Make It Raine Limited
Unaudited Financial Statements
For the year ended 31 January 2025
Pages for Filing with Registrar
Company Registration No. 10544687 (England and Wales)
Make It Raine Limited
Contents
Page
Balance sheet
1
Notes to the financial statements
2 - 7
Make It Raine Limited
Balance Sheet
As at 31 January 2025
Page 1
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
167,519
170,304
Current assets
Debtors
4
-
0
49,445
Cash at bank and in hand
109,327
247,106
109,327
296,551
Creditors: amounts falling due within one year
5
(218,295)
(236,952)
Net current (liabilities)/assets
(108,968)
59,599
Net assets
58,551
229,903
Capital and reserves
Called up share capital
6
1
1
Profit and loss reserves
58,550
229,902
Total equity
58,551
229,903

The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 January 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges her responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

T he member has not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved and signed by the director and authorised for issue on 15 January 2026
Mrs Raine Allen-Miller
Director
Company Registration No. 10544687
Make It Raine Limited
Notes to the Financial Statements
For the year ended 31 January 2025
Page 2
1
Accounting policies
Company information

Make It Raine Limited is a private company limited by shares incorporated in England and Wales. The registered office is 6th Floor Charlotte Building, 17 Gresse Street, London, W1T 1QL.

1.1
Accounting convention

These financial statements have been prepared in accordance with Section 1A of 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 financial statements are prepared in sterling, which is the functional currency of the company. Monetary a mounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

A true t the time of approving the financial statements, t he director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus t he director continues to adopt the going concern basis of accounting in preparing the financial statements.

1.3
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. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recover ed.

1.4
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

Make It Raine Limited
Notes to the Financial Statements (Continued)
For the year ended 31 January 2025
1
Accounting policies
(Continued)
Page 3
1.5
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:

Freehold land and buildings
0%
Fixtures and fittings
25% Straight Line
Computers
25% Straight Line

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.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.7
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.

Make It Raine Limited
Notes to the Financial Statements (Continued)
For the year ended 31 January 2025
1
Accounting policies
(Continued)
Page 4
1.8
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 paymen ts 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. A m ounts 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.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Taxation

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

Make It Raine Limited
Notes to the Financial Statements (Continued)
For the year ended 31 January 2025
1
Accounting policies
(Continued)
Page 5
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

2
Employees

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

2025
2024
Number
Number
Total
1
1
Make It Raine Limited
Notes to the Financial Statements (Continued)
For the year ended 31 January 2025
Page 6
3
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 February 2024
165,433
12,454
177,887
Additions
-
0
438
438
At 31 January 2025
165,433
12,892
178,325
Depreciation and impairment
At 1 February 2024
-
0
7,583
7,583
Depreciation charged in the year
-
0
3,223
3,223
At 31 January 2025
-
0
10,806
10,806
Carrying amount
At 31 January 2025
165,433
2,086
167,519
At 31 January 2024
165,433
4,871
170,304
4
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
-
0
12,251
Other debtors
-
37,194
-
49,445
5
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
4,284
-
0
Corporation tax
188,040
127,891
Other taxation and social security
2,483
-
0
Other creditors
9,905
105,061
Accruals and deferred income
13,583
4,000
218,295
236,952
Make It Raine Limited
Notes to the Financial Statements (Continued)
For the year ended 31 January 2025
Page 7
6
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary share of £1 each
1
1
1
1
2025-01-31 2024-02-01 false false false 15 January 2026 CCH Software CCH Accounts Production 2025.300 No description of principal activity Mrs Raine Allen-Miller 10544687 2024-02-01 2025-01-31 10544687 2025-01-31 10544687 2024-01-31 10544687 core:LandBuildings 2025-01-31 10544687 core:OtherPropertyPlantEquipment 2025-01-31 10544687 core:LandBuildings 2024-01-31 10544687 core:OtherPropertyPlantEquipment 2024-01-31 10544687 core:CurrentFinancialInstruments core:WithinOneYear 2025-01-31 10544687 core:CurrentFinancialInstruments core:WithinOneYear 2024-01-31 10544687 core:ShareCapital 2025-01-31 10544687 core:ShareCapital 2024-01-31 10544687 core:RetainedEarningsAccumulatedLosses 2025-01-31 10544687 core:RetainedEarningsAccumulatedLosses 2024-01-31 10544687 core:ShareCapitalOrdinaryShareClass1 2025-01-31 10544687 core:ShareCapitalOrdinaryShareClass1 2024-01-31 10544687 bus:Director1 2024-02-01 2025-01-31 10544687 core:LandBuildings core:OwnedOrFreeholdAssets 2024-02-01 2025-01-31 10544687 core:FurnitureFittings 2024-02-01 2025-01-31 10544687 core:ComputerEquipment 2024-02-01 2025-01-31 10544687 2023-02-01 2024-01-31 10544687 core:LandBuildings 2024-01-31 10544687 core:OtherPropertyPlantEquipment 2024-01-31 10544687 2024-01-31 10544687 core:LandBuildings 2024-02-01 2025-01-31 10544687 core:OtherPropertyPlantEquipment 2024-02-01 2025-01-31 10544687 core:CurrentFinancialInstruments 2025-01-31 10544687 core:CurrentFinancialInstruments 2024-01-31 10544687 bus:OrdinaryShareClass1 2024-02-01 2025-01-31 10544687 bus:OrdinaryShareClass1 2025-01-31 10544687 bus:OrdinaryShareClass1 2024-01-31 10544687 bus:PrivateLimitedCompanyLtd 2024-02-01 2025-01-31 10544687 bus:SmallCompaniesRegimeForAccounts 2024-02-01 2025-01-31 10544687 bus:FRS102 2024-02-01 2025-01-31 10544687 bus:AuditExemptWithAccountantsReport 2024-02-01 2025-01-31 10544687 bus:FullAccounts 2024-02-01 2025-01-31 xbrli:pure xbrli:shares iso4217:GBP