Companies House 2024-01-01 2024-12-31 2024-12-31 false true iso4217:GBP xbrli:pure 09133270 2023-01-01 2023-12-31 09133270 2024-12-31 09133270 2024-01-01 2024-12-31 09133270 2023-12-31 09133270 curr:PoundSterling 2024-01-01 2024-12-31 09133270 uk-bus:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 09133270 uk-bus:FRS102 2024-01-01 2024-12-31 09133270 uk-bus:AuditExempt-NoAccountantsReport 2024-01-01 2024-12-31 09133270 uk-bus:AbridgedAccounts 2024-01-01 2024-12-31 09133270 uk-bus:RegisteredOffice 2024-01-01 2024-12-31 09133270 uk-bus:Director40 2024-01-01 2024-12-31 09133270 uk-bus:Director1 2024-01-01 2024-12-31 09133270 uk-bus:Director2 2024-01-01 2024-12-31 09133270 uk-bus:Director3 2024-01-01 2024-12-31 09133270 uk-bus:Director4 2024-01-01 2024-12-31 09133270 uk-bus:Director5 2024-01-01 2024-12-31 09133270 uk-bus:Director6 2024-01-01 2024-12-31 09133270 uk-bus:Director7 2024-01-01 2024-12-31 09133270 uk-bus:Director8 2024-01-01 2024-12-31 09133270 uk-bus:Director9 2024-01-01 2024-12-31 09133270 uk-bus:Director10 2024-01-01 2024-12-31 09133270 uk-bus:Director11 2024-01-01 2024-12-31 09133270 uk-bus:Director12 2024-01-01 2024-12-31 09133270 uk-bus:Director13 2024-01-01 2024-12-31 09133270 uk-bus:Director14 2024-01-01 2024-12-31 09133270 uk-bus:Director15 2024-01-01 2024-12-31 09133270 uk-bus:Director16 2024-01-01 2024-12-31 09133270 uk-bus:Director17 2024-01-01 2024-12-31 09133270 uk-bus:Director18 2024-01-01 2024-12-31 09133270 uk-bus:Director19 2024-01-01 2024-12-31 09133270 uk-bus:Director20 2024-01-01 2024-12-31 09133270 uk-bus:CompanySecretary1 2024-01-01 2024-12-31 09133270 core:AfterOneYear 2024-12-31 09133270 core:AfterOneYear 2023-12-31 09133270 core:WithinOneYear 2024-12-31 09133270 core:WithinOneYear 2023-12-31 09133270 core:WithinOneYear 2024-01-01 2024-12-31 09133270 core:AfterOneYear 2024-12-31 09133270 core:AfterOneYear 2023-12-31 09133270 core:AfterOneYear 2024-01-01 2024-12-31 09133270 core:ShareCapital 2024-12-31 09133270 core:ShareCapital 2023-12-31 09133270 core:SharePremium 2024-12-31 09133270 core:SharePremium 2023-12-31 09133270 core:OtherReservesSubtotal 2024-12-31 09133270 core:OtherReservesSubtotal 2023-12-31 09133270 core:RevaluationReserve 2024-12-31 09133270 core:RevaluationReserve 2023-12-31 09133270 core:RetainedEarningsAccumulatedLosses 2024-12-31 09133270 core:RetainedEarningsAccumulatedLosses 2023-12-31 09133270 core:Associate1 2024-01-01 2024-12-31 09133270 core:Associate1 2023-12-31 09133270 core:Associate1 2024-12-31 09133270 core:Associate2 2024-01-01 2024-12-31 09133270 core:Associate2 2023-12-31 09133270 core:Associate2 2024-12-31 09133270 core:Associate3 2024-01-01 2024-12-31 09133270 core:Associate3 2023-12-31 09133270 core:Associate3 2024-12-31 09133270 core:Associate4 2024-01-01 2024-12-31 09133270 core:Associate4 2023-12-31 