Company registration number 12063791 (England and Wales)
WSR (CARDIFF) LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
WSR (CARDIFF) LIMITED
CONTENTS
Page
Accountants' report
1
Balance sheet
2 - 3
Statement of changes in equity
4
Notes to the financial statements
5 - 8
WSR (CARDIFF) LIMITED
ACCOUNTANTS' REPORT TO THE DIRECTOR ON THE PREPARATION OF THE UNAUDITED STATUTORY FINANCIAL STATEMENTS OF WSR (CARDIFF) LIMITED FOR THE YEAR ENDED 31 MARCH 2025
- 1 -

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of WSR (Cardiff) Limited for the year ended 31 March 2025 which comprise, the balance sheet, the statement of changes in equity and the related notes from the company’s accounting records and from information and explanations you have given us.

 

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at https://www.icaew.com/regulation.

This report is made solely to the board of directors of WSR (Cardiff) Limited, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the financial statements of WSR (Cardiff) Limited and state those matters that we have agreed to state to the board of directors of WSR (Cardiff) Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than WSR (Cardiff) Limited and its board of directors as a body, for our work or for this report.

It is your duty to ensure that WSR (Cardiff) Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of WSR (Cardiff) Limited. You consider that WSR (Cardiff) Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the financial statements of WSR (Cardiff) Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.

Xeinadin South Wales & West Limited
Suite 2d Building 1
Eastern Business Park
St Mellons
Cardiff
CF3 5EA
28 November 2025
WSR (CARDIFF) LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 2 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
4
114,765
34,459
Current assets
Debtors
5
181,273
247,862
Cash at bank and in hand
16,485
26,402
197,758
274,264
Creditors: amounts falling due within one year
6
(106,034)
(118,450)
Net current assets
91,724
155,814
Total assets less current liabilities
206,489
190,273
Creditors: amounts falling due after more than one year
7
(69,020)
(29,003)
Net assets
137,469
161,270
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
137,369
161,170
Total equity
137,469
161,270

The notes on pages 5 to 8 form part of these financial statements.

WSR (CARDIFF) LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2025
31 March 2025
- 3 -

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 director acknowledges his 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 director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved and signed by the director and authorised for issue on 30 November 2025
Dr William Roy
Director
Company registration number 12063791 (England and Wales)
WSR (CARDIFF) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 April 2023
100
171,533
171,633
Year ended 31 March 2024:
Profit and total comprehensive income
-
249,637
249,637
Dividends
-
(260,000)
(260,000)
Balance at 31 March 2024
100
161,170
161,270
Year ended 31 March 2025:
Profit and total comprehensive income
-
216,199
216,199
Dividends
-
(240,000)
(240,000)
Balance at 31 March 2025
100
137,369
137,469

The notes on pages 5 to 8 form part of these financial statements.

WSR (CARDIFF) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -
1
Accounting policies
Company information

WSR (Cardiff) Limited is a private company limited by shares incorporated in England and Wales. The registered office is Suite 2d Building 1, Eastern Business Park, St Mellons, Cardiff, CF3 5EA. The principal place of business is Heather Cottage Welsh St Donats, Cowbridge, South Glamorgan, CF71 7SS.

1.1
Basis of preparation

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
Going concern

Atruet the time of approving the financial statements, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

 

When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.

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:

Computers
33% Straight line
Motor vehicles
25% Reducing balance
1.5
Taxation

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

WSR (CARDIFF) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 6 -
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.

1.6
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.

2
Employees

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

2025
2024
Number
Number
Total
2
3
3
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
69,421
82,286

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2025
2024
£
£
Profit before taxation
285,620
331,923
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
71,405
82,981
Depreciation
3,671
988
Capital allowance
(5,655)
(1,683)
Taxation charge for the year
69,421
82,286
WSR (CARDIFF) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
4
Tangible fixed assets
Computers
Motor vehicles
Total
£
£
£
Cost
At 1 April 2024
2,632
37,400
40,032
Additions
-
0
94,990
94,990
At 31 March 2025
2,632
132,390
135,022
Depreciation and impairment
At 1 April 2024
2,456
3,117
5,573
Depreciation charged in the year
176
14,508
14,684
At 31 March 2025
2,632
17,625
20,257
Carrying amount
At 31 March 2025
-
0
114,765
114,765
At 31 March 2024
176
34,283
34,459
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
175,992
208,537
Other debtors
-
0
39,325
Prepayments and accrued income
5,281
-
0
181,273
247,862
6
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
11,667
10,000
Obligations under finance leases
28,522
7,467
Corporation tax
69,421
82,286
Other taxation and social security
259
(271)
Other creditors
(7,093)
16,316
Accruals and deferred income
3,258
2,652
106,034
118,450
WSR (CARDIFF) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
7
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Bank loans and overdrafts
-
0
11,667
Obligations under finance leases
69,020
17,336
69,020
29,003
8
Directors' transactions

Dividends totalling £240,000 (2024 - £260,000) were paid in the year in respect of shares held by the company's directors.

As at the balance sheet date the director owed the company £28,482. The director has confirmed that this will be repaid within 9 months of the year end.

Loans
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Stuart Roy DLA
-
39,325
54,925
(65,767)
28,483
39,325
54,925
(65,767)
28,483
9
Ultimate controlling party

The company's ultimate controlling party is Dr W S Roy by virtue of his ownership of 70% of the issued share capital in the company with voting rights.

2025-03-312024-04-01falsefalsefalse28 November 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityMr W S Roy120637912024-04-012025-03-31120637912025-03-31120637912024-03-3112063791core:ComputerEquipment2025-03-3112063791core:MotorVehicles2025-03-3112063791core:ComputerEquipment2024-03-3112063791core:MotorVehicles2024-03-3112063791core:WithinOneYear2025-03-3112063791core:WithinOneYear2024-03-3112063791core:AfterOneYear2025-03-3112063791core:AfterOneYear2024-03-3112063791core:CurrentFinancialInstruments2025-03-3112063791core:CurrentFinancialInstruments2024-03-3112063791core:Non-currentFinancialInstruments2025-03-3112063791core:Non-currentFinancialInstruments2024-03-3112063791core:ShareCapital2025-03-3112063791core:ShareCapital2024-03-3112063791core:RetainedEarningsAccumulatedLosses2025-03-3112063791core:RetainedEarningsAccumulatedLosses2024-03-3112063791core:ShareCapital2023-03-3112063791core:RetainedEarningsAccumulatedLosses2023-03-3112063791bus:Director12024-04-012025-03-3112063791core:RetainedEarningsAccumulatedLosses2023-04-012024-03-31120637912023-04-012024-03-3112063791core:RetainedEarningsAccumulatedLosses2024-04-012025-03-3112063791core:ComputerEquipment2024-04-012025-03-3112063791core:MotorVehicles2024-04-012025-03-3112063791core:UKTax2024-04-012025-03-3112063791core:UKTax2023-04-012024-03-311206379112024-04-012025-03-311206379112023-04-012024-03-311206379122024-04-012025-03-311206379122023-04-012024-03-3112063791core:ComputerEquipment2024-03-3112063791core:MotorVehicles2024-03-31120637912024-03-3112063791bus:PrivateLimitedCompanyLtd2024-04-012025-03-3112063791bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3112063791bus:FRS1022024-04-012025-03-3112063791bus:AuditExemptWithAccountantsReport2024-04-012025-03-3112063791bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP