DISPLAY_WIZARD_LTD - Accounts


Company Registration No. 05054229 (England and Wales)
DISPLAY WIZARD LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED
30 SEPTEMBER 2022
30 September 2022
PAGES FOR FILING WITH REGISTRAR
PM+M Solutions for Business LLP
Chartered Accountants
New Century House
Greenbank Technology Park
Challenge Way
Blackburn
Lancashire
BB1 5QB
DISPLAY WIZARD LTD
COMPANY INFORMATION
Directors
Mr D A Beary
Mr K Quigg
Mr P Symonds
Company number
05054229
Registered office
Unit 15 & 16
Creamery Industrial Estate
Kenlis Road
Barnacre, Garstang
Lancashire
PR3 1GD
Accountants
PM+M Solutions for Business LLP
New Century House
Greenbank Technology Park
Challenge Way
Blackburn
Lancashire
BB1 5QB
DISPLAY WIZARD LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
DISPLAY WIZARD LTD
BALANCE SHEET
AS AT
30 SEPTEMBER 2022
30 September 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Intangible assets
3
25,861
16,298
Tangible assets
4
393,481
266,030
419,342
282,328
Current assets
Stocks
182,435
135,209
Debtors
5
583,627
453,331
Cash at bank and in hand
251,686
403,754
1,017,748
992,294
Creditors: amounts falling due within one year
6
(764,817)
(843,233)
Net current assets
252,931
149,061
Total assets less current liabilities
672,273
431,389
Creditors: amounts falling due after more than one year
7
(371,015)
(370,708)
Provisions for liabilities
(90,749)
(59,475)
Net assets
210,509
1,206
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
210,409
1,106
Total equity
210,509
1,206

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

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

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.

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.

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

DISPLAY WIZARD LTD
BALANCE SHEET (CONTINUED)
AS AT
30 SEPTEMBER 2022
30 September 2022
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 7 July 2023 and are signed on its behalf by:
Mr D A Beary
Mr P Symonds
Director
Director
Company Registration No. 05054229
DISPLAY WIZARD LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 3 -
1
Accounting policies
Company information

Display Wizard Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Unit 15 & 16, Creamery Industrial Estate, Kenlis Road, Barnacre, Garstang, Lancashire, PR3 1GD.

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 have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover represents the net invoiced sales of goods and the supply of services, excluding value added tax.

 

Invoiced sales not despatched are recorded in deferred income on the balance sheet.

1.3
Intangible fixed assets other than goodwill

Amortisation 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:

Computer software
over 3 years on cost
Trade mark
over 4 years on cost
Website
over 3 years on cost
1.4
Tangible fixed assets

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:

Improvements to property
over 15 years on cost
Plant and equipment
15% on reducing balance
Fixtures and fittings
15% on reducing balance
Computer equipment
25% on cost
Motor vehicles
25% on cost
1.5
Stocks

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

1.6
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.

DISPLAY WIZARD LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
1
Accounting policies
(Continued)
- 4 -
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.

1.7
Retirement benefits

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

1.8
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

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.

1.9
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:

2022
2021
Number
Number
Total
14
11
DISPLAY WIZARD LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 5 -
3
Intangible fixed assets
Computer software
Trade mark
Website
Total
£
£
£
£
Cost
At 1 October 2021
82,762
1,640
66,206
150,608
Additions
12,690
-
0
17,675
30,365
At 30 September 2022
95,452
1,640
83,881
180,973
Amortisation and impairment
At 1 October 2021
79,594
1,640
53,076
134,310
Amortisation charged for the year
7,394
-
0
13,408
20,802
At 30 September 2022
86,988
1,640
66,484
155,112
Carrying amount
At 30 September 2022
8,464
-
0
17,397
25,861
At 30 September 2021
3,168
-
0
13,130
16,298
4
Tangible fixed assets
Improvements to property
Plant and equipment
Fixtures and fittings
Computer equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 October 2021
63,499
394,203
34,765
96,348
43,285
632,100
Additions
10,135
275,357
4,912
1,698
-
0
292,102
Disposals
-
0
(123,203)
-
0
-
0
-
0
(123,203)
At 30 September 2022
73,634
546,357
39,677
98,046
43,285
800,999
Depreciation and impairment
At 1 October 2021
39,126
182,190
20,448
91,309
32,997
366,070
Depreciation charged in the year
11,005
42,999
2,439
4,136
4,573
65,152
Eliminated in respect of disposals
-
0
(23,704)
-
0
-
0
-
0
(23,704)
At 30 September 2022
50,131
201,485
22,887
95,445
37,570
407,518
Carrying amount
At 30 September 2022
23,503
344,872
16,790
2,601
5,715
393,481
At 30 September 2021
24,373
212,013
14,317
5,039
10,288
266,030
DISPLAY WIZARD LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 6 -
5
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
111,166
79,320
Other debtors
472,461
374,011
583,627
453,331
6
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans
31,728
28,083
Trade creditors
368,902
363,972
Taxation and social security
100,359
157,071
Other creditors
263,828
294,107
764,817
843,233
7
Creditors: amounts falling due after more than one year
2022
2021
£
£
Bank loans and overdrafts
86,197
119,619
Other creditors
284,818
251,089
371,015
370,708
8
Secured debt

Hire purchase contracts and finances leases totalling £166,143 (2021 - £115,291) are secured on the assets to which they relate.

