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:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh106294942024-03-31106294942025-03-31106294942024-04-012025-03-31106294942023-03-31106294942023-04-012024-03-31106294942024-03-3110629494ns15:EnglandWales2024-04-012025-03-3110629494ns14:PoundSterling2024-04-012025-03-3110629494ns10:Director12024-04-012025-03-3110629494ns10:PrivateLimitedCompanyLtd2024-04-012025-03-3110629494ns10:SmallEntities2024-04-012025-03-3110629494ns10:AuditExempt-NoAccountantsReport2024-04-012025-03-3110629494ns10:SmallCompaniesRegimeForDirectorsReport2024-04-012025-03-3110629494ns10:SmallCompaniesRegimeForAccounts2024-04-012025-03-3110629494ns10:FullAccounts2024-04-012025-03-311062949412024-04-012025-03-3110629494ns10:Director22024-04-012025-03-3110629494ns10:Director32024-04-012025-03-3110629494ns10:RegisteredOffice2024-04-012025-03-3110629494ns5:CurrentFinancialInstruments2025-03-3110629494ns5:CurrentFinancialInstruments2024-03-3110629494ns5:Non-currentFinancialInstruments2025-03-3110629494ns5:Non-currentFinancialInstruments2024-03-3110629494ns5:ShareCapital2025-03-3110629494ns5:ShareCapital2024-03-3110629494ns5:SharePremium2025-03-3110629494ns5:SharePremium2024-03-3110629494ns5:RetainedEarningsAccumulatedLosses2025-03-3110629494ns5:RetainedEarningsAccumulatedLosses2024-03-3110629494ns5:IntangibleAssetsOtherThanGoodwill2024-04-012025-03-3110629494ns5:PlantMachinery2024-04-012025-03-3110629494ns5:FurnitureFittings2024-04-012025-03-3110629494ns5:MotorVehicles2024-04-012025-03-3110629494ns5:ComputerEquipment2024-04-012025-03-3110629494ns5:PatentsTrademarksLicencesConcessionsSimilar2024-03-3110629494ns5:PatentsTrademarksLicencesConcessionsSimilar2024-04-012025-03-3110629494ns5:PatentsTrademarksLicencesConcessionsSimilar2025-03-3110629494ns5:PatentsTrademarksLicencesConcessionsSimilar2024-03-3110629494ns5:LongLeaseholdAssetsns5:LandBuildings2024-03-3110629494ns5:PlantMachinery2024-03-3110629494ns5:FurnitureFittings2024-03-3110629494ns5:LongLeaseholdAssetsns5:LandBuildings2024-04-012025-03-3110629494ns5:LongLeaseholdAssetsns5:LandBuildings2025-03-3110629494ns5:PlantMachinery2025-03-3110629494ns5:FurnitureFittings2025-03-3110629494ns5:LongLeaseholdAssetsns5:LandBuildings2024-03-3110629494ns5:PlantMachinery2024-03-3110629494ns5:FurnitureFittings2024-03-3110629494ns5:MotorVehicles2024-03-3110629494ns5:ComputerEquipment2024-03-3110629494ns5:MotorVehicles2025-03-3110629494ns5:ComputerEquipment2025-03-3110629494ns5:MotorVehicles2024-03-3110629494ns5:ComputerEquipment2024-03-3110629494ns5:WithinOneYearns5:CurrentFinancialInstruments2025-03-3110629494ns5:WithinOneYearns5:CurrentFinancialInstruments2024-03-3110629494ns5:WithinOneYear2025-03-3110629494ns5:WithinOneYear2024-03-3110629494ns5:BetweenOneFiveYears2025-03-3110629494ns5:BetweenOneFiveYears2024-03-3110629494ns5:AllPeriods2025-03-3110629494ns5:AllPeriods2024-03-3110629494ns10:Director112024-03-3110629494ns10:Director112023-03-3110629494ns10:Director112024-04-012025-03-3110629494ns10:Director112023-04-012024-03-3110629494ns10:Director112025-03-3110629494ns10:Director112024-03-3110629494ns10:Director332024-03-3110629494ns10:Director332023-03-3110629494ns10:Director332024-04-012025-03-3110629494ns10:Director332023-04-012024-03-3110629494ns10:Director332025-03-3110629494ns10:Director332024-03-31
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.