| Sports Massage Academy Ltd |
|
| Report to the directors on the preparation of the unaudited statutory accounts of Sports Massage Academy Ltd for the year ended 31 May 2025 |
| In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Sports Massage Academy Ltd for the year ended 31 May 2025 which comprise of the Profit and Loss Account, the Balance Sheet and the related notes from the company’s accounting records and from information and explanations you have given us. |
As a practising member firm of the Association of Chartered Certified Accountants, we are subject to its ethical and other professional requirements which are detailed at
http://rulebook.accaglobal.com/ |
| Our work has been undertaken in accordance with the requirements of the Association of Chartered Certified Accountants as detailed at http://www.accaglobal.com/factsheet163. |
|
| Coalesco Accountants Limited |
| Chartered Certified Accountants |
| 156 Russell Drive |
| Wollaton |
| Nottingham |
| NG8 2BE |
|
| 19 December 2025 |
|
| Sports Massage Academy Ltd |
| Registered number: |
09028018 |
| Balance Sheet |
| as at 31 May 2025 |
|
| Notes |
|
|
2025 |
|
|
2024 |
| £ |
£ |
| Fixed assets |
| Tangible assets |
3 |
|
|
46,949 |
|
|
100,681 |
| Investments |
4 |
|
|
1 |
|
|
1 |
|
|
|
|
46,950 |
|
|
100,682 |
|
| Current assets |
| Debtors |
5 |
|
54,044 |
|
|
56,445 |
| Cash at bank and in hand |
|
|
4,847 |
|
|
5,102 |
|
|
|
58,891 |
|
|
61,547 |
|
| Creditors: amounts falling due within one year |
6 |
|
(43,114) |
|
|
(19,433) |
|
| Net current assets |
|
|
|
15,777 |
|
|
42,114 |
|
| Total assets less current liabilities |
|
|
|
62,727 |
|
|
142,796 |
|
| Creditors: amounts falling due after more than one year |
7 |
|
|
(10,833) |
|
|
(63,661) |
|
|
|
| Net assets |
|
|
|
51,894 |
|
|
79,135 |
|
|
|
|
|
|
|
|
| Capital and reserves |
| Called up share capital |
|
|
|
2 |
|
|
2 |
| Profit and loss account |
|
|
|
51,892 |
|
|
79,133 |
|
| Shareholders' funds |
|
|
|
51,894 |
|
|
79,135 |
|
|
|
|
|
|
|
|
| The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006. |
| The members have not required the company to obtain an audit in accordance with section 476 of the Act. |
| The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts. |
| The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies. |
|
|
|
|
| A S Hall |
| Director |
| Approved by the board on 19 December 2025 |
|
| Sports Massage Academy Ltd |
| Notes to the Accounts |
| for the year ended 31 May 2025 |
|
|
| 1 |
Accounting policies |
|
|
Basis of preparation |
|
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland. |
|
|
Turnover |
|
Turnover represents the value of goods provided to customers and work carried out in respect of services provided to customers. |
|
|
Tangible fixed assets |
|
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows: |
|
|
Computer Equipment |
33.3% straight line |
|
Gym Equipment |
20% straight line |
|
Office Equipment |
20% straight line |
|
Buildings |
10% straight line |
|
|
Taxation |
|
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. |
|
|
Pensions |
|
Contributions to defined contribution plans are expensed in the period to which they relate. |
|
|
| 2 |
Employees |
2025 |
|
2024 |
| Number |
Number |
|
|
Average number of persons employed by the company |
2 |
|
2 |
|
|
|
|
|
|
|
|
|
|
| 3 |
Tangible fixed assets |
|
|
Buildings |
|
Plant and machinery etc |
|
Motor vehicles |
|
Total |
| £ |
£ |
£ |
£ |
|
Cost |
|
At 1 June 2024 |
49,167 |
|
85,805 |
|
84,885 |
|
219,857 |
|
Additions |
- |
|
1,728 |
|
- |
|
1,728 |
|
Disposals |
- |
|
- |
|
(52,631) |
|
(52,631) |
|
At 31 May 2025 |
49,167 |
|
87,533 |
|
32,254 |
|
168,954 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 June 2024 |
15,945 |
|
64,400 |
|
38,831 |
|
119,176 |
|
Charge for the year |
4,666 |
|
9,285 |
|
- |
|
13,951 |
|
On disposals |
- |
|
- |
|
(11,122) |
|
(11,122) |
|
At 31 May 2025 |
20,611 |
|
73,685 |
|
27,709 |
|
122,005 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 31 May 2025 |
28,556 |
|
13,848 |
|
4,545 |
|
46,949 |
|
At 31 May 2024 |
33,222 |
|
21,405 |
|
46,054 |
|
100,681 |
|
|
|
|
|
|
|
|
|
|
|
| 4 |
Investments |
|
| Other |
| investments |
| £ |
|
Cost |
|
At 1 June 2024 |
1 |
|
|
At 31 May 2025 |
1 |
|
|
|
|
|
|
|
|
|
|
| 5 |
Debtors |
2025 |
|
2024 |
| £ |
£ |
|
|
Trade debtors |
1,444 |
|
1,745 |
|
Other debtors |
52,600 |
|
54,700 |
|
|
|
|
|
|
54,044 |
|
56,445 |
|
|
|
|
|
|
|
|
|
|
| 6 |
Creditors: amounts falling due within one year |
2025 |
|
2024 |
| £ |
£ |
|
|
Trade creditors |
22,125 |
|
5,312 |
|
Corporation tax |
21,906 |
|
16,619 |
|
Other taxes and social security costs |
5,228 |
|
6,967 |
|
Other creditors |
(6,145) |
|
(9,465) |
|
|
|
|
|
|
43,114 |
|
19,433 |
|
|
|
|
|
|
|
|
|
|
| 7 |
Creditors: amounts falling due after one year |
2025 |
|
2024 |
| £ |
£ |
|
|
Bank loans |
10,833 |
|
20,833 |
|
Obligations under finance lease and hire purchase contracts |
- |
|
42,828 |
|
|
|
|
|
|
10,833 |
|
63,661 |
|
|
|
|
|
|
|
|
|
|
| 8 |
Other information |
|
|
Sports Massage Academy Ltd is a private company limited by shares and incorporated in England. Its registered office is: |
|
102 Queens Road |
|
Cheadle Hulme |
|
Cheadle |
|
England |
|
SK8 5HS |