IRIS Accounts Production v25.1.0.734 02631070 Board of Directors 1.8.23 31.7.24 31.7.24 Medium entities true false true true 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:kWh026310702023-07-31026310702024-07-31026310702023-08-012024-07-31026310702022-07-31026310702022-08-012023-07-31026310702023-07-3102631070ns15:EnglandWales2023-08-012024-07-3102631070ns14:PoundSterling2023-08-012024-07-3102631070ns10:Director12023-08-012024-07-3102631070ns10:PrivateLimitedCompanyLtd2023-08-012024-07-3102631070ns10:MediumEntities2023-08-012024-07-3102631070ns10:Audited2023-08-012024-07-3102631070ns10:Medium-sizedCompaniesRegimeForDirectorsReport2023-08-012024-07-3102631070ns10:Medium-sizedCompaniesRegimeForAccounts2023-08-012024-07-3102631070ns10:FullAccounts2023-08-012024-07-3102631070ns10:OrdinaryShareClass12023-08-012024-07-3102631070ns10:Director22023-08-012024-07-3102631070ns10:Director32023-08-012024-07-3102631070ns10:Director42023-08-012024-07-3102631070ns10:Director52023-08-012024-07-3102631070ns10:CompanySecretary12023-08-012024-07-3102631070ns10:RegisteredOffice2023-08-012024-07-3102631070ns5:CurrentFinancialInstruments2024-07-3102631070ns5:CurrentFinancialInstruments2023-07-3102631070ns5:ShareCapital2024-07-3102631070ns5:ShareCapital2023-07-3102631070ns5:RetainedEarningsAccumulatedLosses2024-07-3102631070ns5:RetainedEarningsAccumulatedLosses2023-07-3102631070ns5:ShareCapital2022-07-3102631070ns5:RetainedEarningsAccumulatedLosses2022-07-3102631070ns5:RetainedEarningsAccumulatedLosses2022-08-012023-07-3102631070ns5:RetainedEarningsAccumulatedLosses2023-08-012024-07-3102631070ns15:UnitedKingdom2023-08-012024-07-3102631070ns15:UnitedKingdom2022-08-012023-07-3102631070ns15:Europe2023-08-012024-07-3102631070ns15:Europe2022-08-012023-07-3102631070ns5:TotalGeographicSegmentsIncludingAnyUnallocatedAmount2023-08-012024-07-3102631070ns5:TotalGeographicSegmentsIncludingAnyUnallocatedAmount2022-08-012023-07-3102631070ns10:HighestPaidDirector2023-08-012024-07-3102631070ns10:HighestPaidDirector2022-08-012023-07-3102631070ns5:PlantEquipmentOtherAssetsUnderOperatingLeases2023-08-012024-07-3102631070ns5:PlantEquipmentOtherAssetsUnderOperatingLeases2022-08-012023-07-3102631070ns5:OwnedAssets2023-08-012024-07-3102631070ns5:OwnedAssets2022-08-012023-07-310263107012023-08-012024-07-310263107012022-08-012023-07-3102631070ns5:HirePurchaseContracts2023-08-012024-07-3102631070ns5:HirePurchaseContracts2022-08-012023-07-3102631070ns10:OrdinaryShareClass12022-08-012023-07-3102631070ns5:LandBuildings2023-07-3102631070ns5:LandBuildingsns5:ShortLeaseholdAssets2023-07-3102631070ns5:LongLeaseholdAssetsns5:LandBuildings2023-07-3102631070ns5:PlantMachinery2023-07-3102631070ns5:LandBuildings2023-08-012024-07-3102631070ns5:LandBuildingsns5:ShortLeaseholdAssets2023-08-012024-07-3102631070ns5:LongLeaseholdAssetsns5:LandBuildings2023-08-012024-07-3102631070ns5:PlantMachinery2023-08-012024-07-3102631070ns5:LandBuildings2024-07-3102631070ns5:LandBuildingsns5:ShortLeaseholdAssets2024-07-3102631070ns5:LongLeaseholdAssetsns5:LandBuildings2024-07-3102631070ns5:PlantMachinery2024-07-3102631070ns5:LandBuildings2023-07-3102631070ns5:LandBuildingsns5:ShortLeaseholdAssets2023-07-3102631070ns5:LongLeaseholdAssetsns5:LandBuildings2023-07-3102631070ns5:PlantMachinery2023-07-3102631070ns5:FurnitureFittings2023-07-3102631070ns5:MotorVehicles2023-07-3102631070ns5:ComputerEquipment2023-07-3102631070ns5:FurnitureFittings2023-08-012024-07-3102631070ns5:MotorVehicles2023-08-012024-07-3102631070ns5:ComputerEquipment2023-08-012024-07-3102631070ns5:FurnitureFittings2024-07-3102631070ns5:MotorVehicles2024-07-3102631070ns5:ComputerEquipment2024-07-3102631070ns5:FurnitureFittings2023-07-3102631070ns5:MotorVehicles2023-07-3102631070ns5:ComputerEquipment2023-07-3102631070ns5:WithinOneYearns5:CurrentFinancialInstruments2024-07-3102631070ns5:WithinOneYearns5:CurrentFinancialInstruments2023-07-3102631070ns5:WithinOneYear2024-07-3102631070ns5:WithinOneYear2023-07-3102631070ns5:BetweenOneFiveYears2024-07-3102631070ns5:BetweenOneFiveYears2023-07-3102631070ns5:AllPeriods2024-07-3102631070ns5:AllPeriods2023-07-3102631070ns5:DeferredTaxation2023-07-3102631070ns5:DeferredTaxation2024-07-3102631070ns10:OrdinaryShareClass12024-07-3102631070ns5:RetainedEarningsAccumulatedLosses2023-07-31
REGISTERED NUMBER: 02631070 (England and Wales)














