| Sycamore Design & Marketing Limited |
| Registered number: |
07050508 |
| Balance Sheet |
| as at 31 January 2025 |
|
|
Notes |
|
|
2025 |
|
|
2024 |
|
|
|
|
£ |
|
|
£ |
| Fixed assets |
| Intangible assets |
3 |
|
|
1 |
|
|
1 |
| Tangible assets |
4 |
|
|
7,531 |
|
|
9,062 |
|
|
|
|
7,532 |
|
|
9,063 |
|
| Current assets |
| Debtors |
5 |
|
1,249 |
|
|
- |
| Cash at bank and in hand |
|
|
9,725 |
|
|
1 |
|
|
|
10,974 |
|
|
1 |
|
| Creditors: amounts falling due within one year |
6 |
|
(10,713) |
|
|
(11,640) |
|
|
|
|
|
|
|
| Net current assets/(liabilities) |
|
|
|
261 |
|
|
(11,639) |
|
|
|
|
|
|
|
|
| Total assets less current liabilities |
|
|
|
7,793 |
|
|
(2,576) |
|
| Creditors: amounts falling due after more than one year |
7 |
|
|
(3,093) |
|
|
(5,998) |
|
| Provisions for liabilities |
|
|
|
(1,262) |
|
|
(1,722) |
|
|
| Net assets/(liabilities) |
|
|
|
3,438 |
|
|
(10,296) |
|
|
|
|
|
|
|
|
| Capital and reserves |
| Called up share capital |
|
|
|
2 |
|
|
2 |
| Profit and loss account |
|
|
|
3,436 |
|
|
(10,298) |
|
| Shareholders' funds |
|
|
|
3,438 |
|
|
(10,296) |
|
|
|
|
|
|
|
|
| The directors are 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 directors acknowledge their 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. |
|
|
|
| Mark Keatley - Palmer |
| Director |
| Approved by the board on 10 March 2025 |
|
| Sycamore Design & Marketing Limited |
| Notes to the Accounts |
| for the year ended 31 January 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.
The presentation currency is £ sterling. |
|
|
Revenue Recognition |
|
Revenue is recognised when services have been provided to customers such that risks and rewards of ownership have transferred to them. It is valued at the consideration receivable net of VAT. |
|
|
Intangible fixed assets |
|
Intangible fixed assets are measured at cost less accumulative amortisation and any accumulative impairment losses. |
|
|
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: |
|
|
Leasehold Improvements |
over five years |
|
Plant and machinery |
25% reducing balance basis |
|
|
Debtors |
|
Short term debtors are measured at transaction price (which is usually the invoice price), 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. 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. 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. Current and deferred tax assets and liabilities are not discounted. |
|
|
Leased assets |
|
Operating lease payments are recognised as an expense on a straight line basis over the lease term. |
|
| 2 |
Employees |
2025 |
|
2024 |
|
|
|
|
|
|
Number |
|
Number |
|
|
Average number of persons employed by the company |
2 |
|
2 |
|
|
|
|
|
|
|
|
|
|
| 3 |
Intangible fixed assets |
£ |
|
Goodwill: |
|
|
Cost |
|
At 1 February 2024 |
3,000 |
|
At 31 January 2025 |
3,000 |
|
|
|
|
|
|
|
|
Amortisation |
|
At 1 February 2024 |
2,999 |
|
At 31 January 2025 |
2,999 |
|
|
|
|
|
|
|
|
Net book value |
|
At 31 January 2025 |
1 |
|
At 31 January 2024 |
1 |
|
|
|
|
|
|
|
|
Goodwill is being written off in equal annual instalments over its estimated economic life of 5 years. |
|
| 4 |
Tangible fixed assets |
|
|
|
|
Leasehold Improvements |
|
Plant and machinery etc |
|
Total |
|
|
|
|
£ |
|
£ |
|
£ |
|
Cost |
|
At 1 February 2024 |
5,628 |
|
25,889 |
|
31,517 |
|
Additions |
- |
|
958 |
|
958 |
|
At 31 January 2025 |
5,628 |
|
26,847 |
|
32,475 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 February 2024 |
1,126 |
|
21,329 |
|
22,455 |
|
Charge for the year |
1,126 |
|
1,363 |
|
2,489 |
|
At 31 January 2025 |
2,252 |
|
22,692 |
|
24,944 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 31 January 2025 |
3,376 |
|
4,155 |
|
7,531 |
|
At 31 January 2024 |
4,502 |
|
4,560 |
|
9,062 |
|
|
| 5 |
Debtors |
2025 |
|
2024 |
|
|
|
|
|
|
£ |
|
£ |
|
|
Other debtors |
1,249 |
|
- |
|
|
|
|
|
|
|
|
|
|
| 6 |
Creditors: amounts falling due within one year |
2025 |
|
2024 |
|
|
|
|
|
|
£ |
|
£ |
|
|
Bank loans and overdrafts |
2,500 |
|
2,645 |
|
Corporation tax |
1,008 |
|
- |
|
Other taxes and social security costs |
- |
|
500 |
|
Other creditors |
7,205 |
|
8,495 |
|
|
|
|
|
|
10,713 |
|
11,640 |
|
|
|
|
|
|
|
|
|
|
| 7 |
Creditors: amounts falling due after one year |
2025 |
|
2024 |
|
|
|
|
|
|
£ |
|
£ |
|
|
Bank loans |
3,093 |
|
5,998 |
|
|
|
|
|
|
|
|
|
|
| 8 |
Other information |
|
|
Sycamore Design & Marketing Limited is a private company limited by shares and incorporated in England. Its registered office is: |
|
Hopbine House |
|
Vineyard Lane |
|
Ticehurst |
|
East Sussex |
|
TN5 7LP |