Registered number
01151450
Rossair Limited
Filleted Accounts
31 December 2024
Rossair Limited
Registered number: 01151450
Balance Sheet
as at 31 December 2024
Notes 2024 2023
£ £
Fixed assets
Intangible assets 3 110,620 240,560
Tangible assets 4 7,641 6,220
118,261 246,780
Current assets
Debtors 5 1,731,200 981,379
Cash at bank and in hand 273,613 344,681
2,004,813 1,326,060
Creditors: amounts falling due within one year 6 (1,361,334) (960,253)
Net current assets 643,479 365,807
Total assets less current liabilities 761,740 612,587
Creditors: amounts falling due after more than one year 7 (25,000) (75,000)
Provisions for liabilities - (557)
Net assets 736,740 537,030
Capital and reserves
Called up share capital 100 100
Profit and loss account 736,640 536,930
Shareholders' funds 736,740 537,030
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.
Mr L Smith
Director
Approved by the board on 3 September 2025
Rossair Limited
Notes to the Accounts
for the year ended 31 December 2024
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 (as applied to small entities by section 1A of the standard).
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.
Amounts due under the licence and revenue sharing agreement with Rossair Partners LLP is deducted from turnover in the year it arises.
Intangible fixed assets
Intellectual Property are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Amortisation of intellectual property is recognised so as to write off the cost or valuation of the asset less the residual value, evenly over the useful life of 3 years.
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 over its expected useful life, as follows:
Plant and machinery : 25% to 33% on cost
Debtors
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, 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. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. 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. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. 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, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted.
Leased assets
A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership. All other leases are classified as operating leases. The rights of use and obligations under finance leases are initially recognised as assets and liabilities at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charge and the reduction in the outstanding liability using the effective interest rate method. The finance charge is allocated to each period during the lease so as to produce a constant periodic rate of interest on the remaining balance of the liability. Leased assets are depreciated in accordance with the company's policy for tangible fixed assets. If there is no reasonable certainty that ownership will be obtained at the end of the lease term, the asset is depreciated over the lower of the lease term and its useful life. Operating lease payments are recognised as an expense on a straight line basis over the lease term.
Pensions
Contributions to defined contribution plans are expensed in the period to which they relate.
2 Employees 2024 2023
Number Number
Average number of persons employed by the company 18 4
3 Intangible fixed assets £
Intellectual property:
Cost
At 1 January 2024 615,834
At 31 December 2024 615,834
Amortisation
At 1 January 2024 375,274
Provided during the year 129,940
At 31 December 2024 505,214
Net book value
At 31 December 2024 110,620
At 31 December 2023 240,560
4 Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2024 70,557
Additions 3,968
At 31 December 2024 74,525
Depreciation
At 1 January 2024 64,337
Charge for the year 2,547
At 31 December 2024 66,884
Net book value
At 31 December 2024 7,641
At 31 December 2023 6,220
5 Debtors 2024 2023
£ £
Trade debtors 1,576,888 784,770
Other debtors 154,312 196,609
1,731,200 981,379
6 Creditors: amounts falling due within one year 2024 2023
£ £
Bank loans and overdrafts 50,000 73,742
Trade creditors 1,194,175 713,032
Taxation and social security costs 113,991 164,267
Other creditors 3,168 9,212
1,361,334 960,253
7 Creditors: amounts falling due after one year 2024 2023
£ £
Bank loans 25,000 75,000
8 Loans 2024 2023
£ £
Creditors include:
Secured bank loans 75,000 125,000
The bank loan guaranteed by the government under the Coronavirus Business Interruption Loan Scheme (CBILS).
9 Related party transactions
The company has a licence and a revenue sharing agreement with Rossair Partners LLP (“the LLP"). The Company and the LLP are related by virtue of the fact that Mr L Smith holds a beneficial interest in the company, as well as being a Designated Member of the LLP.
During the accounting period the following transactions arose between the company and the LLP:
- Revenue share payable by the company to the LLP of £1,362,992 (2023: £2,105,186).
- Operating cost recharges repayable by the LLP to the company of £nil (2023: 889,054).
- Licence fees payable by the LLP to the company of £nil (2023: £122,711).
These transactions are posted to the company's profit and loss account against turnover and described as "Net revenue share with LLP" and amounted to a charge in the year of £1,362,992 (2023: £1,093,421).
At the balance sheet date, the LLP owed £125,456 (2023: £51,462) to the company.
10 Controlling party
The ultimate parent company is Verdani Services Limited, a company that is registered in England and Wales.
Mr L Smith, a director, is the ultimate controlling party by virtue of his majority shareholding of the issued share capital of Verdani Services Limited.
11 Other information
Rossair Limited is a private company limited by shares and incorporated in England. Its registered office is:
West Gate
104 High Street
Alton
Hampshire
GU34 1EN
Rossair Limited 01151450 false 2024-01-01 2024-12-31 2024-12-31 VT Final Accounts July 2024 Mr L Smith No description of principal activity 01151450 2023-01-01 2023-12-31 01151450 core:WithinOneYear 2023-12-31 01151450 core:AfterOneYear 2023-12-31 01151450 core:ShareCapital 2023-12-31 01151450 core:RetainedEarningsAccumulatedLosses 2023-12-31 01151450 2024-01-01 2024-12-31 01151450 bus:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 01151450 bus:AuditExemptWithAccountantsReport 2024-01-01 2024-12-31 01151450 bus:Director40 2024-01-01 2024-12-31 01151450 1 2024-01-01 2024-12-31 01151450 2 2024-01-01 2024-12-31 01151450 core:Goodwill 2024-01-01 2024-12-31 01151450 core:PlantMachinery 2024-01-01 2024-12-31 01151450 countries:England 2024-01-01 2024-12-31 01151450 bus:FRS102 2024-01-01 2024-12-31 01151450 bus:FilletedAccounts 2024-01-01 2024-12-31 01151450 2024-12-31 01151450 core:WithinOneYear 2024-12-31 01151450 core:AfterOneYear 2024-12-31 01151450 core:ShareCapital 2024-12-31 01151450 core:RetainedEarningsAccumulatedLosses 2024-12-31 01151450 core:Goodwill 2024-12-31 01151450 core:PlantMachinery 2024-12-31 01151450 2023-12-31 01151450 core:Goodwill 2023-12-31 01151450 core:PlantMachinery 2023-12-31 iso4217:GBP xbrli:pure