Company registration number 03797609 (England and Wales)
PROJECTED IMAGE UK LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2025
PAGES FOR FILING WITH REGISTRAR
PROJECTED IMAGE UK LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
PROJECTED IMAGE UK LIMITED
BALANCE SHEET
AS AT
30 JUNE 2025
30 June 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
3
8,526
11,368
Tangible assets
4
25,346
30,945
33,872
42,313
Current assets
Stocks
58,807
61,962
Debtors
5
65,699
50,651
Cash at bank and in hand
48,274
53,820
172,780
166,433
Creditors: amounts falling due within one year
6
(61,654)
(62,582)
Net current assets
111,126
103,851
Total assets less current liabilities
144,998
146,164
Capital and reserves
Called up share capital
530
530
Share premium account
22,000
22,000
Capital redemption reserve
400
400
Profit and loss reserves
122,068
123,234
Total equity
144,998
146,164
PROJECTED IMAGE UK LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 JUNE 2025
30 June 2025
- 2 -

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 30 June 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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.

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.

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

The financial statements were approved by the board of directors and authorised for issue on 15 December 2025 and are signed on its behalf by:
Mr R M Scott
Director
Company Registration No. 03797609
PROJECTED IMAGE UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2025
- 3 -
1
Accounting policies
Company information

Projected Image UK Limited is a private company limited by shares incorporated in England and Wales company number 03797609. The registered office is 32 Portland Terrace, Jesmond, Newcastle upon Tyne, NE2 1QP. The place of business is First Floor, The Old Casino, Fourth Lane, Newcastle upon Tyne, NE1 5HX.

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 £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.3
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation 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:

Website costs
20% straight line
1.4
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:

Fixtures, fittings & equipment
20% on reducing balance
Computer equipment
33% on reducing balance
PROJECTED IMAGE UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 4 -

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
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 replacement cost and 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.

1.6
Cash at bank and in hand

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.7
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs. Financial assets classified as receivable within one year are not amortised.

Basic financial liabilities

Basic financial liabilities, including creditors, are initially recognised at transaction price

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less.

1.8
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.9
Taxation

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

PROJECTED IMAGE UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 5 -
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.

1.10
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.11
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.12
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
Total
7
7
PROJECTED IMAGE UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 6 -
3
Intangible fixed assets
Website costs
£
Cost
At 1 July 2024 and 30 June 2025
14,210
Amortisation and impairment
At 1 July 2024
2,842
Amortisation charged for the year
2,842
At 30 June 2025
5,684
Carrying amount
At 30 June 2025
8,526
At 30 June 2024
11,368
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 July 2024
43,898
Additions
2,248
Disposals
(1,442)
At 30 June 2025
44,704
Depreciation and impairment
At 1 July 2024
12,953
Depreciation charged in the year
7,279
Eliminated in respect of disposals
(874)
At 30 June 2025
19,358
Carrying amount
At 30 June 2025
25,346
At 30 June 2024
30,945
PROJECTED IMAGE UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 7 -
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
60,883
44,921
Other debtors
4,816
5,730
65,699
50,651
6
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
18,683
38,369
Corporation tax
20,247
3,529
Other taxation and social security
16,188
12,036
Other creditors
6,536
8,648
61,654
62,582
2025-06-302024-07-01falsefalsefalse15 December 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityMr R M ScottMr D A Douglas037976092024-07-012025-06-30037976092025-06-30037976092024-06-3003797609core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-06-3003797609core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-06-3003797609core:OtherPropertyPlantEquipment2025-06-3003797609core:OtherPropertyPlantEquipment2024-06-3003797609core:CurrentFinancialInstrumentscore:WithinOneYear2025-06-3003797609core:CurrentFinancialInstrumentscore:WithinOneYear2024-06-3003797609core:CurrentFinancialInstruments2025-06-3003797609core:CurrentFinancialInstruments2024-06-3003797609core:ShareCapital2025-06-3003797609core:ShareCapital2024-06-3003797609core:SharePremium2025-06-3003797609core:SharePremium2024-06-3003797609core:CapitalRedemptionReserve2025-06-3003797609core:CapitalRedemptionReserve2024-06-3003797609core:RetainedEarningsAccumulatedLosses2025-06-3003797609core:RetainedEarningsAccumulatedLosses2024-06-3003797609bus:Director12024-07-012025-06-3003797609core:IntangibleAssetsOtherThanGoodwill2024-07-012025-06-3003797609core:FurnitureFittings2024-07-012025-06-3003797609core:ComputerEquipment2024-07-012025-06-30037976092023-07-012024-06-3003797609core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-06-3003797609core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-07-012025-06-3003797609core:OtherPropertyPlantEquipment2024-06-3003797609core:OtherPropertyPlantEquipment2024-07-012025-06-3003797609bus:PrivateLimitedCompanyLtd2024-07-012025-06-3003797609bus:SmallCompaniesRegimeForAccounts2024-07-012025-06-3003797609bus:FRS1022024-07-012025-06-3003797609bus:AuditExemptWithAccountantsReport2024-07-012025-06-3003797609bus:Director22024-07-012025-06-3003797609bus:FullAccounts2024-07-012025-06-30xbrli:purexbrli:sharesiso4217:GBP