2024-04-01 2025-03-31 false Capium Accounts Production 1.1 06972995 2024-04-01 2025-03-31 06972995 bus:FullAccounts 2024-04-01 2025-03-31 06972995 bus:FRS102 2024-04-01 2025-03-31 06972995 bus:AuditExemptWithAccountantsReport 2024-04-01 2025-03-31 06972995 bus:SmallCompaniesRegimeForAccounts 2024-04-01 2025-03-31 06972995 bus:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 06972995 2024-04-01 2025-03-31 06972995 2025-03-31 06972995 bus:RegisteredOffice 2024-04-01 2025-03-31 06972995 core:WithinOneYear 2025-03-31 06972995 core:AfterOneYear 2025-03-31 06972995 1 2024-04-01 2025-03-31 06972995 bus:Director1 2024-04-01 2025-03-31 06972995 bus:Director1 2025-03-31 06972995 bus:Director1 2023-04-01 2024-03-31 06972995 2023-04-01 06972995 bus:LeadAgentIfApplicable 2024-04-01 2025-03-31 06972995 2023-04-01 2024-03-31 06972995 2024-03-31 06972995 core:WithinOneYear 2024-03-31 06972995 core:AfterOneYear 2024-03-31 06972995 bus:EntityAccountantsOrAuditors 2023-04-01 2024-03-31 06972995 bus:OrdinaryShareClass1 2024-04-01 2025-03-31 06972995 bus:OrdinaryShareClass1 2025-03-31 06972995 bus:OrdinaryShareClass1 2023-04-01 2024-03-31 06972995 bus:OrdinaryShareClass1 2024-03-31 06972995 core:LandBuildings 2024-04-01 2025-03-31 06972995 core:LandBuildings 2025-03-31 06972995 core:LandBuildings 2024-03-31 06972995 core:PlantMachinery 2024-04-01 2025-03-31 06972995 core:PlantMachinery 2025-03-31 06972995 core:PlantMachinery 2024-03-31 06972995 core:MotorCars 2024-04-01 2025-03-31 06972995 core:MotorCars 2025-03-31 06972995 core:MotorCars 2024-03-31 06972995 core:FurnitureFittings 2024-04-01 2025-03-31 06972995 core:FurnitureFittings 2025-03-31 06972995 core:FurnitureFittings 2024-03-31 06972995 core:LeasedAssetsHeldAsLessee core:PlantMachinery 2025-03-31 06972995 core:LeasedAssetsHeldAsLessee core:PlantMachinery 2024-03-31 06972995 core:OtherResidualIntangibleAssets 2024-04-01 2025-03-31 06972995 core:OtherResidualIntangibleAssets 2025-03-31 06972995 core:OtherResidualIntangibleAssets 2024-03-31 06972995 core:CostValuation core:Non-currentFinancialInstruments 2025-03-31 06972995 core:CostValuation core:Non-currentFinancialInstruments 2024-03-31 06972995 core:AdditionsToInvestments core:Non-currentFinancialInstruments 2025-03-31 06972995 core:DisposalsDecreaseInInvestments core:Non-currentFinancialInstruments 2025-03-31 06972995 core:RevaluationsIncreaseDecreaseInInvestments core:Non-currentFinancialInstruments 2025-03-31 06972995 core:Non-currentFinancialInstruments 2025-03-31 06972995 core:Non-currentFinancialInstruments 2024-03-31 06972995 core:ShareCapital 2025-03-31 06972995 core:ShareCapital 2024-03-31 06972995 core:RetainedEarningsAccumulatedLosses 2025-03-31 06972995 core:RetainedEarningsAccumulatedLosses 2024-03-31 06972995 dpl:Item1 2024-04-01 06972995 dpl:Item1 2025-03-31 06972995 dpl:Item1 2023-04-01 06972995 dpl:Item1 2024-03-31 iso4217:GBP xbrli:shares xbrli:pure
Registered Number: 06972995
England and Wales

