Taxi Studio Limited 04448684 false 2025-06-01 2025-12-31 2025-12-31 The principal activity of the company is provision of specialised design activities Digita Accounts Production Advanced 6.30.9574.0 true 04448684 2025-06-01 2025-12-31 04448684 2025-12-31 04448684 core:AcceleratedTaxDepreciationDeferredTax 2025-12-31 04448684 core:ProvisionsDeferredTax 2025-12-31 04448684 core:HirePurchaseContracts core:CurrentFinancialInstruments 2025-12-31 04448684 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2025-12-31 04448684 core:CurrentFinancialInstruments 2025-12-31 04448684 core:CurrentFinancialInstruments core:WithinOneYear 2025-12-31 04448684 core:Non-currentFinancialInstruments core:AfterOneYear 2025-12-31 04448684 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2025-12-31 04448684 core:CostValuation 2025-12-31 04448684 core:FurnitureFittingsToolsEquipment 2025-12-31 04448684 core:LandBuildings 2025-12-31 04448684 core:OtherPropertyPlantEquipment 2025-12-31 04448684 bus:SmallEntities 2025-06-01 2025-12-31 04448684 bus:AuditExemptWithAccountantsReport 2025-06-01 2025-12-31 04448684 bus:FilletedAccounts 2025-06-01 2025-12-31 04448684 bus:SmallCompaniesRegimeForAccounts 2025-06-01 2025-12-31 04448684 bus:RegisteredOffice 2025-06-01 2025-12-31 04448684 bus:Director4 2025-06-01 2025-12-31 04448684 bus:PrivateLimitedCompanyLtd 2025-06-01 2025-12-31 04448684 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2025-06-01 2025-12-31 04448684 core:ComputerEquipment 2025-06-01 2025-12-31 04448684 core:FurnitureFittings 2025-06-01 2025-12-31 04448684 core:FurnitureFittingsToolsEquipment 2025-06-01 2025-12-31 04448684 core:LandBuildings 2025-06-01 2025-12-31 04448684 core:OfficeEquipment 2025-06-01 2025-12-31 04448684 core:OtherPropertyPlantEquipment 2025-06-01 2025-12-31 04448684 countries:EnglandWales 2025-06-01 2025-12-31 04448684 2025-05-31 04448684 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2025-05-31 04448684 core:CostValuation 2025-05-31 04448684 core:FurnitureFittingsToolsEquipment 2025-05-31 04448684 core:LandBuildings 2025-05-31 04448684 core:OtherPropertyPlantEquipment 2025-05-31 04448684 2024-06-01 2025-05-31 04448684 2025-05-31 04448684 core:AcceleratedTaxDepreciationDeferredTax 2025-05-31 04448684 core:ProvisionsDeferredTax 2025-05-31 04448684 core:HirePurchaseContracts core:CurrentFinancialInstruments 2025-05-31 04448684 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2025-05-31 04448684 core:CurrentFinancialInstruments 2025-05-31 04448684 core:CurrentFinancialInstruments core:WithinOneYear 2025-05-31 04448684 core:Non-currentFinancialInstruments core:AfterOneYear 2025-05-31 04448684 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2025-05-31 04448684 core:FurnitureFittingsToolsEquipment 2025-05-31 04448684 core:LandBuildings 2025-05-31 04448684 core:OtherPropertyPlantEquipment 2025-05-31 iso4217:GBP xbrli:pure

Registration number: 04448684 (England & Wales)

Prepared for the registrar

Taxi Studio Limited

Annual Report and Unaudited Financial Statements

for the Period from 1 June 2025 to 31 December 2025

 

Taxi Studio Limited

(Registration number: 04448684 (England & Wales))
Balance Sheet as at 31 December 2025

Note

31 December 2025
£

31 May 2025
£

Fixed assets

 

Intangible assets

4

21,663

36,803

Tangible assets

5

339,509

361,745

Investments

6

35,000

35,000

 

396,172

433,548

Current assets

 

Debtors

7

2,401,355

2,465,255

Cash at bank and in hand

 

1,655,610

1,518,780

 

4,056,965

3,984,035

Creditors: Amounts falling due within one year

8

(1,632,343)

(1,548,027)

Net current assets

 

2,424,622

2,436,008

Total assets less current liabilities

 

2,820,794

2,869,556

Creditors: Amounts falling due after more than one year

8

(220,405)

(256,648)

Deferred tax liabilities

10

(56,501)

(56,665)

Net assets

 

2,543,888

2,556,243

Capital and reserves

 

Called up share capital

1,200

1,200

Retained earnings

2,542,688

2,555,043

Shareholders' funds

 

2,543,888

2,556,243

For the financial period ending 31 December 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 accounts for the period in question in accordance with section 476; and

The directors acknowledge their 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 and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 28 July 2026 and signed on its behalf by:
 


R B Wills
Director

 

Taxi Studio Limited

Notes to the Unaudited Financial Statements for the Period from 1 June 2025 to 31 December 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:
3 Portwall Lane
Bristol
BS1 6NB

 

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 for, where disclosed in these accounting policies, certain items that are shown at fair value.

The presentational currency of the financial statements is Pounds Sterling, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are rounded to the nearest Pound.

Judgements

No significant judgements have been made by management in preparing these financial statements.

Key sources of estimation uncertainty

No key sources of estimation uncertainty have been identified by management in preparing these financial statements other than those detailed in these accounting policies.

Revenue recognition

Turnover represents amounts chargeable, net of value added tax, in respect of the sale of goods and services to customers.

