Company registration number 03697800 (England and Wales)
ANALYTIC LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2025
PAGES FOR FILING WITH REGISTRAR
ANALYTIC LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
ANALYTIC LIMITED
BALANCE SHEET
AS AT
31 JANUARY 2025
31 January 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
4
34,863
5,803
Investment property
5
200,000
200,000
234,863
205,803
Current assets
Stocks
170,310
371,325
Debtors
6
530,411
421,314
Cash at bank and in hand
163,242
96,732
863,963
889,371
Creditors: amounts falling due within one year
Loans and overdrafts
13,036
67,253
Taxation and social security
229,949
343,794
Other creditors
8
490,989
448,666
733,974
859,713
Net current assets
129,989
29,658
Total assets less current liabilities
364,852
235,461
Creditors: amounts falling due after more than one year
7
(28,234)
(42,792)
Provisions for liabilities
(39,116)
(31,503)
Net assets
297,502
161,166
Capital and reserves
Called up share capital
890
890
Share premium account
49,911
49,911
Non-distributable profits reserve
9
160,000
160,000
Distributable profit and loss reserves
86,701
(49,635)
Total equity
297,502
161,166
ANALYTIC LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 JANUARY 2025
31 January 2025
- 2 -

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 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 director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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

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

The financial statements were approved and signed by the director and authorised for issue on 31 October 2025
Mr M J Trench
Director
Company registration number 03697800 (England and Wales)
ANALYTIC LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 JANUARY 2025
31 January 2025
- 3 -
1
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

2
Accounting policies
Company information

Analytic Limited is a private company limited by shares incorporated in England and Wales. The registered office is 13 Causeway House, Teddington, Middlesex, England, TW11 0JR.

2.1
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 are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

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

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

2.2
Turnover

Turnover is recognised as net sales of property construction and maintenance services in the normal course of business, and is shown net of VAT and other sales related taxes.

 

Turnover is recognised in the month in which the work is completed

 

The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

 

2.3
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.

ANALYTIC LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2025
2
Accounting policies
(Continued)
- 4 -

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
25% reducing balance
Fixtures and fittings
25% reducing balance
Computers
25% reducing balance
Motor vehicles
25% reducing balance

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.

2.4
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

2.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss, if applicable. Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

2.6
Construction contracts

Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.

 

When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.

 

Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable. Contract costs are recognised as expenses in the period in which they are incurred. When costs incurred in securing a contract are recognised as an expense in the period in which they are incurred, they are not included in contract costs if the contract is obtained in a subsequent period.

The “percentage of completion method” is used to determine the appropriate amount to recognise in a given period. The stage of completion is measured by the proportion of contract costs incurred for work performed to date compared to the estimated total contract costs. Costs incurred in the year in connection with future activity on a contract are excluded from contract costs in determining the stage of completion. These costs are presented as stocks, prepayments or other assets depending on their nature, and provided it is probable they will be recovered. Bank interest accruing on capital borrowed to fund the production of long term contracts is carried forward within long term contract balances.

2.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

2.8
Taxation

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

ANALYTIC LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
2
Accounting policies
(Continued)
- 5 -
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.

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.

2.9
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

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

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

2.10
Retirement benefits

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

2.11
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.

3
Employees

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

2025
2024
Number
Number
Total
7
9
ANALYTIC LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 6 -
4
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 February 2024
17,410
5,994
22,305
115,098
160,807
Additions
-
0
543
1,248
40,825
42,616
Disposals
-
0
-
0
-
0
(102,887)
(102,887)
At 31 January 2025
17,410
6,537
23,553
53,036
100,536
Depreciation and impairment
At 1 February 2024
16,003
5,929
20,972
112,100
155,004
Depreciation charged in the year
243
152
645
10,435
11,475
Eliminated in respect of disposals
-
0
-
0
-
0
(100,806)
(100,806)
At 31 January 2025
16,246
6,081
21,617
21,729
65,673
Carrying amount
At 31 January 2025
1,164
456
1,936
31,307
34,863
At 31 January 2024
1,407
65
1,333
2,998
5,803
5
Investment property
2025
£
Fair value
At 1 February 2024 and 31 January 2025
200,000

The fair value of the investment property has been arrived at on the basis of a valuation carried out at by the directors of the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
525,411
416,314
Other debtors
5,000
5,000
530,411
421,314
7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
28,234
42,792
ANALYTIC LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 7 -
8
Other creditors falling due within one year
2025
2024
£
£
Trade creditors
315,545
272,170
Other creditors
140,394
150,696
Accruals and deferred income
35,050
25,800
490,989
448,666
9
Non-distributable profits reserve
2025
2024
£
£
At the beginning and end of the year
160,000
160,000
ANALYTIC LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 8 -
11
Directors' transactions

Dividends totalling £11,600 (2024 - £0) were paid in the year in respect of shares held by the company's directors.

Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Loan - M J Trench
-
(49,430)
60,999
(11,600)
(31)
(49,430)
60,999
(11,600)
(31)

The loan is interest free and repayable upon demand.

2025-01-312024-02-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr M J Trench036978002024-02-012025-01-31036978002025-01-31036978002024-01-3103697800core:PlantMachinery2025-01-3103697800core:FurnitureFittings2025-01-3103697800core:ComputerEquipment2025-01-3103697800core:MotorVehicles2025-01-3103697800core:PlantMachinery2024-01-3103697800core:FurnitureFittings2024-01-3103697800core:ComputerEquipment2024-01-3103697800core:MotorVehicles2024-01-3103697800core:CurrentFinancialInstrumentscore:WithinOneYear2025-01-3103697800core:CurrentFinancialInstrumentscore:WithinOneYear2024-01-3103697800core:CurrentFinancialInstruments2025-01-3103697800core:CurrentFinancialInstruments2024-01-3103697800core:ShareCapital2025-01-3103697800core:ShareCapital2024-01-3103697800core:SharePremium2025-01-3103697800core:SharePremium2024-01-3103697800core:FurtherSpecificReserve1ComponentTotalEquity2025-01-3103697800core:FurtherSpecificReserve1ComponentTotalEquity2024-01-3103697800core:RetainedEarningsAccumulatedLosses2025-01-3103697800core:RetainedEarningsAccumulatedLosses2024-01-3103697800bus:Director12024-02-012025-01-3103697800core:PlantMachinery2024-02-012025-01-3103697800core:FurnitureFittings2024-02-012025-01-3103697800core:ComputerEquipment2024-02-012025-01-3103697800core:MotorVehicles2024-02-012025-01-31036978002023-02-012024-01-3103697800core:PlantMachinery2024-01-3103697800core:FurnitureFittings2024-01-3103697800core:ComputerEquipment2024-01-3103697800core:MotorVehicles2024-01-31036978002024-01-3103697800core:WithinOneYear2025-01-3103697800core:WithinOneYear2024-01-3103697800core:Non-currentFinancialInstruments2025-01-3103697800core:Non-currentFinancialInstruments2024-01-310369780012025-01-310369780022025-01-3103697800bus:PrivateLimitedCompanyLtd2024-02-012025-01-3103697800bus:FRS1022024-02-012025-01-3103697800bus:AuditExempt-NoAccountantsReport2024-02-012025-01-3103697800bus:SmallCompaniesRegimeForAccounts2024-02-012025-01-3103697800bus:FullAccounts2024-02-012025-01-31xbrli:purexbrli:sharesiso4217:GBP