IRIS Accounts Production v25.1.0.734 02029999 Board of Directors 1.1.24 31.12.24 31.12.24 Medium entities true false true true false false false true false These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh020299992023-12-31020299992024-12-31020299992024-01-012024-12-31020299992022-12-31020299992023-01-012023-12-31020299992023-12-3102029999ns15:EnglandWales2024-01-012024-12-3102029999ns14:PoundSterling2024-01-012024-12-3102029999ns10:Director12024-01-012024-12-3102029999ns10:PrivateLimitedCompanyLtd2024-01-012024-12-3102029999ns10:MediumEntities2024-01-012024-12-3102029999ns10:Audited2024-01-012024-12-3102029999ns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-3102029999ns10:Medium-sizedCompaniesRegimeForAccounts2024-01-012024-12-3102029999ns10:FullAccounts2024-01-012024-12-310202999912024-01-012024-12-3102029999ns10:OrdinaryShareClass12024-01-012024-12-3102029999ns10:Director22024-01-012024-12-3102029999ns10:Director32024-01-012024-12-3102029999ns10:CompanySecretary12024-01-012024-12-3102029999ns10:RegisteredOffice2024-01-012024-12-3102029999ns5:CurrentFinancialInstruments2024-12-3102029999ns5:CurrentFinancialInstruments2023-12-3102029999ns5:ShareCapital2024-12-3102029999ns5:ShareCapital2023-12-3102029999ns5:RetainedEarningsAccumulatedLosses2024-12-3102029999ns5:RetainedEarningsAccumulatedLosses2023-12-3102029999ns5:ShareCapital2022-12-3102029999ns5:RetainedEarningsAccumulatedLosses2022-12-3102029999ns5:RetainedEarningsAccumulatedLosses2023-01-012023-12-3102029999ns5:RetainedEarningsAccumulatedLosses2024-01-012024-12-3102029999ns5:NetGoodwill2024-01-012024-12-310202999912024-01-012024-12-3102029999ns15:UnitedKingdom2024-01-012024-12-3102029999ns15:UnitedKingdom2023-01-012023-12-3102029999ns15:Europe2024-01-012024-12-3102029999ns15:Europe2023-01-012023-12-3102029999ns5:TotalGeographicSegmentsIncludingAnyUnallocatedAmount2024-01-012024-12-3102029999ns5:TotalGeographicSegmentsIncludingAnyUnallocatedAmount2023-01-012023-12-3102029999ns10:HighestPaidDirector2024-01-012024-12-3102029999ns10:HighestPaidDirector2023-01-012023-12-3102029999ns5:PlantEquipmentOtherAssetsUnderOperatingLeases2024-01-012024-12-3102029999ns5:PlantEquipmentOtherAssetsUnderOperatingLeases2023-01-012023-12-3102029999ns5:OwnedAssets2024-01-012024-12-3102029999ns5:OwnedAssets2023-01-012023-12-3102029999112024-01-012024-12-3102029999112023-01-012023-12-3102029999122024-01-012024-12-3102029999122023-01-012023-12-3102029999ns5:NetGoodwill2023-12-3102029999ns5:NetGoodwill2024-12-3102029999ns5:NetGoodwill2023-12-3102029999ns5:LandBuildings2023-12-3102029999ns5:PlantMachinery2023-12-3102029999ns5:MotorVehicles2023-12-3102029999ns5:LandBuildings2024-01-012024-12-3102029999ns5:PlantMachinery2024-01-012024-12-3102029999ns5:MotorVehicles2024-01-012024-12-3102029999ns5:LandBuildings2024-12-3102029999ns5:PlantMachinery2024-12-3102029999ns5:MotorVehicles2024-12-3102029999ns5:LandBuildings2023-12-3102029999ns5:PlantMachinery2023-12-3102029999ns5:MotorVehicles2023-12-3102029999ns5:WithinOneYearns5:CurrentFinancialInstruments2024-12-3102029999ns5:WithinOneYearns5:CurrentFinancialInstruments2023-12-3102029999ns5:WithinOneYear2024-12-3102029999ns5:WithinOneYear2023-12-3102029999ns5:BetweenOneFiveYears2024-12-3102029999ns5:BetweenOneFiveYears2023-12-3102029999ns5:AllPeriods2024-12-3102029999ns5:AllPeriods2023-12-3102029999ns5:DeferredTaxation2023-12-3102029999ns5:DeferredTaxation2024-01-012024-12-3102029999ns5:DeferredTaxation2024-12-3102029999ns10:OrdinaryShareClass12024-12-3102029999ns5:RetainedEarningsAccumulatedLosses2023-12-310202999912024-01-012024-12-31
REGISTERED NUMBER: 02029999 (England and Wales)











