Replay Provisions Limited 09718542 false 2024-09-01 2025-08-31 2025-08-31 The principal activity of the company is Sports and recreation Education Digita Accounts Production Advanced 6.30.9574.0 true true 09718542 2024-09-01 2025-08-31 09718542 2025-08-31 09718542 bus:OrdinaryShareClass1 2025-08-31 09718542 core:HirePurchaseContracts core:CurrentFinancialInstruments 2025-08-31 09718542 core:CurrentFinancialInstruments 2025-08-31 09718542 core:CurrentFinancialInstruments core:WithinOneYear 2025-08-31 09718542 core:Non-currentFinancialInstruments 2025-08-31 09718542 core:Non-currentFinancialInstruments core:AfterOneYear 2025-08-31 09718542 core:FurnitureFittingsToolsEquipment 2025-08-31 09718542 core:MotorVehicles 2025-08-31 09718542 bus:SmallEntities 2024-09-01 2025-08-31 09718542 bus:AuditExemptWithAccountantsReport 2024-09-01 2025-08-31 09718542 bus:FilletedAccounts 2024-09-01 2025-08-31 09718542 bus:SmallCompaniesRegimeForAccounts 2024-09-01 2025-08-31 09718542 bus:RegisteredOffice 2024-09-01 2025-08-31 09718542 bus:Director1 2024-09-01 2025-08-31 09718542 bus:OrdinaryShareClass1 2024-09-01 2025-08-31 09718542 bus:PrivateLimitedCompanyLtd 2024-09-01 2025-08-31 09718542 core:FurnitureFittingsToolsEquipment 2024-09-01 2025-08-31 09718542 core:MotorVehicles 2024-09-01 2025-08-31 09718542 core:OfficeEquipment 2024-09-01 2025-08-31 09718542 countries:EnglandWales 2024-09-01 2025-08-31 09718542 2024-08-31 09718542 core:FurnitureFittingsToolsEquipment 2024-08-31 09718542 core:MotorVehicles 2024-08-31 09718542 2023-09-01 2024-08-31 09718542 2024-08-31 09718542 bus:OrdinaryShareClass1 2024-08-31 09718542 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-08-31 09718542 core:CurrentFinancialInstruments 2024-08-31 09718542 core:CurrentFinancialInstruments core:WithinOneYear 2024-08-31 09718542 core:Non-currentFinancialInstruments 2024-08-31 09718542 core:Non-currentFinancialInstruments core:AfterOneYear 2024-08-31 09718542 core:FurnitureFittingsToolsEquipment 2024-08-31 09718542 core:MotorVehicles 2024-08-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 09718542

Replay Provisions Limited
Unaudited Filleted Financial Statements
for the Year Ended 31 August 2025

Replay Provisions Limited

Contents

Balance Sheet | 1
Notes to the Unaudited Financial Statements | 2 to 6

Replay Provisions Limited

(Registration number: 09718542)
Balance Sheet as at 31 August 2025

| Note | 2025 £ | 2024 £
Fixed assets |  |  |
Tangible assets | 4 | 6,458 | 8,048
Current assets |  |  |
Stocks |  | 730 | 730
Debtors | 5 | 132,962 | 69,251
Cash at bank and in hand |  | 22,013 | 34,905
|  | 155,705 | 104,886
Creditors: Amounts falling due within one year | 6 | (131,638) | (115,329)
Net current assets/(liabilities) |  | 24,067 | (10,443)
Total assets less current liabilities |  | 30,525 | (2,395)
Creditors: Amounts falling due after more than one year | 6 | - | (7,851)
Provisions for liabilities |  | (1,227) | (1,529)
Net assets/(liabilities) |  | 29,298 | (11,775)
Capital and reserves |  |  |
Called up share capital | 7 | 10 | 10
Retained earnings |  | 29,288 | (11,785)
Shareholders' funds/(deficit) |  | 29,298 | (11,775)

For the financial year ending 31 August 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 year 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 provisions applicable to companies subject to the small companies regime and FRS 102 ‘The Financial Reporting Standard Applicable in the UK and Republic of Ireland’.

Approved and authorised by the director on 8 April 2026

......................................... Mr C Longworth Director

Replay Provisions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 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:
15 Eclipse Road
Feniscowles
Blackburn
Lancashire
BB2 5EZ

These financial statements were authorised for issue by the director on 8 April 2026.

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

The financial statements have been prepared on a going concern basis.

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.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Replay Provisions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2025

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.
Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.
Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class | Depreciation method and rate
Furniture and equipment | 15% reducing balance basis
Motor vehicles | 25% reducing balance basis

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.

Replay Provisions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 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.

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.

3 | Staff numbers

The average number of persons employed by the company (including the director) during the year, was 2 (2024 - 2).

4 | Tangible assets

| Furniture and equipment £ | Motor vehicles £ | Total £
Cost
At 1 September 2024 | 5,987 | 20,000 | 25,987
Additions | 267 | - | 267
At 31 August 2025 | 6,254 | 20,000 | 26,254
Depreciation
At 1 September 2024 | 4,268 | 13,671 | 17,939
Charge for the year | 275 | 1,582 | 1,857
At 31 August 2025 | 4,543 | 15,253 | 19,796
Carrying amount
At 31 August 2025 | 1,711 | 4,747 | 6,458
At 31 August 2024 | 1,719 | 6,329 | 8,048

Replay Provisions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2025

5 | Debtors

| 2025 £ | 2024 £
Trade debtors | 128,716 | 69,251
Prepayments | 4,246 | -
| 132,962 | 69,251

6 | Creditors

| Note | 2025 £ | 2024 £
Due within one year |  |  |
Loans and borrowings | 8 | 44,389 | 31,557
Trade creditors |  | 21,894 | 57,600
Taxation and social security |  | 42,395 | 6,664
Accruals and deferred income |  | 18,000 | -
Other creditors |  | 4,960 | 19,508
|  | 131,638 | 115,329

| Note | 2025 £ | 2024 £
Due after one year |  |  |
Loans and borrowings | 8 | - | 7,851

7 | Share capital

Allotted, called up and fully paid shares

| 2025 | 2024
| No. | £ | No. | £
Ordinary shares of £1 each | 10 | 10 | 10 | 10

Replay Provisions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2025

8 | Loans and borrowings

Non-current loans and borrowings

| 2025 £ | 2024 £
Bank borrowings | - | 7,851

Current loans and borrowings

| 2025 £ | 2024 £
Bank borrowings | 7,851 | 7,542
Hire purchase contracts | - | 13,915
Other borrowings | 36,538 | 10,100
| 44,389 | 31,557