Acorah Software Products - Accounts Production 16.5.460 false true 31 December 2023 1 January 2023 false 1 January 2024 31 December 2024 31 December 2024 06403217 Mr Andrew Heeps Mr Simon Kinsler iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 06403217 2023-12-31 06403217 2024-12-31 06403217 2024-01-01 2024-12-31 06403217 frs-core:CurrentFinancialInstruments 2024-12-31 06403217 frs-core:Non-currentFinancialInstruments 2024-12-31 06403217 frs-core:ComputerEquipment 2024-12-31 06403217 frs-core:ComputerEquipment 2024-01-01 2024-12-31 06403217 frs-core:ComputerEquipment 2023-12-31 06403217 frs-core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-01-01 2024-12-31 06403217 frs-core:FurnitureFittings 2024-12-31 06403217 frs-core:FurnitureFittings 2024-01-01 2024-12-31 06403217 frs-core:FurnitureFittings 2023-12-31 06403217 frs-core:MotorVehicles 2024-12-31 06403217 frs-core:MotorVehicles 2024-01-01 2024-12-31 06403217 frs-core:MotorVehicles 2023-12-31 06403217 frs-core:OtherResidualIntangibleAssets 2024-12-31 06403217 frs-core:OtherResidualIntangibleAssets 2024-01-01 2024-12-31 06403217 frs-core:OtherResidualIntangibleAssets 2023-12-31 06403217 frs-core:PlantMachinery 2024-12-31 06403217 frs-core:PlantMachinery 2024-01-01 2024-12-31 06403217 frs-core:PlantMachinery 2023-12-31 06403217 frs-core:SharePremium 2024-12-31 06403217 frs-core:ShareCapital 2024-12-31 06403217 frs-core:RetainedEarningsAccumulatedLosses 2024-12-31 06403217 frs-bus:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 06403217 frs-bus:FilletedAccounts 2024-01-01 2024-12-31 06403217 frs-bus:SmallEntities 2024-01-01 2024-12-31 06403217 frs-bus:AuditExempt-NoAccountantsReport 2024-01-01 2024-12-31 06403217 frs-bus:SmallCompaniesRegimeForAccounts 2024-01-01 2024-12-31 06403217 frs-bus:Director1 2024-01-01 2024-12-31 06403217 frs-bus:Director2 2024-01-01 2024-12-31 06403217 frs-countries:EnglandWales 2024-01-01 2024-12-31 06403217 2022-12-31 06403217 2023-12-31 06403217 2023-01-01 2023-12-31 06403217 frs-core:CurrentFinancialInstruments 2023-12-31 06403217 frs-core:Non-currentFinancialInstruments 2023-12-31 06403217 frs-core:SharePremium 2023-12-31 06403217 frs-core:ShareCapital 2023-12-31 06403217 frs-core:RetainedEarningsAccumulatedLosses 2023-12-31
Registered number: 06403217
Memory Box UK Ltd
Unaudited Financial Statements
For The Year Ended 31 December 2024
Dormer Finance Limited
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—5
Page 1
Balance Sheet
Registered number: 06403217
2024 2023
Notes £ £ £ £
FIXED ASSETS
Intangible Assets 4 56,079 61,110
Tangible Assets 5 22,288 5,866
78,367 66,976
CURRENT ASSETS
Stocks 6 165,461 101,278
Debtors 7 16,277 127,373
Cash at bank and in hand 3,174 3,154
184,912 231,805
Creditors: Amounts Falling Due Within One Year 8 (462,405 ) (485,365 )
NET CURRENT ASSETS (LIABILITIES) (277,493 ) (253,560 )
TOTAL ASSETS LESS CURRENT LIABILITIES (199,126 ) (186,584 )
Creditors: Amounts Falling Due After More Than One Year 9 (21,714 ) (23,044 )
NET LIABILITIES (220,840 ) (209,628 )
CAPITAL AND RESERVES
Called up share capital 10 117 117
Share premium account 77,983 77,983
Profit and Loss Account (298,940 ) (287,728 )
SHAREHOLDERS' FUNDS (220,840) (209,628)
Page 1
Page 2
For the year ending 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 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.
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 Andrew Heeps
Director
18/09/2025
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
Memory Box UK Ltd is a private company, limited by shares, incorporated in England & Wales, registered number 06403217 . The registered office is 8 Hemmells, Basildon, Essex, SS15 6ED.
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. Intangible Fixed Assets and Amortisation - Other Intangible
Other intangible assets are .... It is amortised to the profit and loss account over its estimated economic life of .... years.
2.4. 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% straight line
Motor Vehicles 25% reducing balance
Fixtures & Fittings 25% reducing balance
Computer Equipment 20% & 33% straight line
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.
2.6. Foreign Currencies
Monetary assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate ruling on the date of the transaction. Exchange differences are taken into account in arriving at the operating profit.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 2 (2023: 2)
2 2
Page 3
Page 4
4. Intangible Assets
Other
£
Cost
As at 1 January 2024 125,235
Additions 5,543
As at 31 December 2024 130,778
Amortisation
As at 1 January 2024 64,125
Provided during the period 10,574
As at 31 December 2024 74,699
Net Book Value
As at 31 December 2024 56,079
As at 1 January 2024 61,110
5. Tangible Assets
Plant & Machinery Motor Vehicles Fixtures & Fittings Computer Equipment Total
£ £ £ £ £
Cost or Valuation
As at 1 January 2024 - 7,000 218 19,186 26,404
Additions 15,734 - - - 15,734
Revaluation - 3,108 - - 3,108
As at 31 December 2024 15,734 10,108 218 19,186 45,246
Depreciation
As at 1 January 2024 - 4,108 32 16,398 20,538
Provided during the period 1,442 - 27 951 2,420
As at 31 December 2024 1,442 4,108 59 17,349 22,958
Net Book Value
As at 31 December 2024 14,292 6,000 159 1,837 22,288
As at 1 January 2024 - 2,892 186 2,788 5,866
6. Stocks
2024 2023
£ £
Stock 165,461 101,278
7. Debtors
2024 2023
£ £
Due within one year
Trade debtors 12,189 124,379
Other debtors 4,088 2,994
16,277 127,373
Page 4
Page 5
8. Creditors: Amounts Falling Due Within One Year
2024 2023
£ £
Trade creditors 160,380 157,912
Bank loans and overdrafts 16,173 9,700
Other loans 80,927 92,099
Other creditors 113,057 118,332
Taxation and social security 91,868 107,322
462,405 485,365
9. Creditors: Amounts Falling Due After More Than One Year
2024 2023
£ £
Bank loans 21,714 23,044
10. Share Capital
2024 2023
£ £
Allotted, Called up and fully paid 117 117
Page 5