 

 

 

FRD DESIGNERS & MAKERS LIMITED



Unaudited Financial Statements
 


Period of accounts

Start date: 01 April 2024

End date: 31 March 2025
Director Mr F Russell
Registered Number 06972995
Registered Office 4 St Giles Workshops
Baileys Hill, Wimborne St Giles
Wimborne
Dorset
BH21 5NE
Accountants Numeric Accounting Limited
Chartered Certified Accountants
Suite 1, The Portway Centre,
Old Sarum Park, Old Sarum
Salisbury
SP4 6EB
1
 
 
Notes
 
2025
£
  2024
£
Fixed assets      
Intangible fixed assets 3 640    7,654 
Tangible fixed assets 4 241,875    269,695 
242,515    277,349 
Current assets      
Stocks 5 208,977    189,250 
Debtors: amounts falling due within one year 6 40,268    52,493 
Cash at bank and in hand 69,157    4 
318,402    241,747 
Creditors: amount falling due within one year 7 (591,132)   (549,079)
Net current assets (272,730)   (307,332)
 
Total assets less current liabilities (30,215)   (29,983)
Creditors: amount falling due after more than one year 8 (27,745)   (97,337)
Provisions for liabilities 9 (8,737)  
Net assets (66,697)   (127,320)
 

Capital and reserves
     
Called up share capital 10 2    2 
Profit and loss account (66,699)   (127,322)
Shareholders' funds (66,697)   (127,320)
 


For the 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.

Directors' responsibilities:
  1. The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476.
  2. The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 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. In accordance with Section 444 of the Companies Act 2006, the income statement has not been delivered to the Registrar of Companies.
The financial statements were approved by the board of directors on 22 December 2025 and were signed on its behalf by:


-------------------------------
Mr F Russell
Director
2
General Information
FRD Designers & Makers Limited is a private company, limited by shares, registered in England and Wales, registration number 06972995, registration address 4 St Giles Workshops , Baileys Hill, Wimborne St Giles , Wimborne, Dorset, BH21 5NE.

The presentation currency is £ sterling.
1.

Accounting policies

Significant accounting policies
These financial statements have been prepared under the historical cost convention and in accordance with the provisions of Section 1A "Small Entities" of Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
Turnover
Turnover comprises the invoiced value of goods and services supplied by the company, net of Value Added Tax and trade discounts.
Finance lease and hire purchase charges
The finance element of the rental payment is charged to the income statement on a straight line basis.
Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.
Deferred taxation
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that
have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.
Intangible assets
Intangible fixed assets include the development expenditure on specific projects being amortised over the expected project duration.
Development expenditures
Research and development expenditure is charged to the income statement in the period in which it is incurred. However, where the directors are satisfied as to the technical, commercial and financial viability of individual projects, development expenditure is deferred and amortised over 5 years during which the company is expected to benefit.
Tangible fixed assets
Tangible fixed assets, other than freehold land, are stated at cost or valuation less depreciation and any provision for impairment. Depreciation is provided at rates calculated to write off the cost or valuation of fixed assets, less their estimated residual value, over their expected useful lives on the following basis:
Leasehold Property 10 years Straight Line
Plant and Machinery 10% Reducing Balance
Motor Vehicles 25% Reducing Balance
Fixtures and Fittings 25% Reducing Balance
Assets on finance lease and hire purchase
Assets held under finance lease or hire purchase contracts i.e. those contracts where substantially all the risks and rewards of ownership have passed to the company, are included in the appropriate category of tangible fixed assets and depreciated over the shorter of the lease term and their estimated expected useful lives.
Future obligations under such contracts are included in creditors net of the finance charge allocated to future periods.
Stocks
Stocks and work in progress are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow moving items.
Stock also includes Work in Progress, calculated as the materials and labour cost on a given item, multiplied by the percentage of completion.
Defined contribution pension obligation
A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the  company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.
Provisions
Provisions are recognised when the company has a present obligation as a result of a past event which it is more probable than not will result in an outflow of economic benefits that can be reasonably estimated.
Financial instruments
A financial instrument is a contract that gives rise to a financial asset of one entity and a financial liability or equity instrument of another entity.

