2024-08-01 2025-07-31 2025-07-31 false 14976371 SMITHSON PROJECTS LTD 2026-03-19 false iso4217:GBP xbrli:pure 14976371 2024-07-31 14976371 2025-07-31 14976371 2024-08-01 2025-07-31 14976371 2023-07-02 14976371 2024-07-31 14976371 2023-07-03 2024-07-31 14976371 bus:SmallEntities 2024-08-01 2025-07-31 14976371 bus:AuditExempt-NoAccountantsReport 2024-08-01 2025-07-31 14976371 bus:FullAccounts 2024-08-01 2025-07-31 14976371 bus:PrivateLimitedCompanyLtd 2024-08-01 2025-07-31 14976371 core:WithinOneYear 2025-07-31 14976371 core:AfterOneYear 2025-07-31 14976371 core:WithinOneYear 2024-07-31 14976371 core:AfterOneYear 2024-07-31 14976371 core:ShareCapital 2025-07-31 14976371 core:SharePremium 2025-07-31 14976371 core:RevaluationReserve 2025-07-31 14976371 core:OtherReservesSubtotal 2025-07-31 14976371 core:RetainedEarningsAccumulatedLosses 2025-07-31 14976371 core:ShareCapital 2024-07-31 14976371 core:SharePremium 2024-07-31 14976371 core:RevaluationReserve 2024-07-31 14976371 core:OtherReservesSubtotal 2024-07-31 14976371 core:RetainedEarningsAccumulatedLosses 2024-07-31 14976371 core:LandBuildings 2025-07-31 14976371 core:PlantMachinery 2025-07-31 14976371 core:Vehicles 2025-07-31 14976371 core:FurnitureFittings 2025-07-31 14976371 core:OfficeEquipment 2025-07-31 14976371 core:NetGoodwill 2025-07-31 14976371 core:IntangibleAssetsOtherThanGoodwill 2025-07-31 14976371 core:ListedExchangeTraded 2025-07-31 14976371 core:UnlistedNon-exchangeTraded 2025-07-31 14976371 core:LandBuildings 2024-07-31 14976371 core:PlantMachinery 2024-07-31 14976371 core:Vehicles 2024-07-31 14976371 core:FurnitureFittings 2024-07-31 14976371 core:OfficeEquipment 2024-07-31 14976371 core:NetGoodwill 2024-07-31 14976371 core:IntangibleAssetsOtherThanGoodwill 2024-07-31 14976371 core:ListedExchangeTraded 2024-07-31 14976371 core:UnlistedNon-exchangeTraded 2024-07-31 14976371 core:LandBuildings 2024-08-01 2025-07-31 14976371 core:PlantMachinery 2024-08-01 2025-07-31 14976371 core:Vehicles 2024-08-01 2025-07-31 14976371 core:FurnitureFittings 2024-08-01 2025-07-31 14976371 core:OfficeEquipment 2024-08-01 2025-07-31 14976371 core:NetGoodwill 2024-08-01 2025-07-31 14976371 core:IntangibleAssetsOtherThanGoodwill 2024-08-01 2025-07-31 14976371 core:ListedExchangeTraded 2024-08-01 2025-07-31 14976371 core:UnlistedNon-exchangeTraded 2024-08-01 2025-07-31 14976371 core:MoreThanFiveYears 2024-08-01 2025-07-31 14976371 core:Non-currentFinancialInstruments 2025-07-31 14976371 core:Non-currentFinancialInstruments 2024-07-31 14976371 dpl:CostSales 2024-08-01 2025-07-31 14976371 dpl:DistributionCosts 2024-08-01 2025-07-31 14976371 core:LandBuildings 2024-08-01 2025-07-31 14976371 core:PlantMachinery 2024-08-01 2025-07-31 14976371 core:Vehicles 2024-08-01 2025-07-31 14976371 core:FurnitureFittings 2024-08-01 2025-07-31 14976371 core:OfficeEquipment 2024-08-01 2025-07-31 14976371 dpl:AdministrativeExpenses 2024-08-01 2025-07-31 14976371 core:NetGoodwill 2024-08-01 2025-07-31 14976371 core:IntangibleAssetsOtherThanGoodwill 2024-08-01 2025-07-31 14976371 dpl:GroupUndertakings 2024-08-01 2025-07-31 14976371 dpl:ParticipatingInterests 2024-08-01 2025-07-31 14976371 dpl:GroupUndertakings core:ListedExchangeTraded 2024-08-01 2025-07-31 14976371 core:ListedExchangeTraded 2024-08-01 2025-07-31 14976371 dpl:GroupUndertakings core:UnlistedNon-exchangeTraded 2024-08-01 2025-07-31 14976371 core:UnlistedNon-exchangeTraded 2024-08-01 2025-07-31 14976371 dpl:CostSales 2023-07-03 2024-07-31 14976371 dpl:DistributionCosts 2023-07-03 2024-07-31 14976371 core:LandBuildings 2023-07-03 2024-07-31 14976371 core:PlantMachinery 2023-07-03 2024-07-31 14976371 core:Vehicles 2023-07-03 2024-07-31 14976371 core:FurnitureFittings 2023-07-03 2024-07-31 14976371 core:OfficeEquipment 2023-07-03 2024-07-31 14976371 dpl:AdministrativeExpenses 2023-07-03 2024-07-31 14976371 core:NetGoodwill 2023-07-03 2024-07-31 14976371 core:IntangibleAssetsOtherThanGoodwill 2023-07-03 2024-07-31 14976371 dpl:GroupUndertakings 2023-07-03 2024-07-31 14976371 dpl:ParticipatingInterests 2023-07-03 2024-07-31 14976371 dpl:GroupUndertakings core:ListedExchangeTraded 2023-07-03 2024-07-31 14976371 core:ListedExchangeTraded 2023-07-03 2024-07-31 14976371 dpl:GroupUndertakings core:UnlistedNon-exchangeTraded 2023-07-03 2024-07-31 14976371 core:UnlistedNon-exchangeTraded 2023-07-03 2024-07-31 14976371 core:NetGoodwill 2025-07-31 14976371 core:IntangibleAssetsOtherThanGoodwill 2025-07-31 14976371 core:LandBuildings 2025-07-31 14976371 core:PlantMachinery 2025-07-31 14976371 core:Vehicles 2025-07-31 14976371 core:FurnitureFittings 2025-07-31 14976371 core:OfficeEquipment 2025-07-31 14976371 core:AfterOneYear 2025-07-31 14976371 core:WithinOneYear 2025-07-31 14976371 core:ListedExchangeTraded 2025-07-31 