Company registration number 11682013 (England and Wales)
1D AGENCY LTD
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
1D AGENCY LTD
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 9
1D AGENCY LTD
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
(Unaudited)
(Restated)
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
4
475
1,933
Tangible assets
5
19,967
22,769
20,442
24,702
Current assets
Debtors
6
703,658
420,413
Cash at bank and in hand
233,062
252,410
936,720
672,823
Creditors: amounts falling due within one year
7
(1,029,896)
(627,003)
Net current (liabilities)/assets
(93,176)
45,820
Total assets less current liabilities
(72,734)
70,522
Provisions for liabilities
-
(5,692)
Net (liabilities)/assets
(72,734)
64,830
Capital and reserves
Called up share capital
8
100
100
Profit and loss reserves
(72,834)
64,730
Total equity
(72,734)
64,830

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provision of FRS102 section 1A - small entities.

 

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 11 December 2025 and are signed on its behalf by:
R Seixas
Director
Company registration number 11682013 (England and Wales)
1D AGENCY LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
1
Accounting policies
Company information

1D Agency Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Centrepoint, Marshall Stevens Way, Trafford Park, Manchester, M17 1PP.

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
Going concern

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

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business, and is shown net of VAT and other sales related taxes.

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
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:

Software
3 years straight line per annum
1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.

1D AGENCY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 3 -

Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Fixtures and fittings
3 years straight line basis per annum
Computers
3 years straight line basis per annum

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.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand.

1.8
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.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

1D AGENCY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

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. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.9
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.

1.10
Taxation

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

1D AGENCY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
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.

 

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.

1.11
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.

1.12
Retirement benefits

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

1.13
Leases

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 leased asset are consumed.

1.14
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.

1.15

Prior year adjustments

The directors have adjusted the financial statements for the proper cut off of income and direct cost. Revenue from contracts for the provision of professional services should be recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The necessary amendments have been applied retrospectively by way of a prior period adjustment as disclosed in note 12 of the financial statements.

1D AGENCY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
2
Employees

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

(Unaudited)
2024
2023
Number
Number
Total
11
10
3
Dividends
(Unaudited)
2024
2023
£
£
Interim paid
-
0
525,200
4
Intangible fixed assets
Software
£
Cost
At 1 January 2024 (Unaudited)
4,167
Amortisation and impairment
At 1 January 2024 (Unaudited)
2,234
Amortisation charged for the year
1,458
At 31 December 2024
3,692
Carrying amount
At 31 December 2024
475
At 31 December 2023 (Unaudited)
1,933
1D AGENCY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
5
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2024 (Unaudited)
39,964
Additions
8,703
Disposals
(4,030)
At 31 December 2024
44,637
Depreciation and impairment
At 1 January 2024 (Unaudited)
17,195
Depreciation charged in the year
11,505
Eliminated in respect of disposals
(4,030)
At 31 December 2024
24,670
Carrying amount
At 31 December 2024
19,967
At 31 December 2023 (Unaudited)
22,769
6
Debtors
(Unaudited)
(Restated)
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
418,456
168,105
Corporation tax recoverable
47,877
2,861
Amounts owed by group undertakings
90,000
-
0
Other debtors
3,541
36,274
Prepayments and accrued income
108,246
213,173
668,120
420,413
Deferred tax asset
35,538
-
0
703,658
420,413
1D AGENCY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
7
Creditors: amounts falling due within one year
(Unaudited)
(Restated)
2024
2023
£
£
Trade creditors
363,846
199,773
Corporation tax
-
0
45,016
Other taxation and social security
-
0
15,453
Other creditors
666,050
366,761
1,029,896
627,003
8
Called up share capital
(Unaudited)
(Unaudited)
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A shares of £1 each
60
60
60
60
Ordinary B shares of £1 each
40
40
40
40
100
100
100
100
9
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.

The auditor's report is unqualified and includes the following:

Opinion

In our opinion the financial statements:

Senior Statutory Auditor:
Peter Atkinson F.C.A.
Statutory Auditor:
JS. Audit Limited
Date of audit report:
15 December 2025
1D AGENCY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
10
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

(Unaudited)
2024
2023
£
£
30,844
71,969
11
Parent company

The company became a subsidiary of Sir Jacob Behrens & Sons Limited on 21 June 2024, a company registered in England and Wales. Sir Jacob Behrens & Sons Limited prepares consolidated financial statements which can be obtained from Companies House, Crown Way, Maindy, Cardiff CF14 3UZ.

12
Prior year adjustments

The prior period adjustments arise from the correction of the company's income recognition policy and related direct costs, which should have been based on the stage of completion of service provided rather than by the date of contract signing. Management have reviewed the contracts entered into during the year ended 31 December 2023 and assessed that turnover of £289,342 and direct costs of £190,980 were both overstated in the statement of income and retained earnings. The comparatives for the year ended 31 December 2023 have therefore been restated and the effect of this restatement is that turnover and direct costs have been decreased by £289,342 and £190,980 respectively and profit for the year has been decreased by £98,362. Deferred income and prepayments have been increased by £289,342 and £87,780 respectively, and accruals have been reduced by £103,200, as at 31 December 2023.

2024-12-312024-01-01falsefalsefalse15 December 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityC HughesG HughesR SeixasS Irshad116820132024-01-012024-12-31116820132024-12-31116820132023-12-3111682013core:IntangibleAssetsOtherThanGoodwill2024-12-3111682013core:IntangibleAssetsOtherThanGoodwill2023-12-3111682013core:OtherPropertyPlantEquipment2024-12-3111682013core:OtherPropertyPlantEquipment2023-12-3111682013core:ShareCapital2024-12-3111682013core:ShareCapital2023-12-3111682013core:RetainedEarningsAccumulatedLosses2024-12-3111682013core:RetainedEarningsAccumulatedLosses2023-12-3111682013core:ShareCapitalOrdinaryShareClass12024-12-3111682013core:ShareCapitalOrdinaryShareClass12023-12-3111682013core:ShareCapitalOrdinaryShareClass22024-12-3111682013core:ShareCapitalOrdinaryShareClass22023-12-3111682013core:ShareCapitalOrdinaryShares2024-12-3111682013core:ShareCapitalOrdinaryShares2023-12-3111682013bus:Director32024-01-012024-12-3111682013core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-31116820132023-01-012023-12-3111682013core:IntangibleAssetsOtherThanGoodwill2023-12-3111682013core:OtherPropertyPlantEquipment2023-12-3111682013core:OtherPropertyPlantEquipment2024-01-012024-12-3111682013core:CurrentFinancialInstruments2024-12-3111682013core:CurrentFinancialInstruments2023-12-3111682013bus:OrdinaryShareClass12024-01-012024-12-3111682013bus:OrdinaryShareClass22024-01-012024-12-3111682013bus:OrdinaryShareClass12024-12-3111682013bus:OrdinaryShareClass22023-12-3111682013bus:OrdinaryShareClass22024-12-3111682013bus:OrdinaryShareClass32023-12-3111682013bus:PrivateLimitedCompanyLtd2024-01-012024-12-3111682013bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3111682013bus:FRS1022024-01-012024-12-3111682013bus:Audited2024-01-012024-12-3111682013bus:Director12024-01-012024-12-3111682013bus:Director22024-01-012024-12-3111682013bus:Director42024-01-012024-12-3111682013bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP