Acorah Software Products - Accounts Production 16.4.675 false true 30 November 2023 1 December 2022 false 1 December 2023 30 November 2024 30 November 2024 12310646 Mr Alastair Davies iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 12310646 2023-11-30 12310646 2024-11-30 12310646 2023-12-01 2024-11-30 12310646 frs-core:CurrentFinancialInstruments 2024-11-30 12310646 frs-core:Non-currentFinancialInstruments 2024-11-30 12310646 frs-core:BetweenOneFiveYears 2024-11-30 12310646 frs-core:ComputerEquipment 2024-11-30 12310646 frs-core:ComputerEquipment 2023-12-01 2024-11-30 12310646 frs-core:ComputerEquipment 2023-11-30 12310646 frs-core:FurnitureFittings 2024-11-30 12310646 frs-core:FurnitureFittings 2023-12-01 2024-11-30 12310646 frs-core:FurnitureFittings 2023-11-30 12310646 frs-core:MoreThanFiveYears 2024-11-30 12310646 frs-core:MotorVehicles 2024-11-30 12310646 frs-core:MotorVehicles 2023-12-01 2024-11-30 12310646 frs-core:MotorVehicles 2023-11-30 12310646 frs-core:PlantMachinery 2024-11-30 12310646 frs-core:PlantMachinery 2023-12-01 2024-11-30 12310646 frs-core:PlantMachinery 2023-11-30 12310646 frs-core:WithinOneYear 2024-11-30 12310646 frs-core:SharePremium 2024-11-30 12310646 frs-core:ShareCapital 2024-11-30 12310646 frs-core:RetainedEarningsAccumulatedLosses 2024-11-30 12310646 frs-bus:PrivateLimitedCompanyLtd 2023-12-01 2024-11-30 12310646 frs-bus:FilletedAccounts 2023-12-01 2024-11-30 12310646 frs-bus:SmallEntities 2023-12-01 2024-11-30 12310646 frs-bus:AuditExempt-NoAccountantsReport 2023-12-01 2024-11-30 12310646 frs-bus:SmallCompaniesRegimeForAccounts 2023-12-01 2024-11-30 12310646 frs-bus:Director1 2023-12-01 2024-11-30 12310646 frs-countries:EnglandWales 2023-12-01 2024-11-30 12310646 2022-11-30 12310646 2023-11-30 12310646 2022-12-01 2023-11-30 12310646 frs-core:CurrentFinancialInstruments 2023-11-30 12310646 frs-core:Non-currentFinancialInstruments 2023-11-30 12310646 frs-core:BetweenOneFiveYears 2023-11-30 12310646 frs-core:MoreThanFiveYears 2023-11-30 12310646 frs-core:WithinOneYear 2023-11-30 12310646 frs-core:SharePremium 2023-11-30 12310646 frs-core:ShareCapital 2023-11-30 12310646 frs-core:RetainedEarningsAccumulatedLosses 2023-11-30
Registered number: 12310646
Sysclad Manufacturing Limited
Unaudited Financial Statements
For The Year Ended 30 November 2024
Baillie Chartered Certified Accountants
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—5
Page 1
Balance Sheet
Registered number: 12310646
2024 2023
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 4 476,400 426,940
476,400 426,940
CURRENT ASSETS
Stocks 5 23,410 17,721
Debtors 6 320,476 346,248
Cash at bank and in hand 307,346 163,647
651,232 527,616
Creditors: Amounts Falling Due Within One Year 7 (218,232 ) (212,590 )
NET CURRENT ASSETS (LIABILITIES) 433,000 315,026
TOTAL ASSETS LESS CURRENT LIABILITIES 909,400 741,966
Creditors: Amounts Falling Due After More Than One Year 8 (200,712 ) (194,671 )
NET ASSETS 708,688 547,295
CAPITAL AND RESERVES
Called up share capital 10 110 110
Share premium account 74,990 74,990
Profit and Loss Account 633,588 472,195
SHAREHOLDERS' FUNDS 708,688 547,295
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 member has not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The director acknowledges his 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 Alastair Davies
Director
18/04/2025
The notes on pages 3 to 5 form part of these financial statements.
Page 2
Page 3
Notes to the Financial Statements
1. General Information
Sysclad Manufacturing Limited is a private company, limited by shares, incorporated in England & Wales, registered number 12310646 . The registered office is The Old Stables, Churchway, Church Stretton, Shropshire, SY6 6DJ.
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. 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.
Sale of goods
Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods.
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.
2.3. 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 10% Reducing balance
Motor Vehicles 20% Reducing balance
Fixtures & Fittings 20% Reducing balance
Computer Equipment 25% Reducing balance
2.4. Leasing and Hire Purchase Contracts
Assets obtained under finance leases are capitalised as tangible fixed assets. Assets acquired under finance leases are depreciated over the shorter of the lease term and their useful lives. Assets acquired under hire purchase contracts are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in the creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the profit and loss account so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.
Rentals applicable to operating leases where substantially all of the benefits and risks of ownership remain with the lessor are charged to the profit and loss account as incurred.
2.5. 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
2.6. 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.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 17 (2023: 17)
17 17
4. Tangible Assets
Plant & Machinery Motor Vehicles Fixtures & Fittings Computer Equipment Total
£ £ £ £ £
Cost
As at 1 December 2023 432,673 66,950 - 4,692 504,315
Additions 99,941 - 6,131 4,403 110,475
As at 30 November 2024 532,614 66,950 6,131 9,095 614,790
Depreciation
As at 1 December 2023 54,747 19,371 - 3,257 77,375
Provided during the period 48,814 9,516 1,226 1,459 61,015
As at 30 November 2024 103,561 28,887 1,226 4,716 138,390
Net Book Value
As at 30 November 2024 429,053 38,063 4,905 4,379 476,400
As at 1 December 2023 377,926 47,579 - 1,435 426,940
5. Stocks
2024 2023
£ £
Stock 23,410 17,721
Page 4
Page 5
6. Debtors
2024 2023
£ £
Due within one year
Trade debtors 313,809 346,248
Prepayments and accrued income 6,667 -
320,476 346,248
7. Creditors: Amounts Falling Due Within One Year
2024 2023
£ £
Net obligations under finance lease and hire purchase contracts 26,428 47,139
Trade creditors 91,083 102,001
Corporation tax 33,992 14,220
Other taxes and social security 8,695 10,584
VAT 26,242 6,854
Director's loan account 31,792 31,792
218,232 212,590
8. Creditors: Amounts Falling Due After More Than One Year
2024 2023
£ £
Net obligations under finance lease and hire purchase contracts 186,099 171,873
Bank loans 14,613 22,798
200,712 194,671
9. Obligations Under Finance Leases and Hire Purchase
2024 2023
£ £
The future minimum finance lease payments are as follows:
Not later than one year 26,428 47,139
Later than one year and not later than five years 137,734 171,873
Later than five years 48,365 -
212,527 219,012
212,527 219,012
10. Share Capital
2024 2023
£ £
Allotted, Called up and fully paid 110 110
11. Dividends
2024 2023
£ £
On equity shares:
Final dividend paid - 22,222
Page 5