ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2022.0.179 2022.0.179 2023-05-312023-05-312022-06-01falseAdvertising agency activities2830falsetrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 05428059 2022-06-01 2023-05-31 05428059 2021-06-01 2022-05-31 05428059 2023-05-31 05428059 2022-05-31 05428059 c:Director2 2022-06-01 2023-05-31 05428059 d:FurnitureFittings 2022-06-01 2023-05-31 05428059 d:FurnitureFittings 2023-05-31 05428059 d:FurnitureFittings 2022-05-31 05428059 d:FurnitureFittings d:OwnedOrFreeholdAssets 2022-06-01 2023-05-31 05428059 d:OfficeEquipment 2022-06-01 2023-05-31 05428059 d:ComputerEquipment 2022-06-01 2023-05-31 05428059 d:ComputerEquipment 2023-05-31 05428059 d:ComputerEquipment 2022-05-31 05428059 d:ComputerEquipment d:OwnedOrFreeholdAssets 2022-06-01 2023-05-31 05428059 d:OtherPropertyPlantEquipment 2022-06-01 2023-05-31 05428059 d:OtherPropertyPlantEquipment 2023-05-31 05428059 d:OtherPropertyPlantEquipment 2022-05-31 05428059 d:OtherPropertyPlantEquipment d:OwnedOrFreeholdAssets 2022-06-01 2023-05-31 05428059 d:OwnedOrFreeholdAssets 2022-06-01 2023-05-31 05428059 d:ComputerSoftware 2022-06-01 2023-05-31 05428059 d:ComputerSoftware 2023-05-31 05428059 d:ComputerSoftware 2022-05-31 05428059 d:CurrentFinancialInstruments 2023-05-31 05428059 d:CurrentFinancialInstruments 2022-05-31 05428059 d:CurrentFinancialInstruments d:WithinOneYear 2023-05-31 05428059 d:CurrentFinancialInstruments d:WithinOneYear 2022-05-31 05428059 d:ShareCapital 2023-05-31 05428059 d:ShareCapital 2022-05-31 05428059 d:SharePremium 2023-05-31 05428059 d:SharePremium 2022-05-31 05428059 d:CapitalRedemptionReserve 2023-05-31 05428059 d:CapitalRedemptionReserve 2022-05-31 05428059 d:RetainedEarningsAccumulatedLosses 2023-05-31 05428059 d:RetainedEarningsAccumulatedLosses 2022-05-31 05428059 c:OrdinaryShareClass1 2022-06-01 2023-05-31 05428059 c:OrdinaryShareClass1 2023-05-31 05428059 c:OrdinaryShareClass1 2022-05-31 05428059 c:OrdinaryShareClass2 2022-06-01 2023-05-31 05428059 c:OrdinaryShareClass2 2022-05-31 05428059 c:OrdinaryShareClass3 2022-06-01 2023-05-31 05428059 c:OrdinaryShareClass3 2023-05-31 05428059 c:OrdinaryShareClass3 2022-05-31 05428059 c:OrdinaryShareClass4 2022-06-01 2023-05-31 05428059 c:OrdinaryShareClass4 2023-05-31 05428059 c:OrdinaryShareClass4 2022-05-31 05428059 c:FRS102 2022-06-01 2023-05-31 05428059 c:AuditExempt-NoAccountantsReport 2022-06-01 2023-05-31 05428059 c:FullAccounts 2022-06-01 2023-05-31 05428059 c:PrivateLimitedCompanyLtd 2022-06-01 2023-05-31 05428059 2 2022-06-01 2023-05-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 05428059










WALTERS SNOWDON ADVERTISING LTD








UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 MAY 2023

 
WALTERS SNOWDON ADVERTISING LTD
REGISTERED NUMBER: 05428059

BALANCE SHEET
AS AT 31 MAY 2023

2023
2022
Note
£
£

Fixed assets
  

Tangible assets
 5 
15,672
21,636

  
15,672
21,636

Current assets
  

Debtors: amounts falling due within one year
 6 
383,904
371,599

Cash at bank and in hand
 7 
219,414
704,327

  
603,318
1,075,926

Creditors: amounts falling due within one year
 8 
(442,907)
(386,937)

Net current assets
  
 
 
160,411
 
 
688,989

Total assets less current liabilities
  
176,083
710,625

Provisions for liabilities
  

Other provisions
  
-
(1,006)

  
 
 
-
 
 
(1,006)

Net assets
  
176,083
709,619


Capital and reserves
  

Called up share capital 
 9 
9,000
10,000

Share premium account
  
18,000
18,000

Capital redemption reserve
  
1,000
-

Profit and loss account
  
148,083
681,619

  
176,083
709,619


Page 1

 
WALTERS SNOWDON ADVERTISING LTD
REGISTERED NUMBER: 05428059
    
BALANCE SHEET (CONTINUED)
AS AT 31 MAY 2023

The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

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 financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 5 September 2023.




................................................
Mrs J Curtis
Director

The notes on pages 3 to 10 form part of these financial statements.

Page 2

 
WALTERS SNOWDON ADVERTISING LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2023

1.


General information

Walters Snowdon Advertising Ltd is a private company limited by shares incorporated in England and Wales. Its trading address is 1D, South House, Bond Avenue, Milton Keynes, MK11SW.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Statement of comprehensive income within 'finance income or costs'. All other foreign exchange gains and losses are presented in profit or loss within 'other operating income'.

Page 3

 
WALTERS SNOWDON ADVERTISING LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2023

2.Accounting policies (continued)

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.4

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.5

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Statement of comprehensive income in the same period as the related expenditure.

 
2.6

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.7

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Page 4

 
WALTERS SNOWDON ADVERTISING LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2023

2.Accounting policies (continued)

 
2.8

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the Company in independently administered funds.

 
2.9

Taxation

Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

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

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

 
2.10

Intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 
2.11

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 5

 
WALTERS SNOWDON ADVERTISING LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2023

2.Accounting policies (continued)


2.11
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, as stated below.

Depreciation is provided on the following basis:

Fixtures and fittings
-
33%
straight line
Office equipment
-
33%
straight line
Leasehold improvements
-
Over the life of the lease

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.12

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.13

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.14

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.15

Provisions for liabilities

Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to profit or loss in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the balance sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Balance sheet.

 
2.16

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other
Page 6

 
WALTERS SNOWDON ADVERTISING LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2023

2.Accounting policies (continued)


2.16
Financial instruments (continued)

third parties, loans to related parties and investments in ordinary shares.

Financial assets and liabilities are offset and the net amount reported in the Balance sheet when there is an 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.

 
2.17

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.


3.


Employees

The average monthly number of employees, including directors, during the year was 28 (2022 - 30).


4.


Intangible assets




Sales manage-ment software

£





At 1 June 2022
12,200


Disposals
(12,200)



At 31 May 2023

-





At 1 June 2022
12,200


On disposals
(12,200)



At 31 May 2023

-



Net book value



At 31 May 2023
-



At 31 May 2022
-



Page 7

 
WALTERS SNOWDON ADVERTISING LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2023

5.


Tangible fixed assets





Leasehold improve-ments
Fixtures and fittings
Computer equipment
Total

£
£
£
£



Cost or valuation


At 1 June 2022
3,456
41,681
49,343
94,480


Additions
-
-
7,636
7,636



At 31 May 2023

3,456
41,681
56,979
102,116



Depreciation


At 1 June 2022
-
40,494
32,350
72,844


Charge for the year on owned assets
2,304
665
10,631
13,600



At 31 May 2023

2,304
41,159
42,981
86,444



Net book value



At 31 May 2023
1,152
522
13,998
15,672



At 31 May 2022
3,456
1,187
16,993
21,636

Page 8

 
WALTERS SNOWDON ADVERTISING LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2023

6.


Debtors

2023
2022
£
£


Trade debtors
189,769
348,716

Other debtors
137,081
17,456

Prepayments and accrued income
24,646
5,427

Tax recoverable
32,408
-

383,904
371,599



7.


Cash and cash equivalents

2023
2022
£
£

Cash at bank and in hand
219,414
704,327

219,414
704,327



8.


Creditors: Amounts falling due within one year

2023
2022
£
£

Trade creditors
363,951
267,444

Corporation tax
-
5,089

Other taxation and social security
41,055
77,864

Other creditors
12,148
15,438

Accruals and deferred income
25,753
21,102

442,907
386,937


Page 9

 
WALTERS SNOWDON ADVERTISING LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2023

9.


Share capital

2023
2022
£
£
Allotted, called up and fully paid



5,000 (2022 - 5,000) A Ordinary  shares of £1 each
5,000
5,000
0 (2022 - 1,000) B Ordinary  shares of £1 each
-
1,000
2,000 (2022 - 2,000) C Ordinary  shares of £1 each
2,000
2,000
2,000 (2022 - 2,000) D Ordinary  shares of £1 each
2,000
2,000

9,000

10,000



10.


Pension commitments

The company owed £3,140 at the year end (2022: £4,561).

 
Page 10