IRIS Accounts Production v25.2.0.378 05624859 director 1.1.24 31.12.24 31.12.24 false true false false false true false iso4217:GBP iso4217:USD iso4217:EUR xbrli:shares xbrli:pure utr:tonnes utr:kWh 05624859 2023-12-31 05624859 2024-12-31 05624859 2024-01-01 2024-12-31 05624859 2022-12-31 05624859 2023-01-01 2023-12-31 05624859 2023-12-31 05624859 ns15:EnglandWales 2024-01-01 2024-12-31 05624859 ns14:PoundSterling 2024-01-01 2024-12-31 05624859 ns10:Director1 2024-01-01 2024-12-31 05624859 ns10:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 05624859 ns10:SmallEntities 2024-01-01 2024-12-31 05624859 ns10:AuditExempt-NoAccountantsReport 2024-01-01 2024-12-31 05624859 ns10:SmallCompaniesRegimeForDirectorsReport 2024-01-01 2024-12-31 05624859 ns10:SmallCompaniesRegimeForAccounts 2024-01-01 2024-12-31 05624859 ns10:FullAccounts 2024-01-01 2024-12-31 05624859 1 2024-01-01 2024-12-31 05624859 ns10:CompanySecretary1 2024-01-01 2024-12-31 05624859 ns10:RegisteredOffice 2024-01-01 2024-12-31 05624859 ns5:CurrentFinancialInstruments 2024-12-31 05624859 ns5:CurrentFinancialInstruments 2023-12-31 05624859 ns5:Non-currentFinancialInstruments 2024-12-31 05624859 ns5:Non-currentFinancialInstruments 2023-12-31 05624859 ns5:ShareCapital 2024-12-31 05624859 ns5:ShareCapital 2023-12-31 05624859 ns5:RetainedEarningsAccumulatedLosses 2024-12-31 05624859 ns5:RetainedEarningsAccumulatedLosses 2023-12-31 05624859 ns5:IntangibleAssetsOtherThanGoodwill 2024-01-01 2024-12-31 05624859 ns5:PlantMachinery 2024-01-01 2024-12-31 05624859 ns5:FurnitureFittings 2024-01-01 2024-12-31 05624859 ns5:ComputerEquipment 2024-01-01 2024-12-31 05624859 ns5:DevelopmentCostsCapitalisedDevelopmentExpenditure 2023-12-31 05624859 ns5:ComputerSoftware 2023-12-31 05624859 ns5:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-01-01 2024-12-31 05624859 ns5:ComputerSoftware 2024-01-01 2024-12-31 05624859 ns5:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-12-31 05624859 ns5:ComputerSoftware 2024-12-31 05624859 ns5:DevelopmentCostsCapitalisedDevelopmentExpenditure 2023-12-31 05624859 ns5:ComputerSoftware 2023-12-31 05624859 ns5:PlantMachinery 2023-12-31 05624859 ns5:FurnitureFittings 2023-12-31 05624859 ns5:ComputerEquipment 2023-12-31 05624859 ns5:PlantMachinery 2024-12-31 05624859 ns5:FurnitureFittings 2024-12-31 05624859 ns5:ComputerEquipment 2024-12-31 05624859 ns5:PlantMachinery 2023-12-31 05624859 ns5:FurnitureFittings 2023-12-31 05624859 ns5:ComputerEquipment 2023-12-31 05624859 ns5:WithinOneYear ns5:CurrentFinancialInstruments 2024-12-31 05624859 ns5:WithinOneYear ns5:CurrentFinancialInstruments 2023-12-31 05624859 ns5:Secured 2024-12-31 05624859 ns5:Secured 2023-12-31

REGISTERED NUMBER: 05624859 (England and Wales)

| WILLOW BEAUTY PRODUCTS LIMITED |

| UNAUDITED FINANCIAL STATEMENTS |

| FOR THE YEAR ENDED 31 DECEMBER 2024 |

WILLOW BEAUTY PRODUCTS LIMITED (REGISTERED NUMBER: 05624859)

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 |

WILLOW BEAUTY PRODUCTS LIMITED

COMPANY INFORMATION

FOR THE YEAR ENDED 31 DECEMBER 2024

| DIRECTOR: | Mrs S A Stowell

| SECRETARY: | Miss B L Stowell

| REGISTERED OFFICE: | Pennington House

| Ridgeway Lane

| Lymington

| Hampshire

| SO41 8AA

| REGISTERED NUMBER: | 05624859 (England and Wales)

| ACCOUNTANTS: | Hopper Williams & Bell Limited

| Chartered Accountants

| Highland House

| Mayflower Close

| Chandler's Ford

| Eastleigh

| Hampshire

| SO53 4AR

| BANKERS: | HSBC Bank plc

| Mitchell Way

| Southampton International Airport

| Southampton

| Hampshire

| SO18 2XU

WILLOW BEAUTY PRODUCTS LIMITED (REGISTERED NUMBER: 05624859)

BALANCE SHEET

31 DECEMBER 2024

2024 | 2023 |

| Notes | £ | £

FIXED ASSETS

Intangible assets | 4 | 39,040 |  | 68,056 |  |

Tangible assets | 5 | 2,453 |  | 3,328 |  |

41,493 |  | 71,384 |  |

CURRENT ASSETS

Stocks | 204,868 |  | 181,300 |  |

Debtors | 6 | 48,494 |  | 72,892 |  |

Cash at bank and in hand | 34,013 |  | 4,302 |  |

287,375 |  | 258,494 |  |

CREDITORS

Amounts falling due within one year | 7 | (203,248 | ) | (180,523 | ) |

NET CURRENT ASSETS | 84,127 |  | 77,971 |  |

TOTAL ASSETS LESS CURRENT LIABILITIES | 125,620 |  | 149,355 |  |

CREDITORS

Amounts falling due after more than one year | 8 | (437,991 | ) | (538,102 | ) |

NET LIABILITIES | (312,371 | ) | (388,747 | ) |

CAPITAL AND RESERVES

Called up share capital | 100,120 |  | 100,120 |  |

Retained earnings | (412,491 | ) | (488,867 | ) |

SHAREHOLDERS' FUNDS | (312,371 | ) | (388,747 | ) |

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.

WILLOW BEAUTY PRODUCTS LIMITED (REGISTERED NUMBER: 05624859)

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 11 September 2025 and were signed by:

Mrs S A Stowell - Director

WILLOW BEAUTY PRODUCTS LIMITED (REGISTERED NUMBER: 05624859)

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2024

1. | STATUTORY INFORMATION

| Willow Beauty Products 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 FRS102 "The Financial Reporting Standards applicable in the UK and Republic of Ireland" ("FRS 102") and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The financial statements have been prepared under the historical cost convention, modified to include certain financial instruments at fair value. The principal accounting policies adopted are set out below.

| The disclosure requirements of section 1A of FRS102 have been applied other than where additional disclosure is required to show a true and far view.

| The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £1.

| Going concern

| The going concern position of the company is based on the continuation of support from the director and long term creditors. The director has concluded that with the right management actions and the continued support, the company is a going concern for at least 12 months following the signature of the financial statements. Accordingly the director has prepared the financial statements on this basis.

| Turnover

| Turnover represents sales of goods net of VAT and trade discounts. Turnover is recognised when the goods are physically dispatched to the customer.

| Intangible assets

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

| Development costs have been fully amortised over their estimate useful life of three years.

| Intellectual property is being amortised evenly over its estimated life of ten years.

| Tangible fixed assets

| Depreciation is provided at the following annual rates in order to write off the cost less estimated residual value of each asset over its estimated useful life.

| Website costs | - | Straight line over 3 years

| Fixtures and fittings | - | 20% Reducing balance

| Computer equipment | - | Straight line over 3 years

| 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 recognised in the income statement.

| Stocks

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

| 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.

WILLOW BEAUTY PRODUCTS LIMITED (REGISTERED NUMBER: 05624859)

NOTES TO THE FINANCIAL STATEMENTS - continued

FOR THE YEAR ENDED 31 DECEMBER 2024

2. | ACCOUNTING POLICIES - continued

| Financial assets

| The Company has elected to apply the provision of Section 11 'Basic Financial Instruments' and Section 12 'Other Financial Instruments Issues' of FRS 102 to all of its financial instruments.

| Financial assets are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.

| Basic financial assets, which include trade and other receivables 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 financial transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest.

| Financial liabilities

| Basic financial liabilities which include trade and other payables, are initially measured at transaction price and subsequently measured at amortised cost, unless the arrangement constitutes a financing transaction where the debt instrument is measured at the present value of the future receipts discounted at a market rate of interest.

| Equity instruments

| Equity instruments issued by the company are recorded at the fair value of the proceeds received net of direct issue costs. Dividend's payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

3. | EMPLOYEES AND DIRECTORS

| The average number of employees during the year was 3 (2023 - 3 ) .

4. | INTANGIBLE FIXED ASSETS

Development | Intellectual |

costs | property | Totals |

| £ | £ | £

| COST

| At 1 January 2024

| and 31 December 2024 | 44,934 |  | 290,168 |  | 335,102 |  |

| AMORTISATION

| At 1 January 2024 | 44,934 |  | 222,112 |  | 267,046 |  |

| Amortisation for year | - |  | 29,016 |  | 29,016 |  |

| At 31 December 2024 | 44,934 |  | 251,128 |  | 296,062 |  |

| NET BOOK VALUE

| At 31 December 2024 | - |  | 39,040 |  | 39,040 |  |

| At 31 December 2023 | - |  | 68,056 |  | 68,056 |  |

WILLOW BEAUTY PRODUCTS LIMITED (REGISTERED NUMBER: 05624859)

NOTES TO THE FINANCIAL STATEMENTS - continued

FOR THE YEAR ENDED 31 DECEMBER 2024

5. | TANGIBLE FIXED ASSETS

Fixtures |

Website | and | Computer |

costs | fittings | equipment | Totals |

| £ | £ | £ | £

| COST

| At 1 January 2024 | 16,787 |  | 5,682 |  | 11,810 |  | 34,279 |  |

| Additions | 800 |  | - |  | 239 |  | 1,039 |  |

| Disposals | (12,368 | ) | - |  | (6,026 | ) | (18,394 | ) |

| At 31 December 2024 | 5,219 |  | 5,682 |  | 6,023 |  | 16,924 |  |

| DEPRECIATION

| At 1 January 2024 | 13,841 |  | 5,364 |  | 11,746 |  | 30,951 |  |

| Charge for year | 1,740 |  | 64 |  | 110 |  | 1,914 |  |

| Eliminated on disposal | (12,368 | ) | - |  | (6,026 | ) | (18,394 | ) |

| At 31 December 2024 | 3,213 |  | 5,428 |  | 5,830 |  | 14,471 |  |

| NET BOOK VALUE

| At 31 December 2024 | 2,006 |  | 254 |  | 193 |  | 2,453 |  |

| At 31 December 2023 | 2,946 |  | 318 |  | 64 |  | 3,328 |  |

6. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |

2024 | 2023 |

| £ | £

| Trade debtors | 20,149 |  | 14,221 |  |

| Other debtors | 28,345 |  | 58,671 |  |

48,494 |  | 72,892 |  |

7. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |

2024 | 2023 |

| £ | £

| Bank loans and overdrafts | 26,372 |  | 28,234 |  |

| Trade creditors | 49,674 |  | 35,165 |  |

| Taxation and social security | 25,711 |  | 20,930 |  |

| Other creditors | 101,491 |  | 96,194 |  |

203,248 |  | 180,523 |  |

8. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |

2024 | 2023 |

| £ | £

| Bank loans | 85,473 |  | 111,372 |  |

| Other creditors | 352,518 |  | 426,730 |  |

437,991 |  | 538,102 |  |

WILLOW BEAUTY PRODUCTS LIMITED (REGISTERED NUMBER: 05624859)

NOTES TO THE FINANCIAL STATEMENTS - continued

FOR THE YEAR ENDED 31 DECEMBER 2024

9. | SECURED DEBTS

| The following secured debts are included within creditors:

2024 | 2023 |

| £ | £

| Bank loans | 111,845 |  | 139,606 |  |

| The company has benefited from the UK government's provision of security for 100% of the Bounce Back Loan.

10. | RELATED PARTY DISCLOSURES

| During the year, advances totalling £39,424 (2023: £86,046) were made to the company’s director. £69,126 (2023: £32,307) was repaid prior to the year-end. The balance outstanding at the year-end was £24,751 (2023: £54,454). Interest has been charged at HMRC's official rate. This loan has been fully repaid post year end.

| During the year the company received monies from Greenclose Holdings Limited, a company under the control of the director's spouse, totalling £nil (2023: £12,792), and made payments totalling £59,747 (2023: £99,781). At the balance sheet date the balance owed was £401,709 (2023: £461,456). No interest was charged under this arrangement.