Strategic Report, Report of the Directors and

Financial Statements

for the Year Ended 31 July 2024

for

On-Set Location Services Limited

On-Set Location Services Limited (Registered number: 02631070)






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




Page

Company Information 1

Strategic Report 2

Report of the Directors 3

Report of the Independent Auditors 5

Statement of Comprehensive Income 8

Statement of Financial Position 9

Statement of Changes in Equity 10

Statement of Cash Flows 11

Notes to the Statement of Cash Flows 12

Notes to the Financial Statements 13


On-Set Location Services Limited

Company Information
for the Year Ended 31 July 2024







DIRECTORS: C S Howard
N S Howard
G M Howard
G Howard
D Dewey-Leader-Foster





SECRETARY: C S Howard





REGISTERED OFFICE: The Granary
Crowhill Farm
Ravensden Road
Wilden
Bedfordshire
MK44 2QS





BUSINESS ADDRESS: Brook Road
Bassingbourn
Royston
Hertfordshire
SG8 5NS





REGISTERED NUMBER: 02631070 (England and Wales)





AUDITORS: GREGORY WILDMAN
Chartered Accountants
Statutory Auditors
The Granary
Crowhill Farm
Ravensden Road
Wilden
Bedfordshire
MK44 2QS

On-Set Location Services Limited (Registered number: 02631070)

Strategic Report
for the Year Ended 31 July 2024

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

REVIEW OF BUSINESS
As shown in the company's profit and loss account, there has been a 0.15% decrease in turnover over the prior year which has resulted in a gross profit of £6,489,972 (2023 - £6,422,261) and a profit on ordinary activities before tax of £4,095,174 (2023 - £4,897,354).

Despite a challenging trading environment during parts of 2023 due to the global writers and actors strikes, On-Set Location Services Ltd has continued to invest in and strengthen its operations, preparing for the anticipated recovery of the industry.

