5 01/01/2024 31/12/2024 2024-12-31 false false false false false false false true false false true false false false false false false false No description of principal activities is disclosed 2024-01-01 Sage Accounts Production 24.0 - FRS102_2024 xbrli:pure xbrli:shares iso4217:GBP 13512194 2024-01-01 2024-12-31 13512194 2024-12-31 13512194 2023-12-31 13512194 2023-01-01 2023-12-31 13512194 2023-12-31 13512194 2022-12-31 13512194 core:FurnitureFittingsToolsEquipment 2024-01-01 2024-12-31 13512194 core:MotorVehicles 2024-01-01 2024-12-31 13512194 bus:RegisteredOffice 2024-01-01 2024-12-31 13512194 bus:Director1 2024-01-01 2024-12-31 13512194 bus:Director2 2024-01-01 2024-12-31 13512194 bus:Director3 2024-01-01 2024-12-31 13512194 core:FurnitureFittingsToolsEquipment 2023-12-31 13512194 core:FurnitureFittingsToolsEquipment 2024-12-31 13512194 core:MotorVehicles 2024-12-31 13512194 core:ShareCapital 2023-01-01 2023-12-31 13512194 core:RetainedEarningsAccumulatedLosses 2023-01-01 2023-12-31 13512194 core:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 13512194 core:WithinOneYear 2024-12-31 13512194 core:WithinOneYear 2023-12-31 13512194 core:AfterOneYear 2024-12-31 13512194 core:ShareCapital 2024-12-31 13512194 core:ShareCapital 2023-12-31 13512194 core:RetainedEarningsAccumulatedLosses 2024-12-31 13512194 core:RetainedEarningsAccumulatedLosses 2023-12-31 13512194 core:ShareCapital 2022-12-31 13512194 core:RetainedEarningsAccumulatedLosses 2022-12-31 13512194 core:PreviouslyStatedAmount core:ShareCapital 2024-12-31 13512194 core:FurnitureFittingsToolsEquipment 2023-12-31 13512194 bus:Director1 2023-12-31 13512194 bus:Director2 2023-12-31 13512194 bus:Director2 2024-12-31 13512194 bus:Director3 2023-12-31 13512194 bus:Director3 2024-12-31 13512194 bus:Director1 2022-12-31 13512194 bus:Director1 2023-12-31 13512194 bus:Director2 2022-12-31 13512194 bus:Director2 2023-12-31 13512194 bus:Director3 2022-12-31 13512194 bus:Director3 2023-12-31 13512194 bus:Director1 2023-01-01 2023-12-31 13512194 bus:Director2 2023-01-01 2023-12-31 13512194 bus:Director3 2023-01-01 2023-12-31 13512194 bus:SmallEntities 2024-01-01 2024-12-31 13512194 bus:AuditExempt-NoAccountantsReport 2024-01-01 2024-12-31 13512194 bus:SmallCompaniesRegimeForAccounts 2024-01-01 2024-12-31 13512194 bus:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 13512194 bus:FullAccounts 2024-01-01 2024-12-31
Company registration number: 13512194
Locol Design Ltd
Unaudited filleted financial statements
31 December 2024
Locol Design Ltd
Contents
Directors and other information
Statement of financial position
Statement of changes in equity
Notes to the financial statements
Locol Design Ltd
Directors and other information
Directors Mr Brian Kutsch
Mr Carl Wilkinson
Mr Julian Good
Company number 13512194
Registered office 4 Laureens Walk Nevill Road
Rottingdean, Brighton
Sussex
BN2 7HG
Locol Design Ltd
Statement of financial position
31 December 2024
2024 2023
Note £ £ £ £
Fixed assets
Tangible assets 5 91,652 7,814
_______ _______
91,652 7,814
Current assets
Debtors 6 33,489 4,572
Cash at bank and in hand 184,257 37,878
_______ _______
217,746 42,450
Creditors: amounts falling due
within one year 7 ( 185,737) ( 47,821)
_______ _______
Net current assets/(liabilities) 32,009 ( 5,371)
_______ _______
Total assets less current liabilities 123,661 2,443
Creditors: amounts falling due
after more than one year 8 ( 34,935) -
_______ _______
Net assets 88,726 2,443
_______ _______
Capital and reserves
Called up share capital 3 3
Profit and loss account 88,723 2,440
_______ _______
Shareholders funds 88,726 2,443
_______ _______
For the year ending 31 December 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.
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 comprehensive income has not been delivered.
