Company registration number 05972663 (England and Wales)
UPSHOT UK LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
10 Bridge Street
Christchurch
Dorset
BH23 1EF
UPSHOT UK LIMITED
CONTENTS
Page
Company information
1
Balance sheet
2 - 3
Notes to the financial statements
4 - 9
UPSHOT UK LIMITED
COMPANY INFORMATION
- 1 -
Directors
Mr J M Pickance
Mr M R Pickance
Company number
05972663
Registered office
10 Bridge Street
Christchurch
Dorset
BH23 1EF
Accountants
TC Group
10 Bridge Street
Christchurch
Dorset
BH23 1EF
UPSHOT UK LIMITED
BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 2 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
4
20,195
7,376
Current assets
Stocks
58,284
65,558
Debtors
5
103,550
97,278
Cash at bank and in hand
411
40,411
162,245
203,247
Creditors: amounts falling due within one year
6
(125,824)
(110,940)
Net current assets
36,421
92,307
Total assets less current liabilities
56,616
99,683
Creditors: amounts falling due after more than one year
7
(16,503)
(12,500)
Provisions for liabilities
(5,049)
(1,844)
Net assets
35,064
85,339
Capital and reserves
Called up share capital
120
120
Profit and loss reserves
34,944
85,219
Total equity
35,064
85,339
UPSHOT UK LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2025
31 March 2025
- 3 -

For the financial year ended 31 March 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 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.

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

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

The financial statements were approved by the board of directors and authorised for issue on 28 October 2025 and are signed on its behalf by:
Mr J M Pickance
Director
Company registration number 05972663 (England and Wales)
UPSHOT UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
1
Accounting policies
Company information

Upshot UK Limited is a private company limited by shares incorporated in England and Wales. The registered office is 10 Bridge Street, Christchurch, Dorset, BH23 1EF.

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

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

1.2
Turnover

The turnover shown in the income statement represents amounts receivable for the year, exclusive of value added tax in connection with the company's trade of aerial photography and the assembly, repair and sale of mobile telephone masts.

1.3
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 20 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.4
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

UPSHOT UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 5 -

Amortisation 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:

Patents & licences
Nil
1.5
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
25% on cost
Fixtures and fittings
25% on cost
Computers
25% on cost
Motor vehicles
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.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

1.7
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.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Taxation

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

UPSHOT UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 6 -
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.

1.11
Retirement benefits

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

1.12
Leases

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

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

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.

UPSHOT UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
2
Employees

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

2025
2024
Number
Number
Total
8
8
3
Intangible fixed assets
Goodwill
Other
Total
£
£
£
Cost
At 1 April 2024 and 31 March 2025
9,200
9,589
18,789
Amortisation and impairment
At 1 April 2024 and 31 March 2025
9,200
9,589
18,789
Carrying amount
At 31 March 2025
-
0
-
0
-
0
At 31 March 2024
-
0
-
0
-
0
UPSHOT UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
4
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 April 2024
20,133
4,262
15,329
81,883
121,607
Additions
-
0
-
0
-
0
22,287
22,287
At 31 March 2025
20,133
4,262
15,329
104,170
143,894
Depreciation and impairment
At 1 April 2024
20,133
4,262
14,883
74,953
114,231
Depreciation charged in the year
-
0
-
0
446
9,022
9,468
At 31 March 2025
20,133
4,262
15,329
83,975
123,699
Carrying amount
At 31 March 2025
-
0
-
0
-
0
20,195
20,195
At 31 March 2024
-
0
-
0
446
6,930
7,376
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
93,606
57,048
Other debtors
9,944
40,230
103,550
97,278
6
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans and overdrafts
16,758
32,334
Trade creditors
31,774
9,912
Taxation and social security
46,461
43,603
Other creditors
30,831
25,091
125,824
110,940
UPSHOT UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
2,500
12,500
Other creditors
14,003
-
0
16,503
12,500
8
Secured debts

The bank overdraft is secured by fixed and floating charges over the companies assets.

 

The hire purchase is secured on the assets concerned.

 

The bank loan is under the terms of the government backed, Business Bounce Back Loan Scheme.

 

9
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2025
2024
£
£
25,732
35,693
2025-03-312024-04-01falsefalsefalse29 October 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityMr J M PickanceMr M R Pickance059726632024-04-012025-03-3105972663bus:Director12024-04-012025-03-3105972663bus:Director22024-04-012025-03-3105972663bus:RegisteredOffice2024-04-012025-03-31059726632025-03-31059726632024-03-3105972663core:PlantMachinery2025-03-3105972663core:FurnitureFittings2025-03-3105972663core:ComputerEquipment2025-03-3105972663core:MotorVehicles2025-03-3105972663core:PlantMachinery2024-03-3105972663core:FurnitureFittings2024-03-3105972663core:ComputerEquipment2024-03-3105972663core:MotorVehicles2024-03-3105972663core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3105972663core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3105972663core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-3105972663core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-3105972663core:CurrentFinancialInstruments2025-03-3105972663core:CurrentFinancialInstruments2024-03-3105972663core:Non-currentFinancialInstruments2025-03-3105972663core:Non-currentFinancialInstruments2024-03-3105972663core:ShareCapital2025-03-3105972663core:ShareCapital2024-03-3105972663core:RetainedEarningsAccumulatedLosses2025-03-3105972663core:RetainedEarningsAccumulatedLosses2024-03-3105972663core:Goodwill2024-04-012025-03-3105972663core:IntangibleAssetsOtherThanGoodwill2024-04-012025-03-3105972663core:PatentsTrademarksLicencesConcessionsSimilar2024-04-012025-03-3105972663core:PlantMachinery2024-04-012025-03-3105972663core:FurnitureFittings2024-04-012025-03-3105972663core:ComputerEquipment2024-04-012025-03-3105972663core:MotorVehicles2024-04-012025-03-31059726632023-04-012024-03-3105972663core:NetGoodwill2024-03-3105972663core:IntangibleAssetsOtherThanGoodwill2024-03-31059726632024-03-3105972663core:NetGoodwill2025-03-3105972663core:IntangibleAssetsOtherThanGoodwill2025-03-3105972663core:NetGoodwill2024-03-3105972663core:IntangibleAssetsOtherThanGoodwill2024-03-3105972663core:PlantMachinery2024-03-3105972663core:FurnitureFittings2024-03-3105972663core:ComputerEquipment2024-03-3105972663core:MotorVehicles2024-03-3105972663bus:PrivateLimitedCompanyLtd2024-04-012025-03-3105972663bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3105972663bus:FRS1022024-04-012025-03-3105972663bus:AuditExemptWithAccountantsReport2024-04-012025-03-3105972663bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP