in income on a systematic basis over the expected useful life of the asset.

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rate on the date when the fair value is re-measured.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

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.

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

Motor vehicles

10% Straight line

 

Opal X Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

Office equipment

20% Straight line

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the Group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the Group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

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.

Borrowings

 

Opal X Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

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.

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.

Dividends

Dividend distribution to the Company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

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.

3

Staff numbers

The average number of persons employed by the Company (including Directors) during the year, was 6 (2023 - 7).

 

Opal X Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

4

Tangible Assets

Leasehold improvements
£

Furniture, fittings and equipment
 £

Plant and machinery
£

Total
£

Cost or valuation

At 1 July 2023

4,873

6,066

75,931

86,870

At 30 June 2024

4,873

6,066

75,931

86,870

Depreciation

At 1 July 2023

1,106

2,619

38,928

42,653

Charge for the year

975

980

15,186

17,141

At 30 June 2024

2,081

3,599

54,114

59,794

Carrying amount

At 30 June 2024

2,792

2,467

21,817

27,076

At 30 June 2023

3,767

3,447

37,003

44,217

Included within the net book value of land and buildings above is £2,792 (2023 - £3,767) in respect of short leasehold land and buildings.
 

5

Investments

2024
£

2023
£

Investments in subsidiaries

100

100

Subsidiaries

£

Cost or valuation

At 1 July 2023

100

Provision

Carrying amount

At 30 June 2024

100

At 30 June 2023

100

 

Opal X Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) in which the Company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

2024

2023

Subsidiary undertakings

Paper Cafe Limited

Thames House
Bourne End Business Park
Cores End Road
Bourne End
Buckinghamshire
SL8 5AS

United Kingdom

Ordinary

100%

100%

Subsidiary undertakings

Paper Cafe Limited

The principal activity of Paper Cafe Limited is the provision of print creasing and finishing services.

 

Opal X Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

6

Debtors

2024
£

2023
£

Trade Debtors

142,756

172,649

Prepayments

24,017

23,968

Other debtors

13,302

7,237

180,075

203,854

7

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

8

18,279

26,297

Trade Creditors

 

121,833

124,821

Taxation and social security

 

34,637

24,551

Other creditors

 

16,428

40,193

 

191,177

215,862

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

8

17,552

35,849

 

Opal X Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

8

Loans and borrowings

Non-current loans and borrowings

2024
£

2023
£

Bank borrowings

17,552

31,110

Hire purchase contracts

-

4,739

17,552

35,849

Current loans and borrowings

2024
£

2023
£

Bank borrowings

13,540

13,027

Hire purchase contracts

4,739

13,270

18,279

26,297

9

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £131,600 (2023 - £169,200).