In line with the company's ongoing commitment to providing the highest quality equipment to the Film and HETV industries, On-Set has continued to grow its fleet. This year saw the addition of a substantial number of new units, including further trailers tailored specifically to the demands of modern productions. Continued investment in new Euro VI standard vehicles reinforces the company's dedication to sustainability and maintaining a modern, efficient, and environmentally responsible fleet.

Further advancing its sustainability efforts, On-Set has also expanded the deployment of hybrid generators across productions, incorporating larger capacity battery systems. This shift has enabled productions to operate more sustainably by increasing generator-off runtimes, reducing fuel consumption, and significantly lowering carbon emissions. Working closely alongside productions and their appointed sustainability consultants, On-Set provides detailed data and reporting, enabling productions to monitor performance in real time, implement data-driven adjustments, and achieve their sustainability goals. This data also allows On-Set to make informed decisions regarding the optimal battery systems to deploy for each production, offer valuable insights to future clients, and continually refine and progress its own sustainability practices allowing On-Set to continue to lead in providing innovative, low-carbon solutions to the industry.

This sustained investment in facilities, equipment, staff, and fleet ensures that On-Set remains well-positioned to meet the growing demands of production companies, supporting multiple large-scale projects simultaneously and maintaining its status as a market leader within the sector.

PRINCIPAL RISKS AND UNCERTAINTIES
Price risk, margin management
We monitor our industry very closely and maintain close relationships with our customers, suppliers and manufacturers.

Our pricing is facilitated by operating a fixed price book for all services, hire and staff. This model helps to maintain our revenue stream.

Costs are closely monitored and managed on a continuing basis by the directors and we mitigate against supply chain risk through continual pricing reviews and maintaining supply chain relationships.

Credit risk
Due to the nature of the industry, it is difficult to credit check companies as each company is created for a specific project. However, our customers in the film and TV industry usually have funding in place for the project ahead of filming dates, in addition services are invoiced weekly and if payment terms are not maintained then the services would be withdrawn leaving a minimal risk of significant bad debts.

Liquidity and cashflow risk
Liquidity risk is the risk that an entity will encounter difficulty in meeting obligations associated with financial liabilities. The company is financed by large cash reserves which are more than adequate to ensure that the company meets its operational requirements, in addition the company has short term borrowing which matches the needs of the business.

Foreign exchange risk
The functional currency is GB sterling, the directors believe that the main risk is from fluctuations In the US dollar and the Euro. The directors manage this by closely monitoring the exchange rates and the potential risk exposure.

ON BEHALF OF THE BOARD:





N S Howard - Director


25 April 2025

On-Set Location Services Limited (Registered number: 02631070)

Report of the Directors
for the Year Ended 31 July 2024

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

PRINCIPAL ACTIVITY
The principal activity of the company in the year under review was that of the provision of location facilities for television and film work.

DIVIDENDS
The total distribution of dividends for the year ended 31 July 2024 will be £ 186,000 .

FUTURE DEVELOPMENTS
Further advancing its sustainability efforts, On-Set has also expanded it's deployment of hybrid generators across multiple productions, incorporating larger capacity battery systems and continued to invest in new Euro VI standard vehicles reinforcing the company's dedication to sustainability and maintaining a modern, compliant and environmentally responsible fleet.

As a business On-Set Location Services Ltd continues to be committed in encouraging equality, diversity, and inclusion among its workforce, whilst eliminating unlawful discrimination. The aim is for our workforce to be truly representative of all sections of society and our customers, and for each employee to feel respected and able to give their best. The company - in providing goods and/or services and/or facilities - is also committed against unlawful discrimination of customers or the public.

On-Set continues to supply its services to numerous TV and Film production companies with the following to name but a few: Carnival Film and television, NBC Universal, Sky, Apple, Netflix, Disney, Amazon Studios, HBO max, Amblin Entertainment, Warner Bros, Sister Pictures, Marvel, Miramax, Studio Canal, Fresco Films, DNA films, Neal Street Productions, Moonage Productions, and far too many more to list.

