IRIS Accounts Production v25.4.0.155 08821791 Board of Directors 1.4.24 31.3.25 31.3.25 false true false false true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh088217912024-03-31088217912025-03-31088217912024-04-012025-03-31088217912023-03-31088217912023-04-012024-03-31088217912024-03-3108821791ns15:EnglandWales2024-04-012025-03-3108821791ns14:PoundSterling2024-04-012025-03-3108821791ns10:Director12024-04-012025-03-3108821791ns10:PrivateLimitedCompanyLtd2024-04-012025-03-3108821791ns10:SmallEntities2024-04-012025-03-3108821791ns10:AuditExempt-NoAccountantsReport2024-04-012025-03-3108821791ns10:SmallCompaniesRegimeForDirectorsReport2024-04-012025-03-3108821791ns10:SmallCompaniesRegimeForAccounts2024-04-012025-03-3108821791ns10:FullAccounts2024-04-012025-03-3108821791ns10:OrdinaryShareClass12024-04-012025-03-3108821791ns10:Director22024-04-012025-03-3108821791ns10:RegisteredOffice2024-04-012025-03-3108821791ns5:CurrentFinancialInstruments2025-03-3108821791ns5:CurrentFinancialInstruments2024-03-3108821791ns5:Non-currentFinancialInstruments2025-03-3108821791ns5:Non-currentFinancialInstruments2024-03-3108821791ns5:ShareCapital2025-03-3108821791ns5:ShareCapital2024-03-3108821791ns5:RetainedEarningsAccumulatedLosses2025-03-3108821791ns5:RetainedEarningsAccumulatedLosses2024-03-3108821791ns5:LeaseholdImprovements2024-03-3108821791ns5:PlantMachinery2024-03-3108821791ns5:ComputerEquipment2024-03-3108821791ns5:LeaseholdImprovements2024-04-012025-03-3108821791ns5:PlantMachinery2024-04-012025-03-3108821791ns5:ComputerEquipment2024-04-012025-03-3108821791ns5:LeaseholdImprovements2025-03-3108821791ns5:PlantMachinery2025-03-3108821791ns5:ComputerEquipment2025-03-3108821791ns5:LeaseholdImprovements2024-03-3108821791ns5:PlantMachinery2024-03-3108821791ns5:ComputerEquipment2024-03-3108821791ns5:WithinOneYearns5:CurrentFinancialInstruments2025-03-3108821791ns5:WithinOneYearns5:CurrentFinancialInstruments2024-03-3108821791ns10:OrdinaryShareClass12025-03-3108821791ns5:RetainedEarningsAccumulatedLosses2024-03-3108821791ns5:RetainedEarningsAccumulatedLosses2024-04-012025-03-31
REGISTERED NUMBER: 08821791 (England and Wales)















PROXY STUDIO LIMITED

Unaudited Financial Statements

for the Year Ended 31 March 2025






PROXY STUDIO LIMITED (REGISTERED NUMBER: 08821791)

Contents of the Financial Statements
for the year ended 31 March 2025










Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 3


PROXY STUDIO LIMITED

Company Information
for the year ended 31 March 2025







Directors: M K Bovellan
A H Bovellan





Registered office: One Glass Wharf
Bristol
BS2 0ZX





Registered number: 08821791 (England and Wales)






PROXY STUDIO LIMITED (REGISTERED NUMBER: 08821791)

Balance Sheet
31 March 2025

2025 2024
Notes £ £
Fixed assets
Tangible assets 4 863 6,625

Current assets
Debtors 5 107,449 97,996
Cash at bank 255,517 183,246
362,966 281,242
Creditors
Amounts falling due within one year 6 (39,954 ) (5,698 )
Net current assets 323,012 275,544
Total assets less current liabilities 323,875 282,169

Creditors
Amounts falling due after more than one year 7 (175,000 ) (175,000 )
Net assets 148,875 107,169

Capital and reserves
Called up share capital 8 121 121
Retained earnings 9 148,754 107,048
Shareholders' funds 148,875 107,169

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

The members have not required the company to obtain an audit of its financial statements for the year ended 31 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.

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 10 December 2025 and were signed on its behalf by:





M K Bovellan - Director


PROXY STUDIO LIMITED (REGISTERED NUMBER: 08821791)

Notes to the Financial Statements
for the year ended 31 March 2025


1. Statutory information

Proxy Studio 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.

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.

Related party exemption
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of value added taxes. Turnover includes revenue earned from the provision of services and is recognised at the point of invoice. If the provision of services spans the financial year end, it is measured by reviewing the actual services performed against the total services to be provided and is only recognised if it can be estimated reliably.

Tangible fixed assets
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 basis:

Leasehold improvements-20% straight line
Fixtures and fittings-20% straight line
Computer equipment-20% straight line

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

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.

Financial instruments
Debtors and creditors which are due within one year are recorded at transaction price, less any impairment.

PROXY STUDIO LIMITED (REGISTERED NUMBER: 08821791)

Notes to the Financial Statements - continued
for the year ended 31 March 2025


2. Accounting policies - continued

Going concern
These financial statements have been prepared on a going concern basis.

The current economic conditions present increased risks for all businesses. In response to such conditions, the directors have carefully considered these risks including an assessment on uncertainty on future trading projection for a period of at least 12 months from the date of signing the financial statements, and the extent to which they might affect the preparation of the financial statements on a going concern basis.

Based on assessment, the directors consider that the Company maintains an appropriate level of liquidity, sufficient to meet the demands of the business including any capital and servicing obligations and external debt liabilities.

In addition, the Company's assets are assessed for recoverability on a regular basis, and the directors consider that the Company is not exposed to losses on these assets which would affect their decision to adopt the going concern basis.

The directors have a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future and that there are no material uncertainties that lead to significant doubts upon the Company's ability to continue as a going concern. Thus the directors have continued to adopt the going concern basis of accounting in preparing these financial statements

3. Employees and directors

The average number of employees during the year was 6 (2024 - 5 ) .

4. Tangible fixed assets
Improvements Plant and Computer
to property machinery equipment Totals
£ £ £ £
Cost
At 1 April 2024 125,749 4,488 46,818 177,055
Additions - - 1,167 1,167
At 31 March 2025 125,749 4,488 47,985 178,222
Depreciation
At 1 April 2024 125,749 4,488 40,193 170,430
Charge for year - - 6,929 6,929
At 31 March 2025 125,749 4,488 47,122 177,359
Net book value
At 31 March 2025 - - 863 863
At 31 March 2024 - - 6,625 6,625

5. Debtors: amounts falling due within one year
2025 2024
£ £
Trade debtors 95,344 88,857
Other debtors 12,105 9,139
107,449 97,996

PROXY STUDIO LIMITED (REGISTERED NUMBER: 08821791)

Notes to the Financial Statements - continued
for the year ended 31 March 2025


6. Creditors: amounts falling due within one year
2025 2024
£ £
Trade creditors 2,279 787
Taxation and social security 9,361 647
Other creditors 28,314 4,264
39,954 5,698

7. Creditors: amounts falling due after more than one year
2025 2024
£ £
Amounts owed to group undertakings 175,000 175,000

8. Called up share capital

Allotted, issued and fully paid:
Number: Class: Nominal 2025 2024
value: £ £
110 Ordinary £1 121 121

9. Reserves
Retained
earnings
£

At 1 April 2024 107,048
Profit for the year 41,706
At 31 March 2025 148,754