Prolojik Limited - Accounts to registrar (filleted) - small 22.3

Prolojik Limited - Accounts to registrar (filleted) - small 22.3


IRIS Accounts Production v22.3.0.621 04418477 Board of Directors Board of Directors 1.7.21 30.6.22 30.6.22 16.9.22 false true false false true false Auditors Opinion iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure044184772021-06-30044184772022-06-30044184772021-07-012022-06-30044184772020-06-30044184772020-07-012021-06-30044184772021-06-3004418477ns16:EnglandWales2021-07-012022-06-3004418477ns15:PoundSterling2021-07-012022-06-3004418477ns11:Director12021-07-012022-06-3004418477ns11:Director22021-07-012022-06-3004418477ns11:PrivateLimitedCompanyLtd2021-07-012022-06-3004418477ns11:SmallEntities2021-07-012022-06-3004418477ns11:Audited2021-07-012022-06-3004418477ns11:SmallCompaniesRegimeForDirectorsReport2021-07-012022-06-3004418477ns11:SmallCompaniesRegimeForAccounts2021-07-012022-06-3004418477ns11:FullAccounts2021-07-012022-06-3004418477ns11:Director32021-07-012022-06-3004418477ns11:Director42021-07-012022-06-3004418477ns11:RegisteredOffice2021-07-012022-06-3004418477ns6:CurrentFinancialInstruments2022-06-3004418477ns6:CurrentFinancialInstruments2021-06-3004418477ns6:Non-currentFinancialInstruments2022-06-3004418477ns6:Non-currentFinancialInstruments2021-06-3004418477ns6:ShareCapital2022-06-3004418477ns6:ShareCapital2021-06-3004418477ns6:SharePremium2022-06-3004418477ns6:SharePremium2021-06-3004418477ns6:CapitalRedemptionReserve2022-06-3004418477ns6:CapitalRedemptionReserve2021-06-3004418477ns6:RetainedEarningsAccumulatedLosses2022-06-3004418477ns6:RetainedEarningsAccumulatedLosses2021-06-3004418477ns6:PlantMachinery2021-07-012022-06-3004418477ns6:FurnitureFittings2021-07-012022-06-3004418477ns6:ComputerEquipment2021-07-012022-06-3004418477ns6:PlantMachinery2021-06-3004418477ns6:FurnitureFittings2021-06-3004418477ns6:ComputerEquipment2021-06-3004418477ns6:PlantMachinery2022-06-3004418477ns6:FurnitureFittings2022-06-3004418477ns6:ComputerEquipment2022-06-3004418477ns6:PlantMachinery2021-06-3004418477ns6:FurnitureFittings2021-06-3004418477ns6:ComputerEquipment2021-06-3004418477ns6:WithinOneYearns6:CurrentFinancialInstruments2022-06-3004418477ns6:WithinOneYearns6:CurrentFinancialInstruments2021-06-3004418477ns6:WithinOneYear2022-06-3004418477ns6:WithinOneYear2021-06-3004418477ns6:BetweenOneFiveYears2022-06-3004418477ns6:BetweenOneFiveYears2021-06-3004418477ns6:AllPeriods2022-06-3004418477ns6:AllPeriods2021-06-30
REGISTERED NUMBER: 04418477 (England and Wales)















PROLOJIK LIMITED

FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 JUNE 2022






PROLOJIK LIMITED (REGISTERED NUMBER: 04418477)

CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2022










Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 3


PROLOJIK LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 30 JUNE 2022







DIRECTORS: A Rodrigo
M Vincent
D E Y King
A M D Lester





REGISTERED OFFICE: Marston House
5 Elmdon Lane
Marston Green
Solihull
West Midlands
B37 7DL





REGISTERED NUMBER: 04418477 (England and Wales)





AUDITORS: Sephton & Company LLP
Chartered Certified Accountants
Statutory Auditors
Marston House
5 Elmdon Lane
Marston Green
Solihull
West Midlands
B37 7DL

PROLOJIK LIMITED (REGISTERED NUMBER: 04418477)

BALANCE SHEET
30 JUNE 2022

2022 2021
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 4 113,199 123,412

CURRENT ASSETS
Stocks 493,919 190,105
Debtors 5 1,394,171 1,285,373
Cash at bank 17,921 162,773
1,906,011 1,638,251
CREDITORS
Amounts falling due within one year 6 1,089,852 982,383
NET CURRENT ASSETS 816,159 655,868
TOTAL ASSETS LESS CURRENT
LIABILITIES

929,358

779,280

CREDITORS
Amounts falling due after more than one
year

7

516,722

484,871
NET ASSETS 412,636 294,409

CAPITAL AND RESERVES
Called up share capital 37,616 37,616
Share premium 45,882 45,882
Capital redemption reserve 84,889 84,889
Retained earnings 244,249 126,022
SHAREHOLDERS' FUNDS 412,636 294,409

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

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 16 September 2022 and were signed on its behalf by:




A Rodrigo - Director



M Vincent - Director


PROLOJIK LIMITED (REGISTERED NUMBER: 04418477)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2022


1. STATUTORY INFORMATION

Prolojik Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Plant and machinery - 15% on reducing balance
Fixtures and fittings - 15% on reducing balance
Computer equipment - 25% on cost

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

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.

Research and development
Expenditure on research and development is written off in the year in which it is incurred.


PROLOJIK LIMITED (REGISTERED NUMBER: 04418477)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 JUNE 2022


2. ACCOUNTING POLICIES - continued

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

Government grants
Government grants are recognised on the accruals basis, relating to the periods in which the entity recognises the cost for which the grant is intended to compensate.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 33 (2021 - 29 ) .

4. TANGIBLE FIXED ASSETS
Fixtures
Plant and and Computer
machinery fittings equipment Totals
£    £    £    £   
COST
At 1 July 2021 208,805 42,431 76,219 327,455
Additions 1,657 8,435 2,486 12,578
At 30 June 2022 210,462 50,866 78,705 340,033
DEPRECIATION
At 1 July 2021 113,226 20,268 70,549 204,043
Charge for year 14,547 4,591 3,653 22,791
At 30 June 2022 127,773 24,859 74,202 226,834
NET BOOK VALUE
At 30 June 2022 82,689 26,007 4,503 113,199
At 30 June 2021 95,579 22,163 5,670 123,412

5. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
£    £   
Trade debtors 1,295,260 1,175,298
Other debtors 98,911 110,075
1,394,171 1,285,373

PROLOJIK LIMITED (REGISTERED NUMBER: 04418477)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 JUNE 2022


6. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
£    £   
Bank loans and overdrafts 181,967 165,511
Trade creditors 573,365 422,369
Taxation and social security 295,065 315,179
Other creditors 39,455 79,324
1,089,852 982,383

7. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
2022 2021
£    £   
Bank loans 516,722 484,871

8. LEASING AGREEMENTS

Minimum lease payments under non-cancellable operating leases fall due as follows:
2022 2021
£    £   
Within one year 67,014 79,009
Between one and five years 15,443 46,089
82,457 125,098

9. SECURED DEBTS

The following secured debts are included within creditors:

2022 2021
£    £   
Bank loans 22,664 -

HSBC Bank PLC hold fixed and floating charges over the assets of the company to the extent of any borrowings.

10. DISCLOSURE UNDER SECTION 444(5B) OF THE COMPANIES ACT 2006

The Report of the Auditors was unqualified.

Darren Paul Carter (Senior Statutory Auditor)
for and on behalf of Sephton & Company LLP