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