Beamfeature Limited

Strategic Report, Report of the Directors and

Financial Statements

for the Year Ended 31 December 2024






Beamfeature Limited (Registered number: 02029999)






Contents of the Financial Statements
for the Year Ended 31 December 2024




Page

Company information 1

Strategic report 2

Report of the directors 4

Report of the independent auditors 7

Income statement 11

Other comprehensive income 12

Balance sheet 13

Statement of changes in equity 14

Cash flow statement 15

Notes to the cash flow statement 16

Notes to the financial statements 17


Beamfeature Limited

Company Information
for the Year Ended 31 December 2024







Directors: S S Ruia
K Rylatt
J Rylatt





Secretary: A S Ruia





Registered office: 3 Adbaston Road
Cobra Court
Stretford
Manchester
M32 0TP





Registered number: 02029999 (England and Wales)





Auditors: Warr & Co Limited
Chartered Accountants
& Statutory Auditors
Mynshull House
78 Churchgate
Stockport
SK1 1YJ

Beamfeature Limited (Registered number: 02029999)

Strategic Report
for the Year Ended 31 December 2024

The directors present their strategic report for the year ended 31 December 2024.

During the year, despite the current economic uncertainty and the cost of living crisis, the company has seen continued customer demand for home furnishings with revenue amounting to £12,462,879 (2023 £14,903,717) and gross margins of 34.4% (2023 35.2%).

Review of business
We are pleased to say that despite the challenges faced the company has adapted well and put various measures in place to enable the company to continue trading, and has been able to withstand the various pressures from the economy and wider factors to continue to perform strongly.

Along with many businesses the company has been affected by rising energy costs and with fluctuating freight costs margins have been impacted. We are constantly monitoring our costs and updating our selling prices to pass on the increase in costs to our customers and ease the impact on the company. Exchange rate fluctuations also impact the company but this is something we aim to cover by acting prudently with foreign exchange as soon as it comes up.

The cost of living crisis is a serious concern for individuals and businesses across all sectors. There is currently no clear picture of where this is heading and for how long either. As a company we are constantly monitoring prices and updating our selling prices to be as accurate as possible, we are also cautious about forward commitments with multiple retailers to ensure we do not expose ourselves further. A further positive for the company is that some of the products sold will help to reduce the energy output of customers and we are focussing on the growth of this particular segment of our business. We are constantly looking for new innovations as the cost of living crisis looks to be an issue for the foreseeable future.

We as a company have always maintained a high level of stock and innovative and practical products and as a result have successfully managed to fulfill the demands of our customers.

We have renewed our banking facilities for an additional 12 months and the business has focussed on working capital, managing well in its own operations. The facility renewal is annual and is considered by the directors to be routine.We have performed stress testing scenarios on our forecasts which supports that we are not reliant on the facility and the business has sufficient resources to continue as a going concern.

Our overall philosophy of innovation and strength of finance is a key driver behind our historical growth and profitability, this is something we believe will allow us to overcome our current hardships and return to normality as and when it will happen.


