Modified Solutions Ltd - Filleted accounts

Registered number

06496585

Modified Solutions Ltd

Unaudited Filleted Accounts

28 February 2025

Modified Solutions Ltd
Registered number:		06496585
Balance Sheet
as at 28 February 2025

Notes			2025			2024
£				£
Fixed assets
Tangible assets	3		7,538			38,270

Current assets
Stocks		5,800			10,000
Debtors	4	287,129			319,447
Cash at bank and in hand		105,800			108,710
		398,729			438,157

Creditors: amounts falling due within one year	5	(223,471)			(264,746)

Net current assets			175,258			173,411

Total assets less current liabilities			182,796			211,681

Creditors: amounts falling due after more than one year	6		(3,704)			(14,118)

Provisions for liabilities			(1,719)			(4,864)


Net assets			177,373			192,699

Capital and reserves
Called up share capital			1,000			1,000
Profit and loss account			176,373			191,699

Shareholders' funds			177,373			192,699

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 Ian Dunford-Jones
Director
Approved by the board on 7 October 2025

Modified Solutions Ltd
Notes to the Accounts
for the year ended 28 February 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 (as applied to small entities by section 1A of the standard).

	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 from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. 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.

	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:

	Freehold buildings			over 50 years
	Leasehold land and buildings			over the lease term
	Plant and machinery			over 5 years
	Fixtures, fittings, tools and equipment			over 5 years
	Computer equipment			over 3 years
	Motor vehicles			over 5 years

	Investments
	Investments in subsidiaries, associates and joint ventures are measured at cost less any accumulated impairment losses. Listed investments are measured at fair value. Unlisted investments are measured at fair value unless the value cannot be measured reliably, in which case they are measured at cost less any accumulated impairment losses. Changes in fair value are included in the profit and loss account.

	Stocks
	Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first in first out method. The carrying amount of stock sold is recognised as an expense in the period in which the related revenue is recognised.

	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.

	Provisions
	Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably.

	Foreign currency translation
	Transactions in foreign currencies are initially recognised at the rate of exchange ruling at the date of the transaction. At the end of each reporting period foreign currency monetary items are translated at the closing rate of exchange. Non-monetary items that are measured at historical cost are translated at the rate ruling at the date of the transaction. All differences are charged to profit or loss.

	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					2025		2024
Number							Number

	Average number of persons employed by the company					10		11


3	Tangible fixed assets
		Motor vehicles		Plant and machinery		Computer equipment		Total
£			£		£		£
	Cost
	At 1 March 2024	173,949		19,713		20,054		213,716
	Additions	-		322		698		1,020
	Disposals	(81,597)		-		-		(81,597)
	At 28 February 2025	92,352		20,035		20,752		133,139

	Depreciation
	At 1 March 2024	140,968		17,241		17,237		175,446
	Charge for the year	8,987		802		1,890		11,679
	On disposals	(61,524)		-		-		(61,524)
	At 28 February 2025	88,431		18,043		19,127		125,601

	Net book value
	At 28 February 2025	3,921		1,992		1,625		7,538
	At 29 February 2024	32,981		2,472		2,817		38,270


4	Debtors					2025		2024
£							£

	Trade debtors					153,393		228,790
	Other debtors					133,736		90,657
						287,129		319,447


5	Creditors: amounts falling due within one year					2025		2024
£							£

	Bank loans and overdrafts					10,250		10,000
	Obligations under finance lease and hire purchase contracts					-		20,815
	Close invoice finance					2,622		108,182
	Trade creditors					12,801		13,908
	Corporation tax					32,438		-
	Taxation and social security costs					60,065		56,972
	Other creditors					105,295		54,869
						223,471		264,746


6	Creditors: amounts falling due after one year					2025		2024
£							£

	Bank loans					3,704		14,118


7	Loans to directors
	Description and conditions	B/fwd	Paid		Repaid		C/fwd
£			£		£		£
	Mr & Mrs Dunford-Jones
	Directors Loan Account	85,689		137,254		(108,022)		114,921

		85,689		137,254		(108,022)		114,921


8	Controlling party

	The company is controlled by its Directors, Mr and Mrs Dunford-Jones, by virtue of their 100% shareholding.


9	Other information

	Modified Solutions Ltd is a private company limited by shares and incorporated in England. Its registered office is:
	24 Brookside Business Park
	Stone
	Staffordshire
	ST15 0RZ