IRIS Accounts Production v25.4.0.155 10629494 Board of Directors 1.4.24 31.3.25 31.3.25 false true false false false true false iso4217:GBP iso4217:USD iso4217:EUR xbrli:shares xbrli:pure utr:tonnes utr:kWh 10629494 2024-03-31 10629494 2025-03-31 10629494 2024-04-01 2025-03-31 10629494 2023-03-31 10629494 2023-04-01 2024-03-31 10629494 2024-03-31 10629494 ns15:EnglandWales 2024-04-01 2025-03-31 10629494 ns14:PoundSterling 2024-04-01 2025-03-31 10629494 ns10:Director1 2024-04-01 2025-03-31 10629494 ns10:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 10629494 ns10:SmallEntities 2024-04-01 2025-03-31 10629494 ns10:AuditExempt-NoAccountantsReport 2024-04-01 2025-03-31 10629494 ns10:SmallCompaniesRegimeForDirectorsReport 2024-04-01 2025-03-31 10629494 ns10:SmallCompaniesRegimeForAccounts 2024-04-01 2025-03-31 10629494 ns10:FullAccounts 2024-04-01 2025-03-31 10629494 1 2024-04-01 2025-03-31 10629494 ns10:Director2 2024-04-01 2025-03-31 10629494 ns10:Director3 2024-04-01 2025-03-31 10629494 ns10:RegisteredOffice 2024-04-01 2025-03-31 10629494 ns5:CurrentFinancialInstruments 2025-03-31 10629494 ns5:CurrentFinancialInstruments 2024-03-31 10629494 ns5:Non-currentFinancialInstruments 2025-03-31 10629494 ns5:Non-currentFinancialInstruments 2024-03-31 10629494 ns5:ShareCapital 2025-03-31 10629494 ns5:ShareCapital 2024-03-31 10629494 ns5:SharePremium 2025-03-31 10629494 ns5:SharePremium 2024-03-31 10629494 ns5:RetainedEarningsAccumulatedLosses 2025-03-31 10629494 ns5:RetainedEarningsAccumulatedLosses 2024-03-31 10629494 ns5:IntangibleAssetsOtherThanGoodwill 2024-04-01 2025-03-31 10629494 ns5:PlantMachinery 2024-04-01 2025-03-31 10629494 ns5:FurnitureFittings 2024-04-01 2025-03-31 10629494 ns5:MotorVehicles 2024-04-01 2025-03-31 10629494 ns5:ComputerEquipment 2024-04-01 2025-03-31 10629494 ns5:PatentsTrademarksLicencesConcessionsSimilar 2024-03-31 10629494 ns5:PatentsTrademarksLicencesConcessionsSimilar 2024-04-01 2025-03-31 10629494 ns5:PatentsTrademarksLicencesConcessionsSimilar 2025-03-31 10629494 ns5:PatentsTrademarksLicencesConcessionsSimilar 2024-03-31 10629494 ns5:LongLeaseholdAssets ns5:LandBuildings 2024-03-31 10629494 ns5:PlantMachinery 2024-03-31 10629494 ns5:FurnitureFittings 2024-03-31 10629494 ns5:LongLeaseholdAssets ns5:LandBuildings 2024-04-01 2025-03-31 10629494 ns5:LongLeaseholdAssets ns5:LandBuildings 2025-03-31 10629494 ns5:PlantMachinery 2025-03-31 10629494 ns5:FurnitureFittings 2025-03-31 10629494 ns5:LongLeaseholdAssets ns5:LandBuildings 2024-03-31 10629494 ns5:PlantMachinery 2024-03-31 10629494 ns5:FurnitureFittings 2024-03-31 10629494 ns5:MotorVehicles 2024-03-31 10629494 ns5:ComputerEquipment 2024-03-31 10629494 ns5:MotorVehicles 2025-03-31 10629494 ns5:ComputerEquipment 2025-03-31 10629494 ns5:MotorVehicles 2024-03-31 10629494 ns5:ComputerEquipment 2024-03-31 10629494 ns5:WithinOneYear ns5:CurrentFinancialInstruments 2025-03-31 10629494 ns5:WithinOneYear ns5:CurrentFinancialInstruments 2024-03-31 10629494 ns5:WithinOneYear 2025-03-31 10629494 ns5:WithinOneYear 2024-03-31 10629494 ns5:BetweenOneFiveYears 2025-03-31 10629494 ns5:BetweenOneFiveYears 2024-03-31 10629494 ns5:AllPeriods 2025-03-31 10629494 ns5:AllPeriods 2024-03-31 10629494 ns10:Director1 1 2024-03-31 10629494 ns10:Director1 1 2023-03-31 10629494 ns10:Director1 1 2024-04-01 2025-03-31 10629494 ns10:Director1 1 2023-04-01 2024-03-31 10629494 ns10:Director1 1 2025-03-31 10629494 ns10:Director1 1 2024-03-31 10629494 ns10:Director3 3 2024-03-31 10629494 ns10:Director3 3 2023-03-31 10629494 ns10:Director3 3 2024-04-01 2025-03-31 10629494 ns10:Director3 3 2023-04-01 2024-03-31 10629494 ns10:Director3 3 2025-03-31 10629494 ns10:Director3 3 2024-03-31