Beamfeature Limited (Registered number: 02029999)

Strategic Report
for the Year Ended 31 December 2024

Principal risks and uncertainties
In the opinion of the directors, the principal risks to the company are those surrounding liquidity and credit. The company works hard to maintain close relationships with both their customers and suppliers such that all parties can agree on credit terms enabling successful liquidity management. Where possible, the company ensures that their credit sales are covered by appropriate insurance to mitigate the risk of bad debts arising.

Price risk
The company is exposed to price and currency risk through its transactions in Sterling, US Dollars and Euros. The directors monitor these risks closely and where possible use these foreign currency receipts to pay for goods and services in the appropriate currency to mitigate exchange rate movements.

Credit risk
The company has implemented policies that require appropriate credit checks on potential customers before sales are made as well as give control of credit accounts for current customers.

Liquidity risk
The company maintains a significant cash balance to ensure sufficient funds are available for its operations.

Interest rate cash flow risk
The company is exposed to cash flow interest rate risk from borrowings. The directors monitor this closely and bank facilities are only utilised for short periods therefore minimising the risk.

Other risks
The risks facing the company in relation to health, safety and quality are assessed in an ongoing basis. The company is continuously taking steps to ensure it is up to date to keep these risks to a minimum. There are currently no concerns in regard to this that the directors are aware of.

Financial key performance indicators
2024 2023 Variance
£ £ £
Turnover 12,462,879 14,903,717 (2,440,838)
Gross profit 4,290,127 5,240,801 (950,674)
Operating profit/(loss) (21,514) 114,815 (136,329)
Net assets 6,849,211 6,850,234 11,582

These financial indicators are considered to be the key financial performance indicators of the company. The directors are satisfied with the results and believe the results give a platform to enable further expansion of the company in future years.

On behalf of the board:





S S Ruia - Director


1 April 2025

Beamfeature Limited (Registered number: 02029999)

Report of the Directors
for the Year Ended 31 December 2024

The directors present their report with the financial statements of the company for the year ended 31 December 2024.

Principal activity
The principal activity of the company in the year under review was that of the import and sale of household textiles and homewares.

Dividends
No dividends will be distributed for the year ended 31 December 2024.

Future developments
The company is well positioned in its market place and will continue to foster excellent relationships with its key customers and suppliers alike.

Events after the reporting period
There were no significant events after the reporting period.

Directors
The directors shown below have held office during the whole of the period from 1 January 2024 to the date of this report.

S S Ruia
K Rylatt
J Rylatt

Matters covered in the strategic report
In accordance with section 414C(11) of the Companies Act 2006 certain matters required to be detailed in he Directors Report are detailed in the Strategic Report where the directors consider them to be of strategic importance to the company.


Beamfeature Limited (Registered number: 02029999)

Report of the Directors
for the Year Ended 31 December 2024

Going concern
In preparing the financial statements the directors are required to prepare the financial statements on a going concern basis unless it is inappropriate to assume that the company will continue trading. In satisfaction of this responsibility, the directors have considered the company's ability to meet its liabilities as they fall due for the period of at least twelve months from the signing of the financial statements.

Due to the current economic environment arising from the conflict in Ukraine and the wider cost of living crisis management have undertaken a business assessment of the likely impact on the company. The assessment has considered worst case scenarios including a downturn in sales and the mitigation that management could put in place to ensure the continuation of the business. Examples of worst case scenarios which have been considered include a long term decline in turnover and its impact on the business's cash flow and facility headroom, along with the impact of increased costs on the business's cash flow with the unlikely possibility that these increases could not be passed on to its customers.

During this period of uncertainty the directors have taken the required steps to mitigate the effects of the economic environment by reshaping the business to ensure it can meet its longer-term objectives and obtaining additional debt facilities to ensure the business can meet any unexpected liabilities that may arise.

At the current time, the company is trading well against forecasts prepared but the directors acknowledge that there may be a reduction or delay in revenue over the coming months due to prevailing economic conditions, all of which has been considered in stress testing. The business has observed increased costs and disruptions in the supply chain as a result of Brexit which it has been able to navigate and pass on the impact to customers. The company however is continuing to monitor and plan ahead to mitigate future issues.

The company has also renewed its banking facilities for an additional 12 months and the business has focused on managing its working capital and its own operations. The facility renewal is annual as in recent years and is considered by the directors to be routine in nature. The work completed on worse case scenarios also confirms the business is not reliant on the facility and that the business has sufficient resources to continue as a going concern.

The directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus, they continue to adopt the going concern basis of accounting in preparing the financial statements.

Statement of directors' responsibilities
The directors are responsible for preparing the Strategic report, the Report of the directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

-select suitable accounting policies and then apply them consistently;
-make judgements and accounting estimates that are reasonable and prudent;
-prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.


Beamfeature Limited (Registered number: 02029999)

Report of the Directors
for the Year Ended 31 December 2024

Statement of directors' responsibilities - continued
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. 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.

Statement as to disclosure of information to auditors
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

Auditors
The auditors, Warr & Co Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting.

On behalf of the board:





S S Ruia - Director


1 April 2025

Report of the Independent Auditors to the Members of
Beamfeature Limited

Opinion
We have audited the financial statements of Beamfeature Limited (the 'company') for the year ended 31 December 2024 which comprise the Income statement, Other comprehensive income, Balance sheet, Statement of changes in equity, Cash flow statement and Notes to the cash flow statement, Notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its loss for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information
The directors are responsible for the other information. The other information comprises the information in the Strategic report and the Report of the directors, but does not include the financial statements and our Report of the auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Report of the Independent Auditors to the Members of
Beamfeature Limited


Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Strategic report and the Report of the directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Strategic report and the Report of the directors have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic report or the Report of the directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
- the financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of directors' responsibilities set out on pages five and six, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Report of the Independent Auditors to the Members of
Beamfeature Limited


Auditors' responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

We worked closely with the directors and senior management to identify the relevant laws and regulations and compliance therewith. Our procedures and sampling were designed to identify irregularities and remove the risk of material misstatements.

As part of an audit in accordance with ISA's (UK), we exercise professional judgement and maintain
professional scepticism throughout the audit. We also:

- Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks, and obtain audit evidence that is
sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material
misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion,
forgery, intentional omissions, misrepresentations, or the override of internal control.

- Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the company's internal control.

- Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates and related disclosures made by the directors.

- Conclude on the appropriateness of the director's use of the going concern basis of accounting and, based
on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may
cast significant doubt on the company's ability to continue as a going concern. If we conclude that a material
uncertainty exists, we are required to draw attention in our auditor's report to the related disclosures in the
financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based
on the audit evidence obtained up to te date of our auditor's report. However, future events or conditions may
cause the company to cease to continue as a going concern.

- Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.

- Obtain sufficient appropriate audit evidence regarding the financial information of the entries or business activities within the company to express an opinion on the financial statements. We are responsible for our audit opinion.

- We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, including any significant deficiencies in internal control that we identified during the audit.


Report of the Independent Auditors to the Members of
Beamfeature Limited

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the auditors.

Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.




Nicola Joyce ACA (Senior Statutory Auditor)
for and on behalf of Warr & Co Limited
Chartered Accountants
& Statutory Auditors
Mynshull House
78 Churchgate
Stockport
SK1 1YJ

22 April 2025

Beamfeature Limited (Registered number: 02029999)

Income Statement
for the Year Ended 31 December 2024

31.12.24 31.12.23
Notes £    £   

Turnover 4 12,462,879 14,903,717

Cost of sales (8,172,752 ) (9,662,916 )
Gross profit 4,290,127 5,240,801

Distribution costs (316,513 ) (389,021 )
Administrative expenses (3,996,940 ) (4,757,686 )
(23,326 ) 94,094

Other operating income 5 1,812 20,721
Operating (loss)/profit 7 (21,514 ) 114,815