09133270 core:Associate4 2024-12-31 09133270 core:Associate5 2024-01-01 2024-12-31 09133270 core:Associate5 2023-12-31 09133270 core:Associate5 2024-12-31 09133270 core:Associate6 2024-01-01 2024-12-31 09133270 core:Associate6 2023-12-31 09133270 core:Associate6 2024-12-31 09133270 core:Associate7 2024-01-01 2024-12-31 09133270 core:Associate7 2023-12-31 09133270 core:Associate7 2024-12-31 09133270 core:Associate8 2024-01-01 2024-12-31 09133270 core:Associate8 2023-12-31 09133270 core:Associate8 2024-12-31 09133270 core:Associate9 2024-01-01 2024-12-31 09133270 core:Associate9 2023-12-31 09133270 core:Associate9 2024-12-31 09133270 core:Associate10 2024-01-01 2024-12-31 09133270 core:Associate10 2023-12-31 09133270 core:Associate10 2024-12-31 09133270 core:Associate11 2024-01-01 2024-12-31 09133270 core:Associate11 2023-12-31 09133270 core:Associate11 2024-12-31 09133270 core:Associate12 2024-01-01 2024-12-31 09133270 core:Associate12 2023-12-31 09133270 core:Associate12 2024-12-31 09133270 core:Associate13 2024-01-01 2024-12-31 09133270 core:Associate13 2023-12-31 09133270 core:Associate13 2024-12-31 09133270 core:Associate14 2024-01-01 2024-12-31 09133270 core:Associate14 2023-12-31 09133270 core:Associate14 2024-12-31 09133270 core:Associate15 2024-01-01 2024-12-31 09133270 core:Associate15 2023-12-31 09133270 core:Associate15 2024-12-31 09133270 core:Associate16 2024-01-01 2024-12-31 09133270 core:Associate16 2023-12-31 09133270 core:Associate16 2024-12-31 09133270 core:Associate17 2024-01-01 2024-12-31 09133270 core:Associate17 2023-12-31 09133270 core:Associate17 2024-12-31 09133270 core:Associate18 2024-01-01 2024-12-31 09133270 core:Associate18 2023-12-31 09133270 core:Associate18 2024-12-31 09133270 core:Associate19 2024-01-01 2024-12-31 09133270 core:Associate19 2023-12-31 09133270 core:Associate19 2024-12-31 09133270 core:Associate20 2024-01-01 2024-12-31 09133270 core:Associate20 2023-12-31 09133270 core:Associate20 2024-12-31 09133270 core:Associate1 2024-01-01 2024-12-31 09133270 core:Associate2 2024-01-01 2024-12-31 09133270 core:Associate3 2024-01-01 2024-12-31 09133270 core:Associate4 2024-01-01 2024-12-31 09133270 core:Associate5 2024-01-01 2024-12-31 09133270 core:Associate6 2024-01-01 2024-12-31 09133270 core:Associate7 2024-01-01 2024-12-31 09133270 core:Associate8 2024-01-01 2024-12-31 09133270 core:Associate9 2024-01-01 2024-12-31 09133270 core:Associate10 2024-01-01 2024-12-31 09133270 core:Associate11 2024-01-01 2024-12-31 09133270 core:Associate12 2024-01-01 2024-12-31 09133270 core:Associate13 2024-01-01 2024-12-31 09133270 core:Associate14 2024-01-01 2024-12-31 09133270 core:Associate15 2024-01-01 2024-12-31 09133270 core:Associate16 2024-01-01 2024-12-31 09133270 core:Associate17 2024-01-01 2024-12-31 09133270 core:Associate18 2024-01-01 2024-12-31 