REGISTERED NUMBER: 10629494 (England and Wales)

| Formula Recruitment Limited |

| Unaudited Financial Statements |

| for the Year Ended 31st March 2025 |

| Formula Recruitment Limited (Registered number: 10629494) |

Contents of the Financial Statements

for the Year Ended 31st March 2025

Page |

| Company Information | 1 |

| Statement of Financial Position | 2 |

| Notes to the Financial Statements | 4 |

| Formula Recruitment Limited |

Company Information

for the Year Ended 31st March 2025

| DIRECTORS: | J Bainger

| R W Leadsom

| REGISTERED OFFICE: | Penbeagle Ind Est

| Penbeagle Industrial Estate

| St Ives

| Cornwall

| TR26 2JH

| REGISTERED NUMBER: | 10629494 (England and Wales)

| ACCOUNTANTS: | Hodgsons

| Chartered Accountants

| 48 Arwenack Street

| Falmouth

| Cornwall

| TR11 3JH

| Formula Recruitment Limited (Registered number: 10629494) |

Statement of Financial Position

31st March 2025

| 2025 |  | 2024

| Notes | £ | £ |

FIXED ASSETS

Intangible assets | 4 | - |  | 406 |  |

Tangible assets | 5 | 1,497,484 |  | 1,565,851 |  |

1,497,484 |  | 1,566,257 |  |

CURRENT ASSETS

Debtors | 6 | 1,020,341 |  | 839,129 |  |

Cash at bank and in hand | 515,927 |  | 497,870 |  |

1,536,268 |  | 1,336,999 |  |

CREDITORS

Amounts falling due within one year | 7 | (521,498 | ) | (328,655 | ) |

NET CURRENT ASSETS | 1,014,770 |  | 1,008,344 |  |

TOTAL ASSETS LESS CURRENT LIABILITIES | 2,512,254 |  | 2,574,601 |  |

CREDITORS

Amounts falling due after more than one year | 8 | (6,274 | ) | - |  |

PROVISIONS FOR LIABILITIES | (7,094 | ) | (14,539 | ) |

NET ASSETS | 2,498,886 |  | 2,560,062 |  |

CAPITAL AND RESERVES

Called up share capital | 10 |  | 10 |  |

Share premium | 22,058 |  | 22,058 |  |

Retained earnings | 2,476,818 |  | 2,537,994 |  |

2,498,886 |  | 2,560,062 |  |

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31st March 2025.

The members have not required the company to obtain an audit of its financial statements for the year ended 31st March 2025 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:

(a) | ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and

(b) | preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

| Formula Recruitment Limited (Registered number: 10629494) |

Statement of Financial Position - continued

31st March 2025

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

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 17th November 2025 and were signed on its behalf by:

J A Bainger - Director

| Formula Recruitment Limited (Registered number: 10629494) |

Notes to the Financial Statements

for the Year Ended 31st March 2025

1. | STATUTORY INFORMATION

| Formula Recruitment Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

| The presentation currency of the financial statements is the Pound Sterling (£).

2. | ACCOUNTING POLICIES

| Basis of preparing the 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.

| Intangible assets

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

| The website is being amortised evenly over its estimated useful life of three years.

| Tangible fixed assets

| Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.

| Plant and machinery | - | 20% on cost

| Fixtures and fittings | - | 20% on cost

| Motor vehicles | - | 25% on reducing balance

| Computer equipment | - | 33% on cost

| Land and buildings - depreciation is not provided on land. Buildings were depreciated during the year at 2% on cost.

| Taxation

| Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

| Current or deferred taxation assets and liabilities are not discounted.

| Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date.

| Deferred tax

| Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position date.

| Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

| Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

| Hire purchase and leasing commitments

| Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

| Formula Recruitment Limited (Registered number: 10629494) |

Notes to the Financial Statements - continued

for the Year Ended 31st March 2025

2. | ACCOUNTING POLICIES - continued

| Pension costs and other post-retirement benefits

| 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.

3. | EMPLOYEES AND DIRECTORS

| The average number of employees during the year was 21 (2024 - 21 ) .

