Make By Design Limited 11425759 false 2024-04-01 2025-03-31 2025-03-31 The principal activity of the company is that of specialised design activities. Digita Accounts Production Advanced 6.30.9574.0 true false true 11425759 2024-04-01 2025-03-31 11425759 2025-03-31 11425759 bus:OrdinaryShareClass1 2025-03-31 11425759 core:HirePurchaseContracts core:CurrentFinancialInstruments 2025-03-31 11425759 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2025-03-31 11425759 core:CurrentFinancialInstruments 2025-03-31 11425759 core:CurrentFinancialInstruments core:WithinOneYear 2025-03-31 11425759 core:Non-currentFinancialInstruments 2025-03-31 11425759 core:Non-currentFinancialInstruments core:AfterOneYear 2025-03-31 11425759 core:FurnitureFittingsToolsEquipment 2025-03-31 11425759 core:MotorVehicles 2025-03-31 11425759 core:OtherPropertyPlantEquipment 2025-03-31 11425759 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2025-03-31 11425759 core:ParentEntities 2025-03-31 11425759 bus:SmallEntities 2024-04-01 2025-03-31 11425759 bus:AuditExemptWithAccountantsReport 2024-04-01 2025-03-31 11425759 bus:FilletedAccounts 2024-04-01 2025-03-31 11425759 bus:SmallCompaniesRegimeForAccounts 2024-04-01 2025-03-31 11425759 bus:RegisteredOffice 2024-04-01 2025-03-31 11425759 bus:CompanySecretaryDirector1 2024-04-01 2025-03-31 11425759 bus:Director2 2024-04-01 2025-03-31 11425759 bus:OrdinaryShareClass1 2024-04-01 2025-03-31 11425759 bus:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 11425759 core:FurnitureFittings 2024-04-01 2025-03-31 11425759 core:FurnitureFittingsToolsEquipment 2024-04-01 2025-03-31 11425759 core:MotorVehicles 2024-04-01 2025-03-31 11425759 core:OfficeEquipment 2024-04-01 2025-03-31 11425759 core:OtherPropertyPlantEquipment 2024-04-01 2025-03-31 11425759 core:PlantMachinery 2024-04-01 2025-03-31 11425759 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-04-01 2025-03-31 11425759 core:ParentEntities 2024-04-01 2025-03-31 11425759 1 2024-04-01 2025-03-31 11425759 countries:AllCountries 2024-04-01 2025-03-31 11425759 2024-03-31 11425759 core:FurnitureFittingsToolsEquipment 2024-03-31 11425759 core:MotorVehicles 2024-03-31 11425759 core:OtherPropertyPlantEquipment 2024-03-31 11425759 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-03-31 11425759 core:ParentEntities 2024-03-31 11425759 2023-04-01 2024-03-31 11425759 2024-03-31 11425759 bus:OrdinaryShareClass1 2024-03-31 11425759 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-03-31 11425759 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-03-31 11425759 core:CurrentFinancialInstruments 2024-03-31 11425759 core:CurrentFinancialInstruments core:WithinOneYear 2024-03-31 11425759 core:Non-currentFinancialInstruments 2024-03-31 11425759 core:Non-currentFinancialInstruments core:AfterOneYear 2024-03-31 11425759 core:FurnitureFittingsToolsEquipment 2024-03-31 11425759 core:MotorVehicles 2024-03-31 11425759 core:OtherPropertyPlantEquipment 2024-03-31 11425759 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-03-31 11425759 core:ParentEntities 2024-03-31 11425759 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-04-01 2024-03-31 11425759 core:ParentEntities 2023-04-01 2024-03-31 11425759 2023-03-31 11425759 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-03-31 11425759 core:ParentEntities 2023-03-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 11425759

Make By Design Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 March 2025

 

Make By Design Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 10

 

Make By Design Limited

Company Information

Directors

Mrs S Johns

Mr M Johns

Company secretary

Mrs S Johns

Registered office

Unit 2
Armstrong Business Park
Yate Road
Yate
Bristol
BS37 5AA

Accountants

Ross & Partners (Bristol) Limited
Accountants and Tax Consultants
Unit 1, Office 1
Tower Lane Business Park
Tower Lane
Warmley
Bristol
BS30 8XT

 

Make By Design Limited

(Registration number: 11425759)
Balance Sheet as at 31 March 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

3

190,713

210,069

Current assets

 

Stocks

4

32,389

251,533

Debtors

5

586,704

543,769

Cash at bank and in hand

 

576,906

302,886

 

1,195,999

1,098,188

Creditors: Amounts falling due within one year

6

(712,935)

(628,483)

Net current assets

 

483,064

469,705

Total assets less current liabilities

 

673,777

679,774

Creditors: Amounts falling due after more than one year

6

(31,948)

(125,229)

Provisions for liabilities

(42,978)

(52,517)

Net assets

 

598,851

502,028

Capital and reserves

 

Called up share capital

7

10

10

Retained earnings

598,841

502,018

Shareholders' funds

 

598,851

502,028

For the financial year ending 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:

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 directors acknowledge their 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 in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been 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 directors have not delivered to the registrar a copy of the Profit and Loss Account.

 

Make By Design Limited

(Registration number: 11425759)
Balance Sheet as at 31 March 2025

Approved and authorised by the Board on 30 December 2025 and signed on its behalf by:
 

.........................................
Mr M Johns
Director

 

Make By Design Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

1

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 current and deferred 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.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

 

Make By Design Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

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

25% reducing balance

Office equipment

25% reducing balance

Motor vehicles

25% reducing balance

Fixtures and fittings

25% reducing balance

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.

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.

 

Make By Design Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

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.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

 

Make By Design Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

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.

2

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 20 (2024 - 18).

3

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 April 2024

78,053

72,048

247,269

397,370

Additions

12,372

-

38,813

51,185

Disposals

-

(12,000)

(941)

(12,941)

At 31 March 2025

90,425

60,048

285,141

435,614

Depreciation

At 1 April 2024

24,757

31,521

131,023

187,301

Charge for the year

16,417

8,443

38,707

63,567

Eliminated on disposal

-

(5,250)

(717)

(5,967)

At 31 March 2025

41,174

34,714

169,013

244,901

Carrying amount

At 31 March 2025

49,251

25,334

116,128

190,713

At 31 March 2024

53,296

40,527

116,246

210,069

 

Make By Design Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

4

Stocks

2025
£

2024
£

Work in progress

23,652

237,417

Other inventories

8,737

14,116

32,389

251,533

5

Debtors

Current

Note

2025
£

2024
£

Trade debtors

 

289,507

235,859

Amounts owed by related parties

9

247,567

240,739

Prepayments

 

8,871

6,746

Other debtors

 

40,759

60,425

   

586,704

543,769

6

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

8

93,281

92,846

Trade creditors

 

213,839

259,446

Taxation and social security

 

91,763

75,402

Accruals and deferred income

 

245,113

177,469

Other creditors

 

68,939

23,320

 

712,935

628,483

Creditors: amounts falling due after more than one year

Note

2025
£

2024
£

Due after one year

 

Loans and borrowings

8

31,948

125,229

 

Make By Design Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

7

Share capital

Allotted, called up and fully paid shares

2025

2024

No.

£

No.

£

Ordinary shares of £1 each

10

10

10

10

       

8

Loans and borrowings

Non-current loans and borrowings

2025
£

2024
£

Bank borrowings

12,539

85,610

Hire purchase contracts

19,409

39,619

31,948

125,229

Current loans and borrowings

2025
£

2024
£

Bank borrowings

73,071

69,542

Hire purchase contracts

20,210

23,304

93,281

92,846

 

Make By Design Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

9

Related party transactions

Loans to related parties

2025

Parent
£

Key management
£

Total
£

At start of period

240,739

9,065

249,804

Advanced

53,500

8,118

61,618

Repaid

(46,672)

(11,074)

(57,746)

At end of period

247,567

6,109

253,676

2024

Parent
£

Key management
£

Total
£

At start of period

281,821

-

281,821

Advanced

37,540

9,065

46,605

Repaid

(78,622)

-

(78,622)

At end of period

240,739

9,065

249,804

Loans from related parties

2024

Key management
£

Total
£

At start of period

11,673

11,673

Advanced

18,650

18,650

Repaid

(30,323)

(30,323)

At end of period

-

-

10

Parent and ultimate parent undertaking

The company's immediate parent is GAC Holdings (SW) Limited, incorporated in England & Wales.