Looking forward, On-Set is significantly expanding its operational capabilities with the construction of a new purpose-built office facility and the expansion of the existing build workshop. This investment will effectively double the size of the fabrication and engineering capacity on-site, allowing the company to increase production output and further enhance the quality and innovation of its specialist vehicle and trailer builds. On-Set also continues to be at the forefront of sustainability innovation, with years of valuable data driven insights and new emerging technologies poised to further reduce productions environmental impact

DIRECTORS
The directors shown below have held office during the whole of the period from 1 August 2023 to the date of this report.

C S Howard
N S Howard
G M Howard
G Howard

Other changes in directors holding office are as follows:

D Dewey-Leader-Foster was appointed as a director after 31 July 2024 but prior to the date of this report.

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.

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.

On-Set Location Services Limited (Registered number: 02631070)

Report of the Directors
for the Year Ended 31 July 2024


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 or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

AUDITORS
The auditors, GREGORY WILDMAN, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





N S Howard - Director


25 April 2025

Report of the Independent Auditors to the Members of
On-Set Location Services Limited

Opinion
We have audited the financial statements of On-Set Location Services Limited (the 'company') for the year ended 31 July 2024 which comprise the Statement of Comprehensive Income, Statement of Financial Position, Statement of Changes in Equity, Statement of Cash Flows and Notes to the Statement of Cash Flows, 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 July 2024 and of its profit 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.

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.

Report of the Independent Auditors to the Members of
On-Set Location Services Limited


Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page three, 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.

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.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

We obtained an understanding of the legal and regulatory frameworks within which the company operates focusing on those laws and regulations that have a direct effect on the determination of material amounts and disclosures in the financial statements. The laws and regulations in this context were the Companies Act 2006 and UK tax legislation. We assessed the required compliance with these laws and regulations as part of our audit procedures on the related financial statements.

We evaluated management's incentives and opportunities for fraudulent manipulation of the financial statements and the financial report (including the risk of override of controls) and determined that the principal risks were related to posting inappropriate entries including journals to overstate revenue or understate expenditure and management bias in accounting estimates.

Our audit procedures to respond to these risks, performed by the engagement team, included:

-enquiries of management, and the Directors about their own identification and assessment of the risks of the irregularities, reviewing accounting estimates for biases and reviewing regulatory correspondence;

- Performing audit work over the risk of management override of controls. including test of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for bias;

- Reviewing financial statement disclosures and testing to supporting documentation to access compliance with applicable laws and regulations;

- We have confirmed the income recognition basis is appropriate, tested a sample of income transactions to confirm completeness, tested a sample of journals to confirm they were appropriate and reviewed areas of judgment for indicators of management bias to address these risks.

- We obtained a full asset register and tested a sample of assets for existence by establishing the asset's location and substantiating current usage by reference to hire contracts, and taking photographic evidence. The valuation of self-build asset additions were tested by reviewing the overall spend in comparison to managements breakdown of costs.

Owing to the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation, even though we have properly planned and performed our audit in accordance with auditing standards. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

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.

Report of the Independent Auditors to the Members of
On-Set Location Services Limited


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 Worbey FCA (Senior Statutory Auditor)
for and on behalf of GREGORY WILDMAN
Chartered Accountants
Statutory Auditors
The Granary
Crowhill Farm
Ravensden Road
Wilden
Bedfordshire
MK44 2QS

29 April 2025

On-Set Location Services Limited (Registered number: 02631070)

Statement of Comprehensive
Income
for the Year Ended 31 July 2024

31.7.24 31.7.23
Notes £    £   

TURNOVER 3 13,001,938 13,197,849

Cost of sales 6,511,966 6,775,588
GROSS PROFIT 6,489,972 6,422,261

Administrative expenses 2,586,804 1,648,672
3,903,168 4,773,589

Other operating income 87,071 101,688
OPERATING PROFIT 5 3,990,239 4,875,277

Interest receivable and similar income 104,935 39,554
4,095,174 4,914,831

Interest payable and similar expenses 7 - 17,477
PROFIT BEFORE TAXATION 4,095,174 4,897,354