Interest receivable and similar income 39,579 11,238
18,065 126,053

Interest payable and similar expenses 8 (6,483 ) (9,862 )
Profit before taxation 11,582 116,191

Tax on profit 9 (12,605 ) (36,202 )
(Loss)/profit for the financial year (1,023 ) 79,989

Beamfeature Limited (Registered number: 02029999)

Other Comprehensive Income
for the Year Ended 31 December 2024

31.12.24 31.12.23
Notes £    £   

(Loss)/profit for the year (1,023 ) 79,989


Other comprehensive income - -
Total comprehensive income for the
year

(1,023

)

79,989

Beamfeature Limited (Registered number: 02029999)

Balance Sheet
31 December 2024

31.12.24 31.12.23
Notes £    £   
Fixed assets
Intangible assets 10 - -
Tangible assets 11 372,934 208,081
372,934 208,081

Current assets
Stocks 12 4,141,538 4,412,169
Debtors 13 1,600,632 1,580,299
Cash at bank 14 1,785,616 2,563,266
7,527,786 8,555,734
Creditors
Amounts falling due within one year 15 (1,020,374 ) (1,895,051 )
Net current assets 6,507,412 6,660,683
Total assets less current liabilities 6,880,346 6,868,764

Provisions for liabilities 17 (31,135 ) (18,530 )
Net assets 6,849,211 6,850,234

Capital and reserves
Called up share capital 18 40,000 40,000
Retained earnings 19 6,809,211 6,810,234
Shareholders' funds 6,849,211 6,850,234

The financial statements were approved by the Board of Directors and authorised for issue on 1 April 2025 and were signed on its behalf by:





S S Ruia - Director


Beamfeature Limited (Registered number: 02029999)

Statement of Changes in Equity
for the Year Ended 31 December 2024

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1 January 2023 40,000 6,730,245 6,770,245

Changes in equity
Total comprehensive income - 79,989 79,989
Balance at 31 December 2023 40,000 6,810,234 6,850,234

Changes in equity
Total comprehensive income - (1,023 ) (1,023 )
Balance at 31 December 2024 40,000 6,809,211 6,849,211

Beamfeature Limited (Registered number: 02029999)

Cash Flow Statement
for the Year Ended 31 December 2024

31.12.24 31.12.23
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 (590,692 ) 981,436
Interest paid (6,483 ) (9,862 )
Tax paid (19,062 ) (9,960 )
Net cash from operating activities (616,237 ) 961,614

Cash flows from investing activities
Purchase of tangible fixed assets (230,471 ) (77,237 )
Sale of tangible fixed assets 29,479 -
Interest received 39,579 11,238
Net cash from investing activities (161,413 ) (65,999 )

(Decrease)/increase in cash and cash equivalents (777,650 ) 895,615
Cash and cash equivalents at
beginning of year

2

2,563,266

1,667,651

Cash and cash equivalents at end of
year

2

1,785,616

2,563,266

Beamfeature Limited (Registered number: 02029999)

Notes to the Cash Flow Statement
for the Year Ended 31 December 2024

1. Reconciliation of profit before taxation to cash generated from operations

31.12.24 31.12.23
£    £   
Profit before taxation 11,582 116,191
Depreciation charges 51,721 22,037
Profit on disposal of fixed assets (15,582 ) -
Finance costs 6,483 9,862
Finance income (39,579 ) (11,238 )
14,625 136,852
Decrease/(increase) in stocks 270,631 (719,914 )
(Increase)/decrease in trade and other debtors (20,333 ) 318,793
(Decrease)/increase in trade and other creditors (855,615 ) 1,245,705
Cash generated from operations (590,692 ) 981,436

2. Cash and cash equivalents

The amounts disclosed on the Cash flow statement in respect of cash and cash equivalents are in respect of these Balance sheet amounts:

Year ended 31 December 2024
31.12.24 1.1.24
£    £   
Cash and cash equivalents 1,785,616 2,563,266
Year ended 31 December 2023
31.12.23 1.1.23
£    £   
Cash and cash equivalents 2,563,266 1,667,651


3. Analysis of changes in net funds

At 1.1.24 Cash flow At 31.12.24
£    £    £   
Net cash
Cash at bank 2,563,266 (777,650 ) 1,785,616
2,563,266 (777,650 ) 1,785,616
Total 2,563,266 (777,650 ) 1,785,616

Beamfeature Limited (Registered number: 02029999)

Notes to the Financial Statements
for the Year Ended 31 December 2024

1. Statutory information

Beamfeature Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. Accounting policies

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Turnover
Turnover is recognised to the extent that it is probable that the economic benefits will flow to the company and the turnover can be reliably measured. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before turnover is recognised:

Sale of goods
Turnover from the sale of goods is recognised when all of the following conditions are satisfied:
- the company has transferred the significant risks and rewards of ownership to the buyer;
- the company retains neither continuing managerial involvement to the degree usually associated with ownership
nor effective control over the goods sold;
- the amount of turnover can be measured reliably;
- it is probable that the company will receive the consideration due under the transaction; and
- the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Goodwill
Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer's interest in the fair value of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cst less accumulated amortisation and accumulated impairment losses. Goodwill has been amortised on a straight line basis to the statement of comprehensive income over its useful economic life of 5 years.

Beamfeature Limited (Registered number: 02029999)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2024

2. Accounting policies - continued

Tangible fixed assets
Tangible fixed assets are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

The company adds to the carrying amount of an item of fixed assets the cost of replacing part of such an item when that cost is incurred, if the replacement part is expected to provide incremental future benefits to the company. The carrying amount of the replaced part is derecognised. Repairs and maintenance costs are charged to the statement of comprehensive income during the period in which they are incurred.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives.

Depreciation is provided at the following rates:

Freehold property Freehold property is not depreciated
Motor vehicles 25% reducing balance
Office equipment, computer equipment
and property improvements 25% reducing balance

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the statement of comprehensive income.

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Beamfeature Limited (Registered number: 02029999)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2024

2. Accounting policies - continued

Financial instruments
The company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities such as trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.

Debt instruments other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However, if the arrangements of a short term instrument constitute a financing transaction, such as the payment of a trade det deferred beyond normal business terms or in case of an out-right short term loan that is not at market rate, the financial asset or liability is measured, initially at the present value of future cash flows discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost, unless it qualifies as a loan from a director.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the statement of comprehensive income.

For financial assets measured at amortised cost, the impairment loss is measured as the difference between an assets carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If a financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.

For financial assets measured at cost less impairment, the impairment loss is measured as the difference between an asset's carrying amount and best estimate of recoverable of the recoverable amount, which is an approximation of the amount that the company would receive for the asset if it were to be sold at the reporting date.

Financial assets and liabilities are offset and the net amount reported in the statement of financial position when there is an enforceable right to set off the recognised amounts an there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


Beamfeature Limited (Registered number: 02029999)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2024

2. Accounting policies - continued
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The company contributes to a defined contribution pension plan for its employees. The plan is a separate entity and the assets are held independently of the company. Contributions payable are charged to the profit and loss in the period to which they relate and once contributions have been paid the company has no further payment obligations.

Beamfeature Limited (Registered number: 02029999)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2024

2. Accounting policies - continued

Going concern
In preparing the financial statements the directors are required to prepare the financial statements on a going concern basis unless it is inappropriate to assume that the company will continue trading. In satisfaction of this responsibility, the directors have considered the company's ability to meet its liabilities as they fall due for the period of at least twelve months from the signing of the financial statements.

Due to the current economic environment arising from the conflict in Ukraine and the wider cost of living crisis, management have undertaken a business assessment of the likely impact on the company. The assessment has considered worst case scenarios including a downturn in sales and the mitigation that management could put in place to ensure the continuation of the business. Examples of worst case scenarios which have been considered include a long term decline in turnover and its impact on the business's cash flow and facility headroom, along with the impact of increased costs on the business's cash flow with the unlikely possibility that these increases could not be passed on to its customers.

During this period of uncertainty the directors have taken the required steps to mitigate the effects of the economic environment by reshaping the business to ensure it can meet its longer-term objectives and obtaining additional debt facilities to ensure the business can meet any unexpected liabilities that may arise.

At the current time, the company is trading well against forecasts prepared but the directors acknowledge that there may be a reduction or delay in revenue over the coming months due to prevailing economic conditions, all of which has been considered in stress testing. The business has observed increased costs and disruptions in the supply chain as a result of Brexit which it has been able to navigate and pass on the impact to customers. The company however is continuing to monitor and plan ahead to mitigate future issues.

The company has also renewed its banking facilities for an additional 12 months and the business has focused on managing its working capital and its own operations. The facility renewal is annual as in recent years and is considered by the directors to be routine in nature. The work completed on worse case scenarios also confirms the business is not reliant on the facility and that the business has sufficient resources to continue as a going concern.

The directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus, they continue to adopt the going concern basis of accounting in preparing the financial statements.

Beamfeature Limited (Registered number: 02029999)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2024

3. Critical accounting judgements and key sources of estimation uncertainty

In the application of the company's accounting policies, the directors are required to make judgements, estimates and assumptions about carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

The directors have determined whether there are any indicators of impairment of stock held by the company. Factors taken into consideration include the date of last sale of stock lines, the conditions of stock held and managements expectations for the recoverable value against the total stock cost recognised in the accounts.

Tangible fixed assets are stated at cost less accumulated depreciation and accumulated impairment losses. Management have used their expectation of the estimated useful lives of each category of assets in order to ensure the appropriate provision is made for depreciation. Details of the estimated useful lives are noted in the accounting policies and the depreciation provision is stated in note 9.

4. Turnover

The turnover and profit before taxation are attributable to the one principal activity of the company.

An analysis of turnover by geographical market is given below:

31.12.24 31.12.23
£    £   
United Kingdom 10,867,498 14,041,719
Europe 1,543,399 768,903
Rest of the world 51,982 93,095
12,462,879 14,903,717

5. Other operating income
31.12.24 31.12.23
£    £   
Other income 1,812 20,721

Beamfeature Limited (Registered number: 02029999)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2024

6. Employees and directors
31.12.24 31.12.23
£    £   
Wages and salaries 2,416,554 2,861,398
Social security costs 370,896 405,013
Other pension costs 66,793 53,451
2,854,243 3,319,862

The average number of employees during the year was as follows:
31.12.24 31.12.23

Administrative 33 31
Directors 3 3
36 34

31.12.24 31.12.23
£    £   
Directors' remuneration 1,387,616 1,891,751

Information regarding the highest paid director is as follows:
31.12.24 31.12.23
£    £   
Emoluments etc 477,159 674,681

7. Operating (loss)/profit

The operating loss (2023 - operating profit) is stated after charging/(crediting):

31.12.24 31.12.23
£    £   
Hire of plant and machinery 5,769 23,102
Depreciation - owned assets 51,721 22,037
Profit on disposal of fixed assets (15,582 ) -
Auditors' remuneration 15,999 17,750
Auditors' remuneration for non audit work 5,681 3,104
Foreign exchange differences (64,472 ) 110,691
Operating lease rental - land and buildings 480,000 480,000
Operating lease rental- motor vehicles 40,061 -

8. Interest payable and similar expenses
31.12.24 31.12.23
£    £   
Bank interest 6,483 9,862

Beamfeature Limited (Registered number: 02029999)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2024

9. Taxation

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
31.12.24 31.12.23
£    £   
Current tax:
UK corporation tax - 19,062

