Pirate Pixel Limited 09739226 false 2023-09-01 2024-08-31 2024-08-31 The principal activity of the company is Engineer Digita Accounts Production Advanced 6.30.9574.0 true 09739226 2023-09-01 2024-08-31 09739226 2024-08-31 09739226 core:CurrentFinancialInstruments 2024-08-31 09739226 core:CurrentFinancialInstruments core:WithinOneYear 2024-08-31 09739226 core:Non-currentFinancialInstruments 2024-08-31 09739226 core:Non-currentFinancialInstruments core:AfterOneYear 2024-08-31 09739226 core:FurnitureFittingsToolsEquipment 2024-08-31 09739226 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-08-31 09739226 bus:SmallEntities 2023-09-01 2024-08-31 09739226 bus:AuditExemptWithAccountantsReport 2023-09-01 2024-08-31 09739226 bus:FilletedAccounts 2023-09-01 2024-08-31 09739226 bus:SmallCompaniesRegimeForAccounts 2023-09-01 2024-08-31 09739226 bus:RegisteredOffice 2023-09-01 2024-08-31 09739226 bus:Director1 2023-09-01 2024-08-31 09739226 bus:PrivateLimitedCompanyLtd 2023-09-01 2024-08-31 09739226 core:ComputerEquipment 2023-09-01 2024-08-31 09739226 core:FurnitureFittingsToolsEquipment 2023-09-01 2024-08-31 09739226 core:KeyManagementPersonnel 2023-09-01 2024-08-31 09739226 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-09-01 2024-08-31 09739226 countries:EnglandWales 2023-09-01 2024-08-31 09739226 2023-08-31 09739226 core:FurnitureFittingsToolsEquipment 2023-08-31 09739226 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-08-31 09739226 2022-09-01 2023-08-31 09739226 2023-08-31 09739226 core:CurrentFinancialInstruments 2023-08-31 09739226 core:CurrentFinancialInstruments core:WithinOneYear 2023-08-31 09739226 core:Non-currentFinancialInstruments 2023-08-31 09739226 core:Non-currentFinancialInstruments core:AfterOneYear 2023-08-31 09739226 core:FurnitureFittingsToolsEquipment 2023-08-31 09739226 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-08-31 09739226 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2022-09-01 2023-08-31 09739226 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2022-08-31 iso4217:GBP xbrli:pure

Registration number: 09739226

Pirate Pixel Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 August 2024

image-name
 

Pirate Pixel Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 9

 

Pirate Pixel Limited

Company Information

Director

L Quain

Registered office

Ground Floor
19 New Road
Brighton
East Sussex
BN1 1UF

Accountants

Lucraft Hodgson & Dawes LLP
Ground Floor
19 New Road
Brighton
East Sussex
BN1 1UF

 

Pirate Pixel Limited

(Registration number: 09739226)
Balance Sheet as at 31 August 2024

Note

2024
£

2023
£

Fixed Assets

 

Tangible Assets

4

845

68

Current assets

 

Debtors

5

11,340

25,830

Cash at bank and in hand

 

17,027

2,647

 

28,367

28,477

Creditors: Amounts falling due within one year

6

(20,283)

(23,474)

Net current assets

 

8,084

5,003

Total assets less current liabilities

 

8,929

5,071

Creditors: Amounts falling due after more than one year

6

(3,197)

(4,836)

Provisions for liabilities

(152)

(13)

Net assets

 

5,580

222

Capital and Reserves

 

Called up share capital

100

100

Retained Earnings

5,480

122

Shareholders' funds

 

5,580

222

For the financial year ending 31 August 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's 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 director acknowledges his 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 director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 27 April 2025
 

 

Pirate Pixel Limited

(Registration number: 09739226)
Balance Sheet as at 31 August 2024

.........................................
L Quain
Director

   
     
 

Pirate Pixel Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 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:
Ground Floor
19 New Road
Brighton
East Sussex
BN1 1UF
England

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

The financial statements are presented in Sterling, which is the functional currency of the company.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the 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.

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.

 

Pirate Pixel Limited

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

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 taxation is accounted for at expected tax rates on all differences arising from the inclusion of items of income and expenditure in taxation computations in periods different from those in which they are included in the financial statements. A deferred tax asset is only recognised when it is more likely than not that the asset will be recoverable in the foreseeable future out of suitable taxable profits from which the underlying timing differences can be deducted.

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

Computer equipment

33% On cost

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.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

 

Pirate Pixel Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 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.

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.

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.

 

Pirate Pixel Limited

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

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, analysed by category was as follows:

2024
 No.

2023
 No.

Administration and support

1

1

1

1

4

Tangible Assets

Furniture, fittings and equipment
 £

Total
£

Cost or valuation

At 1 September 2023

2,231

2,231

Additions

1,192

1,192

Disposals

(2,231)

(2,231)

At 31 August 2024

1,192

1,192

Depreciation

At 1 September 2023

2,163

2,163

Charge for the year

415

415

Eliminated on disposal

(2,231)

(2,231)

At 31 August 2024

347

347

Carrying amount

At 31 August 2024

845

845

At 31 August 2023

68

68

5

Debtors

Current

2024
£

2023
£

Trade Debtors

4,940

14,000

Other debtors

6,400

11,830

 

11,340

25,830

 

Pirate Pixel Limited

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

6

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

7

6,207

2,000

Trade Creditors

 

123

55

Taxation and social security

 

13,033

20,499

Accruals and deferred income

 

920

920

 

20,283

23,474

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

7

3,197

4,836

7

Loans and borrowings

Non-current loans and borrowings

2024
£

2023
£

Bank borrowings

3,197

4,836

Current loans and borrowings

2024
£

2023
£

Bank borrowings

2,000

2,000

Other borrowings

4,207

-

6,207

2,000

 

Pirate Pixel Limited

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

8

Related party transactions

Loans to related parties

2024

Key management
£

Total
£

At start of period

6,922

6,922

Repaid

(6,922)

(6,922)

At end of period

-

-

2023

Key management
£

Total
£

Advanced

6,922

6,922

At end of period

6,922

6,922

Terms of loans to related parties

During the year the company provided the director with a loan. The loan was interest free, unsecured and repayable on demand.
 

Loans from related parties

 

Key management

2024
£

2023
£

At start of period

-

(3,859)

Advanced

4,208

-

Repaid

-

3,859

At end of period

4,208

-

Terms of loans from related parties

During the year the director provided the company with a loan. The loan was interest free, unsecured and repayable on demand.