Government grants

Government grants are recognised based on the accrual model and are measured at the fair value of the asset received or receivable. Grants are classified as relating either to revenue or to assets. Grants relating to revenue are recognised in income over the period in which the related costs are recognised. Grants relating to assets are recognised over the expected useful life of the asset. Where part of a grant relating to an asset is deferred, it is recognised as deferred income.

Tax

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

The current 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.

Deferred tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

 

Taxi Studio Limited

Notes to the Unaudited Financial Statements for the Period from 1 June 2025 to 31 December 2025

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rates prevailing on the initial transaction dates.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

Tangible assets

Tangible assets are stated in the statement of financial position 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

Long leasehold land and buildings

Lease term - 5 years

Computer equipment

33.3% Straight line

Office equipment

33.3% Straight line

Fixtures and fittings

25% Straight line

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Intangible assets

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date.

Negative goodwill arising on an acquisition is recognised on the face of the balance sheet on the acquisition date and subsequently the excess up to the fair value of non-monetary assets acquired is recognised in profit or loss in the periods in which the non-monetary assets are recovered.

Intangible assets

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Website development costs

50% straight line

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.

Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

 

Taxi Studio Limited

Notes to the Unaudited Financial Statements for the Period from 1 June 2025 to 31 December 2025

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

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. All trade debtors are repayable within one year and hence are included at the undiscounted cost of cash expected to be received. 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 debtors.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors 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 all are repayable within one year and hence are included at the undiscounted amount of cash expected to be paid.

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.

Financial instruments


Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the balance sheet. The corresponding dividends relating to the liability component are charged as interest expenses in the profit and loss account.


Recognition and measurement
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.


Impairment
Assets, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss.

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.

 

Taxi Studio Limited

Notes to the Unaudited Financial Statements for the Period from 1 June 2025 to 31 December 2025

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

 

3

Staff numbers

The average number of persons employed by the company (including directors) during the period, was 50 (31 May 2025 - 47).

 

4

Intangible assets

Website development costs
 £

Total
£

Cost

At 1 June 2025

52,704

52,704

At 31 December 2025

52,704

52,704

Amortisation

At 1 June 2025

15,901

15,901

Amortisation charge

15,140

15,140

At 31 December 2025

31,041

31,041

Carrying amount

At 31 December 2025

21,663

21,663

At 31 May 2025

36,803

36,803

 

Taxi Studio Limited

Notes to the Unaudited Financial Statements for the Period from 1 June 2025 to 31 December 2025

 

5

Tangible assets

Long leasehold land and buildings
£

Furniture, fittings and equipment
 £

Other property, plant and equipment
 £

Total
£

Cost

At 1 June 2025

363,558

19,193

135,912

518,663

Additions

4,282

-

33,406

37,688

At 31 December 2025

367,840

19,193

169,318

556,351

Depreciation

At 1 June 2025

39,815

12,813

104,290

156,918

Charge for the year

41,764

1,333

16,827

59,924

At 31 December 2025

81,579

14,146

121,117

216,842

Carrying amount

At 31 December 2025

286,261

5,047

48,201

339,509

At 31 May 2025

323,743

6,380

31,622

361,745

 

6

Investments

31 December 2025
£

31 May 2025
£

Investments in associates

35,000

35,000

Associates

£

Cost

At 1 June 2025

35,000

At 31 December 2025

35,000

Provision

Carrying amount

At 31 December 2025

35,000

At 31 May 2025

35,000

 

7

Debtors

Note

31 December 2025
£

31 May 2025
£

Trade debtors

 

1,759,167

1,469,750

Receivables from related parties

12

74,272

74,331

Prepayments

 

108,055

49,127

Other debtors

 

459,861

872,047

 

2,401,355

2,465,255

 

Taxi Studio Limited

Notes to the Unaudited Financial Statements for the Period from 1 June 2025 to 31 December 2025

 

8

Creditors

Note

31 December 2025
£

31 May 2025
£

Due within one year

 

Loans and borrowings

9

60,802

57,082

Trade creditors

 

149,704

131,484

Taxation and social security

 

484,009

304,498

Accruals and deferred income

 

932,613

1,035,055

Other creditors

 

5,215

19,908

 

1,632,343

1,548,027

Note

31 December 2025
£

31 May 2025
£

Due after one year

 

Loans and borrowings

9

220,405

256,648

 

9

Loans and borrowings

Current loans and borrowings

31 December 2025
£

31 May 2025
£

Hire purchase contracts and finance lease liabilities

60,802

57,082

Non-current loans and borrowings

31 December 2025
£

31 May 2025
£

Hire purchase contracts and finance lease liabilities

220,405

256,648

 

10

Deferred tax

Deferred tax assets and liabilities

31 December 2025

Liability
£

Fixed asset timing differences

57,843

Short term timing differences

(1,342)

56,501

31 May 2025

Liability
£

Fixed asset timing differences

70,216

Short term timing differences

(13,551)

56,665

 

Taxi Studio Limited

Notes to the Unaudited Financial Statements for the Period from 1 June 2025 to 31 December 2025

 

11

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £527,676 (31 May 2025 - £598,471).

 

12

Related party transactions

At 31 December 2025, the director A Bane owed the company £24,936 (31 May 2025: £24,936), the director S Buck owed the company £42,785 (31 May 2025: £42,785) and the director R Wills owed the company £6,551 (31 May 2025: £6,610) in the form of directors' loan accounts. The loans are interest free, unsecured and repayable on demand.