WIZARD_STAFF_SOLUTIONS_LI - Accounts


Company registration number 09870615 (England and Wales)
WIZARD STAFF SOLUTIONS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2022
PAGES FOR FILING WITH REGISTRAR
WIZARD STAFF SOLUTIONS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 9
WIZARD STAFF SOLUTIONS LIMITED
BALANCE SHEET
AS AT
30 NOVEMBER 2022
30 November 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
4
16,744
14,751
Current assets
Debtors
5
540,935
413,538
Cash at bank and in hand
77,571
48,365
618,506
461,903
Creditors: amounts falling due within one year
6
(559,407)
(452,370)
Net current assets
59,099
9,533
Total assets less current liabilities
75,843
24,284
Creditors: amounts falling due after more than one year
7
-
0
(65,000)
Provisions for liabilities
(3,238)
(2,628)
Net assets/(liabilities)
72,605
(43,344)
Capital and reserves
Called up share capital
8
1
1
Profit and loss reserves
72,604
(43,345)
Total equity
72,605
(43,344)

The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 30 November 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges her responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The member has not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

WIZARD STAFF SOLUTIONS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 NOVEMBER 2022
30 November 2022
- 2 -
The financial statements were approved and signed by the director and authorised for issue on 1 June 2023
H Harnett
Director
Company Registration No. 09870615
WIZARD STAFF SOLUTIONS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 3 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 December 2020
1
(188,731)
(188,730)
Year ended 30 November 2021:
Profit and total comprehensive income for the year
-
145,386
145,386
Balance at 30 November 2021
1
(43,345)
(43,344)
Year ended 30 November 2022:
Profit and total comprehensive income for the year
-
115,949
115,949
Balance at 30 November 2022
1
72,604
72,605
WIZARD STAFF SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 4 -
1
Accounting policies
Company information

Wizard Staff Solutions Limited is a private company limited by shares incorporated in England and Wales. The registered office is 72 London Road, St Albans, Herts, AL1 1NS.

1.1
Accounting convention

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
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts and settlement discounts.

Revenue for temporary staffing services is recognised and accrued by reference to hours worked in accordance with approved and submitted timesheets and agreed charge rates.

1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 5 years.

1.5
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:

Leasehold land and buildings
25% reducing balance
Fixtures and fittings
25% reducing balance
Computers
25% reducing balance

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.

WIZARD STAFF SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
1
Accounting policies
(Continued)
- 5 -
1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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. 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.

1.7
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.

1.8
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 balance sheet 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.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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.

WIZARD STAFF SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
1
Accounting policies
(Continued)
- 6 -
1.9
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.

1.10
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.

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.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

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.

1.12
Retirement benefits

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

1.13
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.

WIZARD STAFF SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
1
Accounting policies
(Continued)
- 7 -
1.14
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.

1.15
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Employees
2022
2021
Number
Number
Total
14
12
3
Intangible fixed assets
Goodwill
£
Cost
At 1 December 2021 and 30 November 2022
110,000
Amortisation and impairment
At 1 December 2021 and 30 November 2022
110,000
Carrying amount
At 30 November 2022
-
0
At 30 November 2021
-
0
WIZARD STAFF SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 8 -
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 December 2021
5,663
39,297
44,960
Additions
-
0
6,369
6,369
At 30 November 2022
5,663
45,666
51,329
Depreciation and impairment
At 1 December 2021
4,041
26,168
30,209
Depreciation charged in the year
405
3,971
4,376
At 30 November 2022
4,446
30,139
34,585
Carrying amount
At 30 November 2022
1,217
15,527
16,744
At 30 November 2021
1,622
13,129
14,751
5
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
529,012
391,609
Corporation tax recoverable
-
0
7,201
Other debtors
11,923
14,728
540,935
413,538

 

The company makes use of an invoice discounting facility which is secured by way of a fixed and floating charge over all assets of the company.

WIZARD STAFF SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 9 -
6
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
14,574
3,294
Corporation tax
27,812
-
0
Other taxation and social security
166,319
143,438
Other creditors
350,702
305,638
559,407
452,370

Other creditors are secured over the assets of the company but are subordinated in favour of any bank borrowings.

7
Creditors: amounts falling due after more than one year
2022
2021
£
£
Other creditors
-
0
65,000
8
Called up share capital
2022
2021
£
£
Ordinary share capital
Issued and fully paid
1 Ordinary Share of £1 each
1
1
9
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2022
2021
£
£
31,340
46,170
2022-11-302021-12-01false01 June 2023CCH SoftwareCCH Accounts Production 2023.100No description of principal activityH Harnett098706152021-12-012022-11-30098706152022-11-30098706152021-11-3009870615core:LandBuildings2022-11-3009870615core:OtherPropertyPlantEquipment2022-11-3009870615core:LandBuildings2021-11-3009870615core:OtherPropertyPlantEquipment2021-11-3009870615core:CurrentFinancialInstrumentscore:WithinOneYear2022-11-3009870615core:CurrentFinancialInstrumentscore:WithinOneYear2021-11-3009870615core:CurrentFinancialInstruments2022-11-3009870615core:CurrentFinancialInstruments2021-11-3009870615core:Non-currentFinancialInstruments2022-11-3009870615core:Non-currentFinancialInstruments2021-11-3009870615core:ShareCapital2022-11-3009870615core:ShareCapital2021-11-3009870615core:RetainedEarningsAccumulatedLosses2022-11-3009870615core:RetainedEarningsAccumulatedLosses2021-11-3009870615core:ShareCapital2020-11-3009870615core:RetainedEarningsAccumulatedLosses2020-11-3009870615bus:Director12021-12-012022-11-3009870615core:RetainedEarningsAccumulatedLosses2020-12-012021-11-30098706152020-12-012021-11-3009870615core:RetainedEarningsAccumulatedLosses2021-12-012022-11-3009870615core:Goodwill2021-12-012022-11-3009870615core:LandBuildingscore:LongLeaseholdAssets2021-12-012022-11-3009870615core:FurnitureFittings2021-12-012022-11-3009870615core:ComputerEquipment2021-12-012022-11-3009870615core:NetGoodwill2021-11-3009870615core:NetGoodwill2022-11-3009870615core:NetGoodwill2021-11-3009870615core:LandBuildings2021-11-3009870615core:OtherPropertyPlantEquipment2021-11-30098706152021-11-3009870615core:LandBuildings2021-12-012022-11-3009870615core:OtherPropertyPlantEquipment2021-12-012022-11-3009870615core:WithinOneYear2022-11-3009870615core:WithinOneYear2021-11-3009870615bus:PrivateLimitedCompanyLtd2021-12-012022-11-3009870615bus:SmallCompaniesRegimeForAccounts2021-12-012022-11-3009870615bus:FRS1022021-12-012022-11-3009870615bus:AuditExemptWithAccountantsReport2021-12-012022-11-3009870615bus:FullAccounts2021-12-012022-11-30xbrli:purexbrli:sharesiso4217:GBP