09133270 core:Associate19 2024-01-01 2024-12-31 09133270 core:Associate20 2024-01-01 2024-12-31 09133270 uk-bus:Director1 1 2024-01-01 2024-12-31 09133270 uk-bus:Director1 1 2023-12-31 09133270 uk-bus:Director1 1 2024-12-31 09133270 uk-bus:Director2 2 2024-01-01 2024-12-31 09133270 uk-bus:Director2 2 2023-12-31 09133270 uk-bus:Director2 2 2024-12-31 09133270 uk-bus:Director1 3 2024-01-01 2024-12-31 09133270 uk-bus:Director1 3 2023-12-31 09133270 uk-bus:Director1 3 2024-12-31 09133270 uk-bus:Director4 4 2024-01-01 2024-12-31 09133270 uk-bus:Director4 4 2023-12-31 09133270 uk-bus:Director4 4 2024-12-31 09133270 uk-bus:Director5 5 2024-01-01 2024-12-31 09133270 uk-bus:Director5 5 2023-12-31 09133270 uk-bus:Director5 5 2024-12-31 09133270 uk-bus:Director6 6 2024-01-01 2024-12-31 09133270 uk-bus:Director6 6 2023-12-31 09133270 uk-bus:Director6 6 2024-12-31 09133270 uk-bus:Director7 7 2024-01-01 2024-12-31 09133270 uk-bus:Director7 7 2023-12-31 09133270 uk-bus:Director7 7 2024-12-31 09133270 uk-bus:Director8 8 2024-01-01 2024-12-31 09133270 uk-bus:Director8 8 2023-12-31 09133270 uk-bus:Director8 8 2024-12-31 09133270 uk-bus:Director9 9 2024-01-01 2024-12-31 09133270 uk-bus:Director9 9 2023-12-31 09133270 uk-bus:Director9 9 2024-12-31 09133270 uk-bus:Director10 10 2024-01-01 2024-12-31 09133270 uk-bus:Director10 10 2023-12-31 09133270 uk-bus:Director10 10 2024-12-31 09133270 uk-bus:Director11 11 2024-01-01 2024-12-31 09133270 uk-bus:Director11 11 2023-12-31 09133270 uk-bus:Director11 11 2024-12-31 09133270 uk-bus:Director12 12 2024-01-01 2024-12-31 09133270 uk-bus:Director12 12 2023-12-31 09133270 uk-bus:Director12 12 2024-12-31 09133270 uk-bus:Director13 13 2024-01-01 2024-12-31 09133270 uk-bus:Director13 13 2023-12-31 09133270 uk-bus:Director13 13 2024-12-31 09133270 uk-bus:Director14 14 2024-01-01 2024-12-31 09133270 uk-bus:Director14 14 2023-12-31 09133270 uk-bus:Director14 14 2024-12-31 09133270 uk-bus:Director15 15 2024-01-01 2024-12-31 09133270 uk-bus:Director15 15 2023-12-31 09133270 uk-bus:Director15 15 2024-12-31 09133270 uk-bus:Director16 16 2024-01-01 2024-12-31 09133270 uk-bus:Director16 16 2023-12-31 09133270 uk-bus:Director16 16 2024-12-31 09133270 uk-bus:Director17 17 2024-01-01 2024-12-31 09133270 uk-bus:Director17 17 2023-12-31 09133270 uk-bus:Director17 17 2024-12-31 09133270 uk-bus:Director18 18 2024-01-01 2024-12-31 09133270 uk-bus:Director18 18 2023-12-31 09133270 uk-bus:Director18 18 2024-12-31 09133270 uk-bus:Director19 19 2024-01-01 2024-12-31 09133270 uk-bus:Director19 19 2023-12-31 09133270 uk-bus:Director19 19 2024-12-31 09133270 uk-bus:Director20 20 2024-01-01 2024-12-31 09133270 uk-bus:Director20 20 2023-12-31 09133270 uk-bus:Director20 20 2024-12-31 09133270 1 2024-01-01 2024-12-31 09133270 2 2024-01-01 2024-12-31 09133270 3 2024-01-01 2024-12-31

