11 7 Nusa Studios Ltd 13494334 false 2023-08-01 2024-07-31 2024-07-31 The principal activity of the company is media production Digita Accounts Production Advanced 6.30.9574.0 true 13494334 2023-08-01 2024-07-31 13494334 2024-07-31 13494334 bus:OrdinaryShareClass1 2024-07-31 13494334 core:CurrentFinancialInstruments 2024-07-31 13494334 core:CurrentFinancialInstruments core:WithinOneYear 2024-07-31 13494334 core:Goodwill 2024-07-31 13494334 core:FurnitureFittingsToolsEquipment 2024-07-31 13494334 core:MotorVehicles 2024-07-31 13494334 bus:SmallEntities 2023-08-01 2024-07-31 13494334 bus:AuditExemptWithAccountantsReport 2023-08-01 2024-07-31 13494334 bus:FilletedAccounts 2023-08-01 2024-07-31 13494334 bus:SmallCompaniesRegimeForAccounts 2023-08-01 2024-07-31 13494334 bus:RegisteredOffice 2023-08-01 2024-07-31 13494334 bus:Director1 2023-08-01 2024-07-31 13494334 bus:Director2 2023-08-01 2024-07-31 13494334 bus:OrdinaryShareClass1 2023-08-01 2024-07-31 13494334 bus:PrivateLimitedCompanyLtd 2023-08-01 2024-07-31 13494334 bus:Agent1 2023-08-01 2024-07-31 13494334 core:Goodwill 2023-08-01 2024-07-31 13494334 core:ComputerEquipment 2023-08-01 2024-07-31 13494334 core:FurnitureFittingsToolsEquipment 2023-08-01 2024-07-31 13494334 core:MotorVehicles 2023-08-01 2024-07-31 13494334 core:Vehicles 2023-08-01 2024-07-31 13494334 countries:EnglandWales 2023-08-01 2024-07-31 13494334 2023-07-31 13494334 core:Goodwill 2023-07-31 13494334 core:FurnitureFittingsToolsEquipment 2023-07-31 13494334 core:MotorVehicles 2023-07-31 13494334 2022-08-01 2023-07-31 13494334 2023-07-31 13494334 bus:OrdinaryShareClass1 2023-07-31 13494334 core:CurrentFinancialInstruments 2023-07-31 13494334 core:CurrentFinancialInstruments core:WithinOneYear 2023-07-31 13494334 core:Goodwill 2023-07-31 13494334 core:FurnitureFittingsToolsEquipment 2023-07-31 13494334 core:MotorVehicles 2023-07-31 xbrli:pure iso4217:GBP xbrli:shares

Registration number: 13494334

Nusa Studios Ltd

Unaudited Filleted Financial Statements

for the Year Ended 31 July 2024

 

Nusa Studios Ltd

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 7

 

Nusa Studios Ltd

Company Information

Directors

Mr TO Hart

Mr P Hutchinson

Registered office

Office, 31 Cattle Market Street
Norwich
Norfolk
NR1 3DY

Accountants

Perk Accounting Ltd Office, 31 Cattle Market Street
Norwich
Norfolk
NR1 3DY

 

Nusa Studios Ltd

(Registration number: 13494334)
Balance Sheet as at 31 July 2024

Note

2024
£

2023
£

Fixed assets

 

Intangible assets

4

9,600

14,400

Tangible assets

5

47,428

54,946

 

57,028

69,346

Current assets

 

Debtors

6

366,561

94,434

Cash at bank and in hand

 

343,455

231,062

 

710,016

325,496

Creditors: Amounts falling due within one year

7

(302,616)

(131,732)

Net current assets

 

407,400

193,764

Total assets less current liabilities

 

464,428

263,110

Provisions for liabilities

(11,178)

(11,518)

Net assets

 

453,250

251,592

Capital and reserves

 

Called up share capital

8

2

2

Retained earnings

453,248

251,590

Shareholders' funds

 

453,250

251,592

For the financial year ending 31 July 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 27 March 2025 and signed on its behalf by:
 

.........................................
Mr TO Hart
Director

.........................................
Mr P Hutchinson
Director

 
     
 

Nusa Studios Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 July 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:
Office, 31 Cattle Market Street
Norwich
Norfolk
NR1 3DY

These financial statements were authorised for issue by the Board on 27 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.

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.

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.

 

Nusa Studios Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 July 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

Office Equipment

Straight line over 3 years

Motor Vehicle

Straight line over 5 years

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

5 yeasr straight line

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.

 

Nusa Studios Ltd

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

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.

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 11 (2023 - 7).

 

Nusa Studios Ltd

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

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 August 2023

24,000

24,000

At 31 July 2024

24,000

24,000

Amortisation

At 1 August 2023

9,600

9,600

Amortisation charge

4,800

4,800

At 31 July 2024

14,400

14,400

Carrying amount

At 31 July 2024

9,600

9,600

At 31 July 2023

14,400

14,400

5

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 August 2023

35,545

29,295

64,840

Additions

13,223

-

13,223

At 31 July 2024

48,768

29,295

78,063

Depreciation

At 1 August 2023

9,894

-

9,894

Charge for the year

14,882

5,859

20,741

At 31 July 2024

24,776

5,859

30,635

Carrying amount

At 31 July 2024

23,992

23,436

47,428

At 31 July 2023

25,651

29,295

54,946

6

Debtors

 

Nusa Studios Ltd

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

Current

2024
£

2023
£

Trade debtors

355,133

78,115

Prepayments

7,535

12,427

Other debtors

3,893

3,892

 

366,561

94,434

7

Creditors

Creditors: amounts falling due within one year

2024
£

2023
£

Due within one year

Trade creditors

50,220

14,496

Taxation and social security

187,623

68,188

Accruals and deferred income

16,000

-

Other creditors

48,773

49,048

302,616

131,732

8

Share capital

Allotted, called up and fully paid shares

2024

2023

No.

£

No.

£

Ordinary of £1 each

2

2

2

2