Caseware UK (AP4) 2024.0.164 2024.0.164 2024-12-312024-12-31No description of principal activity2024-01-0158false23falsetrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.false 07171165 2024-01-01 2024-12-31 07171165 2024-12-31 07171165 2023-01-01 2023-12-31 07171165 2023-12-31 07171165 2023-01-01 07171165 c:Director1 2024-01-01 2024-12-31 07171165 c:Director2 2024-01-01 2024-12-31 07171165 c:RegisteredOffice 2024-01-01 2024-12-31 07171165 d:Buildings d:LongLeaseholdAssets 2024-01-01 2024-12-31 07171165 d:Buildings d:LongLeaseholdAssets 2024-12-31 07171165 d:Buildings d:LongLeaseholdAssets 2023-12-31 07171165 d:PlantMachinery 2024-01-01 2024-12-31 07171165 d:PlantMachinery 2024-12-31 07171165 d:PlantMachinery 2023-12-31 07171165 d:PlantMachinery d:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 07171165 d:FurnitureFittings 2024-01-01 2024-12-31 07171165 d:FurnitureFittings 2024-12-31 07171165 d:FurnitureFittings 2023-12-31 07171165 d:FurnitureFittings d:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 07171165 d:OfficeEquipment 2024-01-01 2024-12-31 07171165 d:OfficeEquipment 2024-12-31 07171165 d:OfficeEquipment 2023-12-31 07171165 d:OfficeEquipment d:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 07171165 d:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 07171165 d:Goodwill 2024-12-31 07171165 d:Goodwill 2023-12-31 07171165 d:FreeholdInvestmentProperty 2024-12-31 07171165 d:FreeholdInvestmentProperty 2023-12-31 07171165 d:CurrentFinancialInstruments 2024-12-31 07171165 d:CurrentFinancialInstruments 2023-12-31 07171165 d:Non-currentFinancialInstruments 2024-12-31 07171165 d:Non-currentFinancialInstruments 2023-12-31 07171165 d:CurrentFinancialInstruments d:WithinOneYear 2024-12-31 07171165 d:CurrentFinancialInstruments d:WithinOneYear 2023-12-31 07171165 d:Non-currentFinancialInstruments d:AfterOneYear 2024-12-31 07171165 d:Non-currentFinancialInstruments d:AfterOneYear 2023-12-31 07171165 d:ShareCapital 2024-12-31 07171165 d:ShareCapital 2023-12-31 07171165 d:SharePremium 2024-12-31 07171165 d:SharePremium 2023-12-31 07171165 d:RevaluationReserve 2024-12-31 07171165 d:RevaluationReserve 2023-12-31 07171165 d:RetainedEarningsAccumulatedLosses 2024-12-31 07171165 d:RetainedEarningsAccumulatedLosses 2023-12-31 07171165 c:FRS102 2024-01-01 2024-12-31 07171165 c:AuditExempt-NoAccountantsReport 2024-01-01 2024-12-31 07171165 c:FullAccounts 2024-01-01 2024-12-31 07171165 c:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 07171165 5 2024-01-01 2024-12-31 07171165 d:AcceleratedTaxDepreciationDeferredTax 2024-12-31 07171165 d:AcceleratedTaxDepreciationDeferredTax 2023-12-31 07171165 d:TaxLossesCarry-forwardsDeferredTax 2024-12-31 07171165 d:TaxLossesCarry-forwardsDeferredTax 2023-12-31 07171165 d:RetirementBenefitObligationsDeferredTax 2024-12-31 07171165 d:RetirementBenefitObligationsDeferredTax 2023-12-31 07171165 d:OtherDeferredTax 2024-12-31 07171165 d:OtherDeferredTax 2023-12-31 07171165 d:Goodwill d:OwnedIntangibleAssets 2024-01-01 2024-12-31 07171165 e:PoundSterling 2024-01-01 2024-12-31 iso4217:GBP xbrli:pure
Company registration number: 07171165







UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 DECEMBER 2024


SUNBEAM PHOTOGRAPHIC LIMITED






































img14cd.png                        

 


