Company registration number 04771843 (England and Wales)
SIMON BEAUGIE PICTURE FRAMES LIMITED
Unaudited Financial Statements
For The Year Ended 31 July 2025
Pages For Filing With Registrar
Simon Beaugie Picture Frames Limited
SIMON BEAUGIE PICTURE FRAMES LIMITED
Contents
Page
Accountants' report
1
Balance sheet
2 - 3
Statement of changes in equity
4
Notes to the financial statements
5 - 10
Simon Beaugie Picture Frames Limited
SIMON BEAUGIE PICTURE FRAMES LIMITED
Accountants' Report To The Board Of Directors On The Preparation Of The Unaudited Statutory Financial Statements Of Simon Beaugie Picture Frames Limited For The Year Ended 31 July 2025
- 1 -
In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Simon Beaugie Picture Frames Limited for the year ended 31 July 2025 which comprise, the balance sheet, the statement of changes in equity and the related notes from the company’s accounting records and from information and explanations you have given us.
As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at https://www.icaew.com/regulation.
This report is made solely to the board of directors of Simon Beaugie Picture Frames Limited, as a body, in accordance with the terms of our engagement letter dated 8 March 2024. Our work has been undertaken solely to prepare for your approval the financial statements of Simon Beaugie Picture Frames Limited and state those matters that we have agreed to state to the board of directors of Simon Beaugie Picture Frames Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Simon Beaugie Picture Frames Limited and its board of directors as a body, for our work or for this report.
It is your duty to ensure that Simon Beaugie Picture Frames Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of Simon Beaugie Picture Frames Limited. You consider that Simon Beaugie Picture Frames Limited is exempt from the statutory audit requirement for the year.
We have not been instructed to carry out an audit or a review of the financial statements of Simon Beaugie Picture Frames Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.
Chavereys Limited
Chartered Accountants
The Goods Shed
Jubilee Way
Faversham
Kent
ME13 8GD
England
25 November 2025
Simon Beaugie Picture Frames Limited
SIMON BEAUGIE PICTURE FRAMES LIMITED
Balance Sheet
As At 31 July 2025
- 2 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
32,562
70,382
Investments
4
127,472
127,472
160,034
197,854
Current assets
Stocks
75,025
70,615
Debtors
5
421,353
594,595
Cash at bank and in hand
254,290
226,805
750,668
892,015
Creditors: amounts falling due within one year
6
(342,544)
(369,208)
Net current assets
408,124
522,807
Total assets less current liabilities
568,158
720,661
Creditors: amounts falling due after more than one year
7
(28,300)
(94,956)
Provisions for liabilities
18,709
10,348
Net assets
558,567
636,053
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
558,467
635,953
Total equity
558,567
636,053
The notes on pages 5 to 10 form part of these financial statements.
Simon Beaugie Picture Frames Limited
SIMON BEAUGIE PICTURE FRAMES LIMITED
Balance Sheet (Continued)
As At 31 July 2025
- 3 -
For the financial year ended 31 July 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
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 Companies Act 2006 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.
The financial statements were approved by the board of directors and authorised for issue on 23 November 2025 and are signed on its behalf by:
Mrs P J S Beaugie
Director
Company registration number 04771843 (England and Wales)
Simon Beaugie Picture Frames Limited
SIMON BEAUGIE PICTURE FRAMES LIMITED
Statement Of Changes In Equity
For The Year Ended 31 July 2025
- 4 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 August 2023
100
754,951
755,051
Year ended 31 July 2024:
Profit and total comprehensive income
-
202,002
202,002
Dividends
-
(321,000)
(321,000)
Balance at 31 July 2024
100
635,953
636,053
Year ended 31 July 2025:
Profit and total comprehensive income
-
87,014
87,014
Dividends
-
(164,500)
(164,500)
Balance at 31 July 2025
100
558,467
558,567
The notes on pages 5 to 10 form part of these financial statements.
Simon Beaugie Picture Frames Limited
SIMON BEAUGIE PICTURE FRAMES LIMITED
Notes To The Financial Statements
For The Year Ended 31 July 2025
- 5 -
1
Accounting policies
Company information
Simon Beaugie Picture Frames Limited is a private company limited by shares incorporated in England and Wales. The registered office is Manor Farm Workshops, Hamstreet Road, Shadoxhurst, Ashford, Kent, England, TN26 1NW.
1.1
Accounting convention
These financial statements have been prepared under the historical cost convention unless otherwise specified within the accounting policies and 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 £.
1.2
Turnover
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.
When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
1.3
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Tenants' improvements
Over the period of the lease
Plant and equipment
10-20% straight line
Fixtures, fittings and equipment
5-33% straight line
Motor vehicles
15-20% straight line
Assets in the course of construction are not depreciated.
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.
1.4
Fixed asset investments
Investments held as fixed assets are shown as cost less provision for impairment.
Simon Beaugie Picture Frames Limited
SIMON BEAUGIE PICTURE FRAMES LIMITED
Notes To The Financial Statements (Continued)
For The Year Ended 31 July 2025
1
Accounting policies
(Continued)
- 6 -
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). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
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 (or cash-generating unit) 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 (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.6
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.7
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 profit and loss account 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.
Simon Beaugie Picture Frames Limited
SIMON BEAUGIE PICTURE FRAMES LIMITED
Notes To The Financial Statements (Continued)
For The Year Ended 31 July 2025
1
Accounting policies
(Continued)
- 7 -
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 profit and loss account, 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.
1.8
Retirement benefits
The company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company has no further payment obligations.
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due. Amounts not paid are shown in accruals as a liability in the balance sheet. The assets of the plan are held separately from the company in independently administered funds.
1.9
Leases
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.
1.10
In the research phase of an internal project it is not possible to demonstrate that the project will generate future economic benefits and hence all expenditure on research shall be recognised as an expense when it is incurred. Intangible assets are recognised from the development phase of a project if and only if certain specific criteria are met in order to demonstrate the asset will generate probable future economic benefits and that its cost can be reliably measured. The capitalised development costs are subsequently amortised on a straight line basis over their useful economic lives, which range from 3 to 6 years.
If it is not possible to distinguish between the research phase and the development phase of an internal project, the expenditure is treated as if it were all incurred in the research phase only
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
27
26
Simon Beaugie Picture Frames Limited
SIMON BEAUGIE PICTURE FRAMES LIMITED
Notes To The Financial Statements (Continued)
For The Year Ended 31 July 2025
- 8 -
3
Tangible fixed assets
Tenants' improvements
Assets under construction
Plant and equipment
Fixtures, fittings and equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 August 2024
146,611
15,000
396,733
131,527
37,134
727,005
Additions
666
666
Disposals
(3,391)
(3,391)
At 31 July 2025
146,611
15,000
396,733
128,802
37,134
724,280
Depreciation and impairment
At 1 August 2024
116,566
385,932
118,797
35,328
656,623
Depreciation charged in the year
25,482
6,916
4,282
1,806
38,486
Eliminated in respect of disposals
(3,391)
(3,391)
At 31 July 2025
142,048
392,848
119,688
37,134
691,718
Carrying amount
At 31 July 2025
4,563
15,000
3,885
9,114
32,562
At 31 July 2024
30,045
15,000
10,801
12,730
1,806
70,382
4
Fixed asset investments
2025
2024
£
£
Unlisted investments
127,472
127,472
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
362,000
542,286
Amounts owed by group undertakings
12,400
12,400
Other debtors and prepayments
46,953
39,909
421,353
594,595
Simon Beaugie Picture Frames Limited
SIMON BEAUGIE PICTURE FRAMES LIMITED
Notes To The Financial Statements (Continued)
For The Year Ended 31 July 2025
- 9 -
6
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
61,612
56,567
Trade creditors
72,920
105,192
Corporation tax
75,208
68,524
Other taxation and social security
117,509
118,487
Other creditors
15,295
20,438
342,544
369,208
Included in other creditors is £323 due to the directors.
7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans
28,300
94,956
Bank loans are secured by way of a charge over the assets of the company.
