Cybertots (On The Green) Limited 04826854 false 2024-01-01 2024-12-31 2024-12-31 The principal activity of the company is pre-primary education. Digita Accounts Production Advanced 6.30.9574.0 true true 04826854 2024-01-01 2024-12-31 04826854 2024-12-31 04826854 core:CurrentFinancialInstruments 2024-12-31 04826854 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 04826854 core:Non-currentFinancialInstruments 2024-12-31 04826854 core:Non-currentFinancialInstruments core:AfterOneYear 2024-12-31 04826854 core:OtherResidualIntangibleAssets 2024-12-31 04826854 core:FurnitureFittings 2024-12-31 04826854 core:LandBuildings core:LongLeaseholdAssets 2024-12-31 04826854 core:OfficeEquipment 2024-12-31 04826854 core:AllAssociates 2024-12-31 04826854 bus:SmallEntities 2024-01-01 2024-12-31 04826854 bus:AuditExemptWithAccountantsReport 2024-01-01 2024-12-31 04826854 bus:FilletedAccounts 2024-01-01 2024-12-31 04826854 bus:SmallCompaniesRegimeForAccounts 2024-01-01 2024-12-31 04826854 bus:RegisteredOffice 2024-01-01 2024-12-31 04826854 bus:Director1 2024-01-01 2024-12-31 04826854 bus:Director2 2024-01-01 2024-12-31 04826854 bus:Director3 2024-01-01 2024-12-31 04826854 bus:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 04826854 core:OtherResidualIntangibleAssets 2024-01-01 2024-12-31 04826854 core:FurnitureFittings 2024-01-01 2024-12-31 04826854 core:FurnitureFittingsToolsEquipment 2024-01-01 2024-12-31 04826854 core:LandBuildings core:LongLeaseholdAssets 2024-01-01 2024-12-31 04826854 core:OfficeEquipment 2024-01-01 2024-12-31 04826854 core:AllAssociates 2024-01-01 2024-12-31 04826854 countries:AllCountries 2024-01-01 2024-12-31 04826854 2023-12-31 04826854 core:FurnitureFittings 2023-12-31 04826854 core:LandBuildings core:LongLeaseholdAssets 2023-12-31 04826854 core:OfficeEquipment 2023-12-31 04826854 core:AllAssociates 2023-12-31 04826854 2023-01-01 2023-12-31 04826854 2023-12-31 04826854 core:CurrentFinancialInstruments 2023-12-31 04826854 core:CurrentFinancialInstruments core:WithinOneYear 2023-12-31 04826854 core:Non-currentFinancialInstruments 2023-12-31 04826854 core:Non-currentFinancialInstruments core:AfterOneYear 2023-12-31 04826854 core:FurnitureFittings 2023-12-31 04826854 core:LandBuildings core:LongLeaseholdAssets 2023-12-31 04826854 core:OfficeEquipment 2023-12-31 04826854 core:AllAssociates 2023-12-31 04826854 core:AllAssociates 2023-01-01 2023-12-31 04826854 2022-12-31 04826854 core:AllAssociates 2022-12-31 iso4217:GBP xbrli:pure

Registration number: 04826854

Cybertots (On The Green) Limited
Unaudited Filleted Financial Statements
for the Year Ended 31 December 2024

Cybertots (On The Green) Limited

Contents

Company Information | 1
Balance Sheet | 2 to 3
Notes to the Unaudited Financial Statements | 4 to 9

Cybertots (On The Green) Limited

Company Information

Directors: | M A Ozols J Ozols K A Ozols

Registered office: | 38 Heathfield Road London W3 8EJ

Registered number: | 04826854

Accountants: | Wem & Co Chartered Accountants Savoy House Savoy Circus London W3 7DA

Cybertots (On The Green) Limited

(Registration number: 04826854)
Balance Sheet as at 31 December 2024

| Note | 31.12.24 | 31.12.23
|  | £ | £ | £ | £
FIXED ASSETS |  |  |  |  |
Intangible assets | 4 |  | 8,404 |  | -
Tangible assets | 5 |  | 799,884 |  | 129,721
|  |  | 808,288 |  | 129,721
CURRENT ASSETS |  |  |  |  |
Debtors | 6 | 402,143 |  | 391,982 |
Cash at bank and in hand |  | 97,498 |  | 68,166 |
|  | 499,641 |  | 460,148 |
CREDITORS |  |  |  |  |
Creditors within 1yr | 7 | 156,561 |  | 140,214 |
Net current assets |  |  | 343,080 |  | 319,934
Total assets less current liabilities |  |  | 1,151,368 |  | 449,655
Creditors Amounts falling due after more than one year | 7 |  | 595,682 |  | 26,597
Net assets |  |  | 555,686 |  | 423,058
CAPITAL AND RESERVES |  |  |  |  |
Called up share capital |  |  | 100 |  | 100
Profit and loss account |  |  | 555,586 |  | 422,958
Shareholders' funds |  |  | 555,686 |  | 423,058

For the financial 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.