# SCHMODEL LIMITED

## Company Registration Number:
09133270 (England and Wales)

## Unaudited abridged accounts for the year ended 31 December 2024

## Period of accounts

## Start date: 01 January 2024

## End date: 31 December 2024

# SCHMODEL LIMITED

## Contents of the Financial Statements

for the Period Ended 31 December 2024

Balance sheet |
Notes |

# SCHMODEL LIMITED

## Balance sheet

As at 31 December 2024

| Notes | 2024 | 2023
--- | --- | --- | ---
|  | £ | £
Current assets
Debtors: | 3 | 336,378 | 689,980
Cash at bank and in hand: |  | 14,709 | 19,530
Total current assets: |  | 351,087 | 709,510
Creditors: amounts falling due within one year: | 4 | (1,514,294) | (1,950,774)
Net current assets (liabilities): |  | (1,163,207) | (1,241,264)
Total assets less current liabilities: |  | (1,163,207) | (1,241,264)
Creditors: amounts falling due after more than one year: | 5 | (5,548,524) | (8,423,466)
Total net assets (liabilities): |  | (6,711,731) | (9,664,730)
Capital and reserves
Called up share capital: |  | 10,000 | 100
Share premium account: |  | 4,940,100
Profit and loss account: |  | (11,661,831) | (9,664,830)
Shareholders funds: |  | (6,711,731) | (9,664,730)

The notes form part of these financial statements

# SCHMODEL LIMITED

## Balance sheet statements

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

The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

The members have agreed to the preparation of abridged accounts for this accounting period in accordance with Section 444(2A).

These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The directors have chosen to not file a copy of the company’s profit & loss account.

This report was approved by the board of directors on 31 December 2025
and signed on behalf of the board by:

Name: RAlph Karam
Status: Director

The notes form part of these financial statements

# SCHMODEL LIMITED

## Notes to the Financial Statements

for the Period Ended 31 December 2024

## 1. Accounting policies

These financial statements have been prepared in accordance with the provisions of Section 1A (Small Entities) of Financial Reporting Standard 102

## Turnover policy

Revenue Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised: Sale of goods Revenue from the sale of goods is recognised when all of the following conditions are satisfied: - the Company has transferred the significant risks and rewards of ownership to the buyer; - the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold; - the amount of revenue can be measured reliably; - it is probable that the Company will receive the consideration due under the transaction; and - the costs incurred or to be incurred in respect of the transaction can be measured reliably. Rendering of services Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied: - the amount of revenue can be measured reliably; - it is probable that the Company will receive the consideration due under the contract; - the stage of completion of the contract at the end of the reporting period can be measured reliably; and - the costs incurred and the costs to complete the contract can be measured reliably.

## Tangible fixed assets and depreciation policy

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management. Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method. Depreciation is provided on the following basis: Office equipment - Three years Computer equipment - Three years The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date. Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

## Valuation and information policy

Foreign currency translation Functional and presentation currency The Company's functional and presentational currency is GBP. Transactions and balances Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions. At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

## Other accounting policies

Going concern The company has reported a loss for the period of £1,997,001 (2023: £925,129) and has net liabilities at the balance sheet date of £6,711,731 (2023:£9,664,730). The company is therefore dependent on the shareholder for continuing support. The shareholder has confirmed the ongoing support for the company. Operating leases: the Company as lessee Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term. Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset. Cash and cash equivalents Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value. Creditors Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

# SCHMODEL LIMITED

## Notes to the Financial Statements

for the Period Ended 31 December 2024

## 2. Employees

| 2024 | 2023
--- | --- | ---
Average number of employees during the period | 0 | 0

# SCHMODEL LIMITED

## Notes to the Financial Statements

for the Period Ended 31 December 2024

## 3. Debtors

Debtors due within 1 year: 2024: 336,378 --- 2023: 689,980

# SCHMODEL LIMITED

## Notes to the Financial Statements

for the Period Ended 31 December 2024

## 4. Creditors: amounts falling due within one year note

2024: 1,514,294

# SCHMODEL LIMITED

## Notes to the Financial Statements

for the Period Ended 31 December 2024

## 5. Creditors: amounts falling due after more than one year note

2024: 5,548,524

# SCHMODEL LIMITED

## Notes to the Financial Statements

for the Period Ended 31 December 2024

## 6. Related party transactions

Name of the related party: |
Relationship: | Director
Description of the Transaction: | At the balance sheet date, the Company owed £1,779,584 (2023: £928,952) to the ultimate beneficial owner.
£
Balance at 01 January 2024 |  | 1,779,584
Balance at 31 December 2024 |  | 928,952