Tax on profit 8 334,700 1,149,187
PROFIT FOR THE FINANCIAL YEAR 3,760,474 3,748,167

OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME FOR THE YEAR 3,760,474 3,748,167

On-Set Location Services Limited (Registered number: 02631070)

Statement of Financial Position
31 July 2024

31.7.24 31.7.23
Notes £    £    £   
FIXED ASSETS
Tangible assets 10 21,447,959 20,134,909

CURRENT ASSETS
Stocks 11 931,814 -
Debtors 12 2,559,245 1,593,305
Cash at bank and in hand 8,045,638 5,824,716
11,536,697 7,418,021
CREDITORS
Amounts falling due within one year 13 4,015,233 1,934,118
NET CURRENT ASSETS 7,521,464 5,483,903
TOTAL ASSETS LESS CURRENT LIABILITIES 28,969,423 25,618,812

PROVISIONS FOR LIABILITIES 15 4,374,472 4,598,335
NET ASSETS 24,594,951 21,020,477

CAPITAL AND RESERVES
Called up share capital 16 100 100
Retained earnings 17 24,594,851 21,020,377
SHAREHOLDERS' FUNDS 24,594,951 21,020,477

The financial statements were approved by the Board of Directors and authorised for issue on 25 April 2025 and were signed on its behalf by:





N S Howard - Director


On-Set Location Services Limited (Registered number: 02631070)

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

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1 August 2022 100 17,272,210 17,272,310

Changes in equity
Total comprehensive income - 3,748,167 3,748,167
Balance at 31 July 2023 100 21,020,377 21,020,477

Changes in equity
Dividends - (186,000 ) (186,000 )
Total comprehensive income - 3,760,474 3,760,474
Balance at 31 July 2024 100 24,594,851 24,594,951

On-Set Location Services Limited (Registered number: 02631070)

Statement of Cash Flows
for the Year Ended 31 July 2024

31.7.24 31.7.23
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 5,401,196 7,126,365
Interest paid - (87 )
Interest element of hire purchase or finance
lease rental payments paid

-

(17,390

)
Tax paid (454,900 ) (27,585 )
Net cash from operating activities 4,946,296 7,081,303

Cash flows from investing activities
Purchase of tangible fixed assets (3,732,844 ) (4,551,872 )
Sale of tangible fixed assets 925,151 1,515,638
Interest received 104,935 39,554
Net cash from investing activities (2,702,758 ) (2,996,680 )

Cash flows from financing activities
Associated business transactions (9,250 ) (47,773 )
Capital repayments in year - (1,916,181 )
Amount withdrawn by directors 172,634 (273,922 )
Equity dividends paid (186,000 ) -
Net cash from financing activities (22,616 ) (2,237,876 )

Increase in cash and cash equivalents 2,220,922 1,846,747
Cash and cash equivalents at beginning of year 2 5,824,716 3,977,969

Cash and cash equivalents at end of year 2 8,045,638 5,824,716

On-Set Location Services Limited (Registered number: 02631070)

Notes to the Statement of Cash Flows
for the Year Ended 31 July 2024

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS

31.7.24 31.7.23
£    £   
Profit before taxation 4,095,174 4,897,354
Depreciation charges 1,799,572 1,489,180
Profit on disposal of fixed assets (304,928 ) (353,985 )
Finance costs - 17,477
Finance income (104,935 ) (39,554 )
5,484,883 6,010,472
Increase in stocks (931,814 ) -
(Increase)/decrease in trade and other debtors (956,691 ) 1,590,955
Increase/(decrease) in trade and other creditors 1,804,818 (475,062 )
Cash generated from operations 5,401,196 7,126,365

