Agidea Limited


Acorah Software Products - Accounts Production 14.5.601 false true 31 July 2022 1 August 2021 false 1 August 2022 31 July 2023 31 July 2023 05181441 Mr Chris Ashton Mr Samuel Flanagan Mr Phil Gilligan iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 05181441 2022-07-31 05181441 2023-07-31 05181441 2022-08-01 2023-07-31 05181441 frs-core:CurrentFinancialInstruments 2023-07-31 05181441 frs-core:ComputerEquipment 2023-07-31 05181441 frs-core:ComputerEquipment 2022-08-01 2023-07-31 05181441 frs-core:ComputerEquipment 2022-07-31 05181441 frs-core:FurnitureFittings 2023-07-31 05181441 frs-core:FurnitureFittings 2022-08-01 2023-07-31 05181441 frs-core:FurnitureFittings 2022-07-31 05181441 frs-core:PlantMachinery 2023-07-31 05181441 frs-core:PlantMachinery 2022-08-01 2023-07-31 05181441 frs-core:PlantMachinery 2022-07-31 05181441 frs-core:ShareCapital 2023-07-31 05181441 frs-core:RetainedEarningsAccumulatedLosses 2023-07-31 05181441 frs-bus:PrivateLimitedCompanyLtd 2022-08-01 2023-07-31 05181441 frs-bus:FilletedAccounts 2022-08-01 2023-07-31 05181441 frs-bus:SmallEntities 2022-08-01 2023-07-31 05181441 frs-bus:AuditExempt-NoAccountantsReport 2022-08-01 2023-07-31 05181441 frs-bus:SmallCompaniesRegimeForAccounts 2022-08-01 2023-07-31 05181441 frs-bus:Director1 2022-08-01 2023-07-31 05181441 frs-bus:Director1 2022-07-31 05181441 frs-bus:Director1 2023-07-31 05181441 frs-bus:Director2 2022-08-01 2023-07-31 05181441 frs-bus:Director3 2022-08-01 2023-07-31 05181441 frs-bus:Director3 2022-07-31 05181441 frs-bus:Director3 2023-07-31 05181441 frs-countries:EnglandWales 2022-08-01 2023-07-31 05181441 2021-07-31 05181441 2022-07-31 05181441 2021-08-01 2022-07-31 05181441 frs-core:CurrentFinancialInstruments 2022-07-31 05181441 frs-core:ShareCapital 2022-07-31 05181441 frs-core:RetainedEarningsAccumulatedLosses 2022-07-31
Registered number: 05181441
Agidea Limited
Unaudited Financial Statements
For The Year Ended 31 July 2023
MAP ACCOUNTANTS LTD
16 Blackfriars Street
Manchester
M3 5BQ
Unaudited Financial Statements
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—5
Page 1
Balance Sheet
Registered number: 05181441
2023 2022
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 4 29,622 16,387
29,622 16,387
CURRENT ASSETS
Debtors 5 144,742 88,596
Cash at bank and in hand 145,993 141,158
290,735 229,754
Creditors: Amounts Falling Due Within One Year 6 (81,872 ) (84,746 )
NET CURRENT ASSETS (LIABILITIES) 208,863 145,008
TOTAL ASSETS LESS CURRENT LIABILITIES 238,485 161,395
PROVISIONS FOR LIABILITIES
Deferred Taxation (7,850 ) (3,113 )
NET ASSETS 230,635 158,282
CAPITAL AND RESERVES
Called up share capital 7 100 100
Profit and Loss Account 230,535 158,182
SHAREHOLDERS' FUNDS 230,635 158,282
Page 1
Page 2
For the year ending 31 July 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime.
The company has taken advantage of section 444(1) of the Companies Act 2006 and opted not to deliver to the registrar a copy of the company's Profit and Loss Account.
On behalf of the board
Mr Phil Gilligan
Director
11th April 2024
The notes on pages 3 to 5 form part of these financial statements.
Page 2
Page 3
Notes to the Financial Statements
1. General Information
Agidea Limited is a private company, limited by shares, incorporated in England & Wales, registered number 05181441 . The registered office is 16 Blackfriars Street, Salford, Manchester, M3 5BQ.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 section 1A Small Entities "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
2.2. Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover is reduced for estimated customer returns, rebates and other similar allowances.
Sale of goods
Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods.
Rendering of services
Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.
2.3. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Plant & Machinery 20% Straight Line
Fixtures & Fittings 20% Straight Line
Computer Equipment 20% Straight Line
2.4. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other year and 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 end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period 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 assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and asset reflects the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current or deferred tax for the year is recognised in profit or loss, except when they related to items that are recognised in other comprehensive income or directly in equity, in which case, the current and deferred tax is also recognised in other comprehensive income or directly in equity respectively.
2.5. Pensions
The company operates a defined pension contribution scheme. Contributions are charged to the profit and loss account as they become payable in accordance with the rules of the scheme.
Page 3
Page 4
3. Average Number of Employees
Average number of employees, including directors, during the year was: 4 (2022: 4)
4 4
4. Tangible Assets
Plant & Machinery Fixtures & Fittings Computer Equipment Total
£ £ £ £
Cost
As at 1 August 2022 12,057 9,409 38,383 59,849
Additions - 3,337 17,095 20,432
As at 31 July 2023 12,057 12,746 55,478 80,281
Depreciation
As at 1 August 2022 12,057 6,928 24,477 43,462
Provided during the period - 1,160 6,037 7,197
As at 31 July 2023 12,057 8,088 30,514 50,659
Net Book Value
As at 31 July 2023 - 4,658 24,964 29,622
As at 1 August 2022 - 2,481 13,906 16,387
5. Debtors
2023 2022
£ £
Due within one year
Trade debtors 96,288 85,245
Prepayments and accrued income 3,488 3,351
Directors' loan accounts 44,966 -
144,742 88,596
6. Creditors: Amounts Falling Due Within One Year
2023 2022
£ £
Trade creditors 2,799 1,413
Corporation tax 43,757 42,866
Other taxes and social security 595 535
VAT 23,883 22,963
Net wages 445 417
Accruals and deferred income 7,875 9,000
Directors' loan accounts 2,518 7,552
81,872 84,746
7. Share Capital
2023 2022
£ £
Allotted, Called up and fully paid 100 100
Page 4
Page 5
8. Directors Advances, Credits and Guarantees
Included within Debtors are the following loans to directors:
As at 1 August 2022 Amounts advanced Amounts repaid Amounts written off As at 31 July 2023
£ £ £ £ £
Mr Samuel Flanagan (739 ) 73,500 50,278 - 22,483
Mr Phil Gilligan (636 ) 28,361 5,242 - 22,483
The above loan is unsecured, interest free and repayable on demand.
Page 5