4. | INTANGIBLE FIXED ASSETS

| Website

£ |

| COST

| At 1st April 2024

| and 31st March 2025 | 6,000 |  |

| AMORTISATION

| At 1st April 2024 | 5,594 |  |

| Amortisation for year | 406 |  |

| At 31st March 2025 | 6,000 |  |

| NET BOOK VALUE

| At 31st March 2025 | - |  |

| At 31st March 2024 | 406 |  |

5. | TANGIBLE FIXED ASSETS

| Fixtures

| Land and |  | Plant and |  | and

| buildings |  | machinery |  | fittings

£ | £ | £ |

| COST

| At 1st April 2024 | 1,378,415 |  | 72,121 |  | 46,334 |  |

| Additions | - |  | 2,719 |  | 20,914 |  |

| Disposals | - |  | - |  | - |  |

| At 31st March 2025 | 1,378,415 |  | 74,840 |  | 67,248 |  |

| DEPRECIATION

| At 1st April 2024 | 18,639 |  | 33,070 |  | 16,554 |  |

| Charge for year | 18,700 |  | 12,932 |  | 11,696 |  |

| Eliminated on disposal | - |  | - |  | - |  |

| At 31st March 2025 | 37,339 |  | 46,002 |  | 28,250 |  |

| NET BOOK VALUE

| At 31st March 2025 | 1,341,076 |  | 28,838 |  | 38,998 |  |

| At 31st March 2024 | 1,359,776 |  | 39,051 |  | 29,780 |  |

| Formula Recruitment Limited (Registered number: 10629494) |

Notes to the Financial Statements - continued

for the Year Ended 31st March 2025

5. | TANGIBLE FIXED ASSETS - continued

| Motor |  | Computer |

| vehicles |  | equipment |  | Totals

£ | £ | £ |

| COST

| At 1st April 2024 | 154,261 |  | 38,302 |  | 1,689,433 |  |

| Additions | 19,765 |  | 6,576 |  | 49,974 |  |

| Disposals | (54,450 | ) | - |  | (54,450 | ) |

| At 31st March 2025 | 119,576 |  | 44,878 |  | 1,684,957 |  |

| DEPRECIATION

| At 1st April 2024 | 29,473 |  | 25,846 |  | 123,582 |  |

| Charge for year | 34,123 |  | 8,927 |  | 86,378 |  |

| Eliminated on disposal | (22,487 | ) | - |  | (22,487 | ) |

| At 31st March 2025 | 41,109 |  | 34,773 |  | 187,473 |  |

| NET BOOK VALUE

| At 31st March 2025 | 78,467 |  | 10,105 |  | 1,497,484 |  |

| At 31st March 2024 | 124,788 |  | 12,456 |  | 1,565,851 |  |

6. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |

2025 | 2024 |

£ | £ |

| Trade debtors | 358,441 |  | 556,939 |  |

| Amounts recoverable on contract | 366,825 |  | 176,748 |  |

| Other debtors | 295,075 |  | 105,442 |  |

1,020,341 |  | 839,129 |  |

7. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |

2025 | 2024 |

£ | £ |

| Trade creditors | 373,403 |  | 160,415 |  |

| Taxation and social security | 64,625 |  | 35,342 |  |

| Other creditors | 83,470 |  | 132,898 |  |

521,498 |  | 328,655 |  |

8. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |

2025 | 2024 |

£ | £ |

| Other creditors | 6,274 |  | - |  |

| Formula Recruitment Limited (Registered number: 10629494) |

Notes to the Financial Statements - continued

for the Year Ended 31st March 2025

9. | LEASING AGREEMENTS

| Minimum lease payments under non-cancellable operating leases fall due as follows:

2025 | 2024 |

£ | £ |

| Within one year | 54,648 |  | 109,296 |  |

| Between one and five years | - |  | 54,648 |  |

54,648 |  | 163,944 |  |

10. | DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

| The following advances and credits to directors subsisted during the years ended 31st March 2025 and 31st March 2024:

2025 | 2024 |

£ | £ |

| J A Bainger

| Balance outstanding at start of year | 6,397 |  | 29,882 |  |

| Amounts advanced | 204,219 |  | 6,397 |  |

| Amounts repaid | (207,085 | ) | (29,882 | ) |

| Amounts written off | - |  | - |  |

| Amounts waived | - |  | - |  |

| Balance outstanding at end of year | 3,531 |  | 6,397 |  |

| R W Leadsom

| Balance outstanding at start of year | 71,360 |  | 20,250 |  |

| Amounts advanced | 204,396 |  | 71,360 |  |

| Amounts repaid | (61,559 | ) | (20,250 | ) |

| Amounts written off | - |  | - |  |

| Amounts waived | - |  | - |  |

| Balance outstanding at end of year | 214,197 |  | 71,360 |  |

| The above loans have no specific repayment terms. Interest has been charged at the official rate on loan balances exceeding £10,000.