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Statement of Cash Flows in respect of cash and cash equivalents are in respect of these Statement of Financial Position amounts:

Year ended 31 July 2024
31.7.24 1.8.23
£    £   
Cash and cash equivalents 8,045,638 5,824,716
Year ended 31 July 2023
31.7.23 1.8.22
£    £   
Cash and cash equivalents 5,824,716 3,977,969


3. ANALYSIS OF CHANGES IN NET FUNDS

At 1.8.23 Cash flow At 31.7.24
£    £    £   
Net cash
Cash at bank and in hand 5,824,716 2,220,922 8,045,638
5,824,716 2,220,922 8,045,638
Total 5,824,716 2,220,922 8,045,638

On-Set Location Services Limited (Registered number: 02631070)

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

1. STATUTORY INFORMATION

On-Set Location Services 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 measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. Turnover includes revenue earned form the sale of goods and from the rendering of services.

The company operates within two main geographical markets; the United Kingdom and Europe.

Revenue recognition
Revenue from contracts for the provision of location facilities for television and film works is recognised by reference to the stage of completion of the contract.

Tangible fixed assets
Property, plant and equipment are stated at cost less accumulated depreciation. Such cost includes costs directly attributable to making the asset capable of operating as intended.

Depreciation is provided on all property, plant and equipment, at rates calculated to write off the cost, less estimated residual value, of each asset on a systematic basis over its expected useful life as follows:

Buildings freehold - 4% p.a straight line
Hire fleet lorries - 10% p.a. reducing balance
Other hire fleet - 10% p.a. reducing balance
Plant and machinery - 10% p.a reducing balance
Computer equipment - 15% p.a reducing balance
Motor vehicles - 10% p.a on reducing balance
Fixtures and fittings - 33% p.a on cost & 15% p.a reducing balance

The carrying value of tangible fixed assets are reviewed for impairment when events or changes in circumstances indicate the carrying value may not be recoverable.

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

Net realisable value is based on the estimated selling price less any further costs expected to be incurred to completion and disposal.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Statement of Comprehensive Income, 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 statement of financial position date.


On-Set Location Services Limited (Registered number: 02631070)

Notes to the Financial Statements - continued
for the Year Ended 31 July 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 statement of financial position 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
Transactions in currencies other than pounds sterling are initially recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominate in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation are included in the profit and loss account for the period.

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

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 operated a defined contribution pension scheme for the benefits of its employees. The pension cost charged for the period represents contributions payable by the company to the scheme and amounts to £58,758 (2023 - £57,008).

At the balance sheet date the company had unpaid pension liabilities of £16,393 (2023 - £14,206).

Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported for assets and liabilities at the balance sheet date, 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.

Management applies judgement in estimating the value of fleet improvements. This judgement is based on an allocation of costs related to bringing the fleet into use. The estimates have been assessed for reasonableness.

The company has made no other significant estimates or judgements in the preparation of the financial statements.

Impairment of non financial assets
Where there are indicators of impairment of individual assets the company performs impairment testing based on fair value less costs to sell. The fair value less costs to sell calculation is based on observable market prices less incremental costs for disposing of the asset. If the fair value less costs to sell is less than its carrying amount, the carrying amount of the asset is impaired and it is reduced to its recoverable amount through an impairment in profit and loss.

An impairment loss recognised for all assets is reversed in a subsequent period if and only if the reasons for the impairment loss have ceased to apply.

Cash and cash equivalents
Cash and cash equivalents in the balance sheet compromise cash at banks and in hand and short term deposits with an original maturity date of three months or less. For the purpose of the cash flow, cash and cash equivalents consist of cash and cash equivalents as defined above, net of outstanding bank overdrafts.

Short-term debtors and creditors
Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from the impairment are recognised in the income statement in other operating expenses.

