1 November 2024 v2026.25.1 limited_company_frs_102_section_1a_v1_1_3 companies_houseSoftwarefalsetruetruetrueNo description of principal activityfalsetruexbrli:purexbrli:sharesiso4217:GBP052583372024-11-012025-10-31052583372025-10-31052583372024-10-3105258337core:WithinOneYear2025-10-3105258337core:WithinOneYear2024-10-3105258337core:AfterOneYear2025-10-3105258337core:AfterOneYear2024-10-3105258337core:ShareCapital2025-10-3105258337core:ShareCapital2024-10-3105258337core:RetainedEarningsAccumulatedLosses2025-10-3105258337core:RetainedEarningsAccumulatedLosses2024-10-3105258337bus:Director12024-11-012025-10-3105258337bus:RegisteredOffice2024-11-012025-10-3105258337core:NetGoodwill2024-11-012025-10-3105258337core:PlantMachinery2024-11-012025-10-3105258337core:FurnitureFittings2024-11-012025-10-3105258337core:OfficeEquipment2024-11-012025-10-31052583372023-11-012024-10-3105258337core:NetGoodwill2025-10-3105258337core:PlantMachinery2024-11-0105258337core:PlantMachinery2025-10-3105258337core:PlantMachinery2024-10-310525833712024-11-012025-10-3105258337countries:EnglandWales2024-11-012025-10-3105258337bus:AuditExemptWithAccountantsReport2024-11-012025-10-3105258337bus:PrivateLimitedCompanyLtd2024-11-012025-10-3105258337bus:SmallEntities2024-11-012025-10-3105258337bus:FullAccounts2024-11-012025-10-31
Company registration number:
05258337
WILLOWS MAGIC LIMITED
Unaudited Filleted Financial Statements for the year ended
31 October 2025
WILLOWS MAGIC LIMITED
Report to the board of directors on the preparation of the unaudited statutory financial statements of WILLOWS MAGIC LIMITED
Year ended
31 October 2025
As described on the statement of financial position, the Board of Directors of
WILLOWS MAGIC LIMITED
are responsible for the preparation of the
financial statements
for the year ended
31 October 2025
, which comprise the income statement, statement of income and retained earnings, statement of financial position and related notes.
You consider that the company is exempt from an audit under the Companies Act 2006.
In accordance with your instructions I have compiled these unaudited financial statements in order to assist you to fulfil your statutory responsibilities, from the accounting records and from information and explanations supplied to me.
TAG (Maidstone) Ltd
10 Coverdale Avenue
Maidstone
Kent
ME15 9DR
United Kingdom
Date:
24 June 2026
WILLOWS MAGIC LIMITED
Statement of Financial Position
31 October 2025
20252024
Note££
Fixed assets    
Tangible assets 6
88,261
 
104,068
 
Current assets    
Stocks
3,300
 
3,300
 
Debtors 7
81,199
 
85,417
 
Cash at bank and in hand
62,901
 
56,008
 
147,400
 
144,725
 
Creditors: amounts falling due within one year 8
(112,076
)
(119,905
)
Net current assets
35,324
 
24,820
 
Total assets less current liabilities 123,585   128,888  
Creditors: amounts falling due after more than one year 9
(58,336
)
(71,355
)
Provisions for liabilities
(15,327
)
(18,014
)
Net assets
49,922
 
39,519
 
Capital and reserves    
Called up share capital
108
 
108
 
Profit and loss account
49,814
 
39,411
 
Shareholders funds
49,922
 
39,519
 
For the year ending
31 October 2025
, the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Directors' responsibilities:
  • 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 Act 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.
In accordance with Section 444 of the Companies Act 2006, the income statement has not been delivered.
These
financial statements
were approved by the board of directors and authorised for issue on
24 June 2026
, and are signed on behalf of the board by:
Mr L Williams
Director
Company registration number:
05258337
WILLOWS MAGIC LIMITED
Notes to the Financial Statements
Year ended
31 October 2025

1 General information

The company is a private company limited by shares and is registered in England and Wales. The address of the registered office is
7 Elvington Green
,
Bromley
,
Kent
,
BR2 9DE
, United Kingdom.

2 Statement of compliance

These
financial statements
have been prepared in compliance with FRS 102 Section 1A, 'The Financial Reporting Standard applicable to the UK and Republic of Ireland'.

3 Accounting policies

Basis of preparation

The
financial statements
have been prepared on the historical cost basis, as modified by the revaluation of certain assets.
The
financial statements
are prepared in sterling, which is the functional currency of the company.

Turnover

Turnover is measured at the fair value of the consideration received or receivable for goods supplied, net of discounts and Value Added Tax.

Goodwill

Purchased goodwill arises on business acquisitions and represents the difference between the cost of acquisition and the fair values of the identifiable assets and liabilities acquired.
Goodwill is initially recorded at cost, and is subsequently stated at cost less any accumulated amortisation and accumulated impairment losses. It is amortised on a straight-line basis over the useful economic life of the asset. Where a reliable estimate of the useful life of goodwill cannot be made, the life is presumed not to exceed five years.

Tangible assets

Tangible assets are initially measured at cost, and are subsequently measured at cost less any accumulated depreciation and accumulated impairment losses or at a revalued amount.
Depreciation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful economic life of that asset as follows:
Plant and machinery
20% on reducing balance and 15% on reducing balance
Fixtures and fittings
15% on reducing balance
Office equipment
20% on reducing balance

Stocks

Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stocks to their present location and condition.

Finance leases and hire purchase contracts

Assets held under finance leases are recognised in the statement of financial position as assets and liabilities at the lower of the fair value of the assets and the present value of the minimum lease payments, which is determined at the inception of the lease term. Any initial direct costs of the lease are added to the amount recognised as an asset.
Lease payments are apportioned between the finance charges and reduction of the outstanding lease liability using the effective interest method. Finance charges are allocated to each period so as to produce a constant rate of interest on the remaining balance of the liability.

Deferred tax

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the reporting date. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is more likely than not that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Deferred tax is measured on an undiscounted basis at the tax rates that would apply in the periods in which timing differences are expected to reverse, based on tax rates and laws enacted at the statement of financial position date.

4 Average number of employees

The average number of persons employed by the company during the year was
5
(2024:
5
).

5 Intangible assets

Goodwill
£
Cost  
At
1 November 2024
and
31 October 2025
52,000
 
Amortisation  
At
1 November 2024
and
31 October 2025
52,000
 
Carrying amount  
At
31 October 2025
-  
At 31 October 2024 -  

6 Tangible assets

Plant and machinery etc.
£
Cost  
At
1 November 2024
507,329
 
Additions
1,057
 
At
31 October 2025
508,386
 
Depreciation  
At
1 November 2024
403,261
 
Charge
16,864
 
At
31 October 2025
420,125
 
Carrying amount  
At
31 October 2025
88,261
 
At 31 October 2024
104,068
 

7 Debtors

20252024
££
Trade debtors
66,928
 
71,544
 
Other debtors
14,271
 
13,873
 
81,199
 
85,417
 

8 Creditors: amounts falling due within one year

20252024
££
Bank loans and overdrafts
5,000
 
5,000
 
Trade creditors
82,507
 
88,688
 
Taxation and social security
20,448
 
18,248
 
Other creditors
4,121
 
7,969
 
112,076
 
119,905
 

9 Creditors: amounts falling due after more than one year

20252024
££
Bank loans and overdrafts
23,029
 
28,029
 
Other creditors
35,307
 
43,326
 
58,336
 
71,355