Company registration number 05417256 (England and Wales)
ILLUSTRATION LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
ILLUSTRATION LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
ILLUSTRATION LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
3
-
0
5,147
Tangible assets
4
35,384
292,646
Investment property
5
275,000
-
0
310,384
297,793
Current assets
Debtors
7
452,831
539,435
Investments
8
388,645
321,366
Cash at bank and in hand
105,614
162,489
947,090
1,023,290
Creditors: amounts falling due within one year
9
(412,953)
(413,467)
Net current assets
534,137
609,823
Total assets less current liabilities
844,521
907,616
Provisions for liabilities
(3,263)
(16,996)
Net assets
841,258
890,620
Capital and reserves
Called up share capital
10,000
10,000
Revaluation reserve
10
112,347
112,347
Profit and loss reserves
718,911
768,273
Total equity
841,258
890,620
ILLUSTRATION LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024
31 December 2024
- 2 -

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 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 23 December 2025 and are signed on its behalf by:
Mr W Lyon-Smith
Director
Company registration number 05417256 (England and Wales)
ILLUSTRATION LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Illustration Limited is a private company limited by shares incorporated in England and Wales. The registered office is Wessex House, Teign Road, Newton Abbot, Devon, TQ12 4AA.

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 except that freehold property and current asset investments are recorded 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.

1.3
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

Amortisation 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:

Software
20% Straight line
Website
20% Straight line
Brand
20% Straight line
1.4
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 Freehold
Nil depreciation
Fixtures, fittings & equipment
25% reducing balance
Computer equipment
25% reducing balance
Motor vehicles
25% 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.

1.5
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

ILLUSTRATION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.6
Cash and cash equivalents

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.

1.7
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.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

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.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.8
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

1.9
Leases

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease.

ILLUSTRATION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
2
Employees

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

2024
2023
Number
Number
Total
5
5
3
Intangible fixed assets
Other
Website
Brand
Total
£
£
£
£
Cost
At 1 January 2024 and 31 December 2024
3,900
20,547
5,172
29,619
Amortisation and impairment
At 1 January 2024
3,900
16,436
4,136
24,472
Amortisation charged for the year
-
0
4,111
1,036
5,147
At 31 December 2024
3,900
20,547
5,172
29,619
Carrying amount
At 31 December 2024
-
0
-
0
-
0
-
0
At 31 December 2023
-
0
4,111
1,036
5,147
ILLUSTRATION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost or valuation
At 1 January 2024
275,000
85,149
360,149
Additions
-
0
31,139
31,139
Disposals
-
0
(5,536)
(5,536)
Transfers
(275,000)
-
0
(275,000)
At 31 December 2024
-
0
110,752
110,752
Depreciation and impairment
At 1 January 2024
-
0
67,503
67,503
Depreciation charged in the year
-
0
11,795
11,795
Eliminated in respect of disposals
-
0
(3,930)
(3,930)
At 31 December 2024
-
0
75,368
75,368
Carrying amount
At 31 December 2024
-
0
35,384
35,384
At 31 December 2023
275,000
17,646
292,646
5
Investment property
2024
£
Fair value
At 1 January 2024
-
0
Transfers
275,000
At 31 December 2024
275,000

Investment property comprises 50% of a freehold property held for rental income and its investment potential. The fair value of the investment property has been arrived at on the basis of a valuation carried out in 2022.

The valuation was made on an open market value basis of an apportioned value of 100% open market value by reference to the market evidence of transactions prices for similar properties.

If investment properties were stated on an historical cost basis rather than a fair value basis, the amounts would have been included as follows:
2024
2023
£
£
Cost
162,653
-
Accumulated depreciation
-
-
Carrying amount
162,653
-
ILLUSTRATION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
6
Financial instruments
2024
2023
£
£
Carrying amount of financial assets include:
Instruments measured at fair value through profit or loss
388,645
321,366
7
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
294,371
335,161
Other debtors
158,460
204,274
452,831
539,435

Other debtors includes loans to companies in which a director has a controlling interest. The loans totalling £36,083 (2023: £98,179) are unsecured, interest free and carry no fixed term of repayment.

 

8
Current asset investments
2024
2023
£
£
Other investments
388,645
321,366
9
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
179,013
252,739
Taxation and social security
76,048
87,928
Other creditors
157,892
72,800
412,953
413,467

Other creditors includes a loan from a company in which a director has a controlling interest. The loan of £52,911 (2023: £52,911) is unsecured, interest free, and carries no fixed terms of repayment.

10
Revaluation reserve
2024
2023
£
£
At the beginning and end of the year
112,347
112,347
2024-12-312024-01-01falsefalsefalse23 December 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr W Lyon-SmithMrs S Hodder054172562024-01-012024-12-31054172562024-12-31054172562023-12-3105417256core:IntangibleAssetsOtherThanGoodwill2024-12-3105417256core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-3105417256core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2024-12-3105417256core:IntangibleAssetsOtherThanGoodwill2023-12-3105417256core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-3105417256core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2023-12-3105417256core:LandBuildings2024-12-3105417256core:OtherPropertyPlantEquipment2024-12-3105417256core:LandBuildings2023-12-3105417256core:OtherPropertyPlantEquipment2023-12-3105417256core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3105417256core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3105417256core:ShareCapital2024-12-3105417256core:ShareCapital2023-12-3105417256core:RevaluationReserve2024-12-3105417256core:RevaluationReserve2023-12-3105417256core:RetainedEarningsAccumulatedLosses2024-12-3105417256core:RetainedEarningsAccumulatedLosses2023-12-3105417256bus:Director12024-01-012024-12-3105417256core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3105417256core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3105417256core:FurnitureFittings2024-01-012024-12-3105417256core:ComputerEquipment2024-01-012024-12-3105417256core:MotorVehicles2024-01-012024-12-31054172562023-01-012023-12-3105417256core:IntangibleAssetsOtherThanGoodwill2023-12-3105417256core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-3105417256core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2023-12-31054172562023-12-3105417256core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-3105417256core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-3105417256core:LandBuildings2023-12-3105417256core:OtherPropertyPlantEquipment2023-12-3105417256core:LandBuildings2024-01-012024-12-3105417256core:OtherPropertyPlantEquipment2024-01-012024-12-3105417256core:CurrentFinancialInstruments2024-12-3105417256core:CurrentFinancialInstruments2023-12-3105417256core:WithinOneYear2024-12-3105417256core:WithinOneYear2023-12-3105417256bus:PrivateLimitedCompanyLtd2024-01-012024-12-3105417256bus:FRS1022024-01-012024-12-3105417256bus:AuditExemptWithAccountantsReport2024-01-012024-12-3105417256bus:Director22024-01-012024-12-3105417256bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3105417256bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP