Acorah Software Products - Accounts Production 19.1.200 false true 31 May 2023 1 June 2022 false 1 June 2023 31 May 2024 31 May 2024 10195920 Mr Benjamin Elliott iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 10195920 2023-05-31 10195920 2024-05-31 10195920 2023-06-01 2024-05-31 10195920 frs-core:CurrentFinancialInstruments 2024-05-31 10195920 frs-core:Non-currentFinancialInstruments 2024-05-31 10195920 frs-core:FurnitureFittings 2024-05-31 10195920 frs-core:FurnitureFittings 2023-06-01 2024-05-31 10195920 frs-core:FurnitureFittings 2023-05-31 10195920 frs-core:MotorVehicles 2024-05-31 10195920 frs-core:MotorVehicles 2023-06-01 2024-05-31 10195920 frs-core:MotorVehicles 2023-05-31 10195920 frs-core:WithinOneYear 2024-05-31 10195920 frs-core:RevaluationReserve 2023-05-31 10195920 frs-core:RevaluationReserve 2024-05-31 10195920 frs-core:ShareCapital 2024-05-31 10195920 frs-core:RetainedEarningsAccumulatedLosses 2023-06-01 2024-05-31 10195920 frs-core:RetainedEarningsAccumulatedLosses frs-core:PreviouslyStatedAmount 2023-05-31 10195920 frs-core:RetainedEarningsAccumulatedLosses 2024-05-31 10195920 frs-bus:PrivateLimitedCompanyLtd 2023-06-01 2024-05-31 10195920 frs-bus:FilletedAccounts 2023-06-01 2024-05-31 10195920 frs-bus:SmallEntities 2023-06-01 2024-05-31 10195920 frs-bus:AuditExempt-NoAccountantsReport 2023-06-01 2024-05-31 10195920 frs-bus:SmallCompaniesRegimeForAccounts 2023-06-01 2024-05-31 10195920 frs-bus:Director1 2023-06-01 2024-05-31 10195920 frs-countries:EnglandWales 2023-06-01 2024-05-31 10195920 2022-05-31 10195920 2023-05-31 10195920 2022-06-01 2023-05-31 10195920 frs-core:CurrentFinancialInstruments 2023-05-31 10195920 frs-core:Non-currentFinancialInstruments 2023-05-31 10195920 frs-core:WithinOneYear 2023-05-31 10195920 frs-core:RevaluationReserve 2023-05-31 10195920 frs-core:ShareCapital 2023-05-31 10195920 frs-core:RetainedEarningsAccumulatedLosses 2023-05-31
Registered number: 10195920
B Elliott Properties Ltd
Unaudited Financial Statements
For The Year Ended 31 May 2024
Contents
Page
Statement of Financial Position 1—2
Notes to the Financial Statements 3—5
Page 1
Statement of Financial Position
Registered number: 10195920
2024 2023
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 4 7,362 9,828
Investment Properties 5 1,465,613 1,465,613
1,472,975 1,475,441
CURRENT ASSETS
Debtors 6 868,081 496,880
Investments 7 287 287
Cash at bank and in hand 5,722 35,656
874,090 532,823
Creditors: Amounts Falling Due Within One Year 8 (284,448 ) (303,721 )
NET CURRENT ASSETS (LIABILITIES) 589,642 229,102
TOTAL ASSETS LESS CURRENT LIABILITIES 2,062,617 1,704,543
Creditors: Amounts Falling Due After More Than One Year 9 (1,776,934 ) (1,372,172 )
NET ASSETS 285,683 332,371
CAPITAL AND RESERVES
Called up share capital 11 1 1
Revaluation reserve 12 380,745 380,745
Income Statement (95,063 ) (48,375 )
SHAREHOLDERS' FUNDS 285,683 332,371
Page 1
Page 2
For the year ending 31 May 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The member has not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The company has taken advantage of section 444(1) of the Companies Act 2006 and opted not to deliver to the registrar a copy of the company's Income Statement.
On behalf of the board
Mr Benjamin Elliott
Director
29/05/2026
The notes on pages 3 to 5 form part of these financial statements.
Page 2
Page 3
Notes to the Financial Statements
1. General Information
B Elliott Properties Ltd is a private company, limited by shares, incorporated in England & Wales, registered number 10195920 . The registered office is 33 Jacobs Well Road, Bristol, BS8 1DQ.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 section 1A Small Entities "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
2.2. Turnover
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. Turnover is reduced for estimated customer returns, rebates and other similar allowances.
Sale of goods
Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods.
Rendering of services
Turnover 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.
2.3. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Motor Vehicles 25% Reducing Balance
Fixtures & Fittings 33% Straight Line
2.4. Investment Properties
All investment properties are carried at fair value determined annually and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided for. Changes in fair value are recognised in the income statement.
2.5. Leasing and Hire Purchase Contracts
Assets obtained under finance leases are capitalised as tangible fixed assets. Assets acquired under finance leases are depreciated over the shorter of the lease term and their useful lives. Assets acquired under hire purchase contracts are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in the creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the income statement so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.
Rentals applicable to operating leases where substantially all of the benefits and risks of ownership remain with the lessor are charged to the income statement as incurred.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 1 (2023: 1)
1 1
Page 3
Page 4
4. Tangible Assets
Motor Vehicles Fixtures & Fittings Total
£ £ £
Cost
As at 1 June 2023 10,147 1,228 11,375
As at 31 May 2024 10,147 1,228 11,375
Depreciation
As at 1 June 2023 331 1,216 1,547
Provided during the period 2,454 12 2,466
As at 31 May 2024 2,785 1,228 4,013
Net Book Value
As at 31 May 2024 7,362 - 7,362
As at 1 June 2023 9,816 12 9,828
5. Investment Property
2024
£
Fair Value
As at 1 June 2023 and 31 May 2024 1,465,613
6. Debtors
2024 2023
£ £
Due within one year
Trade debtors 15,196 1,439
Prepayments and accrued income 206 -
Amounts owed by group undertakings 852,679 495,441
868,081 496,880
7. Current Asset Investments
2024 2023
£ £
Shares in subsidiaries 287 287
Page 4
Page 5
8. Creditors: Amounts Falling Due Within One Year
2024 2023
£ £
Net obligations under finance lease and hire purchase contracts 3,393 4,657
Trade creditors 63,594 21,238
Bank loans and overdrafts 25,025 32,704
Other creditors 8,000 -
Accruals and deferred income 8,942 7,776
Director's loan account 125,494 187,346
Amounts owed to group undertakings 50,000 50,000
284,448 303,721
9. Creditors: Amounts Falling Due After More Than One Year
2024 2023
£ £
Bank loans 1,501,145 1,197,576
Other creditors 275,789 174,596
1,776,934 1,372,172
10. Obligations Under Finance Leases and Hire Purchase
2024 2023
£ £
The future minimum finance lease payments are as follows:
Not later than one year 3,393 4,657
11. Share Capital
2024 2023
£ £
Allotted, Called up and fully paid 1 1
12. Reserves
Revaluation reserve Income Statement
£ £
As at 1 June 2023 380,745 (48,375 )
Loss for the year and total comprehensive income - (46,688 )
As at 31 May 2024 380,745 (95,063 )
Page 5