Acorah Software Products - Accounts Production 16.4.675 false true 31 December 2023 1 January 2023 false 1 January 2024 31 December 2024 31 December 2024 05316263 Mr Barry Hurst Ms Sarah Mohsen Mr Lee Hurst iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 05316263 2023-12-31 05316263 2024-12-31 05316263 2024-01-01 2024-12-31 05316263 frs-core:CurrentFinancialInstruments 2024-12-31 05316263 frs-core:Non-currentFinancialInstruments 2024-12-31 05316263 frs-core:BetweenOneFiveYears 2024-12-31 05316263 frs-core:ComputerEquipment 2024-01-01 2024-12-31 05316263 frs-core:FurnitureFittings 2024-12-31 05316263 frs-core:FurnitureFittings 2024-01-01 2024-12-31 05316263 frs-core:FurnitureFittings 2023-12-31 05316263 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2024-12-31 05316263 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2024-01-01 2024-12-31 05316263 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2023-12-31 05316263 frs-core:MotorVehicles 2024-12-31 05316263 frs-core:MotorVehicles 2024-01-01 2024-12-31 05316263 frs-core:MotorVehicles 2023-12-31 05316263 frs-core:PlantMachinery 2024-12-31 05316263 frs-core:PlantMachinery 2024-01-01 2024-12-31 05316263 frs-core:PlantMachinery 2023-12-31 05316263 frs-core:WithinOneYear 2024-12-31 05316263 frs-core:ShareCapital 2024-12-31 05316263 frs-core:RetainedEarningsAccumulatedLosses 2024-12-31 05316263 frs-bus:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 05316263 frs-bus:FilletedAccounts 2024-01-01 2024-12-31 05316263 frs-bus:SmallEntities 2024-01-01 2024-12-31 05316263 frs-bus:AuditExempt-NoAccountantsReport 2024-01-01 2024-12-31 05316263 frs-bus:SmallCompaniesRegimeForAccounts 2024-01-01 2024-12-31 05316263 frs-bus:Director1 2024-01-01 2024-12-31 05316263 frs-bus:Director2 2024-01-01 2024-12-31 05316263 frs-bus:Director3 2024-01-01 2024-12-31 05316263 frs-countries:EnglandWales 2024-01-01 2024-12-31 05316263 2022-12-31 05316263 2023-12-31 05316263 2023-01-01 2023-12-31 05316263 frs-core:CurrentFinancialInstruments 2023-12-31 05316263 frs-core:Non-currentFinancialInstruments 2023-12-31 05316263 frs-core:BetweenOneFiveYears 2023-12-31 05316263 frs-core:WithinOneYear 2023-12-31 05316263 frs-core:ShareCapital 2023-12-31 05316263 frs-core:RetainedEarningsAccumulatedLosses 2023-12-31
Registered number: 05316263
Steamworks Limited
Unaudited Financial Statements
For The Year Ended 31 December 2024
CMA Accountancy Ltd
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—5
Page 1
Balance Sheet
Registered number: 05316263
2024 2023
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 4 35,541 44,788
35,541 44,788
CURRENT ASSETS
Stocks 5 424,826 353,790
Debtors 6 368,124 507,678
Cash at bank and in hand - 17,701
792,950 879,169
Creditors: Amounts Falling Due Within One Year 7 (526,550 ) (660,875 )
NET CURRENT ASSETS (LIABILITIES) 266,400 218,294
TOTAL ASSETS LESS CURRENT LIABILITIES 301,941 263,082
Creditors: Amounts Falling Due After More Than One Year 8 (21,338 ) (38,771 )
NET ASSETS 280,603 224,311
CAPITAL AND RESERVES
Called up share capital 10 1,099 1,099
Profit and Loss Account 279,504 223,212
SHAREHOLDERS' FUNDS 280,603 224,311
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 Barry Hurst
Director
23/09/2025
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
Steamworks Limited is a private company, limited by shares, incorporated in England & Wales, registered number 05316263 . The registered office is Unit 3 Martland Point, Martland Park, Wigan, WN5 0LU.
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. 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:
Leasehold 20%
Plant & Machinery 20%
Motor Vehicles 25%
Fixtures & Fittings 20%
Computer Equipment 33%
2.4. Leasing and Hire Purchase Contracts
Assets obtained under finance leases are capitalised as tangible fixed assets. Assets acquired under finance leases are depreciated over the shorter of the lease term and their useful lives. Assets acquired under hire purchase contracts are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in the creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the profit and loss account so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.
Rentals applicable to operating leases where substantially all of the benefits and risks of ownership remain with the lessor are charged to the profit and loss account as incurred.
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.
Page 3
Page 4
2.6. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and 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 end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period 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 assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current and deferred tax are recognised in profit or loss for the year, except when they relate to items that are recognised in other comprehensive income or directly in equity, in which case current and deferred tax are recognised in other comprehensive income or directly in equity respectively.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 22 (2023: 21)
22 21
4. Tangible Assets
Land & Property
Leasehold Plant & Machinery Motor Vehicles Fixtures & Fittings Total
£ £ £ £ £
Cost
As at 1 January 2024 1,559 65,804 130,334 86,573 284,270
Additions - - - 3,916 3,916
As at 31 December 2024 1,559 65,804 130,334 90,489 288,186
Depreciation
As at 1 January 2024 1,559 49,693 102,892 85,338 239,482
Provided during the period - 3,962 7,469 1,732 13,163
As at 31 December 2024 1,559 53,655 110,361 87,070 252,645
Net Book Value
As at 31 December 2024 - 12,149 19,973 3,419 35,541
As at 1 January 2024 - 16,111 27,442 1,235 44,788
5. Stocks
2024 2023
£ £
Stock 424,826 353,790
Page 4
Page 5
6. Debtors
2024 2023
£ £
Due within one year
Trade debtors 343,741 486,866
Other debtors 24,383 20,812
368,124 507,678
7. Creditors: Amounts Falling Due Within One Year
2024 2023
£ £
Net obligations under finance lease and hire purchase contracts 9,993 9,993
Trade creditors 106,658 62,030
Bank loans and overdrafts 70,986 10,632
Other creditors 305,507 484,844
Taxation and social security 33,406 93,376
526,550 660,875
8. Creditors: Amounts Falling Due After More Than One Year
2024 2023
£ £
Net obligations under finance lease and hire purchase contracts 16,681 24,472
Bank loans 4,657 14,299
21,338 38,771
9. Obligations Under Finance Leases and Hire Purchase
2024 2023
£ £
The future minimum finance lease payments are as follows:
Not later than one year 9,993 9,993
Later than one year and not later than five years 16,681 24,472
26,674 34,465
26,674 34,465
10. Share Capital
2024 2023
£ £
Allotted, Called up and fully paid 1,099 1,099
Page 5