Company registration number 09081907 (England and Wales)
ILUDO82 LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
ILUDO82 LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
ILUDO82 LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
4
308,909
226,655
Current assets
Stocks
3,200
1,195
Debtors
5
86,084
97,020
Cash at bank and in hand
546,142
391,033
635,426
489,248
Creditors: amounts falling due within one year
6
(433,645)
(478,498)
Net current assets
201,781
10,750
Total assets less current liabilities
510,690
237,405
Creditors: amounts falling due after more than one year
7
(496,284)
(526,206)
Provisions for liabilities
(70,043)
(24,984)
Net liabilities
(55,637)
(313,785)
Capital and reserves
Called up share capital
8
100
100
Profit and loss reserves
(55,737)
(313,885)
Total equity
(55,637)
(313,785)
ILUDO82 LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2025
31 March 2025
- 2 -
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 22 July 2025 and are signed on its behalf by:
Mr Oliver Booth
Director
Company registration number 09081907 (England and Wales)
ILUDO82 LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
1
Accounting policies
Company information
Iludo82 Limited is a private company limited by shares incorporated in England and Wales. The registered office is Warren House The Salterns, Tenby, Pembrokeshire, UK, SA70 7NJ.
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 £.
1.2
Going concern
The directors have not identified any material uncertainties related to events or conditions that may cast significant doubt about the company's ability to continue as a going concern.true
1.3
Turnover
Turnover comprises the invoiced value of goods and services supplied by the company, excluding value added tax.
1.4
Intangible fixed assets - goodwill
Goodwill is the difference between amounts paid on the acquisition of a business and the fair value of the separable net assets. It is amortised to profit and loss account over its estimated economic life of 3 years.
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:
Leasehold improvements
20% Straight line
Fixtures and fittings
25% Straight line
Computers
33% Straight line
Motor vehicles
25% Reducing balance
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.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
ILUDO82 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 4 -
1.7
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
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.
1.8
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.9
Leases
As lessee
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.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
24
19
ILUDO82 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -
3
Intangible fixed assets
Goodwill
£
Cost
At 1 April 2024 and 31 March 2025
10,000
Amortisation and impairment
At 1 April 2024 and 31 March 2025
10,000
Carrying amount
At 31 March 2025
At 31 March 2024
4
Tangible fixed assets
Leasehold improvements
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 April 2024
105,862
1,165,219
2,787
10,841
1,284,709
Additions
256,749
15,248
271,997
At 31 March 2025
105,862
1,421,968
18,035
10,841
1,556,706
Depreciation and impairment
At 1 April 2024
105,862
942,473
1,272
8,447
1,058,054
Depreciation charged in the year
185,966
3,179
598
189,743
At 31 March 2025
105,862
1,128,439
4,451
9,045
1,247,797
Carrying amount
At 31 March 2025
293,529
13,584
1,796
308,909
At 31 March 2024
222,746
1,515
2,394
226,655
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
21,252
Other debtors
53,742
45,568
Prepayments and accrued income
32,342
30,200
86,084
97,020
ILUDO82 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
6
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
10,000
10,000
Other borrowings
194,922
159,148
Trade creditors
107,131
85,825
Taxation and social security
109,903
108,586
Other creditors
1,200
103,530
Accruals and deferred income
10,489
11,409
433,645
478,498
The company has received a loan from a third party. The loan is secured over the company's assets and bears interest at the fixed rate of 9%.
7
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Bank loans and overdrafts
2,500
12,500
Other borrowings
493,784
513,706
496,284
526,206
The company has received a loan from a third party. The loan is secured over the company's assets and bears interest at the fixed rate of 9%.
8
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
9
Related party transactions
As at balance sheet date, the company owed the director £1,200 (2024: £1,200).
During the year, iLudo82 Limited charged iLudo Limited £101,450 (2024: £120,000) in respect of management services, including administrative support, finance and strategic oversight. iLudo82 Limited and iLudo Limited are under common control through Mr O Booth and there are considered related parties under FRS 102.
The charges were made on a monthly basis and are considered to reflect an allocation of central management costs. The balance outstanding at the year end was debtor of £8,174 (2024: creditor of £102,330).
All related party transactions are conducted on commercial terms, unless otherwise stated.
ILUDO82 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
10
Ultimate Controlling Party
The company's ultimate controlling party is Dominic Spencer-Churchill by virtue of his shareholding in the company.