OFFSPRING_DESIGN_LTD - Accounts


Company registration number 07249138 (England and Wales)
OFFSPRING DESIGN LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2023
OFFSPRING DESIGN LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 6
OFFSPRING DESIGN LTD
BALANCE SHEET
AS AT 31 MAY 2023
31 May 2023
- 1 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
3
59,189
53,582
Current assets
Stocks
45,000
34,923
Debtors
4
273,736
281,670
Cash at bank and in hand
109,459
105,426
428,195
422,019
Creditors: amounts falling due within one year
5
(437,690)
(411,778)
Net current (liabilities)/assets
(9,495)
10,241
Total assets less current liabilities
49,694
63,823
Creditors: amounts falling due after more than one year
6
(29,859)
(47,242)
Provisions for liabilities
(6,803)
(2,169)
Net assets
13,032
14,412
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
12,932
14,312
Total equity
13,032
14,412

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 31 May 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges his 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.

OFFSPRING DESIGN LTD
BALANCE SHEET (CONTINUED)
AS AT 31 MAY 2023
31 May 2023
- 2 -
The financial statements were approved and signed by the director and authorised for issue on 26 March 2024
Mr I C Stallwood
Director
Company registration number 07249138 (England and Wales)
OFFSPRING DESIGN LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2023
- 3 -
1
Accounting policies
Company information

Offspring Design Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Unit 10, Anglo Business Park, Asheridge Road, Chesham, Buckinghamshire, HP5 2QA.

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
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 improvements
straight line over the period of the lease
Plant and equipment
25% on reducing balance
Fixtures and fittings
25% on reducing balance
Computers
15% on reducing balance
Motor vehicles
25% on 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.

1.3
Stocks

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

1.4
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.

OFFSPRING DESIGN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
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.

1.5
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.

2
Employees

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

2023
2022
Number
Number
Total
4
5
OFFSPRING DESIGN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
- 5 -
3
Tangible fixed assets
Leasehold improvements
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 June 2022
51,166
20,011
21,677
12,293
-
0
105,147
Additions
-
0
-
0
-
0
708
15,750
16,458
At 31 May 2023
51,166
20,011
21,677
13,001
15,750
121,605
Depreciation and impairment
At 1 June 2022
12,792
15,878
19,005
3,890
-
0
51,565
Depreciation charged in the year
6,396
1,036
670
1,436
1,313
10,851
At 31 May 2023
19,188
16,914
19,675
5,326
1,313
62,416
Carrying amount
At 31 May 2023
31,978
3,097
2,002
7,675
14,437
59,189
At 31 May 2022
38,374
4,133
2,672
8,403
-
0
53,582
4
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
224,694
231,162
Other debtors
49,042
50,508
273,736
281,670
5
Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans
25,823
28,988
Trade creditors
273,743
268,706
Taxation and social security
126,882
85,801
Other creditors
11,242
28,283
437,690
411,778
OFFSPRING DESIGN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
- 6 -
6
Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans and overdrafts
20,000
45,822
Other creditors
9,859
1,420
29,859
47,242
7
Financial commitments, guarantees and contingent liabilities

At 31 May 2023 the company had total commitments under non-cancellable operating leases of £288,750 (2022: £343,750).

 

 

8
Secured Debts

The following secured debts are included within creditors: Hire purchase contracts £15,922 (2022: £3,663). The amounts due relating to hire purchase are secured on the assets concerned.

2023-05-312022-06-01false26 March 2024CCH SoftwareCCH Accounts Production 2023.300No description of principal activityMr I C Stallwoodfalse072491382022-06-012023-05-31072491382023-05-31072491382022-05-3107249138core:LeaseholdImprovements2023-05-3107249138core:PlantMachinery2023-05-3107249138core:FurnitureFittings2023-05-3107249138core:ComputerEquipment2023-05-3107249138core:MotorVehicles2023-05-3107249138core:LeaseholdImprovements2022-05-3107249138core:PlantMachinery2022-05-3107249138core:FurnitureFittings2022-05-3107249138core:ComputerEquipment2022-05-3107249138core:MotorVehicles2022-05-3107249138core:CurrentFinancialInstrumentscore:WithinOneYear2023-05-3107249138core:CurrentFinancialInstrumentscore:WithinOneYear2022-05-3107249138core:Non-currentFinancialInstrumentscore:AfterOneYear2023-05-3107249138core:Non-currentFinancialInstrumentscore:AfterOneYear2022-05-3107249138core:CurrentFinancialInstruments2023-05-3107249138core:CurrentFinancialInstruments2022-05-3107249138core:Non-currentFinancialInstruments2023-05-3107249138core:Non-currentFinancialInstruments2022-05-3107249138core:ShareCapital2023-05-3107249138core:ShareCapital2022-05-3107249138core:RetainedEarningsAccumulatedLosses2023-05-3107249138core:RetainedEarningsAccumulatedLosses2022-05-3107249138bus:Director12022-06-012023-05-3107249138core:LeaseholdImprovements2022-06-012023-05-3107249138core:PlantMachinery2022-06-012023-05-3107249138core:FurnitureFittings2022-06-012023-05-3107249138core:ComputerEquipment2022-06-012023-05-3107249138core:MotorVehicles2022-06-012023-05-31072491382021-06-012022-05-3107249138core:LeaseholdImprovements2022-05-3107249138core:PlantMachinery2022-05-3107249138core:FurnitureFittings2022-05-3107249138core:ComputerEquipment2022-05-3107249138core:MotorVehicles2022-05-31072491382022-05-3107249138core:WithinOneYear2023-05-3107249138core:WithinOneYear2022-05-3107249138bus:PrivateLimitedCompanyLtd2022-06-012023-05-3107249138bus:SmallCompaniesRegimeForAccounts2022-06-012023-05-3107249138bus:FRS1022022-06-012023-05-3107249138bus:AuditExemptWithAccountantsReport2022-06-012023-05-3107249138bus:FullAccounts2022-06-012023-05-31xbrli:purexbrli:sharesiso4217:GBP