Lasermaster Ltd 03902985 false 2024-02-01 2025-01-31 2025-01-31 The principal activity of the company is that of Laser Metal Cutting & Metal Fabricators including Sheet Metal Working, Fabrication, Machining, Forging or Forming. Sales of consumables including cleaning products. Property Owners. Cleaning Machines Digita Accounts Production Advanced 6.30.9574.0 true 03902985 2024-02-01 2025-01-31 03902985 2025-01-31 03902985 bus:OrdinaryShareClass1 2025-01-31 03902985 core:HirePurchaseContracts core:CurrentFinancialInstruments 2025-01-31 03902985 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2025-01-31 03902985 core:CurrentFinancialInstruments 2025-01-31 03902985 core:CurrentFinancialInstruments core:WithinOneYear 2025-01-31 03902985 core:Non-currentFinancialInstruments 2025-01-31 03902985 core:Non-currentFinancialInstruments core:AfterOneYear 2025-01-31 03902985 core:Goodwill 2025-01-31 03902985 core:OtherResidualIntangibleAssets 2025-01-31 03902985 core:FurnitureFittingsToolsEquipment 2025-01-31 03902985 core:LandBuildings 2025-01-31 03902985 core:MotorVehicles 2025-01-31 03902985 core:OtherPropertyPlantEquipment 2025-01-31 03902985 bus:SmallEntities 2024-02-01 2025-01-31 03902985 bus:AuditExemptWithAccountantsReport 2024-02-01 2025-01-31 03902985 bus:FilletedAccounts 2024-02-01 2025-01-31 03902985 bus:SmallCompaniesRegimeForAccounts 2024-02-01 2025-01-31 03902985 bus:RegisteredOffice 2024-02-01 2025-01-31 03902985 bus:Director1 2024-02-01 2025-01-31 03902985 bus:Director2 2024-02-01 2025-01-31 03902985 bus:Director3 2024-02-01 2025-01-31 03902985 bus:OrdinaryShareClass1 2024-02-01 2025-01-31 03902985 bus:PrivateLimitedCompanyLtd 2024-02-01 2025-01-31 03902985 bus:Agent1 2024-02-01 2025-01-31 03902985 core:Goodwill 2024-02-01 2025-01-31 03902985 core:IntangibleAssetsOtherThanGoodwill 2024-02-01 2025-01-31 03902985 core:OtherResidualIntangibleAssets 2024-02-01 2025-01-31 03902985 core:FurnitureFittingsToolsEquipment 2024-02-01 2025-01-31 03902985 core:LandBuildings 2024-02-01 2025-01-31 03902985 core:MotorVehicles 2024-02-01 2025-01-31 03902985 core:OfficeEquipment 2024-02-01 2025-01-31 03902985 core:OtherPropertyPlantEquipment 2024-02-01 2025-01-31 03902985 core:PlantMachinery 2024-02-01 2025-01-31 03902985 core:Vehicles 2024-02-01 2025-01-31 03902985 countries:England 2024-02-01 2025-01-31 03902985 2024-01-31 03902985 core:Goodwill 2024-01-31 03902985 core:OtherResidualIntangibleAssets 2024-01-31 03902985 core:FurnitureFittingsToolsEquipment 2024-01-31 03902985 core:LandBuildings 2024-01-31 03902985 core:MotorVehicles 2024-01-31 03902985 core:OtherPropertyPlantEquipment 2024-01-31 03902985 2023-02-01 2024-01-31 03902985 2024-01-31 03902985 bus:OrdinaryShareClass1 2024-01-31 03902985 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-01-31 03902985 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-01-31 03902985 core:CurrentFinancialInstruments 2024-01-31 03902985 core:CurrentFinancialInstruments core:WithinOneYear 2024-01-31 03902985 core:Non-currentFinancialInstruments 2024-01-31 03902985 core:Non-currentFinancialInstruments core:AfterOneYear 2024-01-31 03902985 core:Goodwill 2024-01-31 03902985 core:OtherResidualIntangibleAssets 2024-01-31 03902985 core:FurnitureFittingsToolsEquipment 2024-01-31 03902985 core:LandBuildings 2024-01-31 03902985 core:MotorVehicles 2024-01-31 03902985 core:OtherPropertyPlantEquipment 2024-01-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 03902985

Lasermaster Ltd

Unaudited Filleted Financial Statements

for the Year Ended 31 January 2025

 

Lasermaster Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 10

 

Lasermaster Ltd

Company Information

Directors

John Gotts

Joshua Gotts

Sharon Deborah Gotts

Registered office

United Downs Industrial Park
St Day
Redruth
Cornwall
TR16 5HY

Accountants

Julia Evans Accountants Ltd 79-81 Boslowick Road
Falmouth
Cornwall
TR11 4QD

 

Lasermaster Ltd

(Registration number: 03902985)
Balance Sheet as at 31 January 2025

Note

2025
£

2024
£

Fixed assets

 

Intangible assets

4

65,172

60,000

Tangible assets

5

4,780,098

3,719,312

 

4,845,270

3,779,312

Current assets

 

Stocks

532,416

350,000

Debtors

6

1,259,158

869,586

Cash at bank and in hand

 

73,296

51,693

 

1,864,870

1,271,279

Creditors: Amounts falling due within one year

7

(2,177,887)

(1,669,100)

Net current liabilities

 

(313,017)

(397,821)

Total assets less current liabilities

 

4,532,253

3,381,491

Creditors: Amounts falling due after more than one year

7

(2,363,372)

(1,243,416)

Provisions for liabilities

(278,633)

(313,457)

Net assets

 

1,890,248

1,824,618

Capital and reserves

 

Called up share capital

8

100

100

Retained earnings

1,890,148

1,824,518

Shareholders' funds

 

1,890,248

1,824,618

For the financial year ending 31 January 2025 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.

 

Lasermaster Ltd

(Registration number: 03902985)
Balance Sheet as at 31 January 2025

Approved and authorised by the Board on 30 October 2025 and signed on its behalf by:
 

.........................................
John Gotts
Director

 

Lasermaster Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 January 2025

1

General information

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

The address of its registered office is:
United Downs Industrial Park
St Day
Redruth
Cornwall
TR16 5HY

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.

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.

Government grants

Government grants are recognised using the accruals model and in the case of a grant relating to an asset shall be recognised in income on a systematic basis over the expected useful economic life of the asset.

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rate on the date when the fair value is re-measured.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

 

Lasermaster Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 January 2025

Tax

Taxation represents the sum of the tax currently payable and deferred tax.

The company's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the end of the reporting period.

Deferred tax is recognised on all timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. The carrying amount of deferred tax assets is reviewed at the end of each reporting period and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered.

Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates and tax laws that have been enacted or substantively enacted by the end of the reporting period.

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

Plant and machinery

10% reducing balance

Office equipment

20% reducing balance

Motor vehicles

25% reducing balance

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

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:

 

Lasermaster Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 January 2025

Asset class

Amortisation method and rate

Goodwill

5 years straight line

Website

5 years straight line

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are 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.

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.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

 

Lasermaster Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 January 2025

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 45 (2024 - 42).

4

Intangible assets

Goodwill
 £

Other intangible assets
 £

Total
£

Cost or valuation

At 1 February 2024

90,000

-

90,000

Additions acquired separately

-

28,965

28,965

At 31 January 2025

90,000

28,965

118,965

Amortisation

At 1 February 2024

30,000

-

30,000

Amortisation charge

18,000

5,793

23,793

At 31 January 2025

48,000

5,793

53,793

Carrying amount

At 31 January 2025

42,000

23,172

65,172

At 31 January 2024

60,000

-

60,000

 

Lasermaster Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 January 2025

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 February 2024

2,199,783

82,529

211,529

2,466,290

4,960,131

Additions

71,715

5,688

120,224

1,177,202

1,374,829

At 31 January 2025

2,271,498

88,217

331,753

3,643,492

6,334,960

Depreciation

At 1 February 2024

-

61,718

137,567

1,041,534

1,240,819

Charge for the year

-

5,300

48,547

260,196

314,043

At 31 January 2025

-

67,018

186,114

1,301,730

1,554,862

Carrying amount

At 31 January 2025

2,271,498

21,199

145,639

2,341,762

4,780,098

At 31 January 2024

2,199,783

20,811

73,962

1,424,756

3,719,312

Included within the net book value of land and buildings above is £2,271,498 (2024 - £2,199,783) in respect of freehold land and buildings.
 

 

Lasermaster Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 January 2025

6

Debtors

Current

2025
£

2024
£

Trade debtors

899,069

550,063

Prepayments

210,126

318,984

Other debtors

149,963

539

 

1,259,158

869,586

7

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

9

1,088,477

637,640

Trade creditors

 

802,673

630,437

Taxation and social security

 

171,411

194,649

Accruals and deferred income

 

77,021

118,924

Other creditors

 

38,305

87,450

 

2,177,887

1,669,100

Creditors: amounts falling due after more than one year

Note

2025
£

2024
£

Due after one year

 

Loans and borrowings

9

2,300,947

1,146,822

Deferred income

 

62,425

96,594

 

2,363,372

1,243,416

8

Share capital

Allotted, called up and fully paid shares

2025

2024

No.

£

No.

£

Ordinary share of £1 each

100

100

100

100

       
 

Lasermaster Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 January 2025

9

Loans and borrowings

Current loans and borrowings

2025
£

2024
£

Bank borrowings

113,967

111,944

Hire purchase contracts

262,360

102,772

Other borrowings

712,150

422,924

1,088,477

637,640

Non-current loans and borrowings

2025
£

2024
£

Bank borrowings

874,893

990,635

Hire purchase contracts

881,928

156,187

Other borrowings

544,126

-

2,300,947

1,146,822