Company registration number 06454344 (England and Wales)
Silvaflame-Cleervue Co. Ltd
Unaudited Financial Statements
For the year ended 31 December 2025
Silvaflame-Cleervue Co. Ltd
Contents
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 7
Silvaflame-Cleervue Co. Ltd
Statement Of Financial Position
As at 31 December 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
4
22,440
44,397
Current assets
Stocks
107,135
144,432
Debtors
5
107,411
96,988
Cash at bank and in hand
100,496
64,930
315,042
306,350
Creditors: amounts falling due within one year
6
(74,808)
(75,769)
Net current assets
240,234
230,581
Total assets less current liabilities
262,674
274,978
Creditors: amounts falling due after more than one year
7
(19,488)
(24,976)
Provisions for liabilities
(5,610)
(11,099)
Net assets
237,576
238,903
Capital and reserves
Called up share capital
98
98
Capital redemption reserve
34
34
Profit and loss reserves
237,444
238,771
Total equity
237,576
238,903
Silvaflame-Cleervue Co. Ltd
Statement Of Financial Position (continued)
As at 31 December 2025
- 2 -
For the financial year ended 31 December 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The directors of the company have elected not to include a copy of the income statement within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 23 June 2026 and are signed on its behalf by:
Mrs J Edwards
Mr J Snaith
Director
Director
Company registration number 06454344 (England and Wales)
Silvaflame-Cleervue Co. Ltd
Notes to the financial statements
For the year ended 31 December 2025
- 3 -
1
Accounting policies
Company information
Silvaflame-Cleervue Co. Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 22 Park Street, Bridgtown, Cannock, Staffordshire, WS11 0BX.
1.1
Basis of preparation
These financial statements for the year ended 31 December 2025 are the first financial statements of Silvaflame-Cleervue Co. Ltd prepared in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland. The date of transition to FRS 102 was 1 January 2024. The reported financial position and financial performance for the previous period are not affected by the transition to FRS 102.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts 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
Revenue
Revenue 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, rental of equipment and the provision of management services are recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on despatch 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.
1.3
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill, being the amount paid in connection with the acquisition of a business in 2008, which has now been fully amortised.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.4
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.
Silvaflame-Cleervue Co. Ltd
Notes to the financial statements (continued)
For the year ended 31 December 2025
1
Accounting policies
(Continued)
- 4 -
Depreciation is provided on all tangible fixed assets, at rates calculated to write off the cost, less estimated residual value, of each assets on a systematic basis over its expected useful life as follows:
Plant and equipment
20% and 40% on cost
Fixtures and fittings
20% on cost
Computers
33% on cost
Motor vehicles
20% on cost
The directors perform annual impairment reviews to ensure that the recoverable amount is higher than the carrying value, this includes costs directly attributable to making the asset capable of operating as intended.
1.5
Impairment of fixed assets
Assets not measured at fair value are reviewed for any indication that the asset may be impaired at each balance sheet date. If such indication exists, the recoverable amount of the asset, or the asset's cash generating unit, is estimated and compared to the carrying amount. Where the carrying amount exceeds its recoverable amount, an impairment loss is recognised in profit or loss unless the asset is carried at a revalued amount where the impairment loss is a revaluation decrease.
1.6
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.7
Cash and cash equivalents
Cash comprises cash in hand and demand deposits. Cash equivalents are short-term, highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with an insignificant risk of change in value.
1.8
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement 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.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
Silvaflame-Cleervue Co. Ltd
Notes to the financial statements (continued)
For the year ended 31 December 2025
1
Accounting policies
(Continued)
- 5 -
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.9
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.
1.10
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.11
Leases
As lessee
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
9
9
Silvaflame-Cleervue Co. Ltd
Notes to the financial statements (continued)
For the year ended 31 December 2025
- 6 -
3
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2025 and 31 December 2025
2,000
Amortisation and impairment
At 1 January 2025 and 31 December 2025
2,000
Carrying amount
At 31 December 2025
At 31 December 2024
4
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2025 and 31 December 2025
40,386
1,550
7,456
86,575
135,967
Depreciation and impairment
At 1 January 2025
33,941
1,549
6,120
49,960
91,570
Depreciation charged in the year
4,548
720
16,689
21,957
At 31 December 2025
38,489
1,549
6,840
66,649
113,527
Carrying amount
At 31 December 2025
1,897
1
616
19,926
22,440
At 31 December 2024
6,445
1
1,336
36,615
44,397
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
97,500
86,447
Other debtors
9,911
10,541
107,411
96,988
Silvaflame-Cleervue Co. Ltd
Notes to the financial statements (continued)
For the year ended 31 December 2025
- 7 -
6
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans and overdrafts
5,542
5,600
Trade creditors
29,007
34,533
Taxation and social security
19,182
15,431
Other creditors
21,077
20,205
74,808
75,769
7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
19,488
24,976