Company registration number 04188163 (England and Wales)
EXCLOOSIVE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
EXCLOOSIVE LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
EXCLOOSIVE LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
4
2,002,792
1,569,469
Current assets
Debtors
5
551,954
455,707
Cash at bank and in hand
111,073
195,587
663,027
651,294
Creditors: amounts falling due within one year
6
(613,728)
(600,811)
Net current assets
49,299
50,483
Total assets less current liabilities
2,052,091
1,619,952
Creditors: amounts falling due after more than one year
7
(454,485)
(478,870)
Provisions for liabilities
8
(489,298)
(388,491)
Net assets
1,108,308
752,591
Capital and reserves
Called up share capital
9
2
2
Profit and loss reserves
1,108,306
752,589
Total equity
1,108,308
752,591
EXCLOOSIVE 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 December 2025 and are signed on its behalf by:
Mr D R Prince
Director
Company registration number 04188163 (England and Wales)
EXCLOOSIVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
1
Accounting policies
Company information

Excloosive Limited is a private company limited by shares incorporated in England and Wales. The registered office is Field House, Abbots Bromley, Rugeley, Staffordshire, WS15 3AH. The company registration number is 04188163.

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, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. 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
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% on reducing balance
Plant and equipment
10% on reducing balance
Computers
25% on reducing balance
Motor vehicles
20% on reducing balance

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.

1.4
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.

EXCLOOSIVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 4 -
1.5
Financial instruments
Debtors and creditors receivable/payable within one year

Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account.

Loans and borrowings

Loans and borrowings are initially recognised at the transaction price including transaction costs. Subsequently, they are measured at amortised cost using the effective interest method. Loans and borrowings that are receivable within one year are not discounted. If an arrangement constitutes a finance transaction it is measured at present value of future payments discounted at a market rate of interest for a similar loan.

1.6
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.

1.7
Leases

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.

EXCLOOSIVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Employees

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

2025
2024
Number
Number
Total
16
12
4
Tangible fixed assets
Leasehold Improvements
Plant and equipment
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 April 2024
109,792
1,955,668
22,430
546,255
2,634,145
Additions
14,455
542,859
2,583
159,135
719,032
At 31 March 2025
124,247
2,498,527
25,013
705,390
3,353,177
Depreciation and impairment
At 1 April 2024
75,905
774,692
17,228
196,851
1,064,676
Depreciation charged in the year
9,667
172,388
1,948
101,706
285,709
At 31 March 2025
85,572
947,080
19,176
298,557
1,350,385
Carrying amount
At 31 March 2025
38,675
1,551,447
5,837
406,833
2,002,792
At 31 March 2024
33,887
1,180,976
5,202
349,404
1,569,469
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
296,894
332,138
Other debtors
255,060
123,569
551,954
455,707
EXCLOOSIVE 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 and overdrafts
66,996
57,808
Trade creditors
93,118
40,766
Corporation tax
68,748
72,532
Other taxation and social security
90,281
62,549
Other creditors
294,585
367,156
613,728
600,811
7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
11,279
74,161
Other creditors
443,206
404,709
454,485
478,870
8
Provisions for liabilities
2025
2024
£
£
Deferred tax liabilities
489,298
388,491
9
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
2
2
2
2
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:

 

2025
2024
£
£
Within one year
22,864
30,331
Over one year
12,086
15,672
34,950
46,003
EXCLOOSIVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
11
Directors' transactions
Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Amounts advanced, repayable on demand
-
103,047
313,465
(168,000)
248,512
103,047
313,465
(168,000)
248,512
2025-03-312024-04-01falsefalsefalse22 December 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityMr D R PrinceMrs A S Prince041881632024-04-012025-03-31041881632025-03-31041881632024-03-3104188163core:LandBuildingscore:OwnedOrFreeholdAssets2025-03-3104188163core:PlantMachinery2025-03-3104188163core:ComputerEquipment2025-03-3104188163core:MotorVehicles2025-03-3104188163core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-3104188163core:PlantMachinery2024-03-3104188163core:ComputerEquipment2024-03-3104188163core:MotorVehicles2024-03-3104188163core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3104188163core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3104188163core:WithinOneYear2025-03-3104188163core:WithinOneYear2024-03-3104188163core:AfterOneYear2025-03-3104188163core:AfterOneYear2024-03-3104188163core:CurrentFinancialInstruments2025-03-3104188163core:CurrentFinancialInstruments2024-03-3104188163core:Non-currentFinancialInstruments2025-03-3104188163core:Non-currentFinancialInstruments2024-03-3104188163core:ShareCapital2025-03-3104188163core:ShareCapital2024-03-3104188163core:RetainedEarningsAccumulatedLosses2025-03-3104188163core:RetainedEarningsAccumulatedLosses2024-03-3104188163core:ShareCapitalOrdinaryShareClass12025-03-3104188163core:ShareCapitalOrdinaryShareClass12024-03-3104188163bus:Director12024-04-012025-03-3104188163core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-3104188163core:PlantMachinery2024-04-012025-03-3104188163core:ComputerEquipment2024-04-012025-03-3104188163core:MotorVehicles2024-04-012025-03-31041881632023-04-012024-03-3104188163core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-3104188163core:PlantMachinery2024-03-3104188163core:ComputerEquipment2024-03-3104188163core:MotorVehicles2024-03-31041881632024-03-3104188163bus:OrdinaryShareClass12024-04-012025-03-3104188163bus:OrdinaryShareClass12025-03-3104188163bus:OrdinaryShareClass12024-03-3104188163core:BetweenTwoFiveYears2025-03-3104188163core:BetweenTwoFiveYears2024-03-3104188163bus:PrivateLimitedCompanyLtd2024-04-012025-03-3104188163bus:FRS1022024-04-012025-03-3104188163bus:AuditExemptWithAccountantsReport2024-04-012025-03-3104188163bus:Director22024-04-012025-03-3104188163bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3104188163bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP