26 15 X-Net (Services) Ltd 03290605 false 2023-04-01 2024-03-31 2024-03-31 The principal activity of the company is computer consultants Digita Accounts Production Advanced 6.30.9574.0 true true 03290605 2023-04-01 2024-03-31 03290605 2024-03-31 03290605 bus:OrdinaryShareClass1 2024-03-31 03290605 core:CurrentFinancialInstruments 2024-03-31 03290605 core:CurrentFinancialInstruments core:WithinOneYear 2024-03-31 03290605 core:LandBuildings 2024-03-31 03290605 core:OtherPropertyPlantEquipment 2024-03-31 03290605 bus:SmallEntities 2023-04-01 2024-03-31 03290605 bus:AuditExemptWithAccountantsReport 2023-04-01 2024-03-31 03290605 bus:FilletedAccounts 2023-04-01 2024-03-31 03290605 bus:SmallCompaniesRegimeForAccounts 2023-04-01 2024-03-31 03290605 bus:RegisteredOffice 2023-04-01 2024-03-31 03290605 bus:Director1 2023-04-01 2024-03-31 03290605 bus:Director3 2023-04-01 2024-03-31 03290605 bus:OrdinaryShareClass1 2023-04-01 2024-03-31 03290605 bus:PrivateLimitedCompanyLtd 2023-04-01 2024-03-31 03290605 bus:Agent1 2023-04-01 2024-03-31 03290605 1 2023-04-01 2024-03-31 03290605 core:ComputerEquipment 2023-04-01 2024-03-31 03290605 core:LandBuildings 2023-04-01 2024-03-31 03290605 core:LeaseholdImprovements 2023-04-01 2024-03-31 03290605 core:OfficeEquipment 2023-04-01 2024-03-31 03290605 core:OtherPropertyPlantEquipment 2023-04-01 2024-03-31 03290605 core:Vehicles 2023-04-01 2024-03-31 03290605 1 2023-04-01 2024-03-31 03290605 countries:EnglandWales 2023-04-01 2024-03-31 03290605 2023-03-31 03290605 core:LandBuildings 2023-03-31 03290605 core:OtherPropertyPlantEquipment 2023-03-31 03290605 2022-04-01 2023-03-31 03290605 2023-03-31 03290605 bus:OrdinaryShareClass1 2023-03-31 03290605 core:CurrentFinancialInstruments 2023-03-31 03290605 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 03290605 core:LandBuildings 2023-03-31 03290605 core:OtherPropertyPlantEquipment 2023-03-31 xbrli:pure iso4217:GBP xbrli:shares

Registration number: 03290605

X-Net (Services) Ltd
(formerly Kimcell Limited)

Unaudited Filleted Abridged Financial Statements

for the Year Ended 31 March 2024

 

X-Net (Services) Ltd
(formerly Kimcell Limited)

Contents

Company Information

1

Abridged Balance Sheet

2 to 3

Notes to the Unaudited Abridged Financial Statements

4 to 7

 

X-Net (Services) Ltd
(formerly Kimcell Limited)

Company Information

Directors

T Harris

G Fong

Registered office

Hello House
Somerford Road
Christchurch
Dorset
BH23 3PY

Accountants

R&B Limited Meteor House
Whittle Road
Churchfields
Salisbury
SP2 7YW

 

X-Net (Services) Ltd
(formerly Kimcell Limited)

(Registration number: 03290605)
Abridged Balance Sheet as at 31 March 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

4

423,041

441,318

Current assets

 

Debtors

5

551,609

439,114

Cash at bank and in hand

 

38,049

90,685

 

589,658

529,799

Prepayments and accrued income

 

29,050

156,700

Creditors: Amounts falling due within one year

(582,476)

(651,024)

Net current assets

 

36,232

35,475

Total assets less current liabilities

 

459,273

476,793

Accruals and deferred income

 

(36,500)

(69,910)

Net assets

 

422,773

406,883

Capital and reserves

 

Called up share capital

6

100

100

Retained earnings

422,673

406,783

Shareholders' funds

 

422,773

406,883

For the financial year ending 31 March 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 accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

All of the company’s members have consented to the preparation of an Abridged Balance Sheet in accordance with Section 444(2A) of the Companies Act 2006.

These financial statements have been prepared and 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 directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 16 June 2025 and signed on its behalf by:
 

 

X-Net (Services) Ltd
(formerly Kimcell Limited)

(Registration number: 03290605)
Abridged Balance Sheet as at 31 March 2024

.........................................
T Harris
Director

 

X-Net (Services) Ltd
(formerly Kimcell Limited)

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 March 2024

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The company was formerly known as Kimcell Limited.

The address of its registered office is:
Hello House
Somerford Road
Christchurch
Dorset
BH23 3PY

These financial statements were authorised for issue by the Board on 16 June 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 abridged 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 abridged 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.

Revenue recognition

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

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.

 

X-Net (Services) Ltd
(formerly Kimcell Limited)

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 March 2024

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

25% straight line basis

Office equipment

15% reducing balance basis

Leasehold improvements

10% straight line basis

Motor Vehicles

20% reducing balance basis

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.

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.

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.

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.

 

X-Net (Services) Ltd
(formerly Kimcell Limited)

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 March 2024

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 26 (2023 - 15).

4

tangible assets

Land and buildings
£

Other tangible assets
£

Total
£

Cost or valuation

At 1 April 2023

83,994

664,688

748,682

Additions

-

80,738

80,738

At 31 March 2024

83,994

745,426

829,420

Depreciation

At 1 April 2023

37,263

270,101

307,364

Charge for the year

10,232

88,783

99,015

At 31 March 2024

47,495

358,884

406,379

Carrying amount

At 31 March 2024

36,499

386,542

423,041

At 31 March 2023

46,731

394,587

441,318

Included within the net book value of land and buildings above is £32,834 (2023 - £39,401) in respect of long leasehold land and buildings and £3,665 (2023 - £7,330) in respect of short leasehold land and buildings.
 

5

Debtors

Debtors includes £Nil (2023 - £Nil) due after more than one year.

6

Share capital

Allotted, called up and fully paid shares

2024

2023

No.

£

No.

£

Ordinary of £1 each

100

100

100

100

       
 

X-Net (Services) Ltd
(formerly Kimcell Limited)

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 March 2024

7

Related party transactions

Directors' remuneration

The directors' remuneration for the year was as follows:

2024
£

2023
£

Remuneration

27,813

27,611

8

Parent and ultimate parent undertaking

The company's immediate parent is Nuntius Limited, incorporated in England and Wales.