Contents of the Financial Statements
for the Period Ended 31 December 2024
Balance sheet
As at
31 December 2024
|
Notes
|
2024
|
2023
|
|
|
£
|
£
|
| Fixed assets |
| Intangible assets: |
3 |
19,913
|
0
|
| Tangible assets: |
4 |
1,033,656
|
641,619
|
| Investments: |
|
0
|
0
|
| Total fixed assets: |
|
1,053,569
|
641,619
|
| Current assets |
| Stocks: |
|
660,483
|
685,119
|
| Debtors: |
5 |
505,602
|
1,129,476
|
| Cash at bank and in hand: |
|
418,866
|
436,493
|
| Total current assets: |
|
1,584,951
|
2,251,088
|
| Creditors: amounts falling due within one year: |
6 |
(465,074)
|
(609,681)
|
| Net current assets (liabilities): |
|
1,119,877
|
1,641,407
|
| Total assets less current liabilities: |
|
2,173,446
|
2,283,026
|
| Creditors: amounts falling due after more than one year: |
7 |
(3,207,256)
|
(1,919,190)
|
| Total net assets (liabilities): |
|
(1,033,810)
|
363,836
|
| Capital and reserves |
| Called up share capital: |
|
100
|
100
|
| Profit and loss account: |
|
(1,033,910)
|
363,736
|
| Shareholders funds: |
|
(1,033,810)
|
363,836
|
The notes form part of these financial statements
Balance sheet statements
For the year ending 31 December 2024 the company was entitled to exemption 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.
The members have agreed to the preparation of abridged accounts for this accounting period in accordance with Section 444(2A).
These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
The directors have chosen to not file a copy of the company’s profit & loss account.
This report was approved by the board of directors on
01 September 2025
and signed on behalf of the board by:
Name:
Benjamin John Ballard
Status: Director
The notes form part of these financial statements
Notes to the Financial Statements
for the Period Ended 31 December 2024
1. Accounting policies
These financial statements have been prepared in accordance with the provisions of Section 1A (Small Entities) of Financial Reporting Standard 102Turnover policy
1.2 Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred in respect of the transaction can be measured reliably.
Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.Tangible fixed assets and depreciation policy
1.3 Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measure at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Leasehold land and buildings
Over the remaining term of the lease or, 50 year, if less
Plant, equipment and tooling 12.5% - 33.3% straight line
Fixtures and fittings 12.5% straight line
Computers 20% straight line
WIP nil
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset and is credited or charged to profit or loss.Valuation and information policy
1.5 Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.Other accounting policies
1.6 Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.7 Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company’s balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.8 Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.9 Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.10 Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.11 Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight-line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
1.12 Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.
Notes to the Financial Statements
for the Period Ended 31 December 2024
2. Employees
|
2024 |
2023 |
| Average number of employees during the period |
51
|
58
|
For the financial year ended 31 December 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 of its financial statements for the year in question in accordance with section 476.
The directors acknowledge their responsibility for complying with the requirements of the Companies act 2006 with respect to accounting records and the preparation of financial statements.
These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved by the board of directors and authorised for issue and are signed on its behalf.
Notes to the Financial Statements
for the Period Ended 31 December 2024
3. Intangible Assets
|
Total |
| Cost |
£ |
| At 01 January 2024 |
0
|
| Additions |
19,913
|
| At 31 December 2024 |
19,913
|
| Net book value |
|
| At 31 December 2024 |
19,913
|
| At 31 December 2023 |
0
|
Notes to the Financial Statements
for the Period Ended 31 December 2024
4. Tangible Assets
|
Total |
| Cost |
£ |
| At 01 January 2024 |
930,630
|
| Additions |
489,821
|
| Disposals |
(24,895)
|
| At 31 December 2024 |
1,395,556
|
| Depreciation |
|
| At 01 January 2024 |
289,011
|
| Charge for year |
91,820
|
| On disposals |
(18,931)
|
| At 31 December 2024 |
361,900
|
| Net book value |
|
| At 31 December 2024 |
1,033,656
|
| At 31 December 2023 |
641,619
|
Notes to the Financial Statements
for the Period Ended 31 December 2024
5. Debtors
| 2024 |
2023 |
| £ | £ |
| Debtors due after more than one year: |
0
|
0
|
Notes to the Financial Statements
for the Period Ended 31 December 2024
6. Creditors: amounts falling due within one year note
Amounts falling due within one year:
2024 total: 465,075
2023 total: 609,681
Notes to the Financial Statements
for the Period Ended 31 December 2024
7. Creditors: amounts falling due after more than one year note
Amounts falling due after one year:
Loans
2024: 3,207,256
2023: 1,919,190
The loans were not secured against the assets of the company.
Notes to the Financial Statements
for the Period Ended 31 December 2024
8. Related party transactions
| Name of the related party: |
|
| Relationship: |
Director
|
| Description of the Transaction: |
GH Tan is the Ultimate Shareholder and holding multiple companies’ shareholding at the same time.
During the year, the company having below list of transaction with related parities which GH Tan has an interest.
Interest on loan
2024: 78,884
2023: 44,933
All transactions were undertaken on standard commercial terms.
|
| £ |
| Balance at 01 January 2024 |
|
44,933
|
| Balance at 31 December 2024 |
|
78,884
|