When a financial asset or financial liability is recognised initially, the entity shall measure it at the transaction price unless the arrangement constitutes, in effect, a financing transaction. An arrangement constitutes a financing transaction if payment is deferred beyond normal business terms or is financed at a rate of interest that is not a market rate.

At the end of each reporting period, an entity shall measure all financial instruments which constitute a financing arrangement at fair value and recognise changes in fair value in profit or loss.
2.

Average number of employees

Average number of employees during the year was 20 (2024 : 25).
3.

Intangible fixed assets

Cost Research & Development   Total
  £   £
At 01 April 2024 35,072    35,072 
Additions  
Disposals  
At 31 March 2025 35,072    35,072 
Amortisation
At 01 April 2024 27,418    27,418 
Charge for year 7,014    7,014 
On disposals  
At 31 March 2025 34,432    34,432 
Net book values
At 31 March 2025 640    640 
At 31 March 2024 7,654    7,654 


4.

Tangible fixed assets

Cost or valuation Leasehold Property   Plant and Machinery   Motor Vehicles   Fixtures and Fittings   Total
  £   £   £   £   £
At 01 April 2024 42,943    513,576    20,315    1,288    578,122 
Additions   2,489        2,489 
Disposals        
At 31 March 2025 42,943    516,065    20,315    1,288    580,611 
Depreciation
At 01 April 2024 21,472    270,351    15,494    1,110    308,427 
Charge for year 4,294    24,765    1,205    45    30,309 
On disposals        
At 31 March 2025 25,766    295,116    16,699    1,155    338,736 
Net book values
Closing balance as at 31 March 2025 17,177    220,949    3,616    133    241,875 
Opening balance as at 01 April 2024 21,471    243,225    4,821    178    269,695 


5.

Stocks

2025
£
  2024
£
Stocks 208,977    189,250 
208,977    189,250 

6.

Debtors: amounts falling due within one year

2025
£
  2024
£
Trade Debtors 36,080    41,689 
Prepayments & Accrued Income 4,188    5,094 
Other Debtors   5,710 
40,268    52,493 

7.

Creditors: amount falling due within one year

2025
£
  2024
£
Trade Creditors 114,612    93,962 
Bank Loans & Overdrafts (Secured)   45,799 
Bank Loans & Overdrafts 12,500    12,500 
PAYE & Social Security 79,001    70,918 
Accrued Expenses 194,903    162,524 
Other Creditors 12,460    5,428 
BB Loan - Less than 1 year 10,648    10,648 
Credit Card 5,951    5,126 
Obligations under HP/Financial Leases 2,176    8,099 
Wages & Salaries Control Account (109)  
Directors' Current Accounts 38,338    14,585 
VAT 120,652    119,490 
591,132    549,079 

8.

Creditors: amount falling due after more than one year

2025
£
  2024
£
Bank Loans & Overdrafts 26,182    36,562 
BB Loan - More than 1 year 1,563    11,759 
Obligations Under HP/Financial Leases   1,016 
Directors' Loan Accounts   48,000 
27,745    97,337 

9.

Provisions for liabilities

2025
£
  2024
£
Deferred Tax 8,737   
8,737   

10.

Share Capital

Allotted, called up and fully paid
2025
£
  2024
£
2 Ordinary shares of £1.00 each  
 

11.

Director’s loan

Mr F Russell

Particulars   2025
£
  2024
£
Opening Balance (62,585) (91,453)
Advances to director 87,991  107,007 
Repayments by director (63,744) (78,139)
Closing Balance (38,338) (62,585)

The loan is interest free with no fixed date of repayment. 
3