Company Registration No. 05054229 (England and Wales)
DISPLAY WIZARD LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED
30 SEPTEMBER 2024
30 September 2024
PAGES FOR FILING WITH REGISTRAR
PM+M Solutions for Business LLP
Chartered Accountants
New Century House
Greenbank Technology Park
Challenge Way
Blackburn
Lancashire
BB1 5QB
DISPLAY WIZARD LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
DISPLAY WIZARD LTD
BALANCE SHEET
AS AT
30 SEPTEMBER 2024
30 September 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
3
27,935
23,816
Tangible assets
4
334,005
378,637
361,940
402,453
Current assets
Stocks
163,218
229,474
Debtors
5
645,578
600,626
Cash at bank and in hand
84,216
291,764
893,012
1,121,864
Creditors: amounts falling due within one year
6
(829,894)
(926,375)
Net current assets
63,118
195,489
Total assets less current liabilities
425,058
597,942
Creditors: amounts falling due after more than one year
7
(142,261)
(232,083)
Provisions for liabilities
(76,890)
(87,240)
Net assets
205,907
278,619
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
205,807
278,519
Total equity
205,907
278,619
DISPLAY WIZARD LTD
BALANCE SHEET (CONTINUED)
AS AT
30 SEPTEMBER 2024
30 September 2024
- 2 -
For the financial year ended 30 September 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 responsibilities 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 and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 22 September 2025 and are signed on its behalf by:
D A Beary
Director
Company registration number 05054229 (England and Wales)
DISPLAY WIZARD LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 3 -
1
Accounting policies
Company information
Display Wizard Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Unit 15 & 16, Creamery Industrial Estate, Kenlis Road, Barnacre, Garstang, Lancashire, PR3 1GD.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard 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 disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Turnover
Turnover represents the net invoiced sales of goods and the supply of services, excluding value added tax.
Invoiced sales not despatched are recorded in deferred income on the balance sheet.
1.3
Intangible fixed assets other than goodwill
Amortisation 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:
Computer software
over 3 years on cost
Trade mark
over 4 years on cost
Website
over 3 years on cost
1.4
Tangible fixed assets
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:
Improvements to property
over 15 years on cost
Plant and equipment
15% on reducing balance
Fixtures and fittings
15% on reducing balance
Computer equipment
25% on cost
Motor vehicles
25% on cost
1.5
Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.
1.6
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes 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 reporting end date.
DISPLAY WIZARD LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 4 -
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date 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 is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.7
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.8
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
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.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
21
19
DISPLAY WIZARD LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 5 -
3
Intangible fixed assets
Computer software
Trade mark
Website
Total
£
£
£
£
Cost
At 1 October 2023
95,452
1,640
97,501
194,593
Additions
23,573
23,573
At 30 September 2024
95,452
1,640
121,074
218,166
Amortisation and impairment
At 1 October 2023
91,214
1,640
77,923
170,777
Amortisation charged for the year
4,238
15,216
19,454
At 30 September 2024
95,452
1,640
93,139
190,231
Carrying amount
At 30 September 2024
27,935
27,935
At 30 September 2023
4,238
19,578
23,816
4
Tangible fixed assets
Improvements to property
Plant and equipment
Fixtures and fittings
Computer equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 October 2023
73,634
575,644
41,372
101,661
51,240
843,551
Additions
17,680
1,244
9,672
28,596
At 30 September 2024
73,634
593,324
42,616
111,333
51,240
872,147
Depreciation and impairment
At 1 October 2023
61,177
256,018
25,460
96,873
25,386
464,914
Depreciation charged in the year
6,240
51,892
2,520
3,192
9,384
73,228
At 30 September 2024
67,417
307,910
27,980
100,065
34,770
538,142
Carrying amount
At 30 September 2024
6,217
285,414
14,636
11,268
16,470
334,005
At 30 September 2023
12,457
319,626
15,912
4,788
25,854
378,637
DISPLAY WIZARD LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 6 -
5
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
79,201
112,938
Amounts owed by group undertakings
287,836
197,200
Other debtors
278,541
290,488
645,578
600,626
6
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
31,346
31,629
Trade creditors
311,576
379,620
Taxation and social security
79,529
115,712
Other creditors
407,443
399,414
829,894
926,375
7
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
26,193
56,096
Other creditors
116,068
175,987
142,261
232,083
8
Secured debt
Hire purchase contracts and finances leases totalling £61,251 (2023 - £95,585) are secured on the assets to which they relate.
9
Operating lease commitments
Lessee
At the reporting date, the company had operating lease commitments of £41,990 (2023 - £55,560).
10
Parent company
Following the purchase of 100% of the company's share capital, the new parent of Display Wizard Limited is Display Wizard Holdings Limited, a company registered and incorporated in England and Wales. The financial statements can be obtained from the registered office.
DISPLAY WIZARD LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 7 -
11
Directors' transactions
This loan is interest free and there are no fixed repayment terms.
Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
D A Beary - Loan
-
162,591
4,005
(18,250)
148,346
162,591
4,005
(18,250)
148,346