Cistus Limited 07762302 false 2023-10-01 2024-09-30 2024-09-30 The principal activity of the company is Plumbing, Heat and air conditioning installation Digita Accounts Production Advanced 6.30.9574.0 true true 07762302 2023-10-01 2024-09-30 07762302 2024-09-30 07762302 bus:OrdinaryShareClass1 2024-09-30 07762302 bus:OrdinaryShareClass2 2024-09-30 07762302 bus:OrdinaryShareClass3 2024-09-30 07762302 bus:OrdinaryShareClass4 2024-09-30 07762302 core:CurrentFinancialInstruments 2024-09-30 07762302 core:CurrentFinancialInstruments core:WithinOneYear 2024-09-30 07762302 core:Non-currentFinancialInstruments core:AfterOneYear 2024-09-30 07762302 core:FurnitureFittingsToolsEquipment 2024-09-30 07762302 core:MotorVehicles 2024-09-30 07762302 bus:SmallEntities 2023-10-01 2024-09-30 07762302 bus:AuditExemptWithAccountantsReport 2023-10-01 2024-09-30 07762302 bus:FilletedAccounts 2023-10-01 2024-09-30 07762302 bus:SmallCompaniesRegimeForAccounts 2023-10-01 2024-09-30 07762302 bus:RegisteredOffice 2023-10-01 2024-09-30 07762302 bus:Director3 2023-10-01 2024-09-30 07762302 bus:Director4 2023-10-01 2024-09-30 07762302 bus:OrdinaryShareClass1 2023-10-01 2024-09-30 07762302 bus:OrdinaryShareClass2 2023-10-01 2024-09-30 07762302 bus:OrdinaryShareClass3 2023-10-01 2024-09-30 07762302 bus:OrdinaryShareClass4 2023-10-01 2024-09-30 07762302 bus:PrivateLimitedCompanyLtd 2023-10-01 2024-09-30 07762302 core:FurnitureFittingsToolsEquipment 2023-10-01 2024-09-30 07762302 core:MotorVehicles 2023-10-01 2024-09-30 07762302 core:PlantMachinery 2023-10-01 2024-09-30 07762302 countries:EnglandWales 2023-10-01 2024-09-30 07762302 2023-09-30 07762302 core:FurnitureFittingsToolsEquipment 2023-09-30 07762302 core:MotorVehicles 2023-09-30 07762302 2022-10-01 2023-09-30 07762302 2023-09-30 07762302 bus:OrdinaryShareClass1 2023-09-30 07762302 bus:OrdinaryShareClass2 2023-09-30 07762302 bus:OrdinaryShareClass3 2023-09-30 07762302 bus:OrdinaryShareClass4 2023-09-30 07762302 core:CurrentFinancialInstruments 2023-09-30 07762302 core:CurrentFinancialInstruments core:WithinOneYear 2023-09-30 07762302 core:Non-currentFinancialInstruments core:AfterOneYear 2023-09-30 07762302 core:FurnitureFittingsToolsEquipment 2023-09-30 07762302 core:MotorVehicles 2023-09-30 07762302 bus:OrdinaryShareClass3 2022-10-01 2023-09-30 07762302 bus:OrdinaryShareClass4 2022-10-01 2023-09-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 07762302

Cistus Limited

Unaudited Filleted Financial Statements

for the Year Ended 30 September 2024

 

Cistus Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 10

 

Cistus Limited

Company Information

Directors

Mr Jason Daryl Smith

Mr Charlie Paul Salmons

Registered office

Lindenmuth House
37 Greenham Business Park
Greenham
Thatcham
Berkshire
RG19 6HW

Accountants

Opus Accounting Limited
Chartered Certified Accountants
7-7c Snuff Street
Devizes
Wiltshire
SN10 1DU

 

Cistus Limited

(Registration number: 07762302)
Balance Sheet as at 30 September 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

4

89,886

2,528

Current assets

 

Debtors

5

221,462

235,370

Cash at bank and in hand

 

384,942

435,156

 

606,404

670,526

Creditors: Amounts falling due within one year

6

(277,787)

(313,927)

Net current assets

 

328,617

356,599

Total assets less current liabilities

 

418,503

359,127

Creditors: Amounts falling due after more than one year

6

(85,245)

-

Provisions for liabilities

(22,472)

(680)

Net assets

 

310,786

358,447

Capital and reserves

 

Called up share capital

7

8

4

Retained earnings

310,778

358,443

Shareholders' funds

 

310,786

358,447

For the financial year ending 30 September 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 31 March 2025 and signed on its behalf by:
 

 

Cistus Limited

(Registration number: 07762302)
Balance Sheet as at 30 September 2024 (continued)

.........................................
Mr Jason Daryl Smith
Director

.........................................
Mr Charlie Paul Salmons
Director

 

Cistus Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 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:
Lindenmuth House
37 Greenham Business Park
Greenham
Thatcham
Berkshire
RG19 6HW
England

These financial statements were authorised for issue by the Board on 31 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.

 

Cistus Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024 (continued)

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

Plant and machinery etc

25% on 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.

 

Cistus Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024 (continued)

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

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.

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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.

 

Cistus Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024 (continued)

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 4 (2023 - 2).

 

Cistus Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024 (continued)

4

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 October 2023

6,166

-

6,166

Additions

5,074

110,555

115,629

At 30 September 2024

11,240

110,555

121,795

Depreciation

At 1 October 2023

3,638

-

3,638

Charge for the year

632

27,639

28,271

At 30 September 2024

4,270

27,639

31,909

Carrying amount

At 30 September 2024

6,970

82,916

89,886

At 30 September 2023

2,528

-

2,528

5

Debtors

Current

2024
£

2023
£

Trade debtors

198,946

233,781

Prepayments

492

-

Other debtors

22,024

1,589

 

221,462

235,370

 

Cistus Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024 (continued)

6

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

13,643

-

Trade creditors

 

187,303

264,673

Taxation and social security

 

71,721

45,679

Accruals and deferred income

 

1,550

1,550

Other creditors

 

3,570

2,025

 

277,787

313,927

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £13,643 (2023 - £xx).

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

85,245

-

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £85,245 (2023 - £xx).

 

Cistus Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024 (continued)

7

Share capital

Allotted, called up and fully paid shares

2024

2023

No.

£

No.

£

A Ordinary of £1 each

-

-

2

2

B Ordinary of £1 each

-

-

2

2

C Ordinary of £1 (2023 - £0) each

4

4

-

-

D Ordinary of £1 (2023 - £0) each

4

4

-

-

8

8

4

4