Registered number
02958316
Formula Solutions Limited
Filleted Accounts
31 March 2026

Formula Solutions Limited
Registered number: 02958316
Balance Sheet
as at 31 March 2026
Notes |  |  | 2026 |  |  | 2025
£ | £
Fixed assets
Tangible assets | 4 |  |  | 799 |  |  | 888
Current assets
Debtors | 5 |  | 7,194 |  |  | 10,550
Cash at bank and in hand |  |  | 10,229 |  |  | 27,019
|  |  | 17,423 |  |  | 37,569
Creditors: amounts falling due within one year | 6 |  | (17,831) |  |  | (37,971)
Net current liabilities |  |  |  | (408) |  |  | (402)
Total assets less current liabilities |  |  |  | 391 |  |  | 486
Provisions for liabilities |  |  |  | (152) |  |  | (169)
Net assets |  |  | 239 |  |  | 317
Capital and reserves
Called up share capital |  |  |  | 4 |  |  | 2
Profit and loss account |  |  |  | 235 |  |  | 315
Shareholders' funds |  |  |  | 239 |  |  | 317
The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006.
The members have not required the company to obtain an audit in accordance with section 476 of the Act.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies' regime. The statement of income and retained earnings has not been delivered to the Registrar of Companies.
……………………………………
R A Dawkins
Director
Approved by the board on 16 July 2026

Formula Solutions Limited
Statement of Changes in Equity
for the year ended 31 March 2026
|  |  | Share capital |  | Share premium |  | Capital redemption reserve
|  |  |  |  | Total
£ | £ | £ | £
At 1 April 2024 | 2 |  | - |  | - |  | 2
At 31 March 2025 | 2 |  | - |  | - |  | 2
At 1 April 2025 | 2 |  | - |  | - |  | 2
Shares issued | 2 |  | - |  | - |  | 2
At 31 March 2026 | 4 |  | - |  | - |  | 4
Changes in the Profit and Loss Account are disclosed in the Statement of Income and Retained Earnings, which has not been delivered to the Registrar of Companies in accordance with the special provisions applicable to companies subject to the small companies' regime.

Formula Solutions Limited
Notes to the Accounts
for the year ended 31 March 2026
1 | Accounting policies
| The principal accounting policies adopted in the preparation of the accounts are set out below; they have remained unchanged from the previous period and have been consistently applied:
| 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, Section 1A (small entities). There have been no material departures from that standard.
| Turnover
| Turnover is measured at the fair value of the consideration received or receivable, net of discounts and VAT. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. 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.
| Intangible fixed assets
| Intangible fixed assets are measured at cost less accumulated amortisation and impairment losses.
| Tangible fixed assets
| Tangible fixed assets are measured at cost less accumulated depreciation and impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows:
| Plant and machinery | 10% on reducing balance
| 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.
| Creditors
| Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method.
| Taxation
| A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted.
| 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.
| Pensions
| Contributions to defined contribution plans are expensed in the period to which they relate.
2 | Employees | 2026 |  | 2025
Number | Number
| Average number of persons employed by the company | 2.00 |  | 2.00
3 | Intangible fixed assets | £
| Goodwill:
| Cost
| At 1 April 2025 | 20,000
| At 31 March 2026 | 20,000
| Amortisation
| At 1 April 2025 | 20,000
| At 31 March 2026 | 20,000
| Net book value
| At 31 March 2026 | -
| Goodwill has been written off in equal annual instalments over its estimated economic life of 10 years.
4 | Tangible fixed assets
|  |  |  |  |  |  |  | Plant and machinery
£
| Cost
| At 1 April 2025 | 3,500
| At 31 March 2026 | 3,500
| Depreciation
| At 1 April 2025 | 2,612
| Charge for the year | 89
| At 31 March 2026 | 2,701
| Net book value
| At 31 March 2026 | 799
| At 31 March 2025 | 888
5 | Debtors | 2026 |  | 2025
£ | £
| Trade debtors | 2,184 |  | 6,257
| Other debtors | 5,010 |  | 4,293
|  |  |  |  |  | 7,194 |  | 10,550
6 | Creditors: amounts falling due within one year | 2026 |  | 2025
£ | £
| Taxation and social security costs | 4,313 |  | 4,869
| Other creditors | 13,518 |  | 33,102
|  |  |  |  |  | 17,831 |  | 37,971
7 | Other information
| Formula Solutions Limited is a private company limited by shares and incorporated in England and Wales. Its registered office is Byway, West Ashling Road, Hambrook, Chichester, West Sussex, PO18 8UF.

Formula Solutions Limited 02958316 false 2025-04-01 2026-03-31 2026-03-31 VT Final Accounts April 2024 R A Dawkins No description of principal activity 02958316 2024-04-01 2025-03-31 02958316 core:WithinOneYear 2025-03-31 02958316 core:ShareCapital 2025-03-31 02958316 core:RetainedEarningsAccumulatedLosses 2025-03-31 02958316 2024-03-31 02958316 core:ShareCapital 2024-03-31 02958316 core:SharePremium 2024-03-31 02958316 core:OtherReservesSubtotal 2024-03-31 02958316 2025-04-01 2026-03-31 02958316 bus:PrivateLimitedCompanyLtd 2025-04-01 2026-03-31 02958316 bus:AuditExemptWithAccountantsReport 2025-04-01 2026-03-31 02958316 bus:Director40 2025-04-01 2026-03-31 02958316 core:ShareCapital 2025-04-01 2026-03-31 02958316 core:SharePremium 2025-04-01 2026-03-31 02958316 1 2025-04-01 2026-03-31 02958316 2 2025-04-01 2026-03-31 02958316 core:PlantMachinery 2025-04-01 2026-03-31 02958316 countries:England 2025-04-01 2026-03-31 02958316 bus:FRS102 2025-04-01 2026-03-31 02958316 bus:FilletedAccounts 2025-04-01 2026-03-31 02958316 2026-03-31 02958316 core:WithinOneYear 2026-03-31 02958316 core:ShareCapital 2026-03-31 02958316 core:RetainedEarningsAccumulatedLosses 2026-03-31 02958316 core:SharePremium 2026-03-31 02958316 core:OtherReservesSubtotal 2026-03-31 02958316 core:Goodwill 2026-03-31 02958316 core:PlantMachinery 2026-03-31 02958316 2025-03-31 02958316 core:SharePremium 2025-03-31 02958316 core:OtherReservesSubtotal 2025-03-31 02958316 core:Goodwill 2025-03-31 02958316 core:PlantMachinery 2025-03-31 iso4217:GBP xbrli:pure