On-Set Location Services Limited (Registered number: 02631070)

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

3. 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:

31.7.24 31.7.23
£    £   
United Kingdom 12,807,157 11,469,354
Europe 194,781 1,728,495
13,001,938 13,197,849

4. EMPLOYEES AND DIRECTORS
31.7.24 31.7.23
£    £   
Wages and salaries 4,237,411 3,093,059
Social security costs 495,054 344,586
Other pension costs 58,758 57,008
4,791,223 3,494,653

The average number of employees during the year was as follows:
31.7.24 31.7.23

Admin 8 9
Drivers 29 32
Workshop 20 15
57 56

31.7.24 31.7.23
£    £   
Directors' remuneration 959,840 202,870
Directors' pension contributions to money purchase schemes 2,543 2,618

The number of directors to whom retirement benefits were accruing was as follows:

Money purchase schemes 2 2

Information regarding the highest paid director is as follows:
31.7.24 31.7.23
£    £   
Emoluments etc 483,133 103,892
Pension contributions to money purchase schemes 1,246 1,321

5. OPERATING PROFIT

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

31.7.24 31.7.23
£    £   
Hire of plant and machinery 141,735 8,177
Other operating leases 45,403 38,761
Depreciation - owned assets 1,799,571 1,489,182
Profit on disposal of fixed assets (304,928 ) (353,985 )
Foreign exchange differences 2,539 45,755

On-Set Location Services Limited (Registered number: 02631070)

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

6. AUDITORS' REMUNERATION
31.7.24 31.7.23
£    £   
Fees payable to the company's auditors for the audit of the company's financial
statements

50,405

37,135
Auditors' remuneration for non audit work 41,626 46,290

7. INTEREST PAYABLE AND SIMILAR EXPENSES
31.7.24 31.7.23
£    £   
Corporation tax interest - 87
Hire purchase - 17,390
- 17,477

8. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
31.7.24 31.7.23
£    £   
Current tax:
UK corporation tax 558,563 454,900

Deferred tax (223,863 ) 694,287
Tax on profit 334,700 1,149,187

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

31.7.24 31.7.23
£    £   
Profit before tax 4,095,174 4,897,354
Profit multiplied by the standard rate of corporation tax in the UK of 25% (2023 -
21.005%)

1,023,794

1,028,689

Effects of:
Expenses not deductible for tax purposes 13,713 3,753
Depreciation in excess of capital allowances 8,620 116,745
Effect of change in corporation tax rate (711,427 ) -
Total tax charge 334,700 1,149,187

Corporation tax for the year ended 31st July 2024 was calculated using a marginal tax rate of 25% (2023 - 21.005%). The UK corporation tax set at the main rate of 25% from 1 April 2023, previously the standard rate was 19%.

9. DIVIDENDS
31.7.24 31.7.23
£    £   
Interim 186,000 -

On-Set Location Services Limited (Registered number: 02631070)

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

10. TANGIBLE FIXED ASSETS
Hire Other
Freehold fleet hire Plant and
property lorries fleet machinery
£    £    £    £   
COST
At 1 August 2023 3,583,266 4,758,988 13,687,980 831,532
Additions - 813,935 2,591,256 84,414
Disposals - (129,350 ) (582,108 ) -
At 31 July 2024 3,583,266 5,443,573 15,697,128 915,946
DEPRECIATION
At 1 August 2023 430,062 814,631 2,098,549 257,112
Charge for year 34,476 384,715 1,228,168 53,892
Eliminated on disposal - (38,593 ) (103,819 ) -
At 31 July 2024 464,538 1,160,753 3,222,898 311,004
NET BOOK VALUE
At 31 July 2024 3,118,728 4,282,820 12,474,230 604,942
At 31 July 2023 3,153,204 3,944,357 11,589,431 574,420

