Swallion Ltd 15678554 false 2024-04-25 2025-04-30 2025-04-30 The principal activity of the company is kitchen joinery and installation. Digita Accounts Production Advanced 6.30.9574.0 true true 15678554 2024-04-25 2025-04-30 15678554 2025-04-30 15678554 core:CurrentFinancialInstruments 2025-04-30 15678554 core:CurrentFinancialInstruments core:WithinOneYear 2025-04-30 15678554 core:Non-currentFinancialInstruments 2025-04-30 15678554 core:Non-currentFinancialInstruments core:AfterOneYear 2025-04-30 15678554 core:Goodwill 2025-04-30 15678554 core:OtherResidualIntangibleAssets 2025-04-30 15678554 bus:SmallEntities 2024-04-25 2025-04-30 15678554 bus:AuditExemptWithAccountantsReport 2024-04-25 2025-04-30 15678554 bus:FilletedAccounts 2024-04-25 2025-04-30 15678554 bus:SmallCompaniesRegimeForAccounts 2024-04-25 2025-04-30 15678554 bus:RegisteredOffice 2024-04-25 2025-04-30 15678554 bus:Director1 2024-04-25 2025-04-30 15678554 bus:PrivateLimitedCompanyLtd 2024-04-25 2025-04-30 15678554 core:Goodwill 2024-04-25 2025-04-30 15678554 core:LicencesFranchises 2024-04-25 2025-04-30 15678554 core:OtherResidualIntangibleAssets 2024-04-25 2025-04-30 15678554 countries:EnglandWales 2024-04-25 2025-04-30 iso4217:GBP xbrli:pure

Registration number: 15678554

Swallion Ltd
trading as Dream Doors Telford
Unaudited Filleted Financial Statements
for the Period from 25 April 2024 to 30 April 2025

Swallion Ltd
trading as Dream Doors Telford

Contents

Balance Sheet | 1 to 2
Notes to the Unaudited Financial Statements | 3 to 7

Swallion Ltd
trading as Dream Doors Telford

(Registration number: 15678554)
Balance Sheet as at 30 April 2025

| Note | 2025 £
Fixed assets |  |
Intangible assets | 4 | 54,476
Current assets |  |
Stocks | 5 | 25,776
Debtors | 6 | 9,842
Cash at bank and in hand |  | 29,483
|  | 65,101
Creditors: Amounts falling due within one year | 7 | (100,521)
Net current liabilities |  | (35,420)
Total assets less current liabilities |  | 19,056
Creditors: Amounts falling due after more than one year | 7 | (52,952)
Net liabilities |  | (33,896)
Capital and reserves |  |
Called up share capital |  | 10
Retained earnings |  | (33,906)
Shareholders' deficit |  | (33,896)

For the financial period ending 30 April 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

• | The members have not required the company to obtain an audit of its accounts for the period in question in accordance with section 476; and
• | The director acknowledges his 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 director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 26 November 2025

Swallion Ltd
trading as Dream Doors Telford

(Registration number: 15678554)
Balance Sheet as at 30 April 2025

......................................... Mr T J Clunn Director

Swallion Ltd
trading as Dream Doors Telford

Notes to the Unaudited Financial Statements for the Period from 25 April 2024 to 30 April 2025

1 | General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
8-10 Church Street
Wellington
Telford
TF1 1DG

These financial statements were authorised for issue by the director on 26 November 2025.

2 | 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

At the balance sheet date, the company's liabilities exceeded its assets. The company has received assurance
from the shareholders that they will continue to give financial support to the company for twelve months from
the date of signing these accounts.
On this basis, the directors consider it appropriate to prepare the accounts on a going concern basis. However,
should the financial support mentioned above may not be forthcoming, the going concern basis used in
preparing the company's accounts may be invalid and adjustments would have to be made to reduce the value of
assets to their realisable amount and to provide for any further liabilities which might arise. The accounts do not
include any adjustments to the company's assets or liabilities that might be necessary should this basis not
continue to be appropriate.

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.

Swallion Ltd
trading as Dream Doors Telford

Notes to the Unaudited Financial Statements for the Period from 25 April 2024 to 30 April 2025

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class | Amortisation method and rate
Franchise Fee | 20% Straight Line
Goodwill | 20% Straight Line

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.

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.

Swallion Ltd
trading as Dream Doors Telford

Notes to the Unaudited Financial Statements for the Period from 25 April 2024 to 30 April 2025

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.

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.

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.

3 | Staff numbers

The average number of persons employed by the company (including the director) during the period, was 4.

Swallion Ltd
trading as Dream Doors Telford

Notes to the Unaudited Financial Statements for the Period from 25 April 2024 to 30 April 2025

4 | Intangible assets

| Goodwill £ | Other intangible assets £ | Total £
Cost or valuation
Additions acquired separately | 44,995 | 23,100 | 68,095
At 30 April 2025 | 44,995 | 23,100 | 68,095
Amortisation
Amortisation charge | 8,999 | 4,620 | 13,619
At 30 April 2025 | 8,999 | 4,620 | 13,619
Carrying amount
At 30 April 2025 | 35,996 | 18,480 | 54,476

5 | Stocks

| 2025 £
Work in progress | 25,776

6 | Debtors

Current | 2025 £
Trade debtors | 1,442
Prepayments | 8,400
| 9,842

7 | Creditors

Creditors: amounts falling due within one year

Swallion Ltd
trading as Dream Doors Telford

Notes to the Unaudited Financial Statements for the Period from 25 April 2024 to 30 April 2025

| Note | 2025 £
Due within one year |  |
Loans and borrowings | 8 | 23,577
Trade creditors |  | 21,406
Taxation and social security |  | 2,341
Accruals and deferred income |  | 25,020
Other creditors |  | 28,177
|  | 100,521

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £23,577 ( 2024- £0).

Creditors: amounts falling due after more than one year

| Note | 2025 £
Due after one year |  |
Loans and borrowings | 8 | 52,952

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £52,952 ( 2024- £0).

8 | Loans and borrowings

Non-current loans and borrowings

| 2025 £
Bank borrowings | 52,952

Current loans and borrowings

| 2025 £
Bank borrowings | 23,577