Directors' responsibilities:

• | The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and
• | The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Cybertots (On The Green) Limited

(Registration number: 04826854)
Balance Sheet as at 31 December 2024 (continued)

Approved and authorised by the Board on 16 October 2025

......................................... J Ozols Director

Cybertots (On The Green) Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024

1. | General information

The company is a private company limited by share capital, incorporated in England & Wales.

The address of its registered office is:
38 Heathfield Road
London
W3 8EJ

These financial statements were authorised for issue by the Board on 16 October 2025.

2. | Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

The presentational currency is Pound Sterling (£).

Going concern

The financial statements have been prepared on a going concern basis.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.
The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Cybertots (On The Green) Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024 (continued)

2 | Accounting policies (continued)

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class | Depreciation method and rate
Furniture & fixtures | Reducing balance 20%
Office equipment | Straight line 25%

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.
Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.
Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Cybertots (On The Green) Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024 (continued)

2 | Accounting policies (continued)

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.
Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.
Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.
Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3. | Staff numbers

The average number of persons employed by the company (including directors) during the year, was 34 (2023 - 34).

Cybertots (On The Green) Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024 (continued)

4. | Intangible assets

| Other intangible assets £ | Total £
Cost or valuation
Loan arrangement | 8,500 | 8,500
At 31 December 2024 | 8,500 | 8,500
Amortisation
Amortisation charge | 96 | 96
At 31 December 2024 | 96 | 96
Carrying amount
At 31 December 2024 | 8,404 | 8,404

5. | Tangible assets

| Long leasehold land and buildings £ | Fixtures and fittings £ | Office equipment £ | Total £
Cost or valuation
At 1 January 2024 | 126,349 | 21,603 | 1,268 | 149,220
Additions | 665,754 | 6,414 | - | 672,168
At 31 December 2024 | 792,103 | 28,017 | 1,268 | 821,388
Depreciation
At 1 January 2024 | - | 19,182 | 317 | 19,499
Charge for the year | - | 1,767 | 238 | 2,005
At 31 December 2024 | - | 20,949 | 555 | 21,504
Carrying amount
At 31 December 2024 | 792,103 | 7,068 | 713 | 799,884
At 31 December 2023 | 126,349 | 2,421 | 951 | 129,721

Included within the net book value of land and buildings above is £792,103 (2023 - £126,349) in respect of long leasehold land and buildings.

Cybertots (On The Green) Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024 (continued)

6. | Debtors

Current | Note | 31.12.24 £ | 31.12.23 £
Trade debtors |  | 45,255 | -
Amounts owed by related parties | 8 | 355,126 | 389,757
Prepayments |  | 594 | 2,225
Other debtors |  | 1,168 | -
|  | 402,143 | 391,982

7. | Creditors

Creditors: amounts falling due within one year

| Note | 31.12.24 £ | 31.12.23 £
Due within one year |  |  |
Loans and borrowings | 9 | 25,708 | -
Trade creditors |  | 2,088 | -
Taxation and social security |  | 55,250 | 16,388
Accruals and deferred income |  | - | 3,600
Other creditors |  | 73,515 | 120,226
|  | 156,561 | 140,214

Included in other creditors is £6,983 owed to one of the directors of the company. No interest or repayment terms have been set.

Creditors: amounts falling due after more than one year

| Note | 31.12.24 £ | 31.12.23 £
Due after one year |  |  |
Loans and borrowings | 9 | 595,682 | 26,597

Cybertots (On The Green) Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024 (continued)

8. | Related party transactions

Loans to related parties

2024 | Associates £ | Total £
At start of period | 389,758 | 389,758
Advanced | 15,368 | 15,368
Repaid | (50,000) | (50,000)
At end of period | 355,126 | 355,126

2023 | Associates £ | Total £
At start of period | 409,063 | 409,063
Repaid | (19,305) | (19,305)
At end of period | 389,758 | 389,758

9. | Loans and borrowings

| 31.12.24 £ | 31.12.23 £
Non-current loans and borrowings
Bank borrowings | 595,682 | 26,597

| 31.12.24 £ | 31.12.23 £
Current loans and borrowings
Bank borrowings | 25,708 | -