8
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
(18,709)
(10,348)
2025
Movements in the year:
£
Asset at 1 August 2024
(10,348)
Released to the profit and loss account
(8,361)
Asset at 31 July 2025
(18,709)
Simon Beaugie Picture Frames Limited
SIMON BEAUGIE PICTURE FRAMES LIMITED
Notes To The Financial Statements (Continued)
For The Year Ended 31 July 2025
- 10 -
9
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
52,737
42,561
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
10
Operating lease commitments
As lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2025
2024
£
£
Total commitments
198,808
221,325
The lease commitments consist of the rental payments due on the premises occupied and vehicles used by the company in its trade.
11
Related party transactions
Balances with related parties
The following amounts were outstanding at the reporting end date:
Amounts owed by
Amounts owed to
related parties
related parties
2025
2024
2025
2024
£
£
£
£
Elmsted Holdings Limited
12,400
12,400
2025-07-312024-08-01falsefalsefalse25 November 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityS M BeaugieMrs P J S BeaugieMrs P J S Beaugie047718432024-08-012025-07-31047718432025-07-31047718432024-07-3104771843core:LandBuildings2025-07-3104771843core:ConstructionInProgressAssetsUnderConstruction2025-07-3104771843core:PlantMachinery2025-07-3104771843core:FurnitureFittings2025-07-3104771843core:MotorVehicles2025-07-3104771843core:LandBuildings2024-07-3104771843core:ConstructionInProgressAssetsUnderConstruction2024-07-3104771843core:PlantMachinery2024-07-3104771843core:FurnitureFittings2024-07-3104771843core:MotorVehicles2024-07-3104771843core:CurrentFinancialInstrumentscore:WithinOneYear2025-07-3104771843core:CurrentFinancialInstrumentscore:WithinOneYear2024-07-3104771843core:WithinOneYear2025-07-3104771843core:WithinOneYear2024-07-3104771843core:AfterOneYear2025-07-3104771843core:AfterOneYear2024-07-3104771843core:CurrentFinancialInstruments2025-07-3104771843core:CurrentFinancialInstruments2024-07-3104771843core:ShareCapital2025-07-3104771843core:ShareCapital2024-07-3104771843core:RetainedEarningsAccumulatedLosses2025-07-3104771843core:RetainedEarningsAccumulatedLosses2024-07-3104771843core:ShareCapital2023-07-3104771843core:RetainedEarningsAccumulatedLosses2023-07-3104771843bus:CompanySecretaryDirector12024-08-012025-07-3104771843core:RetainedEarningsAccumulatedLosses2023-08-012024-07-31047718432023-08-012024-07-3104771843core:RetainedEarningsAccumulatedLosses2024-08-012025-07-3104771843core:LandBuildingscore:LongLeaseholdAssets2024-08-012025-07-3104771843core:PlantMachinery2024-08-012025-07-3104771843core:FurnitureFittings2024-08-012025-07-3104771843core:MotorVehicles2024-08-012025-07-3104771843core:ConstructionInProgressAssetsUnderConstruction2024-08-012025-07-3104771843core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-07-3104771843core:ConstructionInProgressAssetsUnderConstruction2024-07-3104771843core:PlantMachinery2024-07-3104771843core:FurnitureFittings2024-07-3104771843core:MotorVehicles2024-07-31047718432024-07-3104771843core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-07-3104771843core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-08-012025-07-3104771843core:Non-currentFinancialInstruments2025-07-3104771843core:Non-currentFinancialInstruments2024-07-3104771843bus:PrivateLimitedCompanyLtd2024-08-012025-07-3104771843bus:SmallCompaniesRegimeForAccounts2024-08-012025-07-3104771843bus:FRS1022024-08-012025-07-3104771843bus:AuditExemptWithAccountantsReport2024-08-012025-07-3104771843bus:Director12024-08-012025-07-3104771843bus:Director22024-08-012025-07-3104771843bus:CompanySecretary12024-08-012025-07-3104771843bus:FullAccounts2024-08-012025-07-31xbrli:purexbrli:sharesiso4217:GBP