3 2 Willow Eve Ltd NI644966 false 2023-09-01 2024-08-31 2024-08-31 The principal activity of the company is Property development Digita Accounts Production Advanced 6.30.9574.0 true false true NI644966 2023-09-01 2024-08-31 NI644966 2024-08-31 NI644966 bus:OrdinaryShareClass1 2024-08-31 NI644966 core:RetainedEarningsAccumulatedLosses 2024-08-31 NI644966 core:ShareCapital 2024-08-31 NI644966 core:CurrentFinancialInstruments core:WithinOneYear 2024-08-31 NI644966 core:Non-currentFinancialInstruments 2024-08-31 NI644966 core:Non-currentFinancialInstruments core:AfterOneYear 2024-08-31 NI644966 core:FurnitureFittingsToolsEquipment 2024-08-31 NI644966 core:OtherPropertyPlantEquipment 2024-08-31 NI644966 bus:SmallEntities 2023-09-01 2024-08-31 NI644966 bus:AuditExemptWithAccountantsReport 2023-09-01 2024-08-31 NI644966 bus:FilletedAccounts 2023-09-01 2024-08-31 NI644966 bus:SmallCompaniesRegimeForAccounts 2023-09-01 2024-08-31 NI644966 bus:RegisteredOffice 2023-09-01 2024-08-31 NI644966 bus:Director1 2023-09-01 2024-08-31 NI644966 bus:OrdinaryShareClass1 2023-09-01 2024-08-31 NI644966 bus:PrivateLimitedCompanyLtd 2023-09-01 2024-08-31 NI644966 bus:Agent1 2023-09-01 2024-08-31 NI644966 core:FurnitureFittingsToolsEquipment 2023-09-01 2024-08-31 NI644966 core:OtherPropertyPlantEquipment 2023-09-01 2024-08-31 NI644966 core:PlantMachinery 2023-09-01 2024-08-31 NI644966 countries:AllCountries 2023-09-01 2024-08-31 NI644966 2023-08-31 NI644966 core:FurnitureFittingsToolsEquipment 2023-08-31 NI644966 core:OtherPropertyPlantEquipment 2023-08-31 NI644966 2022-09-01 2023-08-31 NI644966 2023-08-31 NI644966 bus:OrdinaryShareClass1 2023-08-31 NI644966 core:RetainedEarningsAccumulatedLosses core:PreviouslyStatedAmount 2023-08-31 NI644966 core:ShareCapital core:PreviouslyStatedAmount 2023-08-31 NI644966 core:CurrentFinancialInstruments core:WithinOneYear 2023-08-31 NI644966 core:CurrentFinancialInstruments core:WithinOneYear core:PreviouslyStatedAmount 2023-08-31 NI644966 core:Non-currentFinancialInstruments 2023-08-31 NI644966 core:Non-currentFinancialInstruments core:AfterOneYear core:PreviouslyStatedAmount 2023-08-31 NI644966 core:FurnitureFittingsToolsEquipment 2023-08-31 NI644966 core:OtherPropertyPlantEquipment 2023-08-31 NI644966 core:PreviouslyStatedAmount 2023-08-31 xbrli:pure iso4217:GBP xbrli:shares

Registration number: NI644966

Willow Eve Ltd

Unaudited Filleted Financial Statements

for the Year Ended 31 August 2024

 

Willow Eve Ltd

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 7

 

Willow Eve Ltd

Company Information

Director

Damien Rafferty

Registered office

Granite House
31-35 St. Mary's Street
NEWRY
BT34 2AA

Accountants

McKeague Morgan & Company 27 College Gardens
Belfast
BT9 6BS

 

Willow Eve Ltd

(Registration number: NI644966)
Balance Sheet as at 31 August 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

4

800

2,750

Investments

251

251

 

1,051

3,001

Current assets

 

Stocks

6

9,111

9,111

Debtors

7

19,509

30,527

Cash at bank and in hand

 

4

1,355

 

28,624

40,993

Creditors: Amounts falling due within one year

8

(52,247)

(36,701)

Net current (liabilities)/assets

 

(23,623)

4,292

Total assets less current liabilities

 

(22,572)

7,293

Creditors: Amounts falling due after more than one year

8

(5,693)

(8,691)

Net liabilities

 

(28,265)

(1,398)

Capital and reserves

 

Called up share capital

1

1

Profit and loss account

(28,266)

(1,399)

Total equity

 

(28,265)

(1,398)

For the financial year ending 31 August 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 9 December 2025
 

.........................................

Damien Rafferty
Director

 

Willow Eve Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2024

1

General information

The company is a private company limited by share capital, incorporated in the United Kingdom.

The address of its registered office is:
Granite House
31-35 St. Mary's Street
NEWRY
BT34 2AA

These financial statements were authorised for issue by the director on 9 December 2025.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Going concern

The financial statements have been prepared on a going concern basis.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

Willow Eve Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2024

2

Accounting policies (continued)

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant and machinery

Straight line 20%

Fixtures & fittings

Straight line 20%

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

 

Willow Eve Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2024

2

Accounting policies (continued)

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 3 (2023 - 2).

 

Willow Eve Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2024

4

Tangible assets

Furniture, fittings and equipment
 £

Other property, plant and equipment
 £

Total
£

Cost or valuation

At 1 September 2023

2,000

7,750

9,750

At 31 August 2024

2,000

7,750

9,750

Depreciation

At 1 September 2023

800

6,200

7,000

Charge for the year

400

1,550

1,950

At 31 August 2024

1,200

7,750

8,950

Carrying amount

At 31 August 2024

800

-

800

At 31 August 2023

1,200

1,550

2,750

5

Investments

2024
£

2023
£

Investments in subsidiaries

251

251

6

Stocks

2024
£

2023
£

Work in progress

9,111

9,111

7

Debtors

2024
£

2023
£

Other debtors

19,509

30,527

19,509

30,527

 

Willow Eve Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2024

8

Creditors

Note

2024
£

2023
£

Due within one year

 

Trade creditors

 

4,500

4,500

Corporation tax liability

 

3,925

3,925

Taxation and social security

 

2,430

276

Other creditors

 

10,392

-

Accruals and deferred income

 

31,000

28,000

 

52,247

36,701

Due after one year

 

Other non-current financial liabilities

 

5,693

8,691

9

Share capital

Allotted, called up and fully paid shares

2024

2023

No.

£

No.

£

Ordinary share capital of £0.01 each

100

1

100

1

       

10

Loans and borrowings

Non-current loans and borrowings

2024
£

2023
£

Other borrowings

5,693

8,691