14976371 core:UnlistedNon-exchangeTraded 2025-07-31 14976371 core:ShareCapital 2025-07-31 14976371 core:SharePremium 2025-07-31 14976371 core:RevaluationReserve 2025-07-31 14976371 core:OtherReservesSubtotal 2025-07-31 14976371 core:RetainedEarningsAccumulatedLosses 2025-07-31 14976371 core:NetGoodwill 2024-07-31 14976371 core:IntangibleAssetsOtherThanGoodwill 2024-07-31 14976371 core:LandBuildings 2024-07-31 14976371 core:PlantMachinery 2024-07-31 14976371 core:Vehicles 2024-07-31 14976371 core:FurnitureFittings 2024-07-31 14976371 core:OfficeEquipment 2024-07-31 14976371 core:AfterOneYear 2024-07-31 14976371 core:WithinOneYear 2024-07-31 14976371 core:ListedExchangeTraded 2024-07-31 14976371 core:UnlistedNon-exchangeTraded 2024-07-31 14976371 core:ShareCapital 2024-07-31 14976371 core:SharePremium 2024-07-31 14976371 core:RevaluationReserve 2024-07-31 14976371 core:OtherReservesSubtotal 2024-07-31 14976371 core:RetainedEarningsAccumulatedLosses 2024-07-31 14976371 core:NetGoodwill 2023-07-02 14976371 core:IntangibleAssetsOtherThanGoodwill 2023-07-02 14976371 core:LandBuildings 2023-07-02 14976371 core:PlantMachinery 2023-07-02 14976371 core:Vehicles 2023-07-02 14976371 core:FurnitureFittings 2023-07-02 14976371 core:OfficeEquipment 2023-07-02 14976371 core:AfterOneYear 2023-07-02 14976371 core:WithinOneYear 2023-07-02 14976371 core:ListedExchangeTraded 2023-07-02 14976371 core:UnlistedNon-exchangeTraded 2023-07-02 14976371 core:ShareCapital 2023-07-02 14976371 core:SharePremium 2023-07-02 14976371 core:RevaluationReserve 2023-07-02 14976371 core:OtherReservesSubtotal 2023-07-02 14976371 core:RetainedEarningsAccumulatedLosses 2023-07-02 14976371 core:AfterOneYear 2024-08-01 2025-07-31 14976371 core:WithinOneYear 2024-08-01 2025-07-31 14976371 core:Non-currentFinancialInstruments core:CostValuation 2024-08-01 2025-07-31 14976371 core:Non-currentFinancialInstruments core:AdditionsToInvestments 2024-08-01 2025-07-31 14976371 core:Non-currentFinancialInstruments core:RevaluationsIncreaseDecreaseInInvestments 2024-08-01 2025-07-31 14976371 core:Non-currentFinancialInstruments core:DisposalsDecreaseInInvestments 2024-08-01 2025-07-31 14976371 core:Non-currentFinancialInstruments core:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments 2024-08-01 2025-07-31 14976371 core:Non-currentFinancialInstruments core:ImpairmentLossReversalProvisionsForImpairmentInvestments 2024-08-01 2025-07-31 14976371 core:Non-currentFinancialInstruments core:AcquisitionsIncreaseInProvisionsForImpairmentInvestments 2024-08-01 2025-07-31 14976371 core:Non-currentFinancialInstruments core:DisposalsDecreaseInProvisionsForImpairmentInvestments 2024-08-01 2025-07-31 14976371 core:Non-currentFinancialInstruments core:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments 2024-08-01 2025-07-31 14976371 core:Non-currentFinancialInstruments core:CostValuation 2025-07-31 14976371 core:Non-currentFinancialInstruments core:AdditionsToInvestments 2025-07-31 14976371 core:Non-currentFinancialInstruments core:RevaluationsIncreaseDecreaseInInvestments 2025-07-31 14976371 core:Non-currentFinancialInstruments core:DisposalsDecreaseInInvestments 2025-07-31 14976371 core:Non-currentFinancialInstruments core:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments 2025-07-31 14976371 core:Non-currentFinancialInstruments core:ImpairmentLossReversalProvisionsForImpairmentInvestments 2025-07-31 14976371 core:Non-currentFinancialInstruments core:AcquisitionsIncreaseInProvisionsForImpairmentInvestments 2025-07-31 14976371 core:Non-currentFinancialInstruments core:DisposalsDecreaseInProvisionsForImpairmentInvestments 2025-07-31 14976371 core:Non-currentFinancialInstruments core:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments 2025-07-31 14976371 core:Non-currentFinancialInstruments core:CostValuation 2024-07-31 14976371 core:Non-currentFinancialInstruments core:AdditionsToInvestments 2024-07-31 14976371 core:Non-currentFinancialInstruments core:RevaluationsIncreaseDecreaseInInvestments 2024-07-31 14976371 core:Non-currentFinancialInstruments core:DisposalsDecreaseInInvestments 2024-07-31 14976371 core:Non-currentFinancialInstruments core:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments 2024-07-31 14976371 core:Non-currentFinancialInstruments core:ImpairmentLossReversalProvisionsForImpairmentInvestments 2024-07-31 14976371 core:Non-currentFinancialInstruments core:AcquisitionsIncreaseInProvisionsForImpairmentInvestments 2024-07-31 14976371 core:Non-currentFinancialInstruments core:DisposalsDecreaseInProvisionsForImpairmentInvestments 2024-07-31 14976371 core:Non-currentFinancialInstruments core:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments 2024-07-31 14976371 bus:Director1 2024-08-01 2025-07-31

SMITHSON PROJECTS LTD

Registered Number
14976371
(England and Wales)

Unaudited Financial Statements for the Year ended
31 July 2025

SMITHSON PROJECTS LTD
Company Information
for the year from 1 August 2024 to 31 July 2025

Director | PEGLER, Phil Charles

Registered Address | 5 Jubilee Road
| St. George
| Bristol
| BS5 8HY

Registered Number | 14976371 (England and Wales)

SMITHSON PROJECTS LTD
Balance Sheet as at
31 July 2025

| Notes | 2025 |  | 2024
--- | --- | --- | --- | ---
|  | £ |  | £ |  | £ |  | £
Fixed assets |  |  |  |  |  |  |  |
Intangible assets | 3 |  |  | 6,000 |  |  |  | 6,000
|  |  |  | 6,000 |  |  |  | 6,000
Current assets |  |  |  |  |  |  |  |
Stocks | 4 | 8,165 |  |  |  | 7,340 |  |
Debtors |  | 58,385 |  |  |  | 69,433 |  |
Cash at bank and on hand |  | 1,619 |  |  |  | 2,501 |  |
|  | 68,169 |  |  |  | 79,274 |  |
Creditors amounts falling due within one year | 5 | (43,935) |  |  |  | (54,979) |  |
Net current assets (liabilities) |  |  |  | 24,234 |  |  |  | 24,295
Total assets less current liabilities |  |  |  | 30,234 |  |  |  | 30,295
Creditors amounts falling due after one year | 6 |  |  | (30,518) |  |  |  | (29,822)
Net assets |  |  |  | (284) |  |  |  | 473
Capital and reserves |  |  |  |  |  |  |  |
Profit and loss account |  |  |  | (284) |  |  |  | 473
Shareholders' funds |  |  |  | (284) |  |  |  | 473

- The company was entitled to exemption from audit for this reporting period 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 Director acknowledges their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
- 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 and loss account under section 444 (5A) Companies Act 2006.

The financial statements were approved and authorised for issue by the Director on 19 March 2026, and are signed on its behalf by:
PEGLER, Phil Charles Director Registered Company No. 14976371

SMITHSON PROJECTS LTD
Notes to the Financial Statements
for the year ended 31 July 2025

1. | Accounting policies
--- | ---

| Statutory information
--- | ---
| The company is a private company limited by shares and registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

| Statement of compliance
--- | ---
| The financial statements have been prepared in accordance with the Companies Act 2006 and FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland including Section 1A Small Entities.

| 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 (as applied to small entities by section 1A of the standard).

| Functional and presentation currency
--- | ---
| The financial statements are presented in sterling and this is the functional currency of the company.

| Going concern
--- | ---
| After reviewing the company's forecasts and projections, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The company therefore continues to adopt the going concern basis of accounting in preparing its financial statements.

| Turnover policy
--- | ---
| Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services.

| Revenue from sale of goods
--- | ---
| Revenue from the sale of goods is recognised when the company has transferred to the buyer the significant risks and rewards of ownership of the goods, usually when goods are delivered and legal title has passed. Providing the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the company and the costs incurred or to be incurred in respect of the transition can be measured reliably.

| Revenue from rendering of services
--- | ---
| Revenue from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.

| Interest income
--- | ---
| Interest income is recognised using the effective interest rate method.

| Employee benefits
--- | ---
| Short-term employee benefits are measured at the undiscounted amount expected to be paid in exchange for the employee's services to the company. Where employees have accrued short-term benefits which the entity has not paid by the balance sheet date, an accrual is recognised within creditors: amounts falling due within one year together with an associated expense in profit or loss. The liabilities are classified as current obligations in the statement of financial position because they are expected to be settled wholly within twelve months after the end of the period.

| Foreign currency translation
--- | ---
| Transactions in foreign currencies are initially recognised at the rate of exchange ruling at the date of the transaction. At the end of each reporting period foreign currency monetary items are translated at the closing rate of exchange. Non-monetary items that are measured at historical cost are translated at the rate ruling at the date of the transaction. All differences are charged to profit or loss.

| Intangible assets
--- | ---
| Intangible assets are stated at cost less accumulated amortisation and accumulated impairment losses. The assets are reviewed for impairment if the above factors indicate that the carrying amount may be impaired. Amortisation is included in 'administrative expenses' in the profit and loss account.

| Stocks and work in progress
--- | ---
| Stock is valued at the lower of cost and estimated selling price less costs to complete and sell. The cost methodology employed by the entity is the first-in first-out method. Estimated selling price less costs to complete and sell are derived from the selling price which the goods would fetch in an open market transaction with established customers less the costs expected to be incurred to enable the sale to complete. Provision is made for slow-moving and obsolete items of stock. Such provisions are recognised in profit or loss. Work in progress is valued using the percentage of completion method and values are calculated using the lower of cost and estimated selling price less costs to complete and sell. When stocks are sold, the carrying amount of those stocks is recognised as an expense within cost of sales. This takes place in the same period that the associated revenue is recognised.

| Trade and other debtors
--- | ---
| Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts.

| Cash and cash equivalents
--- | ---
| Cash and cash equivalents comprise cash at bank and on hand, demand deposits with banks and other short-term highly liquid investments with original maturities of three months or less. Bank overdrafts are disclosed separately. For the purpose of the cash flow statement, bank overdrafts form an integral part of the company's cash management and are included as a component of cash and cash equivalents.

2. | Average number of employees
--- | ---

|  | 2025 |  | 2024
| Average number of employees during the year | 1 |  | 2

3. | Intangible assets
--- | ---

|  | Other |  | Total
--- | --- | --- | --- | ---
|  | £ |  | £
| Cost or valuation
| At 01 August 24 | 6,000 |  | 6,000
| At 31 July 25 | 6,000 |  | 6,000
| Net book value
| At 31 July 25 | 6,000 |  | 6,000
| At 31 July 24 | 6,000 |  | 6,000

4. | Stocks
--- | ---

|  | 2025 |  | 2024
--- | --- | --- | --- | ---
|  | £ |  | £
| Finished goods | 8,165 |  | 7,340
| Total | 8,165 |  | 7,340

5. | Creditors: amounts due within one year
--- | ---

|  | 2025 |  | 2024
--- | --- | --- | --- | ---
|  | £ |  | £
| Trade creditors / trade payables | 31,430 |  | 49,460
| Taxation and social security | 12,505 |  | 5,519
| Total | 43,935 |  | 54,979

6. | Creditors: amounts due after one year
--- | ---

|  | 2025 |  | 2024
--- | --- | --- | --- | ---
|  | £ |  | £
| Other creditors | 30,518 |  | 29,822
| Total | 30,518 |  | 29,822