| Emote Studio Design Ltd |
| Registered number: |
SC657569 |
| Balance Sheet |
| as at 31 March 2025 |
|
| Notes |
|
|
2025 |
|
|
2024 |
| £ |
£ |
| Fixed assets |
| Tangible assets |
3 |
|
|
3,384 |
|
|
4,635 |
|
| Current assets |
| Debtors |
4 |
|
15,339 |
|
|
11,171 |
| Cash at bank and in hand |
|
|
914 |
|
|
6,163 |
|
|
|
16,253 |
|
|
17,334 |
|
| Creditors: amounts falling due within one year |
5 |
|
(13,630) |
|
|
(15,925) |
|
| Net current assets |
|
|
|
2,623 |
|
|
1,409 |
|
| Total assets less current liabilities |
|
|
|
6,007 |
|
|
6,044 |
|
| Creditors: amounts falling due after more than one year |
6 |
|
|
(2,565) |
|
|
(6,043) |
|
|
|
| Net assets |
|
|
|
3,442 |
|
|
1 |
|
|
|
|
|
|
|
|
| Capital and reserves |
| Called up share capital |
|
|
|
1 |
|
|
1 |
| Profit and loss account |
|
|
|
3,441 |
|
|
- |
|
| Shareholders' funds |
|
|
|
3,442 |
|
|
1 |
|
|
|
|
|
|
|
|
| The director is satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006. |
| The members have not required the company to obtain an audit in accordance with section 476 of the Act. |
| The director acknowledges her responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts. |
| The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies. |
|
|
|
|
| Emily Jane Greenhalgh |
| Director |
| Approved by the board on 10 September 2025 |
|
| Emote Studio Design Ltd |
| Notes to the Accounts |
| for the year ended 31 March 2025 |
|
|
| 1 |
Accounting policies |
|
|
Basis of preparation |
|
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard). |
|
|
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 from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. 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. |
|
|
Tangible fixed assets |
|
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows: |
|
|
Office Equipment |
over 5 years |
|
|
Debtors |
|
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts. |
|
|
Creditors |
|
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method. |
|
|
Taxation |
|
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted. |
|
|
| 2 |
Employees |
2025 |
|
2024 |
| Number |
Number |
|
|
Average number of persons employed by the company |
2 |
|
2 |
|
|
|
|
|
|
|
|
|
|
| 3 |
Tangible fixed assets |
|
|
|
|
|
|
|
|
Office Equipment |
| £ |
|
Cost |
|
At 1 April 2024 |
6,254 |
|
At 31 March 2025 |
6,254 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 April 2024 |
1,619 |
|
Charge for the year |
1,251 |
|
At 31 March 2025 |
2,870 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 31 March 2025 |
3,384 |
|
At 31 March 2024 |
4,635 |
|
|
| 4 |
Debtors |
2025 |
|
2024 |
| £ |
£ |
|
|
Trade debtors |
9,227 |
|
- |
|
Director's Loan Account |
- |
|
6,756 |
|
Prepayments & Accrued Income |
|
6,112 |
|
4,415 |
|
|
|
|
|
|
15,339 |
|
11,171 |
|
|
|
|
|
|
|
|
|
|
| 5 |
Creditors: amounts falling due within one year |
2025 |
|
2024 |
| £ |
£ |
|
|
Intercompany Loan |
3,240 |
|
3,240 |
|
Corporation Tax Payable |
8,510 |
|
8,890 |
|
Trade Creditors |
55 |
|
- |
|
Accruals |
|
784 |
|
813 |
|
VAT Payable |
803 |
|
2,744 |
|
Deferred Tax |
238 |
|
238 |
|
|
|
|
|
|
13,630 |
|
15,925 |
|
|
|
|
|
|
|
|
|
|
| 6 |
Creditors: amounts falling due after one year |
2025 |
|
2024 |
| £ |
£ |
|
|
Intercompany Loan |
2,160 |
|
5,400 |
|
Deferred Tax |
405 |
|
643 |
|
|
|
|
|
|
2,565 |
|
6,043 |
|
|
|
|
|
|
|
|
|
|
| 7 |
Related party transactions |
|
|
The director, Emily Greenhalgh, owed the company £Nil (2024: £6,756) at the year end. The balance at the 31st March 2024 was repaid post year end in July 2024. |
|
|
Due to the registered office moving from England to Scotland the previous trading company owned and run by Emily Jane Greenhalgh, Emote Studio London Limited, has stopped trading and trade has transferred to Emote Studio Design Ltd as of the 1st April 2022. The bounce back loan of Emote Studio London Ltd is unable to be transferred to Emote Studio Design Ltd. The balance of the loan has been transferred to Emote Studio Design Ltd via an intercompany loan, with interest payable at the same rate as that of the bounce back loan at 2.5% per annum fixed. The terms of the intercompany loan are in line with the bouce back loan and will be repaid in full by the end of November 2026. |
|
|
| 8 |
Other information |
|
|
Emote Studio Design Ltd is a private company limited by shares and incorporated in Scotland. Its registered office is: |
|
The Black House |
|
Fishnish, Craignure |
|
Isle of Mull |
|
Argyll & Bute |
|
PA65 6BA |