IRIS Accounts Production v25.2.0.378 09427970 director 1.1.24 31.12.24 31.12.24 false true false false false true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh094279702023-12-31094279702024-12-31094279702024-01-012024-12-31094279702022-12-31094279702023-01-012023-12-31094279702023-12-3109427970ns15:EnglandWales2024-01-012024-12-3109427970ns14:PoundSterling2024-01-012024-12-3109427970ns10:Director12024-01-012024-12-3109427970ns10:PrivateLimitedCompanyLtd2024-01-012024-12-3109427970ns10:SmallEntities2024-01-012024-12-3109427970ns10:AuditExempt-NoAccountantsReport2024-01-012024-12-3109427970ns10:SmallCompaniesRegimeForDirectorsReport2024-01-012024-12-3109427970ns10:SmallCompaniesRegimeForAccounts2024-01-012024-12-3109427970ns10:FullAccounts2024-01-012024-12-310942797012024-01-012024-12-3109427970ns10:OrdinaryShareClass12024-01-012024-12-3109427970ns10:RegisteredOffice2024-01-012024-12-3109427970ns5:CurrentFinancialInstruments2024-12-3109427970ns5:CurrentFinancialInstruments2023-12-3109427970ns5:Non-currentFinancialInstruments2024-12-3109427970ns5:Non-currentFinancialInstruments2023-12-3109427970ns5:ShareCapital2024-12-3109427970ns5:ShareCapital2023-12-3109427970ns5:RetainedEarningsAccumulatedLosses2024-12-3109427970ns5:RetainedEarningsAccumulatedLosses2023-12-3109427970ns5:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3109427970ns5:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-01-012024-12-3109427970ns5:LandBuildingsns5:ShortLeaseholdAssets2024-01-012024-12-3109427970ns5:PlantMachinery2024-01-012024-12-3109427970ns5:FurnitureFittings2024-01-012024-12-3109427970ns5:MotorVehicles2024-01-012024-12-3109427970ns5:ComputerEquipment2024-01-012024-12-3109427970ns5:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-12-3109427970ns5:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-12-3109427970ns5:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-12-3109427970ns5:LandBuildingsns5:ShortLeaseholdAssets2023-12-3109427970ns5:PlantMachinery2023-12-3109427970ns5:FurnitureFittings2023-12-3109427970ns5:LandBuildingsns5:ShortLeaseholdAssets2024-12-3109427970ns5:PlantMachinery2024-12-3109427970ns5:FurnitureFittings2024-12-3109427970ns5:LandBuildingsns5:ShortLeaseholdAssets2023-12-3109427970ns5:PlantMachinery2023-12-3109427970ns5:FurnitureFittings2023-12-3109427970ns5:MotorVehicles2023-12-3109427970ns5:ComputerEquipment2023-12-3109427970ns5:MotorVehicles2024-12-3109427970ns5:ComputerEquipment2024-12-3109427970ns5:MotorVehicles2023-12-3109427970ns5:ComputerEquipment2023-12-3109427970ns5:CostValuation2023-12-3109427970ns5:AdditionsToInvestments2024-12-3109427970ns5:CostValuation2024-12-3109427970ns5:WithinOneYearns5:CurrentFinancialInstruments2024-12-3109427970ns5:WithinOneYearns5:CurrentFinancialInstruments2023-12-3109427970ns5:WithinOneYear2024-12-3109427970ns5:WithinOneYear2023-12-3109427970ns5:BetweenOneFiveYears2024-12-3109427970ns5:BetweenOneFiveYears2023-12-3109427970ns5:AllPeriods2024-12-3109427970ns5:AllPeriods2023-12-3109427970ns10:OrdinaryShareClass12024-12-3109427970ns5:RetainedEarningsAccumulatedLosses2023-12-3109427970ns5:RetainedEarningsAccumulatedLosses2024-01-012024-12-31
REGISTERED NUMBER: 09427970 (England and Wales)















SAMIA DAIRY LIMITED

Unaudited Financial Statements

for the Year Ended 31 December 2024






SAMIA DAIRY LIMITED (REGISTERED NUMBER: 09427970)

Contents of the Financial Statements
for the year ended 31 December 2024










Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


SAMIA DAIRY LIMITED

Company Information
for the year ended 31 December 2024







Director: S Di Vietri





Registered office: 3rd Floor
86 - 90 Paul Street
London
EC2A 4NE





Registered number: 09427970 (England and Wales)





Accountants: Cooper Parry Advisory Limited
New Derwent House
69-73 Theobalds Road
London
WC1X 8TA

SAMIA DAIRY LIMITED (REGISTERED NUMBER: 09427970)

Balance Sheet
31 December 2024

2024 2023
Notes £ £
Fixed assets
Intangible assets 4 - 1,085
Tangible assets 5 125,363 82,067
Investments 6 75,989 35,989
201,352 119,141

Current assets
Stocks 8,405 9,147
Debtors 7 66,126 73,034
Cash at bank and in hand 287,053 435,809
361,584 517,990
Creditors
Amounts falling due within one year 8 (111,568 ) (88,765 )
Net current assets 250,016 429,225
Total assets less current liabilities 451,368 548,366

Creditors
Amounts falling due after more than one
year

9

(457,473

)

(664,924

)
Net liabilities (6,105 ) (116,558 )

Capital and reserves
Called up share capital 11 100 100
Retained earnings 12 (6,205 ) (116,658 )
Shareholders' funds (6,105 ) (116,558 )

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 December 2024.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 December 2024 in accordance with Section 476 of the Companies Act 2006.

The director acknowledges her responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

SAMIA DAIRY LIMITED (REGISTERED NUMBER: 09427970)

Balance Sheet - continued
31 December 2024


The financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the director and authorised for issue on 17 August 2025 and were signed by:





S Di Vietri - Director


SAMIA DAIRY LIMITED (REGISTERED NUMBER: 09427970)

Notes to the Financial Statements
for the year ended 31 December 2024


1. Statutory information

Samia Dairy 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.

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" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Turnover
Turnover represents amounts receivable for goods provided in the year and is stated net of VAT.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Development costs are being amortised evenly over their estimated useful life of five years.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Short leasehold - 20% on cost
Plant and machinery - 10% on reducing balance
Fixtures and fittings - 20% on cost
Motor vehicles - 20% on cost
Computer equipment - 20% on cost

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

Financial instruments
The Company only enters into basic financial instrument transactions that result in the recognition of
financial assets and liabilities like trade and other debtors and creditors, loans from banks and other
third parties and loans to related parties.

Debt instruments (other than those wholly repayable or receivable within one year), including loans
and other accounts receivable and payable, are initially measured at present value of the future cash
flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or in case of an out-right short-term loan that is not at market rate, the financial asset or liability is measured, initially at the present value of future cash flows discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost, unless it qualifies as a loan from a director in the case of a small company, or a public benefit entity concessionary loan.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of Comprehensive Income.

For financial assets measured at amortised cost, the impairment loss is measured as the difference
between an asset's carrying amount and the present value of estimated cash flows discounted at the
asset's original effective interest rate. If a financial asset has a variable interest rate, the discount rate
for measuring any impairment loss is the current effective interest rate determined under the contract.

Research and development
Expenditure on research and development is written off in the year in which it is incurred.


SAMIA DAIRY LIMITED (REGISTERED NUMBER: 09427970)

Notes to the Financial Statements - continued
for the year ended 31 December 2024


2. Accounting policies - continued

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

Going concern
The financial statements have been prepared on a going concern basis. The Director has reviewed and considered relevant information, including the annual budget and future cash flows in making their assessment.

3. Employees and directors

The average number of employees during the year was 8 (2023 - 8 ) .

4. Intangible fixed assets
Development
costs
£
Cost
At 1 January 2024
and 31 December 2024 36,696
Amortisation
At 1 January 2024 35,611
Amortisation for year 1,085
At 31 December 2024 36,696
Net book value
At 31 December 2024 -
At 31 December 2023 1,085

5. Tangible fixed assets
Fixtures
Short Plant and and
leasehold machinery fittings
£ £ £
Cost
At 1 January 2024 78,336 187,147 53,943
Additions 9,092 20,531 8,888
At 31 December 2024 87,428 207,678 62,831
Depreciation
At 1 January 2024 64,228 126,474 48,056
Charge for year 5,789 8,120 3,623
At 31 December 2024 70,017 134,594 51,679
Net book value
At 31 December 2024 17,411 73,084 11,152
At 31 December 2023 14,108 60,673 5,887

SAMIA DAIRY LIMITED (REGISTERED NUMBER: 09427970)

Notes to the Financial Statements - continued
for the year ended 31 December 2024


5. Tangible fixed assets - continued

Motor Computer
vehicles equipment Totals
£ £ £
Cost
At 1 January 2024 33,250 7,533 360,209
Additions 26,166 2,955 67,632
At 31 December 2024 59,416 10,488 427,841
Depreciation
At 1 January 2024 33,250 6,134 278,142
Charge for year 5,234 1,570 24,336
At 31 December 2024 38,484 7,704 302,478
Net book value
At 31 December 2024 20,932 2,784 125,363
At 31 December 2023 - 1,399 82,067

6. Fixed asset investments
Other
investments
£
Cost
At 1 January 2024 35,989
Additions 40,000
At 31 December 2024 75,989
Net book value
At 31 December 2024 75,989
At 31 December 2023 35,989

7. Debtors: amounts falling due within one year
2024 2023
£ £
Trade debtors 47,192 54,220
Other debtors 18,934 18,814
66,126 73,034

8. Creditors: amounts falling due within one year
2024 2023
£ £
Bank loans and overdrafts 6,618 6,617
Trade creditors 54,882 44,913
Taxation and social security 22,810 34,221
Other creditors 27,258 3,014
111,568 88,765

SAMIA DAIRY LIMITED (REGISTERED NUMBER: 09427970)

Notes to the Financial Statements - continued
for the year ended 31 December 2024


9. Creditors: amounts falling due after more than one year
2024 2023
£ £
Bank loans 27,389 33,044
Other creditors 430,084 631,880
457,473 664,924

10. Leasing agreements

Minimum lease payments under non-cancellable operating leases fall due as follows:
2024 2023
£ £
Within one year 27,954 22,500
Between one and five years 49,892 55,275
77,846 77,775

11. Called up share capital

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: £ £
100 Ordinary £1 100 100

12. Reserves
Retained
earnings
£

At 1 January 2024 (116,658 )
Profit for the year 110,453
At 31 December 2024 (6,205 )

13. Related party disclosures

As at 31 December 2024 the company owed its director £430,084 (2023: £631,880). This is included in the accounts as a creditor falling due after more than one year.