 

 

9
Operating lease commitments
Lessee

At the reporting date, the company had operating lease commitments of £123,472 (2021 - £78,083).

10
Directors' transactions

These loans are interest free and there are no fixed repayment terms.

Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
DISPLAY WIZARD LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
10
Directors' transactions
(Continued)
- 7 -
D Beary
-
146,024
42,688
(20,350)
168,362
S Hiscutt
-
102,840
75,858
(20,350)
158,348
248,864
118,546
(40,700)
326,710
2022-09-302021-10-01false07 July 2023CCH SoftwareCCH Accounts Production 2023.100No description of principal activityMr D A BearyMrs Sally Ann HiscuttMr K QuiggMr P Symonds050542292021-10-012022-09-30050542292022-09-3005054229bus:Director12021-10-012022-09-3005054229bus:Director32021-10-012022-09-3005054229bus:Director42021-10-012022-09-3005054229bus:Director22021-10-012022-09-3005054229bus:RegisteredOffice2021-10-012022-09-30050542292021-09-3005054229core:ComputerSoftware2022-09-3005054229core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-09-3005054229core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2022-09-3005054229core:ComputerSoftware2021-09-3005054229core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-09-3005054229core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2021-09-3005054229core:LeaseholdImprovements2022-09-3005054229core:PlantMachinery2022-09-3005054229core:FurnitureFittings2022-09-3005054229core:ComputerEquipment2022-09-3005054229core:MotorVehicles2022-09-3005054229core:LeaseholdImprovements2021-09-3005054229core:PlantMachinery2021-09-3005054229core:FurnitureFittings2021-09-3005054229core:ComputerEquipment2021-09-3005054229core:MotorVehicles2021-09-3005054229core:CurrentFinancialInstrumentscore:WithinOneYear2022-09-3005054229core:CurrentFinancialInstrumentscore:WithinOneYear2021-09-3005054229core:Non-currentFinancialInstrumentscore:AfterOneYear2022-09-3005054229core:Non-currentFinancialInstrumentscore:AfterOneYear2021-09-3005054229core:CurrentFinancialInstruments2022-09-3005054229core:CurrentFinancialInstruments2021-09-3005054229core:Non-currentFinancialInstruments2022-09-3005054229core:Non-currentFinancialInstruments2021-09-3005054229core:ShareCapital2022-09-3005054229core:ShareCapital2021-09-3005054229core:RetainedEarningsAccumulatedLosses2022-09-3005054229core:RetainedEarningsAccumulatedLosses2021-09-3005054229core:ComputerSoftware2021-10-012022-09-3005054229core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-10-012022-09-3005054229core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2021-10-012022-09-3005054229core:LeaseholdImprovements2021-10-012022-09-3005054229core:PlantMachinery2021-10-012022-09-3005054229core:FurnitureFittings2021-10-012022-09-3005054229core:ComputerEquipment2021-10-012022-09-3005054229core:MotorVehicles2021-10-012022-09-30050542292020-10-012021-09-3005054229core:ComputerSoftware2021-09-3005054229core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-09-3005054229core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2021-09-30050542292021-09-3005054229core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssets2021-10-012022-09-3005054229core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssets2021-10-012022-09-3005054229core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssets2021-10-012022-09-3005054229core:ExternallyAcquiredIntangibleAssets2021-10-012022-09-3005054229core:LeaseholdImprovements2021-09-3005054229core:PlantMachinery2021-09-3005054229core:FurnitureFittings2021-09-3005054229core:ComputerEquipment2021-09-3005054229core:MotorVehicles2021-09-3005054229core:WithinOneYear2022-09-3005054229core:WithinOneYear2021-09-3005054229bus:PrivateLimitedCompanyLtd2021-10-012022-09-3005054229bus:SmallCompaniesRegimeForAccounts2021-10-012022-09-3005054229bus:FRS1022021-10-012022-09-3005054229bus:AuditExemptWithAccountantsReport2021-10-012022-09-3005054229bus:FullAccounts2021-10-012022-09-30xbrli:purexbrli:sharesiso4217:GBP