Company registration number 09409821 (England and Wales)
FROG & LOCK LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2025
PAGES FOR FILING WITH REGISTRAR
FROG & LOCK LTD
COMPANY INFORMATION
Directors
Mrs E M Harris
Mr R J Harris
Company number
09409821
Registered office
164 St Helens Park Road
Hastings
East Sussex
TN34 2JN
Accountants
Ormerod Rutter Limited
The Oakley
Kidderminster Road
Droitwich
Worcestershire
WR9 9AY
Bankers
National Westminster Bank Plc
11 Western Boulevard
Bede Island Business Park
Leicester
LE2 7EJ
FROG & LOCK LTD
CONTENTS
Page
Accountants' report
1
Balance sheet
2 - 3
Notes to the financial statements
4 - 7
FROG & LOCK LTD
ACCOUNTANTS' REPORT TO THE BOARD OF DIRECTORS ON THE PREPARATION OF THE UNAUDITED STATUTORY FINANCIAL STATEMENTS OF FROG & LOCK LTD FOR THE YEAR ENDED 31 JANUARY 2025
- 1 -

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Frog & Lock Ltd for the year ended 31 January 2025 which comprise, the balance sheet and the related notes from the company’s accounting records and from information and explanations you have given us.

 

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at https://www.icaew.com/regulation.

This report is made solely to the board of directors of Frog & Lock Ltd, as a body, in accordance with our terms of engagement. Our work has been undertaken solely to prepare for your approval the financial statements of Frog & Lock Ltd and state those matters that we have agreed to state to the board of directors of Frog & Lock Ltd, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Frog & Lock Ltd and its board of directors as a body, for our work or for this report.

It is your duty to ensure that Frog & Lock Ltd has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and loss of Frog & Lock Ltd. You consider that Frog & Lock Ltd is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the financial statements of Frog & Lock Ltd. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.

Ormerod Rutter Limited
29 October 2025
Chartered Accountants
The Oakley
Kidderminster Road
Droitwich
Worcestershire
WR9 9AY
FROG & LOCK LTD
BALANCE SHEET
AS AT 31 JANUARY 2025
31 January 2025
- 2 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
-
0
1,136
Current assets
Debtors
4
573
18,829
Cash at bank and in hand
27
2,139
600
20,968
Creditors: amounts falling due within one year
5
(2,974)
(14,757)
Net current (liabilities)/assets
(2,374)
6,211
Total assets less current liabilities
(2,374)
7,347
Creditors: amounts falling due after more than one year
6
-
0
(6,355)
Provisions for liabilities
8
-
0
(216)
Net (liabilities)/assets
(2,374)
776
Capital and reserves
Called up share capital
9
100
100
Profit and loss reserves
(2,474)
676
Total equity
(2,374)
776

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 January 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

FROG & LOCK LTD
BALANCE SHEET (CONTINUED)
AS AT 31 JANUARY 2025
31 January 2025
- 3 -
The financial statements were approved by the board of directors and authorised for issue on 29 October 2025 and are signed on its behalf by:
Mrs E M Harris
Director
Company registration number 09409821 (England and Wales)
FROG & LOCK LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2025
- 4 -
1
Accounting policies
Company information

Frog & Lock Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 164 St Helens Park Road, Hastings, East Sussex, TN34 2JN.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business, and is shown net of VAT.

Revenue from the provision of services is recognised by reference to the stage of completion, when the costs incurred and costs to complete can be estimated reliably.

1.3
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Plant and equipment
20% on reducing balance
Office equipment
25% on cost

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.4
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

FROG & LOCK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
1
Accounting policies
(Continued)
- 5 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date 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 is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.5
Employee benefits

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

1.6
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.7
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
Total
2
2
FROG & LOCK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 6 -
3
Tangible fixed assets
Plant and equipment
Office equipment
Total
£
£
£
Cost
At 1 February 2024
158
5,418
5,576
Disposals
(158)
(5,418)
(5,576)
At 31 January 2025
-
0
-
0
-
0
Depreciation and impairment
At 1 February 2024
78
4,362
4,440
Depreciation charged in the year
16
788
804
Eliminated in respect of disposals
(94)
(5,150)
(5,244)
At 31 January 2025
-
0
-
0
-
0
Carrying amount
At 31 January 2025
-
0
-
0
-
0
At 31 January 2024
80
1,056
1,136
4
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
-
0
8,874
Other debtors
573
9,955
573
18,829
5
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
-
0
4,472
Trade creditors
282
218
Taxation and social security
-
0
6,265
Other creditors
2,692
3,802
2,974
14,757
6
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
-
0
6,355
FROG & LOCK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 7 -
7
Secured debts
The following secured debts are included within creditors:
2025
2024
£
£
Bank loans
-
10,827
8
Provisions for liabilities
2025
2024
£
£
Deferred tax liabilities
-
0
216
9
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A of £1 each
76
76
76
76
Ordinary B of £1 each
24
24
24
24
100
100
100
100
10
Directors' transactions

Advances or credits have been granted by the company to its directors as follows:

Description
% Rate
Opening balance
Amounts repaid
Closing balance
£
£
£
Loan accounts
-
9,955
(9,955)
-
9,955
(9,955)
-
11
Ultimate controlling party

The ultimate controlling party is Mrs E M Harris.

2025-01-312024-02-01falsefalsefalse29 October 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMrs E M HarrisMr R J Harris094098212024-02-012025-01-3109409821bus:Director12024-02-012025-01-3109409821bus:Director22024-02-012025-01-3109409821bus:RegisteredOffice2024-02-012025-01-3109409821bus:Agent12024-02-012025-01-31094098212025-01-31094098212024-01-3109409821core:PlantMachinery2025-01-3109409821core:ComputerEquipment2025-01-3109409821core:PlantMachinery2024-01-3109409821core:ComputerEquipment2024-01-3109409821core:CurrentFinancialInstrumentscore:WithinOneYear2025-01-3109409821core:CurrentFinancialInstrumentscore:WithinOneYear2024-01-3109409821core:Non-currentFinancialInstrumentscore:AfterOneYear2025-01-3109409821core:Non-currentFinancialInstrumentscore:AfterOneYear2024-01-3109409821core:CurrentFinancialInstruments2025-01-3109409821core:CurrentFinancialInstruments2024-01-3109409821core:ShareCapital2025-01-3109409821core:ShareCapital2024-01-3109409821core:RetainedEarningsAccumulatedLosses2025-01-3109409821core:RetainedEarningsAccumulatedLosses2024-01-3109409821core:ShareCapitalOrdinaryShareClass12025-01-3109409821core:ShareCapitalOrdinaryShareClass12024-01-3109409821core:ShareCapitalOrdinaryShareClass22025-01-3109409821core:ShareCapitalOrdinaryShareClass22024-01-3109409821core:ShareCapitalOrdinaryShares2025-01-3109409821core:ShareCapitalOrdinaryShares2024-01-3109409821core:PlantMachinery2024-02-012025-01-3109409821core:ComputerEquipment2024-02-012025-01-31094098212023-02-012024-01-3109409821core:PlantMachinery2024-01-3109409821core:ComputerEquipment2024-01-31094098212024-01-3109409821core:WithinOneYear2025-01-3109409821core:WithinOneYear2024-01-3109409821core:Non-currentFinancialInstruments2025-01-3109409821core:Non-currentFinancialInstruments2024-01-3109409821bus:OrdinaryShareClass12024-02-012025-01-3109409821bus:OrdinaryShareClass22024-02-012025-01-3109409821bus:OrdinaryShareClass12025-01-3109409821bus:OrdinaryShareClass12024-01-3109409821bus:OrdinaryShareClass22025-01-3109409821bus:OrdinaryShareClass22024-01-3109409821bus:AllOrdinaryShares2025-01-3109409821bus:AllOrdinaryShares2024-01-3109409821bus:PrivateLimitedCompanyLtd2024-02-012025-01-3109409821bus:FRS1022024-02-012025-01-3109409821bus:AuditExemptWithAccountantsReport2024-02-012025-01-3109409821bus:SmallCompaniesRegimeForAccounts2024-02-012025-01-3109409821bus:FullAccounts2024-02-012025-01-31xbrli:purexbrli:sharesiso4217:GBP