SUNBEAM PHOTOGRAPHIC LIMITED
 


 
COMPANY INFORMATION


Directors
L Le Gaillard 
J Lombrail 




Registered number
07171165



Registered office
79 Barlby Road

London

W10 6AZ




Accountants
Menzies LLP
Chartered Accountants

Victoria House

50-58 Victoria Road

Farnborough

Hampshire

GU14 7PG





 


SUNBEAM PHOTOGRAPHIC LIMITED
 



CONTENTS



Page
Statement of Financial Position
1 - 2
Notes to the Financial Statements
3 - 8


 


SUNBEAM PHOTOGRAPHIC LIMITED
REGISTERED NUMBER:07171165



STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2024

2024
2023
Note
£
£

Fixed assets
  

Intangible assets
 4 
1,624
1,875

Tangible assets
 5 
1,954,570
2,182,082

Investment property
 6 
8,325,000
8,325,000

  
10,281,194
10,508,957

Current assets
  

Stocks
  
69,703
64,834

Debtors: amounts falling due within one year
 7 
6,859,359
6,925,065

Cash at bank and in hand
  
106,250
16,443

  
7,035,312
7,006,342

Creditors: amounts falling due within one year
 8 
(4,485,665)
(3,225,787)

Net current assets
  
 
 
2,549,647
 
 
3,780,555

Total assets less current liabilities
  
12,830,841
14,289,512

Creditors: amounts falling due after more than one year
 9 
(6,195,010)
(6,565,016)

Provisions for liabilities
  

Deferred tax
 10 
(871,370)
(1,162,635)

  
 
 
(871,370)
 
 
(1,162,635)

Net assets
  
5,764,461
6,561,861


Capital and reserves
  

Allotted, called up and fully paid share capital
  
1,501
1,500

Share premium account
  
999,500
999,500

Revaluation reserve
  
4,193,106
4,193,106

Profit and loss account
  
570,354
1,367,755

  
5,764,461
6,561,861


Page 1

 


SUNBEAM PHOTOGRAPHIC LIMITED
REGISTERED NUMBER:07171165


    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 DECEMBER 2024

The Directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

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.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The Company has opted not to file the statement of income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




................................................
L Le Gaillard
Director

Date: 29 September 2025

The notes on pages 3 to 8 form part of these financial statements.

Page 2

 


SUNBEAM PHOTOGRAPHIC LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1.


General information

Sunbeam Photographic Limited is a private company limited by shares incorporated in England and Wales. The address of the registered office, which is also the principal place of business, is disclosed on the company information page.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with FRS 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the requirements of the Companies Act 2006. 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 following principal accounting policies have been applied:

 
2.2

Foreign currency translation

Functional and presentational currency
The Company's functional and presentational currency is GBP, and is rounded to the nearest pound sterling.
At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.
Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.
Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Statement of Income and Retained Earnings within 'finance income or costs'. All other foreign exchange gains and losses are presented in profit or loss within 'other operating income'.

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

 
2.4

Intangible assets

Goodwill
Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight-line basis to the Statement of Income and Retained Earnings over its useful economic life of 20 years.

 
2.5

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 3

 


SUNBEAM PHOTOGRAPHIC LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)


2.5
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives.

Depreciation is provided on the following basis:

Improvements to property
-
2 - 20% straight line
Plant and machinery
-
20% straight line
Fixtures and fittings
-
20% straight line
Office equipment
-
20% straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

During the year, the directors revised the depreciation rates applied to certain classes of property, plant and equipment. The change arises from updated information and experience regarding usage patterns, maintenance practices and useful lives, which indicates that the assets are being depreciated too rapidly under the previous rates and that their remaining useful lives are longer than formerly estimated.
The change is treated as a change in accounting estimate and is applied prospectively. The carrying amounts of the assets in question as at the date of change have not been adjusted retrospectively. Accordingly, the effect of the change is reflected in current and future periods only.

 
2.6

Revaluation of tangible fixed assets

Individual freehold and leasehold properties are carried at current year value at fair value at the date of the revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. Revaluations are undertaken with sufficient regularity to ensure the carrying amount does not differ materially from that which would be determined using fair value at the reporting date.
Fair values are determined from market based evidence normally undertaken by professionally qualified valuers.

Revaluation gains and losses are recognised in other comprehensive income unless losses exceed the previously recognised gains or reflect a clear consumption of economic benefits, in which case the excess losses are recognised in profit or loss.

 
2.7

Investment property

Investment property is carried at fair value determined annually by external valuers and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in profit or loss.

Page 4

 


SUNBEAM PHOTOGRAPHIC LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.8

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.


3.


Employees

The average monthly number of employees, including directors, during the year was 58 (2023 - 23).


4.


Intangible assets




Goodwill

£



Cost


At 1 January 2024
5,000



At 31 December 2024

5,000



Amortisation


At 1 January 2024
3,125


Charge for the year
251



At 31 December 2024

3,376



Net book value



At 31 December 2024
1,624



At 31 December 2023
1,875



Page 5

 


SUNBEAM PHOTOGRAPHIC LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024


5.


Tangible fixed assets






Improvements to property
Plant and machinery
Fixtures and fittings
Computer equipment
Total

£
£
£
£
£



Cost or valuation


At 1 January 2024
649,938
435,919
1,409,832
51,598
2,547,287


Additions
13,529
171,246
18,915
8,236
211,926


Disposals
-
-
-
(3,310)
(3,310)



At 31 December 2024

663,467
607,165
1,428,747
56,524
2,755,903



Depreciation


At 1 January 2024
10,479
34,665
295,829
24,232
365,205


Charge for the year
44,422
100,413
283,470
8,482
436,787


Disposals
-
-
-
(659)
(659)



At 31 December 2024

54,901
135,078
579,299
32,055
801,333



Net book value



At 31 December 2024
608,566
472,087
849,448
24,469
1,954,570



At 31 December 2023
639,459
401,254
1,114,003
27,366
2,182,082




6.


Investment property


Freehold investment property

£



Valuation


At 1 January 2024
8,325,000



At 31 December 2024
8,325,000

The 2024 valuations were made by the directors, on an open market value for existing use basis.




Page 6

 


SUNBEAM PHOTOGRAPHIC LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

7.


Debtors

2024
2023
£
£


Trade debtors
167,405
227,458

Amounts owed by group undertakings
6,530,793
6,516,733

Amounts owed by associated undertakings
77,668
88,269

Other debtors
2,280
805

Prepayments and accrued income
81,213
91,800

6,859,359
6,925,065



8.


Creditors: Amounts falling due within one year

2024
2023
£
£

Bank loans
370,000
370,000

Trade creditors
670,933
1,036,361

Amounts owed to other participating interests
1,239,990
-

Other taxation and social security
318,742
37,841

Other creditors
1,661,694
1,636,141

Accruals and deferred income
224,306
145,444

4,485,665
3,225,787


Included within other creditors due within one year are loans from Directors, amounting to £1,646,259 (2023 - £1,624,999). This loan is unsecured and interest free.


9.


Creditors: Amounts falling due after more than one year

2024
2023
£
£

Bank loans
6,195,010
6,565,016





The bank loan is secured via a fixed and floating charge over the property of the company.

Page 7

 


SUNBEAM PHOTOGRAPHIC LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

10.


Deferred taxation




2024
2023


£

£






At beginning of year
(1,162,635)
(1,252,457)


Charged to profit or loss
291,265
89,822



At end of year
(871,370)
(1,162,635)

The provision for deferred taxation is made up as follows:

2024
2023
£
£


Accelerated capital allowances
(443,057)
(320,602)

Tax losses carried forward
791,782
378,187

Pension surplus
553
428

Unrealised gain on property revaluation
(1,220,648)
(1,220,648)

(871,370)
(1,162,635)


11.


Related party transactions

At the balance sheet, there is an loan due to a close family member of one of he the director of £1,239,990 (2023: £nil). The loan is interest free and repayable on demand.

 
Page 8