These financial statements were approved by the board of directors and authorised for issue on 20 May 2025 , and are signed on behalf of the board by:
Mr Carl Wilkinson
Director
Company registration number: 13512194
Locol Design Ltd
Statement of changes in equity
Year ended 31 December 2024
Called up share capital Profit and loss account Total
£ £ £
At 1 January 2023 2 129 131
Profit for the year 141,571 141,571
_______ _______ _______
Total comprehensive income for the year - 141,571 141,571
Issue of shares 1 1
Dividends paid and payable ( 139,260) ( 139,260)
_______ _______ _______
Total investments by and distributions to owners 1 ( 139,260) ( 139,259)
_______ _______ _______
At 31 December 2023 and 1 January 2024 3 2,440 2,443
Profit for the year 256,875 256,875
_______ _______ _______
Total comprehensive income for the year - 256,875 256,875
Dividends paid and payable ( 170,592) ( 170,592)
_______ _______ _______
Total investments by and distributions to owners - ( 170,592) ( 170,592)
_______ _______ _______
At 31 December 2024 3 88,723 88,726
_______ _______ _______
Locol Design Ltd
Notes to the financial statements
Year ended 31 December 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 4 Laureens Walk Nevill Road, Rottingdean, Brighton, Sussex, BN2 7HG.
2. Statement of compliance
These financial statements have been prepared in compliance with the provisions of FRS 102, Section 1A, 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Turnover
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.
Revenue from the rendering of services is measured by reference to the stage of completion of the service transaction at the end of the reporting period provided that the outcome can be reliably estimated. When the outcome cannot be reliably estimated, revenue is recognised only to the extent that expenses recognised are recoverable.
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. 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 capital and reserves. In this case, tax is recognised in other comprehensive income or directly in capital and reserves, 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.
No provision for deferred taxation has been provided for in the financial statements, due to the amount not being material.
Research and development
Research expenditure is written off in the year in which it is incurred. Development expenditure incurred is capitalised as an intangible asset only when all of the following criteria are met: - It is technically feasible to complete the intangible asset so that it will be available for use or sale; - There is the intention to complete the intangible asset and use or sell it; - There is the ability to use or sell the intangible asset; - The use or sale of the intangible asset will generate probable future economic benefits; - There are adequate technical, financial and other resources available to complete the development and to use or sell the intangible asset; and - The expenditure attributable to the intangible asset during its development can be measured reliably. Expenditure that does not meet the above criteria is expensed as incurred.
Tangible assets
tangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated depreciation and impairment losses.
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:
Fittings fixtures and equipment - 25 % straight line
Motor vehicles - 15 % straight line
If there is an indication that there has been a significant change in depreciation rate, useful life or residual value of tangible assets, the depreciation is revised prospectively to reflect the new estimates.
Impairment
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.
Hire purchase and finance leases
Assets held under finance leases are recognised in the statement of financial position as assets and liabilities at the lower of the fair value of the assets and the present value of the minimum lease payments, which is determined at the inception of the lease term. Any initial direct costs of the lease are added to the amount recognised as an asset. Lease payments are apportioned between the finance charges and reduction of the outstanding lease liability using the effective interest method. Finance charges are allocated to each period so as to produce a constant rate of interest on the remaining balance of the liability.
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.
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.
4. Employee numbers
The average number of persons employed by the company during the year amounted to 5 (2023: 3 ).
5. Tangible assets
Fixtures, fittings and equipment Motor vehicles Total
£ £ £
Cost
At 1 January 2024 10,968 - 10,968
Additions 5,983 96,580 102,563
_______ _______ _______
At 31 December 2024 16,951 96,580 113,531
_______ _______ _______
Depreciation
At 1 January 2024 3,154 - 3,154
Charge for the year 4,238 14,487 18,725
_______ _______ _______
At 31 December 2024 7,392 14,487 21,879
_______ _______ _______
Carrying amount
At 31 December 2024 9,559 82,093 91,652
_______ _______ _______
At 31 December 2023 7,814 - 7,814
_______ _______ _______
6. Debtors
2024 2023
£ £
Trade debtors 29,108 2,689
Other debtors 4,381 1,883
_______ _______
33,489 4,572
_______ _______
7. Creditors: amounts falling due within one year
2024 2023
£ £
Trade creditors 69,970 161
Corporation tax 59,167 42,526
Social security and other taxes 25,346 444
Other creditors 31,254 4,690
_______ _______
185,737 47,821
_______ _______
8. Creditors: amounts falling due after more than one year
2024 2023
£ £
Other creditors 34,935 -
_______ _______
9. 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 o/standing
£ £ £ £
Mr Brian Kutsch ( 1,598) - 1,598 -
Mr Carl Wilkinson ( 1,598) 1,040 1,598 1,040
Mr Julian Good ( 1,384) ( 3,990) 1,384 ( 3,990)
_______ _______ _______ _______
( 4,580) ( 2,950) 4,580 ( 2,950)
_______ _______ _______ _______
2023
Balance brought forward Advances /(credits) to the directors Amounts repaid Balance o/standing
£ £ £ £
Mr Brian Kutsch ( 800) ( 798) - ( 1,598)
Mr Carl Wilkinson ( 1,000) ( 598) - ( 1,598)
Mr Julian Good ( 800) ( 584) - ( 1,384)
_______ _______ _______ _______
( 2,600) ( 1,980) - ( 4,580)
_______ _______ _______ _______