| Effusion LLP |
| Registered number: |
OC302777 |
| Balance Sheet |
| as at 3 September 2025 |
| Notes |
|
2025 |
|
2024 |
| £ |
£ |
| Fixed assets |
| Tangible assets |
3 |
|
7,460 |
|
8,913 |
| Current assets |
|
|
|
|
|
| Stocks |
|
|
15,000 |
|
15,000 |
| Debtors |
4 |
|
196,994 |
|
167,653 |
| Cash at bank and in hand |
|
|
11,698 |
|
875 |
|
|
|
223,692 |
|
183,528 |
|
| Creditors: amounts falling due within one year |
5 |
|
(196,719) |
|
(154,468) |
|
| Net current assets |
|
|
26,973 |
|
29,060 |
|
|
|
|
|
|
| Total assets less current liabilities |
|
|
34,433 |
|
37,973 |
|
| Creditors: amounts falling due after more than one year |
6 |
|
(4,666) |
|
(15,059) |
|
|
| Net assets attributable to members |
29,767 |
|
22,914 |
|
|
|
|
|
|
| Represented by: |
| Loans and other debts due to members |
7 |
|
29,767 |
|
22,914 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29,767 |
|
22,914 |
|
|
|
|
|
|
| Total members' interests |
| Loans and other debts due to members |
7 |
|
29,767 |
|
22,914 |
|
|
|
|
29,767 |
|
22,914 |
|
|
|
|
|
|
| For the year ended 3 September 2025 the LLP was entitled to exemption from audit under section 477 of the Companies Act 2006 (as applied to LLPs). |
| The members acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 (as applied to LLPs) with respect to accounting records and the preparation of accounts. |
| The accounts have been prepared and delivered in accordance with the provisions applicable to LLPs subject to the small LLPs regime. The profit and loss account has not been delivered to the Registrar of Companies. |
|
| These accounts were approved by the members on 13 August 2026 and signed on their behalf by: |
|
|
| Richard Dickinson |
| Designated member |
|
| Effusion LLP |
| Notes to the Accounts |
| for the year ended 3 September 2025 |
|
| 1 |
Accounting policies |
|
|
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 (as applied to small entities by section 1A of the standard) and the Statement of Recommended Practice (SORP), Accounting by Limited Liability Partnerships. |
|
|
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 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. |
|
|
Division of profits |
|
Profits are treated as being available for discretionary division only if the LLP has an unconditional right to refuse payment of the profits of a particular year unless and until the members agree to divide them. Profits are otherwise automatically divided and included under Members’ remuneration charged as an expense in the profit and loss account. |
|
|
Taxation |
|
Taxation is not provided for in the accounts as taxation is the personal liability of the members. Any amounts held by the LLP on behalf of members in respect of their tax liabilities are treated as debts due to members. |
|
|
Tangible fixed assets |
|
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative 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 |
20% and 25% Straight line |
|
|
Stocks |
|
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first in first out method. The carrying amount of stock sold is recognised as an expense in the period in which the related revenue is recognised. |
|
|
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. |
|
|
Provisions |
|
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably. |
|
|
Members' capital |
|
Members' capital is classified as debt and not equity if there is a contractual obligation for the LLP to repay the capital to members, even if that obligation is conditional. |
|
|
Pensions |
|
Contributions to defined contribution plans are expensed in the period to which they relate. |
|
|
| 2 |
Employees |
2025 |
|
2024 |
| Number |
Number |
|
|
Average number of persons employed by the LLP |
7 |
|
7 |
|
|
|
|
|
|
|
|
|
|
| 3 |
Tangible fixed assets |
|
|
|
|
|
|
|
|
Plant and machinery etc |
| £ |
|
Cost |
|
At 4 September 2024 |
89,811 |
|
Additions |
3,241 |
|
At 3 September 2025 |
93,052 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 4 September 2024 |
80,898 |
|
Charge for the year |
4,694 |
|
At 3 September 2025 |
85,592 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 3 September 2025 |
7,460 |
|
At 3 September 2024 |
8,913 |
|
|
| 4 |
Debtors |
2025 |
|
2024 |
| £ |
£ |
|
|
Trade debtors |
162,194 |
|
128,125 |
|
Amounts owed by group undertakings and undertakings in which the LLP has a participating interest |
|
24,766 |
|
12,707 |
|
Other debtors |
10,034 |
|
26,821 |
|
|
|
|
|
|
196,994 |
|
167,653 |
|
|
|
|
|
|
|
|
|
|
| 5 |
Creditors: amounts falling due within one year |
2025 |
|
2024 |
| £ |
£ |
|
|
Bank loans and overdrafts |
10,140 |
|
9,888 |
|
Trade creditors |
53,102 |
|
22,595 |
|
Other taxes and social security costs |
106,024 |
|
99,838 |
|
Other creditors |
27,453 |
|
22,147 |
|
|
|
|
|
|
196,719 |
|
154,468 |
|
|
|
|
|
|
|
|
|
|
| 6 |
Creditors: amounts falling due after one year |
2025 |
|
2024 |
| £ |
£ |
|
|
Bank loans |
4,666 |
|
15,059 |
|
|
|
|
|
|
|
|
|
|
| 7 |
Loans and other debts due to members |
2025 |
|
2024 |
| £ |
£ |
|
|
Loans from members |
29,767 |
|
22,914 |
|
|
|
|
|
|
|
|
|
|
Amounts falling due within one year |
29,767 |
|
22,914 |
|
|
|
|
|
|
|
|
|
|
Loans and other debts due to members rank equally with debts due to ordinary creditors in a winding up. |
|
|
| 8 |
Pension commitments |
|
|
The LLP operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the LLP in an independently administered fund. The pension cost charge represents contributions payable by the LLP to the fund and amounted to £13,145 (2024 : £10,850). Contributions totaling £9,048 (2024 : £2,558) were payable to at to the fund balance sheet date and our included in creditors. |
|
|
| 9 |
Related party transactions |
|
|
During the year LLP billed for services totaling £42,915.02 from Penelope Technical Ltd, a company of which two of the members are directors. As at 03 September 2025 the balance owed by company was £24,766 which is shown in note -4 under debtors. |
|
|
| 10 |
Other information |
|
|
Effusion LLP is a limited liability partnership incorporated in England. Its registered office is: |
|
Suite 2, St George's Lodge |
|
33 Oldfield Road, Bath |
|
England |
|
BA2 3NE |