Deferred tax 12,605 17,140
Tax on profit 12,605 36,202

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

31.12.24 31.12.23
£    £   
Profit before tax 11,582 116,191
Profit multiplied by the standard rate of corporation tax in the UK
of 25% (2023 - 21.480%)

2,896

24,958

Effects of:
Expenses not deductible for tax purposes 9,710 9,087
Capital allowances in excess of depreciation (43,181 ) (9,463 )
Utilisation of tax losses 30,575 (2,413 )
Deferred tax adjustments 12,605 17,140
Effects of change in rate of tax - (3,107 )
Total tax charge 12,605 36,202

10. Intangible fixed assets
Goodwill
£   
Cost
At 1 January 2024
and 31 December 2024 200,000
Amortisation
At 1 January 2024
and 31 December 2024 200,000
Net book value
At 31 December 2024 -
At 31 December 2023 -

Beamfeature Limited (Registered number: 02029999)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2024

11. Tangible fixed assets
Office
equipment,
computers
and
Freehold property Motor
property improvements vehicles Totals
£    £    £    £   
Cost
At 1 January 2024 110,000 381,361 135,324 626,685
Additions - - 230,471 230,471
Disposals - - (72,075 ) (72,075 )
At 31 December 2024 110,000 381,361 293,720 785,081
Depreciation
At 1 January 2024 - 353,877 64,727 418,604
Charge for year - 3,646 48,075 51,721
Eliminated on disposal - - (58,178 ) (58,178 )
At 31 December 2024 - 357,523 54,624 412,147
Net book value
At 31 December 2024 110,000 23,838 239,096 372,934
At 31 December 2023 110,000 27,484 70,597 208,081

12. Stocks
31.12.24 31.12.23
£    £   
Stocks 4,141,538 4,412,169

The value of stock held is stated net of a stock provision at the year end of £20,000 (2023 £20,000).

13. Debtors: amounts falling due within one year
31.12.24 31.12.23
£    £   
Trade debtors 1,527,597 1,513,881
Other debtors 20,279 15,507
Prepayments and accrued income 52,756 50,911
1,600,632 1,580,299

14. Cash at bank

There is a fixed and floating charge in place over the company's assets from HSBC for any liabilities falling due. At 31 December 2024, there were no liabilities due to HSBC.

Beamfeature Limited (Registered number: 02029999)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2024

15. Creditors: amounts falling due within one year
31.12.24 31.12.23
£    £   
Trade creditors 119,903 122,954
Corporation tax - 19,062
Social security and other taxes 588,158 721,307
Accrued expenses 312,313 1,031,728
1,020,374 1,895,051

16. Leasing agreements

Minimum lease payments under non-cancellable operating leases fall due as follows:
31.12.24 31.12.23
£    £   
Within one year 513,306 480,000
Between one and five years 931,380 1,320,000
1,444,686 1,800,000

17. Provisions for liabilities
31.12.24 31.12.23
£    £   
Deferred tax 31,135 18,530

Deferred
tax
£   
Balance at 1 January 2024 18,530
Charge to Income statement during year 12,605
Balance at 31 December 2024 31,135

18. Called up share capital

Allotted, issued and fully paid:
Number: Class: Nominal 31.12.24 31.12.23
value: £    £   
40,000 Ordinary 1 40,000 40,000

Beamfeature Limited (Registered number: 02029999)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2024

19. Reserves
Retained
earnings
£   

At 1 January 2024 6,810,234
Deficit for the year (1,023 )
At 31 December 2024 6,809,211

20. Capital commitments
31.12.24 31.12.23
£    £   
Contracted but not provided for in the
financial statements - 15,982

21. Related party disclosures

The company paid rental charges of £480,000 (2023 £480,000) to the Suresh Pension Fund, a fund in which a director is a beneficiary.

Several family members of the directors are employed by the company. The total remuneration, including pension costs, payable in the year was £325,089 (2023 £267,584).

22. Post balance sheet events

There were no significant events after the reporting period.

23. Ultimate controlling party

The directors are the ultimate controlling parties.