Fixtures
and Motor Computer
fittings vehicles equipment Totals
£    £    £    £   
COST
At 1 August 2023 84,775 978,260 41,384 23,966,185
Additions - 239,850 3,389 3,732,844
Disposals - (67,190 ) - (778,648 )
At 31 July 2024 84,775 1,150,920 44,773 26,920,381
DEPRECIATION
At 1 August 2023 51,088 155,288 24,546 3,831,276
Charge for year 5,053 81,860 11,407 1,799,571
Eliminated on disposal - (16,013 ) - (158,425 )
At 31 July 2024 56,141 221,135 35,953 5,472,422
NET BOOK VALUE
At 31 July 2024 28,634 929,785 8,820 21,447,959
At 31 July 2023 33,687 822,972 16,838 20,134,909

11. STOCKS
31.7.24 31.7.23
£    £   
Stock of trailers for sale 931,814 -

On-Set Location Services Limited (Registered number: 02631070)

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

12. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.7.24 31.7.23
£    £   
Trade debtors 1,887,243 1,099,212
Amounts owed by associates 339,302 330,052
Accrued income 161,728 -
Prepayments 170,972 164,041
2,559,245 1,593,305

13. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.7.24 31.7.23
£    £   
Trade creditors 1,285,233 928,892
Tax 558,563 454,900
Social security and other taxes 121,072 87,048
VAT 648,906 174,834
Other creditors 124,141 83,767
Directors' current accounts 172,634 -
Deferred income 64,916 143,656
Accrued expenses 1,039,768 61,021
4,015,233 1,934,118

14. LEASING AGREEMENTS

Minimum lease payments under non-cancellable operating leases fall due as follows:
31.7.24 31.7.23
£    £   
Within one year 12,864 7,340
Between one and five years 23,583 -
36,447 7,340

Minimum lease payments under non-cancellable operating leases totals £15,000 (2023 - £10,843).

15. PROVISIONS FOR LIABILITIES
31.7.24 31.7.23
£    £   
Deferred tax 4,374,472 4,598,335

Deferred
tax
£   
Balance at 1 August 2023 4,598,335
Accelerated capital allowances (223,863 )
Balance at 31 July 2024 4,374,472

The net reversal of expected deferred tax liabilities expected to occur in the next 12 months is £417,358 (2023 - £392,552).

16. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 31.7.24 31.7.23
value: £    £   
100 Ordinary £1 100 100

On-Set Location Services Limited (Registered number: 02631070)

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

16. CALLED UP SHARE CAPITAL - continued

Ordinary shares rank equally for voting purposes. On a show of hands each member shall have one vote and on a poll each member shall have one vote per share held. Each share ranks equally for any dividend declared. Each share ranks equally for any distribution made on a winding up. The shares are not redeemable.

17. RESERVES
Retained
earnings
£   

At 1 August 2023 21,020,377
Profit for the year 3,760,474
Dividends (186,000 )
At 31 July 2024 24,594,851

Called up share capital - represents the nominal value of shares that have been issued,

Retained earnings - includes all current and prior period retained profits and losses.

18. RELATED PARTY DISCLOSURES

The amount outstanding at the year-end due to Mr NS Howard and Mrs C Howard was £172,634 (2023 - £Nill).

During the year, Mr NS Howard invoiced the company £193,850 for sale of classic cars. This balance forms part of the closing trade creditors balance at the year end and has been paid after the year end.

The amount outstanding at the year-end due from On-Set Location Services SL, a company registered in Spain, of which Mr N Howard and Mrs C Howard are directors and shareholders, was £1 (2023 - £227,872).

The amount outstanding at the year end from The Belle, a partnership of which Mr N Howard and Mrs C Howard are equal partners, was £339,301 (2023 - £102,180).

19. KEY MANAGEMENT PERSONNEL

All directors who have authority and responsibility for planning, directing and controlling the activities of the company are considered to be key management personnel. Total salary in respect of these individuals is £936,945 (2023 - £187,900), total remuneration in respect of these individuals is £962,383 (2023 - £205,488).