Company registration number 10675564 (England and Wales)
Beacon Sport & Fitness Limited
Financial Statements
For the year ended 31 December 2025
Beacon Sport & Fitness Limited
Contents
Page
Statement of financial position
1
Notes to the financial statements
2 - 8
Beacon Sport & Fitness Limited
Statement Of Financial Position
As at 31 December 2025
31 December 2025
- 1 -
2025
2024
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
3
290,614
298,657
Current assets
Debtors
4
445,077
328,466
Cash at bank and in hand
28,274
45,189
473,351
373,655
Creditors: amounts falling due within one year
5
(81,985)
(45,664)
Net current assets
391,366
327,991
Total assets less current liabilities
681,980
626,648
Creditors: amounts falling due after more than one year
6
(12,815)
(14,778)
Provisions for liabilities
(72,650)
(65,450)
Net assets
596,515
546,420
Capital and reserves
Called up share capital
266,592
266,592
Profit and loss reserves
329,923
279,828
Total equity
596,515
546,420

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The director of the company has elected not to include a copy of the income statement within the financial statements.true

The financial statements were approved and signed by the director and authorised for issue on 19 October 2026
Dr Kaijun Guo
Director
Company registration number 10675564 (England and Wales)
Beacon Sport & Fitness Limited
Notes to the financial statements
For the year ended 31 December 2025
- 2 -
1
Accounting policies
Company information

Beacon Sport & Fitness Limited is a private company limited by shares incorporated in England and Wales. The registered office is Beacon Sport And Fitness,, Stafford Education And Enterprise Park, Weston Road, Stafford, Staffordshire, England, ST18 0BF.

1.1
Basis of preparation

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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
Going concern

Atruet the time of approving the financial statements, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Revenue

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

Revenue from memberships is recognised in the period in which the membership covers. Revenue relating to future periods is deferred and included in deferred income within other creditors.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Plant and equipment
10% to 15% on cost
Fixtures and fittings
10% to 15% on cost

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

Beacon Sport & Fitness Limited
Notes to the financial statements (continued)
For the year ended 31 December 2025
1
Accounting policies
(Continued)
- 3 -
1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).

Recoverable amount is the higher of fair value less costs to sell and value in use.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset in prior years. A reversal of an impairment loss is recognised immediately in profit or loss.

1.6
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.7
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Beacon Sport & Fitness Limited
Notes to the financial statements (continued)
For the year ended 31 December 2025
1
Accounting policies
(Continued)
- 4 -
Basic financial liabilities

Basic financial liabilities, including creditors and bank loans are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.8
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.9
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.

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.

1.10
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

 

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.

Beacon Sport & Fitness Limited
Notes to the financial statements (continued)
For the year ended 31 December 2025
1
Accounting policies
(Continued)
- 5 -
1.11
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.12
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.

1.13
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
Total
11
11
Beacon Sport & Fitness Limited
Notes to the financial statements (continued)
For the year ended 31 December 2025
- 6 -
3
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2025
394,786
Additions
32,548
At 31 December 2025
427,334
Depreciation and impairment
At 1 January 2025
96,129
Depreciation charged in the year
40,591
At 31 December 2025
136,720
Carrying amount
At 31 December 2025
290,614
At 31 December 2024
298,657
4
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
-
0
100
Amounts owed by group undertakings
419,138
308,415
Other debtors
25,939
19,951
445,077
328,466
5
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
10,341
10,120
Trade creditors
11,945
8,669
Taxation and social security
30,358
21,625
Other creditors
29,341
5,250
81,985
45,664
Beacon Sport & Fitness Limited
Notes to the financial statements (continued)
For the year ended 31 December 2025
- 7 -
6
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
5,818
14,778
Other creditors
6,997
-
0
12,815
14,778
7
Prior period adjustment
Changes to the statement of financial position
As previously reported
Adjustment
As restated at 31 Dec 2024
£
£
£
Provisions for liabilities
Deferred tax
-
(65,450)
(65,450)
Capital and reserves
Profit and loss reserves
345,278
(65,450)
279,828
Changes to the income statement
As previously reported
Adjustment
As restated
Period ended 31 December 2024
£
£
£
Cost of sales
(20,030)
(196,893)
(216,923)
Administrative expenses
(387,098)
196,893
(190,205)
Taxation
-
(65,450)
(65,450)
Profit for the financial period
171,147
(65,450)
105,697
Notes to reconciliation
Administrative Costs

During the year, the company identified that certain expenses had previously been classified within administrative expenses which, based on their nature, are more appropriately classified within cost of sales. Accordingly, the comparative amounts have been restated to reclassify these expenses from administrative expenses to cost of sales.

Deferred Tax

In the prior year, a deferred tax liability arising from temporary differences was not recognised. The financial statements have therefore been restated to recognise the deferred tax liability that should have been recorded at the previous reporting date.

Beacon Sport & Fitness Limited
Notes to the financial statements (continued)
For the year ended 31 December 2025
- 8 -
8
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.

The auditor's report is unqualified and includes the following:

Opinion

In our opinion the financial statements:

Senior Statutory Auditor:
Craig McIntyre
Statutory Auditor:
DJH Business Advisers Limited
Date of audit report:
4 November 2026
2025-12-312025-01-01falsefalsefalse04 November 2026CCH SoftwareCCH Accounts Production 2026.300No description of principal activityDr K Guo106755642025-01-012025-12-31106755642025-12-3110675564core:WithinOneYear2025-12-3110675564core:WithinOneYear2024-12-31106755642024-12-3110675564core:CurrentFinancialInstrumentscore:WithinOneYearcore:AccountingPolicyChangeIncreaseDecrease2025-12-3110675564core:CurrentFinancialInstrumentscore:WithinOneYearcore:AccountingPolicyChangeIncreaseDecrease2024-12-3110675564core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3110675564core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3110675564core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3110675564core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3110675564core:ShareCapital2025-12-3110675564core:ShareCapital2024-12-3110675564core:RetainedEarningsAccumulatedLosses2025-12-3110675564core:RetainedEarningsAccumulatedLosses2024-12-3110675564bus:Director12025-01-012025-12-3110675564core:PlantMachinery2025-01-012025-12-3110675564core:FurnitureFittings2025-01-012025-12-31106755642024-01-012024-12-3110675564core:OtherPropertyPlantEquipment2024-12-3110675564core:OtherPropertyPlantEquipment2025-12-3110675564core:OtherPropertyPlantEquipment2025-01-012025-12-3110675564core:OtherPropertyPlantEquipment2024-12-3110675564core:CurrentFinancialInstruments2025-12-3110675564core:CurrentFinancialInstruments2024-12-3110675564core:Non-currentFinancialInstruments2025-12-3110675564core:Non-currentFinancialInstruments2024-12-3110675564core:ContinuingOperations2024-01-012024-12-3110675564bus:PrivateLimitedCompanyLtd2025-01-012025-12-3110675564bus:SmallCompaniesRegimeForAccounts2025-01-012025-12-3110675564bus:FRS1022025-01-012025-12-3110675564bus:Audited2025-01-012025-12-3110675564bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP