LOGIC_ALARMS_LIMITED - Accounts


Company registration number SC211267 (Scotland)
LOGIC ALARMS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2023
PAGES FOR FILING WITH REGISTRAR
A9 Accountancy Limited
Chartered Accountants
Elm House
Cradlehall Business Park
Inverness
United Kingdom
IV2 5GH
LOGIC ALARMS LIMITED
BALANCE SHEET
AS AT 30 SEPTEMBER 2023
30 September 2023
- 1 -
2023
2022
Notes
£
£
£
£
Fixed assets
Intangible assets
4
13,270
15,720
Tangible assets
5
449,039
371,234
Investments
500
500
462,809
387,454
Current assets
Stocks
453,158
406,732
Debtors
7
473,527
648,549
Cash at bank and in hand
597,646
393,701
1,524,331
1,448,982
Creditors: amounts falling due within one year
8
(445,316)
(450,397)
Net current assets
1,079,015
998,585
Total assets less current liabilities
1,541,824
1,386,039
Provisions for liabilities
(103,332)
(91,609)
Net assets
1,438,492
1,294,430
Capital and reserves
Called up share capital
200
200
Profit and loss reserves
1,438,292
1,294,230
Total equity
1,438,492
1,294,430

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 2023 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.

LOGIC ALARMS LIMITED
BALANCE SHEET (CONTINUED)
AS AT 30 SEPTEMBER 2023
30 September 2023
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 21 December 2023 and are signed on its behalf by:
Mrs L A MacKenzie
Director
Company registration number SC211267 (Scotland)
LOGIC ALARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2023
- 3 -
1
Accounting policies
Company information

Logic Alarms Limited is a private company limited by shares incorporated in Scotland. The registered office is Fingask, 22 Tomich, Beauly, IV4 7AS.

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
Turnover

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.

1.3
Intangible fixed assets - goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of the acquisition over the company's interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

 

The goodwill amortisation policy is 10% straight line.

1.4
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:

Furniture, fittings and equipment
15% reducing balance and 33% straight line
Property improvements
10% straight line
Motor vehicles
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.

LOGIC ALARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2023
1
Accounting policies
(Continued)
- 4 -
1.5
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

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). 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.

1.7
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.

1.8
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.

1.9
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ 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.

LOGIC ALARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2023
1
Accounting policies
(Continued)
- 5 -
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.

1.10
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.

1.11
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.

LOGIC ALARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2023
1
Accounting policies
(Continued)
- 6 -
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.

1.12
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.

1.13
Retirement benefits

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

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.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

LOGIC ALARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2023
- 7 -
3
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2023
2022
Number
Number
Total
33
31
4
Intangible fixed assets
Goodwill
£
Cost
At 1 October 2022 and 30 September 2023
24,500
Amortisation and impairment
At 1 October 2022
8,780
Amortisation charged for the year
2,450
At 30 September 2023
11,230
Carrying amount
At 30 September 2023
13,270
At 30 September 2022
15,720
5
Tangible fixed assets
Furniture, fittings and equipment
Property improvements
Motor vehicles
Total
£
£
£
£
Cost
At 1 October 2022
412,747
3,356
456,538
872,641
Additions
73,538
19,408
227,719
320,665
Disposals
-
0
-
0
(183,661)
(183,661)
At 30 September 2023
486,285
22,764
500,596
1,009,645
Depreciation and impairment
At 1 October 2022
300,924
1,203
199,280
501,407
Depreciation charged in the year
42,799
1,616
85,388
129,803
Eliminated in respect of disposals
-
0
-
0
(70,604)
(70,604)
At 30 September 2023
343,723
2,819
214,064
560,606
Carrying amount
At 30 September 2023
142,562
19,945
286,532
449,039
At 30 September 2022
111,823
2,153
257,258
371,234
LOGIC ALARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2023
- 8 -
6
Financial instruments
2023
2022
£
£
Carrying amount of financial assets
Instruments measured at fair value through profit or loss
500
500
7
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
389,311
576,165
Other debtors
84,216
72,384
473,527
648,549
8
Creditors: amounts falling due within one year
2023
2022
£
£
Trade creditors
190,681
179,434
Taxation and social security
112,479
160,518
Other creditors
142,156
110,445
445,316
450,397

The bank overdraft is secured by a bond and floating charge over the company and its assets - in favour of The Royal Bank of Scotland Plc.

9
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Logic Alarms (Holdings) Limited

(A company which owns 100% of the share capital of Logic Alarms Limited)

 

At the balance sheet date Logic Alarms Limited was owed £3,023 (2022: £3,023) from Logic Alarms (Holdings) Limited in relation to purchase invoices previously paid by Logic Alarms Limited on behalf of Logic Alarms (Holdings) Limited.

2023-09-302022-10-01false21 December 2023CCH SoftwareCCH Accounts Production 2023.300No description of principal activityMrs L A MacKenzieMr A J MacDonaldMr DJ MacKenzieMr I MacKenzieMr GM MacKenzieMrs L A MacKenziefalseSC2112672022-10-012023-09-30SC2112672023-09-30SC2112672022-09-30SC211267core:NetGoodwill2023-09-30SC211267core:NetGoodwill2022-09-30SC211267core:FurnitureFittings2023-09-30SC211267core:ComputerEquipment2023-09-30SC211267core:MotorVehicles2023-09-30SC211267core:FurnitureFittings2022-09-30SC211267core:ComputerEquipment2022-09-30SC211267core:MotorVehicles2022-09-30SC211267core:CurrentFinancialInstrumentscore:WithinOneYear2023-09-30SC211267core:CurrentFinancialInstrumentscore:WithinOneYear2022-09-30SC211267core:CurrentFinancialInstruments2023-09-30SC211267core:CurrentFinancialInstruments2022-09-30SC211267core:ShareCapital2023-09-30SC211267core:ShareCapital2022-09-30SC211267core:RetainedEarningsAccumulatedLosses2023-09-30SC211267core:RetainedEarningsAccumulatedLosses2022-09-30SC211267bus:CompanySecretaryDirector12022-10-012023-09-30SC211267core:Goodwill2022-10-012023-09-30SC211267core:FurnitureFittings2022-10-012023-09-30SC211267core:ComputerEquipment2022-10-012023-09-30SC211267core:MotorVehicles2022-10-012023-09-30SC2112672021-10-012022-09-30SC211267core:NetGoodwill2022-09-30SC211267core:NetGoodwill2022-10-012023-09-30SC211267core:FurnitureFittings2022-09-30SC211267core:ComputerEquipment2022-09-30SC211267core:MotorVehicles2022-09-30SC2112672022-09-30SC211267core:WithinOneYear2023-09-30SC211267core:WithinOneYear2022-09-30SC211267bus:PrivateLimitedCompanyLtd2022-10-012023-09-30SC211267bus:SmallCompaniesRegimeForAccounts2022-10-012023-09-30SC211267bus:FRS1022022-10-012023-09-30SC211267bus:AuditExemptWithAccountantsReport2022-10-012023-09-30SC211267bus:Director12022-10-012023-09-30SC211267bus:Director22022-10-012023-09-30SC211267bus:Director32022-10-012023-09-30SC211267bus:Director42022-10-012023-09-30SC211267bus:Director52022-10-012023-09-30SC211267bus:CompanySecretary12022-10-012023-09-30SC211267bus:FullAccounts2022-10-012023-09-30xbrli:purexbrli:sharesiso4217:GBP