EpsilonRF Ltd 09528034 false 2023-07-01 2024-06-30 2024-06-30 The principal activity of the company is RF & Microwave Product Design Digita Accounts Production Advanced 6.30.9574.0 true true 09528034 2023-07-01 2024-06-30 09528034 2024-06-30 09528034 bus:OrdinaryShareClass1 2024-06-30 09528034 core:CurrentFinancialInstruments 2024-06-30 09528034 core:CurrentFinancialInstruments core:WithinOneYear 2024-06-30 09528034 core:FurnitureFittingsToolsEquipment 2024-06-30 09528034 core:OtherPropertyPlantEquipment 2024-06-30 09528034 bus:SmallEntities 2023-07-01 2024-06-30 09528034 bus:AuditExemptWithAccountantsReport 2023-07-01 2024-06-30 09528034 bus:FilletedAccounts 2023-07-01 2024-06-30 09528034 bus:SmallCompaniesRegimeForAccounts 2023-07-01 2024-06-30 09528034 bus:RegisteredOffice 2023-07-01 2024-06-30 09528034 bus:Chairman 2023-07-01 2024-06-30 09528034 bus:OrdinaryShareClass1 2023-07-01 2024-06-30 09528034 bus:PrivateLimitedCompanyLtd 2023-07-01 2024-06-30 09528034 core:FurnitureFittings 2023-07-01 2024-06-30 09528034 core:FurnitureFittingsToolsEquipment 2023-07-01 2024-06-30 09528034 core:OfficeEquipment 2023-07-01 2024-06-30 09528034 core:OtherPropertyPlantEquipment 2023-07-01 2024-06-30 09528034 core:PlantMachinery 2023-07-01 2024-06-30 09528034 countries:AllCountries 2023-07-01 2024-06-30 09528034 2023-06-30 09528034 core:FurnitureFittingsToolsEquipment 2023-06-30 09528034 core:OtherPropertyPlantEquipment 2023-06-30 09528034 2022-07-01 2023-06-30 09528034 2023-06-30 09528034 bus:OrdinaryShareClass1 2023-06-30 09528034 core:CurrentFinancialInstruments 2023-06-30 09528034 core:CurrentFinancialInstruments core:WithinOneYear 2023-06-30 09528034 core:FurnitureFittingsToolsEquipment 2023-06-30 09528034 core:OtherPropertyPlantEquipment 2023-06-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 09528034

EpsilonRF Ltd

Unaudited Filleted Financial Statements

for the Year Ended 30 June 2024

 

EpsilonRF Ltd

Contents

Company Information

1

Statement of Directors' Responsibilities

2

Balance Sheet

3

Notes to the Unaudited Financial Statements

4 to 9

 

EpsilonRF Ltd

Company Information

Chairman

Mr Lee Michael Pomeroy

Registered office

Unit 3a Spillmans Court Middle Spillmans
Rodborough
Stroud
Gloucestershire
GL5 3RU

Accountants

Cashtrac Ltd
15 Westgate House
Westgate Street
Gloucester
Gloucestershire
GL1 2RU

 

EpsilonRF Ltd

Statement of Directors' Responsibilities

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006 and in accordance with FRS 102 section 1A, the Financial Reporting Standard applicable to the Small Entities Regime. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

 

EpsilonRF Ltd

(Registration number: 09528034)
Balance Sheet as at 30 June 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

4

9,151

8,326

Current assets

 

Debtors

5

9,506

6,339

Cash at bank and in hand

 

153,713

193,707

 

163,219

200,046

Creditors: Amounts falling due within one year

6

(34,560)

(33,337)

Net current assets

 

128,659

166,709

Net assets

 

137,810

175,035

Capital and reserves

 

Called up share capital

7

100

100

Retained earnings

137,710

174,935

Shareholders' funds

 

137,810

175,035

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 in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been 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 13 March 2025 and signed on its behalf by:
 

.........................................
Mr Lee Michael Pomeroy
Chairman

 

EpsilonRF Ltd

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 & Wales.

The address of its registered office is:
Unit 3a Spillmans Court Middle Spillmans
Rodborough
Stroud
Gloucestershire
GL5 3RU
England

These financial statements were authorised for issue by the Board on 13 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.

Going concern

The financial statements have been prepared on a going concern basis.

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.

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.

 

EpsilonRF Ltd

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

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

Plant & Machinery

25% reducing balance

Office Equipment

25% reducing balance

Fixtures & Fittings

25% reducing balance

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.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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.

 

EpsilonRF Ltd

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

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 1 (2023 - 1).

 

EpsilonRF Ltd

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

4

Tangible assets

Furniture, fittings and equipment
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 July 2023

4,324

30,090

34,414

Additions

133

3,054

3,187

At 30 June 2024

4,457

33,144

37,601

Depreciation

At 1 July 2023

2,654

23,434

26,088

Charge for the year

443

1,919

2,362

At 30 June 2024

3,097

25,353

28,450

Carrying amount

At 30 June 2024

1,360

7,791

9,151

At 30 June 2023

1,670

6,656

8,326

5

Debtors

Current

2024
£

2023
£

Prepayments

6,175

6,339

Other debtors

3,331

-

 

9,506

6,339

6

Creditors

Creditors: amounts falling due within one year

2024
£

2023
£

Due within one year

Taxation and social security

34,036

32,807

Other creditors

524

530

34,560

33,337

7

Share capital

Allotted, called up and fully paid shares

 

EpsilonRF Ltd

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

2024

2023

No.

£

No.

£

Ordinary of £1 each

100

100

100

100

       

8

Dividends

2024

2023

£

£

Interim dividend of £1,422.50 (2023 - £1,164.00) per ordinary share

142,250

116,400

 

 

9

Related party transactions

 

EpsilonRF Ltd

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

Directors' remuneration

The directors' remuneration for the year was as follows:

2024
£

2023
£

Remuneration

12,564

9,963

Contributions paid to money purchase schemes

50,000

50,000

62,564

59,963