Changemaker Associates Limited - Period Ending 2023-03-31

Changemaker Associates Limited - Period Ending 2023-03-31


Changemaker Associates Limited 10868035 false 2022-04-01 2023-03-31 2023-03-31 The principal activity of the company is that of Change Practitioner Digita Accounts Production Advanced 6.30.9574.0 true true 10868035 2022-04-01 2023-03-31 10868035 2023-03-31 10868035 core:RetainedEarningsAccumulatedLosses 2023-03-31 10868035 core:ShareCapital 2023-03-31 10868035 core:CurrentFinancialInstruments 2023-03-31 10868035 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 10868035 core:OfficeEquipment 2023-03-31 10868035 bus:SmallEntities 2022-04-01 2023-03-31 10868035 bus:AuditExemptWithAccountantsReport 2022-04-01 2023-03-31 10868035 bus:FullAccounts 2022-04-01 2023-03-31 10868035 bus:SmallCompaniesRegimeForAccounts 2022-04-01 2023-03-31 10868035 bus:RegisteredOffice 2022-04-01 2023-03-31 10868035 bus:Director1 2022-04-01 2023-03-31 10868035 bus:Director2 2022-04-01 2023-03-31 10868035 bus:Director3 2022-04-01 2023-03-31 10868035 bus:PrivateLimitedCompanyLtd 2022-04-01 2023-03-31 10868035 core:OfficeEquipment 2022-04-01 2023-03-31 10868035 countries:EnglandWales 2022-04-01 2023-03-31 10868035 2022-03-31 10868035 core:OfficeEquipment 2022-03-31 10868035 2021-04-01 2022-03-31 10868035 2022-03-31 10868035 core:RetainedEarningsAccumulatedLosses 2022-03-31 10868035 core:ShareCapital 2022-03-31 10868035 core:CurrentFinancialInstruments 2022-03-31 10868035 core:CurrentFinancialInstruments core:WithinOneYear 2022-03-31 10868035 core:OfficeEquipment 2022-03-31 iso4217:GBP xbrli:pure

Registration number: 10868035

Changemaker Associates Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 March 2023

 

Changemaker Associates Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 8

 

Changemaker Associates Limited

Company Information

Directors

Mr A Major

Mr J Bull

Mr D Seddon

Registered office

Woodside
Bakers Lane
Maidenhead
SL6 6QQ

 

Changemaker Associates Limited

(Registration number: 10868035)
Balance Sheet as at 31 March 2023

Note

2023
£

2022
£

Fixed assets

 

Tangible assets

4

2,695

3,824

Current assets

 

Debtors

5

503,366

468,518

Cash at bank and in hand

 

607,406

371,292

 

1,110,772

839,810

Creditors: Amounts falling due within one year

6

(473,579)

(485,524)

Net current assets

 

637,193

354,286

Total assets less current liabilities

 

639,888

358,110

Provisions for liabilities

(512)

-

Net assets

 

639,376

358,110

Capital and reserves

 

Called up share capital

300

300

Retained earnings

639,076

357,810

Shareholders' funds

 

639,376

358,110

For the financial year ending 31 March 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 5 December 2023 and signed on its behalf by:
 

.........................................
Mr A Major
Director

   
     
 

Changemaker Associates Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Woodside
Bakers Lane
Maidenhead
SL6 6QQ
United Kingdom

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Going concern

The financial statements have been prepared on a going concern basis.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

Changemaker Associates Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023 (continued)

2

Accounting policies (continued)

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Office equipment

3 years straight line

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

 

Changemaker Associates Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023 (continued)

2

Accounting policies (continued)

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 7 (2022 - 4).

 

Changemaker Associates Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023 (continued)

4

Tangible assets

Office equipment
£

Total
£

Cost or valuation

At 1 April 2022

5,947

5,947

Additions

931

931

At 31 March 2023

6,878

6,878

Depreciation

At 1 April 2022

2,123

2,123

Charge for the year

2,060

2,060

At 31 March 2023

4,183

4,183

Carrying amount

At 31 March 2023

2,695

2,695

At 31 March 2022

3,824

3,824

 

Changemaker Associates Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023 (continued)

5

Debtors

Current

2023
£

2022
£

Trade debtors

496,172

448,685

Prepayments

6,894

5,104

Other debtors

300

14,729

 

503,366

468,518

6

Creditors

Creditors: amounts falling due within one year

2023
£

2022
£

Due within one year

Trade creditors

194,307

210,352

Taxation and social security

107,848

68,258

Accruals and deferred income

167,736

204,374

Other creditors

3,688

2,540

473,579

485,524

7

Related party transactions

Directors' remuneration

The directors' remuneration for the year was as follows:

2023
£

2022
£

Remuneration

427,313

390,595

Contributions paid to money purchase schemes

95,999

67,130

523,312

457,725

 

Changemaker Associates Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023 (continued)

7

Related party transactions (continued)

Dividends paid to directors

   

2023
£

 

2022
£

Mr A Major

       

Dividends paid

 

2,000

 

-

         

Mr J Bull

       

Dividends paid

 

2,000

 

-

         

Mr D Seddon

       

Dividends paid

 

2,000

 

-