Company registration number 06773960 (England and Wales)
REINVIGORATION LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
REINVIGORATION LTD
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 9
REINVIGORATION LTD
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
4
40,440
54,378
Current assets
Debtors
5
1,269,338
756,084
Cash at bank and in hand
744,341
614,613
2,013,679
1,370,697
Creditors: amounts falling due within one year
6
(694,739)
(418,727)
Net current assets
1,318,940
951,970
Total assets less current liabilities
1,359,380
1,006,348
Creditors: amounts falling due after more than one year
7
(31,356)
(37,690)
Provisions for liabilities
(10,110)
(13,594)
Net assets
1,317,914
955,064
Capital and reserves
Called up share capital
9
195
195
Profit and loss reserves
1,317,719
954,869
Total equity
1,317,914
955,064

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

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

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.

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.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

REINVIGORATION LTD
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 29 December 2025 and are signed on its behalf by:
C Dando
R King
Director
Director
Company Registration No. 06773960
REINVIGORATION LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
200
21,871
1,366,175
1,388,246
Year ended 31 December 2023:
Loss and total comprehensive income
-
-
(230,162)
(230,162)
Dividends
-
-
(152,770)
(152,770)
Own shares acquired
-
-
(28,374)
(28,374)
Reduction of shares
9
(5)
-
0
-
0
(5)
Other movements
-
(21,871)
-
(21,871)
Balance at 31 December 2023
195
-
0
954,869
955,064
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
397,293
397,293
Dividends
-
-
(34,443)
(34,443)
Balance at 31 December 2024
195
-
0
1,317,719
1,317,914
REINVIGORATION LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
1
Accounting policies
Company information

Reinvigoration Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Sbarc/Spark, Maindy Road, Cardiff, Wales, CG24 4HQ.

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
Turnover

Turnover represents amounts receivable for services net of VAT. The value of work in progress not invoiced at the year end is included within turnover and trade debtors.

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 it is probable will be recovered.

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:

Land and buildings Leasehold
Straight line over term of 5 year lease
Fixtures, fittings & equipment
20% on reducing balance
Computer equipment
33% on reducing balance
Motor vehicles

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
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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).

1.5
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.

REINVIGORATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
1.6
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.

Basic financial assets and liabilities

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 in other administrative expenses.

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.

1.7
Equity instruments

Equity instruments being the share capital issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

1.8
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 taxation is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

1.9
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

1.10
Retirement benefits

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

REINVIGORATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
1.11
Share-based payments

Equity-settled share-based payments are measured at fair value at the date of grant by reference to the fair value of the equity instruments granted using the Future Maintainable Earnings valuation method. The fair value determined at the grant date is expensed on a straight-line basis over the vesting period, based on the estimate of shares that will eventually vest. A corresponding adjustment is made to equity.

When the terms and conditions of equity-settled share-based payments at the time they were granted are subsequently modified or when new information indicates that the number of options expected to vest differs from previous estimates, the fair value of the share-based payment under the original terms and conditions and under the modified terms and conditions are both determined at the date of the modification. Any excess of the modified fair value over the original fair value is recognised over the remaining vesting period in addition to the grant date fair value of the original share-based payment. The share-based payment expense is not adjusted if the modified fair value is less than the original fair value.

 

Cancellations or settlements (including those resulting from employee redundancies) are treated as an acceleration of vesting and the amount that would have been recognised over the remaining vesting period is recognised immediately.

 

1.12
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.

1.13
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.

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.

REINVIGORATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
3
Employees

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

2024
2023
Number
Number
Total
17
18
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2024
14,360
89,737
104,097
Additions
-
0
2,223
2,223
Disposals
(14,360)
(19,853)
(34,213)
At 31 December 2024
-
0
72,107
72,107
Depreciation and impairment
At 1 January 2024
14,360
35,359
49,719
Depreciation charged in the year
-
0
14,573
14,573
Eliminated in respect of disposals
(14,360)
(18,265)
(32,625)
At 31 December 2024
-
0
31,667
31,667
Carrying amount
At 31 December 2024
-
0
40,440
40,440
At 31 December 2023
-
0
54,378
54,378
5
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
234,955
236,608
Corporation tax recoverable
147,648
-
0
Other debtors
814,121
382,282
Prepayments and accrued income
72,614
137,194
1,269,338
756,084
REINVIGORATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
6
Creditors: amounts falling due within one year
2024
2023
£
£
Obligations under finance leases
6,343
6,343
Trade creditors
78,625
93,721
Corporation tax
90,254
44,063
Other taxation and social security
115,082
55,352
Deferred income
82,813
118,333
Other creditors
261,096
84,213
Accruals and deferred income
60,526
16,702
694,739
418,727
7
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Obligations under finance leases
31,356
37,690
8
Share-based payment transactions

In accordance with FRS 102, the fair value of such an option is measured at grant date. These options were granted with a provisional fair value of £5.37 per share on 4 March 2019

Number of share options
Weighted average exercise price
2024
2023
2024
2023
Number
Number
£
£
Outstanding at 1 January 2024 and 31 December 2024
350
350
1.00
1.00
Exercisable at 31 December 2024
-
0
-
0
1.00
1.00

The options outstanding at 31 December 2024 had an exercise price of £1, and a remaining contractual life of 5 years. The options can only be exercised on occurrence of certain events which conclude in a sale of shares or company trade or a listing of the company. The number of options being vested is determined by the value of the company when an event occurs which permits the options to be exercised. The maximum number of options that can be vested is 350.

REINVIGORATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
9
Called up share capital
2024
2023
£
£
Ordinary share capital
Issued and fully paid
95 Ordinary 'A' shares of £1 each
95
95
100 Ordinary 'B' shares of £1 each
100
100
195
195
10
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Purchases
Purchases
2024
2023
£
£
Other related parties
35,375
156,500

The following amounts were outstanding at the reporting end date:

2024
2023
Amounts due to related parties
£
£
Other related parties
175,687
-

The following amounts were outstanding at the reporting end date:

2024
2023
Amounts due from related parties
£
£
Other related parties
814,121
382,282
2024-12-312024-01-01falsefalsefalse29 December 2025CCH SoftwareCCH Accounts Production 2025.100No description of principal activityC DandoR King067739602024-01-012024-12-31067739602024-12-31067739602023-12-3106773960core:LandBuildings2024-12-3106773960core:OtherPropertyPlantEquipment2024-12-3106773960core:LandBuildings2023-12-3106773960core:OtherPropertyPlantEquipment2023-12-3106773960core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3106773960core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3106773960core:CurrentFinancialInstruments2024-12-3106773960core:CurrentFinancialInstruments2023-12-3106773960core:Non-currentFinancialInstruments2024-12-3106773960core:Non-currentFinancialInstruments2023-12-3106773960core:ShareCapital2024-12-3106773960core:ShareCapital2023-12-3106773960core:RetainedEarningsAccumulatedLosses2024-12-3106773960core:RetainedEarningsAccumulatedLosses2023-12-3106773960core:ShareCapital2022-12-3106773960core:SharePremium2022-12-3106773960core:RetainedEarningsAccumulatedLosses2022-12-3106773960core:SharePremium2023-12-3106773960core:SharePremium2024-12-3106773960core:ShareCapitalOrdinaryShareClass12024-12-3106773960core:ShareCapitalOrdinaryShareClass12023-12-3106773960core:ShareCapitalOrdinaryShareClass22024-12-3106773960core:ShareCapitalOrdinaryShareClass22023-12-3106773960core:ShareCapitalOrdinaryShares2024-12-3106773960core:ShareCapitalOrdinaryShares2023-12-3106773960bus:Director12024-01-012024-12-3106773960bus:Director22024-01-012024-12-3106773960core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31067739602023-01-012023-12-3106773960core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3106773960core:ShareCapital2023-01-012023-12-3106773960core:SharePremium2023-01-012023-12-3106773960core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3106773960core:FurnitureFittings2024-01-012024-12-3106773960core:ComputerEquipment2024-01-012024-12-3106773960core:LandBuildings2023-12-3106773960core:OtherPropertyPlantEquipment2023-12-31067739602023-12-3106773960core:LandBuildings2024-01-012024-12-3106773960core:OtherPropertyPlantEquipment2024-01-012024-12-31067739602022-12-3106773960bus:OrdinaryShareClass12024-12-3106773960bus:OrdinaryShareClass22024-12-3106773960bus:OrdinaryShareClass12024-01-012024-12-3106773960bus:OrdinaryShareClass22024-01-012024-12-3106773960bus:PrivateLimitedCompanyLtd2024-01-012024-12-3106773960bus:FRS1022024-01-012024-12-3106773960bus:AuditExemptWithAccountantsReport2024-01-012024-12-3106773960bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3106773960bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP