COMPANY REGISTRATION NUMBER:
13523413
|
Unaudited financial statements |
|
|
Statement of financial position |
|
31 July 2025
Fixed assets
|
Tangible assets |
5 |
|
15,734 |
|
6,801 |
|
|
|
|
|
|
Current assets
|
Debtors |
6 |
193,509 |
|
172,876 |
|
|
Cash at bank and in hand |
231,196 |
|
234,604 |
|
|
--------- |
|
--------- |
|
|
424,705 |
|
407,480 |
|
|
|
|
|
|
|
|
Creditors: Amounts falling due within one year |
7 |
(
72,631) |
|
(
95,457) |
|
|
--------- |
|
--------- |
|
|
Net current assets |
|
352,074 |
|
312,023 |
|
|
--------- |
|
--------- |
|
Total assets less current liabilities |
|
367,808 |
|
318,824 |
|
|
|
|
|
|
Provisions
|
Taxation including deferred tax |
|
(
3,821) |
|
– |
|
|
--------- |
|
--------- |
|
Net assets |
|
363,987 |
|
318,824 |
|
|
--------- |
|
--------- |
|
|
|
|
|
Capital and reserves
|
Called up share capital |
|
100 |
|
100 |
|
Profit and loss account |
|
363,887 |
|
318,724 |
|
|
--------- |
|
--------- |
|
Shareholders funds |
|
363,987 |
|
318,824 |
|
|
--------- |
|
--------- |
|
|
|
|
|
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the income statement has not been delivered.
For the year ending 31 July 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 financial statements for the year in question in accordance with section 476
;
-
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements
.
These financial statements were approved by the
board of directors
and authorised for issue on
9 October 2025
, and are signed on behalf of the board by:
|
K A Carter |
J E O'Brien-Miller |
|
Director |
Director |
|
|
Company registration number:
13523413
|
Notes to the financial statements |
|
Year ended 31 July 2025
1.
General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is First Floor Suite, 2 Hillside Business Park, Bury St Edmunds, Suffolk, IP32 7EA. The trading address is Camvac Business Hub, Burrell Way, Thetford, Norfolk, IP24 3QY.
2.
Statement of compliance
These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
3.
Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable and represents amounts receivable for services rendered, stated net of discounts and of Value Added Tax. Revenue from services is recognised when the amount of revenue can be measured reliably, it is probable that the associated economic benefits will flow to the entity, and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Operating leases
Lease payments are recognised as an expense over the lease term on a straight-line basis. The aggregate benefit of lease incentives is recognised as a reduction to expense over the lease term, on a straight-line basis.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
|
Equipment |
- |
33% straight line |
|
|
|
|
Provisions
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event, it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense. Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised as a finance cost in profit or loss in the period it arises.
Financial instruments
A financial asset or a financial liability is recognised only when the entity becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided.
4.
Employee numbers
The average number of employees during the year was
5
(2024:
5
).
5.
Tangible assets
|
Equipment |
|
£ |
|
Cost |
|
|
At 1 August 2024 |
11,145 |
|
Additions |
12,619 |
|
------- |
|
At 31 July 2025 |
23,764 |
|
------- |
|
Depreciation |
|
|
At 1 August 2024 |
4,344 |
|
Charge for the year |
3,686 |
|
------- |
|
At 31 July 2025 |
8,030 |
|
------- |
|
Carrying amount |
|
|
At 31 July 2025 |
15,734 |
|
------- |
|
At 31 July 2024 |
6,801 |
|
------- |
|
|
6.
Debtors
|
2025 |
2024 |
|
£ |
£ |
|
Trade debtors |
133,141 |
122,824 |
|
Other debtors |
60,368 |
50,052 |
|
--------- |
--------- |
|
193,509 |
172,876 |
|
--------- |
--------- |
|
|
|
7.
Creditors:
Amounts falling due within one year
|
2025 |
2024 |
|
£ |
£ |
|
Trade creditors |
2,671 |
2,003 |
|
Social security and other taxes |
34,555 |
60,684 |
|
Other creditors |
35,405 |
32,770 |
|
------- |
------- |
|
72,631 |
95,457 |
|
------- |
------- |
|
|
|
8.
Operating leases
The total future minimum lease payments under non-cancellable operating leases are as follows:
|
2025 |
2024 |
|
£ |
£ |
|
Not later than 1 year |
8,400 |
– |
|
Later than 1 year and not later than 5 years |
1,400 |
– |
|
------ |
---- |
|
9,800 |
– |
|
------ |
---- |
|
|
|
9.
Directors' advances, credits and guarantees
At the balance sheet date, included within debtors is £49,266 (2024: £47,095) which is owed to the company by the directors. The loans have been charged with the official interest rate.