100+ Solutions Limited

	Page
Company Information	1
Directors' Report	2
Accountant's Report	3
Profit and Loss Account	4
Balance Sheet	5—6
Notes to the Financial Statements	7—10

Page 1

Page 2

Company No. 14755254

Directors' Report For The Year Ended 30 November 2024

Directors' Report

The directors present their report and the financial statements for the year ended 30 November 2024.

Directors

The directors who held office during the year were as follows:

G Lawrence

F Lawrence

S Partridge

J Thompson

Statement of Directors' Responsibilities

The directors are responsible for preparing the Directors' Report and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing the financial statements the directors are required to:

select suitable accounting policies and then apply them consistently;
make judgments and accounting estimates that are reasonable and prudent;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

The directors are responsible for the maintenance and integrity of the corporate and financial information included on the company's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

Small Company Rules

This report has been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

On behalf of the board

G Lawrence

Director

22nd October 2025

Page 2

Page 3

100+ Solutions Limited

Accountant's Report

For The Year Ended 30 November 2024

Accountant's Report

Chartered Accountant's report to the directors on the preparation of the unaudited statutory accounts of 100+ Solutions Limited for the year ended 30 November 2024

In order to assist you to fulfil your duties under the Companies Act 2006, I have prepared for your approval the accounts of 100+ Solutions Limited for the year ended 30 November 2024 which comprise the Profit and Loss Account, the Balance Sheet and the related notes from the company's accounting records and from information and explanations you have given to us.

As a practising member 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 http://www.icaew.com/en/membership/regulations-standards-and-guidance.

This report is made solely to the directors of 100+ Solutions Limited , as a body, in accordance with the terms of our engagement letter dated 12 April 2025. Our work has been undertaken solely to prepare for your approval the accounts of 100+ Solutions Limited and state those matters that we have agreed to state to the directors of 100+ Solutions Limited , 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 100+ Solutions Limited and its directors, as a body, for our work or for this report.

It is your duty to ensure that 100+ Solutions Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit or loss of 100+ Solutions Limited . You consider that 100+ Solutions Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit of the accounts of 100+ Solutions Limited . 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 financial statements.

22nd October 2025

Malones Accounting Limited

30 Ipswich Gardens

Grantham

Lincolnshire

NG318SE

Page 3

Page 4

100+ Solutions Limited

Profit and Loss Account

For The Year Ended 30 November 2024

Profit and Loss Account

		30 November 2024	30 November 2023
	Notes	£	£
TURNOVER		2,046,938	1,198,500
Cost of sales		(1,347,035 )	(701,601 )

GROSS PROFIT		699,903	496,899

Administrative expenses		(721,003 )	(416,325 )
Other operating income		8,694	-

OPERATING (LOSS)/PROFIT		(12,406 )	80,574
Profit on disposal of fixed assets		-	4,375
Interest payable and similar charges		(32,692 )	(18,696 )

(LOSS)/PROFIT BEFORE TAXATION		(45,098 )	66,253
Tax on (Loss)/profit		6,300	(12,400 )

(LOSS)/PROFIT AFTER TAXATION BEING (LOSS)/PROFIT FOR THE FINANCIAL YEAR		(38,798 )	53,853

The notes on pages 7 to 10 form part of these financial statements.

Page 4

Page 5

100+ Solutions Limited

Balance Sheet

As At 30 November 2024

Balance Sheet

		30 November 2024		30 November 2023
	Notes	£	£	£	£
FIXED ASSETS
Intangible Assets	4		9,125		8,484
Tangible Assets	5		112,662		85,785

			121,787		94,269
CURRENT ASSETS
Stocks	6	8,323		6,000
Debtors	7	473,333		521,007
Cash at bank		17,254		11,914

		498,910		538,921
Creditors: Amounts Falling Due Within One Year	8	(597,967 )		(565,362 )

NET CURRENT ASSETS (LIABILITIES)			(99,057 )		(26,441 )

TOTAL ASSETS LESS CURRENT LIABILITIES			22,730		67,828

PROVISIONS FOR LIABILITIES
Deferred Taxation	10		(6,100 )		(12,400 )

NET ASSETS			16,630		55,428

CAPITAL AND RESERVES
Called up share capital	11		1,575		1,575
Profit and Loss Account			15,055		53,853

SHAREHOLDERS' FUNDS			16,630		55,428

Page 5

Page 6

100+ Solutions Limited

Balance Sheet (continued)

As At 30 November 2024

For the year ending 30 November 2024 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 in accordance with section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

On behalf of the board

G Lawrence

Director

22nd October 2025

The notes on pages 7 to 10 form part of these financial statements.

Page 6

Page 7

100+ Solutions Limited

Notes to the Financial Statements

For The Year Ended 30 November 2024

Notes to the Financial Statements

1. General Information

100+ Solutions Limited is a private company, limited by shares, incorporated in England & Wales, registered number 14755254 . The registered office is 34 Charnwood Street, Derby, Derbyshire, DE1 2GU.

2. Accounting Policies

2.1. Basis of Preparation of Financial Statements

These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the Uk and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

2.2. Turnover

Turnover is measured at the fair value of the consideration received or receviable, excluding discounts, rebates, value added tax and other sales taxes.

2.3. Intangible Fixed Assets and Amortisation - Goodwill

Goodwill, being the amount paid in connection with the acquisition, is capitalised at cost and is written off in equal instalments over its estimated useful economic life of 10 years.

2.4. Intangible Fixed Assets and Amortisation - Other Intangible

Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated losses.

Website and software expenditure is writted off to the profit and loss account in the year in which it is incurred, unless the directors are satisfied as to the technical, commercial and financial viability of the website improvements. In this situation, the expenditure is capitalised and amortised over the period during which the company is expected to benefit.

Website and software expenditure is being amortised evenly over the useful life of 3 years.

2.5. Tangible Fixed Assets and Depreciation

Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:

Leasehold	Straight line over 7 years
Plant & Machinery	20 - 25% on cost
Motor Vehicles	25% on reducing balance
Fixtures & Fittings	10 - 25% on cost
Computer Equipment	25 - 33% on cost

2.6. Stocks and Work in Progress

Stocks and work in progress are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads. Work-in-progress is reflected in the accounts on a contract by contract basis by recording turnover and related costs as contract activity progresses.

2.7. Taxation

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

The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and 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 end of the reporting period.

Deferred tax is recognised on 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. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. 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.

...CONTINUED

Page 7

Page 8

100+ Solutions Limited

Notes to the Financial Statements (continued)

For The Year Ended 30 November 2024

2.7. Taxation - continued

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. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.

Current and deferred tax are recognised in profit or loss for the year, except when they relate to items that are recognised in other comprehensive income or directly in equity, in which case current and deferred tax are recognised in other comprehensive income or directly in equity respectively.

2.8. Pensions

The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

2.9. Invoice discounting

The debts discounted are included within trade debtors with a financing limit relating to proceeds received from the invoice discounter included within creditors.

The interest element and other discount charges are recognised within the profit and loss account as they accrue.

3. Average Number of Employees

Average number of employees, including directors, during the year was: 27 (2023: 23)

4. Intangible Assets

	Goodwill	Computer Software	Total
	£	£	£
Cost
As at 1 December 2023	5,000	4,060	9,060
Additions	-	3,494	3,494

As at 30 November 2024	5,000	7,554	12,554

Amortisation
As at 1 December 2023	292	284	576
Provided during the period	500	2,353	2,853

As at 30 November 2024	792	2,637	3,429

Net Book Value
As at 30 November 2024	4,208	4,917	9,125

As at 1 December 2023	4,708	3,776	8,484

5. Tangible Assets

	Land & Property
	Leasehold	Plant & Machinery	Motor Vehicles	Fixtures & Fittings
	£	£	£	£
Cost
As at 1 December 2023	9,502	18,654	36,000	8,920
Additions	2,750	1,115	14,999	24,289

As at 30 November 2024	12,252	19,769	50,999	33,209

...CONTINUED

Page 8

Page 9

100+ Solutions Limited

Notes to the Financial Statements (continued)

For The Year Ended 30 November 2024

Depreciation
As at 1 December 2023	339	2,492	-	695
Provided during the period	1,678	5,216	12,477	3,473

As at 30 November 2024	2,017	7,708	12,477	4,168

Net Book Value
As at 30 November 2024	10,235	12,061	38,522	29,041

As at 1 December 2023	9,163	16,162	36,000	8,225


	Computer Equipment	Total
	£	£
Cost
As at 1 December 2023	17,039	90,115
Additions	14,235	57,388

As at 30 November 2024	31,274	147,503

Depreciation
As at 1 December 2023	804	4,330
Provided during the period	7,667	30,511

As at 30 November 2024	8,471	34,841

Net Book Value
As at 30 November 2024	22,803	112,662

As at 1 December 2023	16,235	85,785

6. Stocks

	30 November 2024	30 November 2023
	£	£
Stock	8,323	6,000

7. Debtors

	30 November 2024	30 November 2023
	£	£
Due within one year
Trade debtors	284,068	407,572
Amounts owed by group undertakings	28,275	16,203
Other debtors	151,094	97,232

	463,437	521,007
Due after more than one year
Other debtors	9,896	-

	473,333	521,007

Page 9

Page 10

100+ Solutions Limited

Notes to the Financial Statements (continued)

For The Year Ended 30 November 2024

8. Creditors: Amounts Falling Due Within One Year

	30 November 2024	30 November 2023
	£	£
Trade creditors	140,070	135,879
Advances under factoring arrangement	209,113	304,181
Other creditors	118,244	76,961
Taxation and social security	130,540	48,341

	597,967	565,362

9. Secured Creditors

The following secured debts are included within creditors:

Advances under factoring arrangement £209,113

Factoring arrangements are secured against assets of the company.

10. Deferred Taxation

The provision for deferred tax is made up as follows:

	30 November 2024	30 November 2023
	£	£
Accelerated capital allowances	6,100	12,400

11. Share Capital

	30 November 2024	30 November 2023
	£	£
Allotted, Called up and fully paid	1,575	1,575

12. Directors Advances, Credits and Guarantees

The directors maintain a loan account with the comapny. At the balance sheet date, the amounts owing from the directors is shown in the debtors note. The amounts are interest free and repayable upon demand.

	As at 1 December 2023	Amounts advanced	Amounts repaid	Amounts written off	As at 30 November 2024
	£	£	£	£	£
Mr Glenn Lawrence	1,340	8,514	-	-	9,854
Mr Scott Partridge	575	28,747	-	-	29,322
Mr Jonathan Thompson	-	75	-	-	75

Page 10