Acorah Software Products - Accounts Production 16.5.460 false true true 30 November 2023 1 December 2022 false 1 December 2023 30 November 2024 30 November 2024 09861161 Mr R Shaw Mrs M Shaw Mr and Mrs Shaw true iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 09861161 2023-11-30 09861161 2024-11-30 09861161 2023-12-01 2024-11-30 09861161 frs-core:CurrentFinancialInstruments 2024-11-30 09861161 frs-core:Non-currentFinancialInstruments 2024-11-30 09861161 frs-core:BetweenOneFiveYears 2024-11-30 09861161 frs-core:ComputerEquipment 2024-11-30 09861161 frs-core:ComputerEquipment 2023-12-01 2024-11-30 09861161 frs-core:ComputerEquipment 2023-11-30 09861161 frs-core:FurnitureFittings 2024-11-30 09861161 frs-core:FurnitureFittings 2023-12-01 2024-11-30 09861161 frs-core:FurnitureFittings 2023-11-30 09861161 frs-core:MotorVehicles 2024-11-30 09861161 frs-core:MotorVehicles 2023-12-01 2024-11-30 09861161 frs-core:MotorVehicles 2023-11-30 09861161 frs-core:PlantMachinery 2024-11-30 09861161 frs-core:PlantMachinery 2023-12-01 2024-11-30 09861161 frs-core:PlantMachinery 2023-11-30 09861161 frs-core:WithinOneYear 2024-11-30 09861161 frs-core:ShareCapital 2024-11-30 09861161 frs-core:RetainedEarningsAccumulatedLosses 2024-11-30 09861161 frs-bus:PrivateLimitedCompanyLtd 2023-12-01 2024-11-30 09861161 frs-bus:FilletedAccounts 2023-12-01 2024-11-30 09861161 frs-bus:SmallEntities 2023-12-01 2024-11-30 09861161 frs-bus:AuditExempt-NoAccountantsReport 2023-12-01 2024-11-30 09861161 frs-bus:SmallCompaniesRegimeForAccounts 2023-12-01 2024-11-30 09861161 1 2023-12-01 2024-11-30 09861161 frs-bus:Director1 2023-12-01 2024-11-30 09861161 frs-bus:Director2 2023-12-01 2024-11-30 09861161 frs-core:CurrentFinancialInstruments 3 2024-11-30 09861161 frs-countries:EnglandWales 2023-12-01 2024-11-30 09861161 2022-11-30 09861161 2023-11-30 09861161 2022-12-01 2023-11-30 09861161 frs-core:CurrentFinancialInstruments 2023-11-30 09861161 frs-core:Non-currentFinancialInstruments 2023-11-30 09861161 frs-core:BetweenOneFiveYears 2023-11-30 09861161 frs-core:WithinOneYear 2023-11-30 09861161 frs-core:ShareCapital 2023-11-30 09861161 frs-core:RetainedEarningsAccumulatedLosses 2023-11-30 09861161 frs-core:CurrentFinancialInstruments 3 2023-11-30
Registered number: 09861161
Epic Frames Ltd
Unaudited Financial Statements
For The Year Ended 30 November 2024
Richards Associates Limited
North Lodge
Hawkesyard
Rugeley
Staffordshire
WS15 1PS
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—7
Page 1
Balance Sheet
Registered number: 09861161
2024 2023
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 4 343,624 299,867
343,624 299,867
CURRENT ASSETS
Stocks 5 48,335 26,049
Debtors 6 419,900 328,201
Cash at bank and in hand 146,283 74,322
614,518 428,572
Creditors: Amounts Falling Due Within One Year 7 (645,542 ) (548,882 )
NET CURRENT ASSETS (LIABILITIES) (31,024 ) (120,310 )
TOTAL ASSETS LESS CURRENT LIABILITIES 312,600 179,557
Creditors: Amounts Falling Due After More Than One Year 8 (14,222 ) -
PROVISIONS FOR LIABILITIES
Deferred Taxation 10 (85,906 ) (74,966 )
NET ASSETS 212,472 104,591
CAPITAL AND RESERVES
Called up share capital 11 2 2
Profit and Loss Account 212,470 104,589
SHAREHOLDERS' FUNDS 212,472 104,591
Page 1
Page 2
For the year ending 30 November 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The company has taken advantage of section 444(1) of the Companies Act 2006 and opted not to deliver to the registrar a copy of the company's Profit and Loss Account.
On behalf of the board
Mr R Shaw
Director
13 August 2025
The notes on pages 3 to 7 form part of these financial statements.
Page 2
Page 3
Notes to the Financial Statements
1. General Information
Epic Frames Ltd is a private company, limited by shares, incorporated in England & Wales, registered number 09861161 . The registered office is No.7 The Oaks Oakfield Close, Etchinghill, Rugeley, Staffordshire, WS15 2FJ.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 section 1A Small Entities "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
2.2. Going Concern Disclosure
At the time of approving the financial statements the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future.
The directors continue to adopt the going concern basis of accounting in preparing financial statements.
2.3. Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover is reduced for estimated customer returns, rebates and other similar allowances.
Rendering of services
Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.
Retentions
Retentions are not included until they are payable, which is a policy consistent with the industry standard.
2.4. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Plant & Machinery 25% - on cost
Motor Vehicles 20% - on cost
Fixtures & Fittings 25% - on cost
Computer Equipment 33% - on cost
2.5. Leasing and Hire Purchase Contracts
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.
2.6. Stocks and Work in Progress
Stocks and work in progress are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads. Work-in-progress is reflected in the accounts on a contract by contract basis by recording turnover and related costs as contract activity progresses.
Page 3
Page 4
2.7. 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.
2.8. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and items that are never taxable or deductible. The company's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered.
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current and deferred tax are recognised in profit or loss for the year, except when they relate to items that are recognised in other comprehensive income or directly in equity, in which case current and deferred tax are recognised in other comprehensive income or directly in equity respectively.
2.9. Pensions
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.
2.10.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 5 (2023: 4)
5 4
Page 4
Page 5
4. Tangible Assets
Plant & Machinery Motor Vehicles Fixtures & Fittings Computer Equipment Total
£ £ £ £ £
Cost
As at 1 December 2023 175,292 217,468 2,700 22,186 417,646
Additions 94,510 41,204 - 13,728 149,442
As at 30 November 2024 269,802 258,672 2,700 35,914 567,088
Depreciation
As at 1 December 2023 46,480 55,029 611 15,659 117,779
Provided during the period 50,119 48,988 675 5,903 105,685
As at 30 November 2024 96,599 104,017 1,286 21,562 223,464
Net Book Value
As at 30 November 2024 173,203 154,655 1,414 14,352 343,624
As at 1 December 2023 128,812 162,439 2,089 6,527 299,867
5. Stocks
2024 2023
£ £
Stock 48,335 26,049
6. Debtors
2024 2023
£ £
Due within one year
Trade debtors 297,664 152,863
Prepayments and accrued income 7,666 80,181
Other debtors 46,965 28,577
VAT 67,605 66,580
419,900 328,201
Page 5
Page 6
7. Creditors: Amounts Falling Due Within One Year
2024 2023
£ £
Net obligations under finance lease and hire purchase contracts 10,667 -
Trade creditors 98,243 131,618
Corporation tax 22,004 -
Other taxes and social security 1,434 587
Net wages - 452
Other creditors (3) 434 -
Accruals and deferred income 1,200 900
Directors' loan accounts 511,560 415,325
645,542 548,882
8. Creditors: Amounts Falling Due After More Than One Year
2024 2023
£ £
Net obligations under finance lease and hire purchase contracts 14,222 -
9. Obligations Under Finance Leases and Hire Purchase
2024 2023
£ £
The future minimum finance lease payments are as follows:
Not later than one year 10,667 -
Later than one year and not later than five years 14,222 -
24,889 -
24,889 -
10. Deferred Taxation
The provision for deferred tax is made up as follows:
2024 2023
£ £
Other timing differences 85,906 74,966
11. Share Capital
2024 2023
£ £
Allotted, Called up and fully paid 2 2
Page 6
Page 7
12. Ultimate Controlling Party
The company's ultimate controlling parties are Mr and Mrs Shaw by virtue of their ownership of 100% of the issued share capital in the company.
13. Secured debts
The bank holds fixed and floating charges over the company's assets.
Page 7