24 false false false false false false false false false false true false false false false false false No description of principal activity 2023-09-01 Sage Accounts Production Advanced 2023 - FRS102_2023 xbrli:pure xbrli:shares iso4217:GBP 11500342 2023-09-01 2024-08-31 11500342 2024-08-31 11500342 2023-08-31 11500342 2022-09-01 2023-08-31 11500342 2023-08-31 11500342 2022-08-31 11500342 core:FurnitureFittings 2023-09-01 2024-08-31 11500342 bus:Director1 2023-09-01 2024-08-31 11500342 bus:Director3 2023-09-01 2024-08-31 11500342 core:FurnitureFittings 2023-08-31 11500342 core:FurnitureFittings 2024-08-31 11500342 core:WithinOneYear 2024-08-31 11500342 core:WithinOneYear 2023-08-31 11500342 core:AfterOneYear 2024-08-31 11500342 core:AfterOneYear 2023-08-31 11500342 core:ShareCapital 2024-08-31 11500342 core:ShareCapital 2023-08-31 11500342 core:RetainedEarningsAccumulatedLosses 2024-08-31 11500342 core:RetainedEarningsAccumulatedLosses 2023-08-31 11500342 core:BetweenOneFiveYears 2024-08-31 11500342 core:BetweenOneFiveYears 2023-08-31 11500342 core:FurnitureFittings 2023-08-31 11500342 bus:Director3 2023-08-31 11500342 bus:Director3 2024-08-31 11500342 bus:Director3 2022-08-31 11500342 bus:Director3 2023-08-31 11500342 bus:Director3 2022-09-01 2023-08-31 11500342 bus:SmallEntities 2023-09-01 2024-08-31 11500342 bus:AuditExemptWithAccountantsReport 2023-09-01 2024-08-31 11500342 bus:SmallCompaniesRegimeForAccounts 2023-09-01 2024-08-31 11500342 bus:PrivateLimitedCompanyLtd 2023-09-01 2024-08-31 11500342 bus:FullAccounts 2023-09-01 2024-08-31 11500342 core:ComputerEquipment 2023-09-01 2024-08-31 11500342 core:ComputerEquipment 2023-08-31 11500342 core:ComputerEquipment 2024-08-31
COMPANY REGISTRATION NUMBER: 11500342
Osiris Technologies Ltd
Unaudited financial statements
31 August 2024
Osiris Technologies Ltd
Statement of financial position
31 August 2024
2024
2023
Note
£
£
£
£
Fixed assets
Tangible assets
5
19,584
29,002
Current assets
Stocks
10,351
3,930
Debtors
6
85,924
61,745
Cash at bank and in hand
41,712
31,514
---------
-------
137,987
97,189
Creditors: Amounts falling due within one year
7
( 127,191)
( 74,082)
---------
-------
Net current assets
10,796
23,107
-------
-------
Total assets less current liabilities
30,380
52,109
Creditors: Amounts falling due after more than one year
8
( 11,578)
( 21,540)
Provisions
Taxation including deferred tax
( 4,607)
( 4,584)
-------
-------
Net assets
14,195
25,985
-------
-------
Capital and reserves
Called up share capital
2
2
Profit and loss account
14,193
25,983
-------
-------
Shareholders funds
14,195
25,985
-------
-------
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of income and retained earnings has not been delivered.
For the 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.
Directors' responsibilities:
- The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476 ;
- The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements .
Osiris Technologies Ltd
Statement of financial position (continued)
31 August 2024
These financial statements were approved by the board of directors and authorised for issue on 30 April 2025 , and are signed on behalf of the board by:
P Roffe
Director
Company registration number: 11500342
Osiris Technologies Ltd
Notes to the financial statements
Year ended 31 August 2024
1. General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is Unit 8 White Lodge Business Park, Hall Road, Norwich, NR4 6DG, Norfolk.
2. Statement of compliance
These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax. Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
Income tax
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Operating leases
Lease payments are recognised as an expense over the lease term on a straight-line basis. The aggregate benefit of lease incentives is recognised as a reduction to expense over the lease term, on a straight-line basis.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Fixtures and fittings and equipment
-
20% reducing balance
Computer Equipment
-
20% reducing balance
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock to its present location and condition.
Provisions
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event, it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense. Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised as a finance cost in profit or loss in the period it arises.
Financial instruments
A financial asset or a financial liability is recognised only when the company becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Debt instruments are subsequently measured at amortised cost. Where investments in non-convertible preference shares and non-puttable ordinary shares or preference shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in profit or loss. All other such investments are subsequently measured at cost less impairment. Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Other financial instruments are subsequently measured at fair value, with any changes recognised in profit or loss, with the exception of hedging instruments in a designated hedging relationship.
Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately. For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets are either assessed individually or grouped on the basis of similar credit risk characteristics. Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
4. Employee numbers
The average number of employees during the year was 24 (2023: 20 ).
5. Tangible assets
Fixtures and fittings
Equipment
Total
£
£
£
Cost
At 1 September 2023
16,053
34,431
50,484
Additions
889
151
1,040
Disposals
( 1,856)
( 10,180)
( 12,036)
-------
-------
-------
At 31 August 2024
15,086
24,402
39,488
-------
-------
-------
Depreciation
At 1 September 2023
6,927
14,555
21,482
Charge for the year
1,802
3,094
4,896
Disposals
( 851)
( 5,623)
( 6,474)
-------
-------
-------
At 31 August 2024
7,878
12,026
19,904
-------
-------
-------
Carrying amount
At 31 August 2024
7,208
12,376
19,584
-------
-------
-------
At 31 August 2023
9,126
19,876
29,002
-------
-------
-------
6. Debtors
2024
2023
£
£
Trade debtors
68,380
29,075
Other debtors
17,544
32,670
-------
-------
85,924
61,745
-------
-------
7. Creditors: Amounts falling due within one year
2024
2023
£
£
Bank loans and overdrafts
10,000
10,000
Trade creditors
54,683
19,325
Social security and other taxes
49,538
36,844
Other creditors
12,970
7,913
---------
-------
127,191
74,082
---------
-------
8. Creditors: Amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
11,578
21,540
-------
-------
9. Operating leases
The total future minimum lease payments under non-cancellable operating leases are as follows:
2024
2023
£
£
Not later than 1 year
49,101
49,101
Later than 1 year and not later than 5 years
69,307
118,408
---------
---------
118,408
167,509
---------
---------
10. Directors' advances, credits and guarantees
During the year the directors entered into the following advances and credits with the company:
2024
Balance brought forward
Advances/ (credits) to the directors
Amounts repaid
Balance outstanding
£
£
£
£
A Director
20,220
27,079
( 41,312)
5,987
-------
-------
-------
------
2023
Balance brought forward
Advances/ (credits) to the directors
Amounts repaid
Balance outstanding
£
£
£
£
A Director
15,638
38,894
( 34,312)
20,220
-------
-------
-------
-------
Interest was levied at the HMRC beneficial loan rate of interest on balances in excess of £10,000.