Registered number: 01494005 | ||||||||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
FOR THE 214 DAY PERIOD ENDED 31/12/2021 | ||||||||
|
||||||||
Prepared By: | ||||||||
The Accounts Company.com Ltd | ||||||||
Chartered Accountants | ||||||||
1 City Approach | ||||||||
Albert Street | ||||||||
Eccles | ||||||||
Manchester | ||||||||
M30 0BG |
|
||||||||
Wilde Analysis Limited | ||||||||
|
ACCOUNTS | ||||||||
FOR THE 214 DAY PERIOD ENDED 31/12/2021 | ||||||||
DIRECTORS | ||||||||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
SECRETARY | ||||||||
REGISTERED OFFICE | ||||||||
|
||||||||
|
||||||||
|
||||||||
Cheshire | ||||||||
|
||||||||
COMPANY DETAILS | ||||||||
Private company limited by shares registered in EW - England and Wales, registered number 01494005 | ||||||||
ACCOUNTANTS | ||||||||
The Accounts Company.com Ltd | ||||||||
Chartered Accountants | ||||||||
1 City Approach | ||||||||
Albert Street | ||||||||
Eccles | ||||||||
Manchester | ||||||||
M30 0BG |
|
||||||||
Wilde Analysis Limited | ||||||||
|
ACCOUNTS | ||||||||
FOR THE 214 DAY PERIOD ENDED 31/12/2021 | ||||||||
CONTENTS | ||||||||
Page | ||||||||
Directors' Report | - | |||||||
Accountants' Report | - | |||||||
Statement Of Comprehensive Income | - | |||||||
Balance Sheet | 3 | |||||||
Notes To The Accounts | 4 | |||||||
The following do not form part of the statutory financial statements: | ||||||||
Trading And Profit And Loss Account | - | |||||||
Profit And Loss Account Summaries | - |
|
||||||||
Wilde Analysis Limited | ||||||||
|
BALANCE SHEET AT
|
||||||||||
2021 | 2020 | |||||||||
Notes | £ | £ | ||||||||
FIXED ASSETS | ||||||||||
Intangible assets | 2 |
|
|
|||||||
Tangible assets | 3 |
|
|
|||||||
Investment Assets | 4 |
|
|
|||||||
|
|
|||||||||
CURRENT ASSETS | ||||||||||
Stock |
|
|
||||||||
Debtors | 6 |
|
|
|||||||
Cash at bank and in hand |
|
|
||||||||
1,066,922 | 1,920,924 | |||||||||
CREDITORS: Amounts falling due within one year | 7 |
|
|
|||||||
NET CURRENT ASSETS |
|
1,176,867 | ||||||||
TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
||||||||
CAPITAL AND RESERVES | ||||||||||
Called up share capital | 9 |
|
|
|||||||
Profit and loss account | 486,910 | 1,323,656 | ||||||||
SHAREHOLDERS' FUNDS |
|
|
||||||||
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
Approved by the board on
|
||||||||||
............................. | ||||||||||
|
||||||||||
Director | ||||||||||
|
||||||||
Wilde Analysis Limited | ||||||||
|
NOTES TO THE ACCOUNTS | ||||||||||
FOR THE 214 DAY PERIOD ENDED 31/12/2021 | ||||||||||
1. ACCOUNTING POLICIES |
1a. Basis Of Accounting | ||||||||
The accounts have been prepared under the historical cost convention. | ||||||||
The accounts have been prepared in accordance with FRS102 - The Financial Reporting Standard applicable in the UK and Republic of Ireland and the Companies Act 2006 . |
1b. Depreciation | ||||||||
|
||||||||
Land And Buildings | reducing balance 10% | |||||||
Fixtures and Fittings | straight line 25% | |||||||
Motor Cars | straight line 25% |
1c. Stocks | ||||||||
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell (net realisable value). Costs, which comprise direct production costs, are based on the method most appropriate to the type of inventory class, but usually on a first-in-first-out basis. Overheads are charged to profit or loss as incurred. Net realisable value is based on the estimated selling price less any estimated completion or selling costs. | ||||||||
When stocks are sold, the carrying amount of those stocks is recognised as an expense in the period in which the related revenue is recognised. The amount of any write-down of stocks to net realisable value and all losses of stocks are recognised as an expense in the period in which the write-down or loss occurs. The amount of any reversal of any write-down of stocks is recognised as a reduction in the amount of stocks recognised as an expense in the period in which the reversal occurs. |
1d. Pension Costs | ||||||||
The company operates a defined contribution pension scheme. The pension charge represents the amounts payable by the company to the fund in respect of the year. |
1e. Foreign Currency | ||||||||
Transactions in currencies, other than the functional currency of the company, are recorded at the rate of the exchange on the date the transaction occurred. Monetary items denominated in other currencies are translated at the rate prevailing at the end of the reporting period. All differences are taken to the profit and loss account. Non-monetary items that are measured at the historic cost in a foreign currency are not retranslated. |
1f. Goodwill | ||||||||
|
|
||||||||
Wilde Analysis Limited | ||||||||
|
1g. Investments | ||||||||
Fixed asset investments are shown at cost less amounts written off. | ||||||||
Provisions are made for permanent fluctuations in value. |
2. INTANGIBLE FIXED ASSETS | ||||
Purchased | ||||
Goodwill | Total | |||
£ | £ | |||
Cost | ||||
At 01/06/2021 | 114,984 | 114,984 | ||
At 31/12/2021 | 114,984 | 114,984 | ||
Depreciation | ||||
At 01/06/2021 | 80,489 | 80,489 | ||
For the 214 day period | 6,707 | 6,707 | ||
At 31/12/2021 | 87,196 | 87,196 | ||
Net Book Amounts | ||||
At 31/12/2021 |
|
|
||
At 31/05/2021 |
|
|
||
3. TANGIBLE FIXED ASSETS | ||||||||
Land And | Fixtures | |||||||
Buildings | and Fittings | Motor Cars | Total | |||||
£ | £ | £ | £ | |||||
Cost | ||||||||
At 01/06/2021 | 155,567 | 262,393 | 25,541 | 443,501 | ||||
Additions | - | 5,291 | - | 5,291 | ||||
Disposals | - | (158,318) | - | (158,318) | ||||
At 31/12/2021 | 155,567 | 109,366 | 25,541 | 290,474 | ||||
Depreciation | ||||||||
At 01/06/2021 | 73,640 | 239,956 | 17,561 | 331,157 | ||||
Disposals | - | (158,318) | - | (158,318) | ||||
For the 214 day period | 4,779 | (20,652) | 3,503 | (12,370) | ||||
At 31/12/2021 | 78,419 | 60,986 | 21,064 | 160,469 | ||||
Net Book Amounts | ||||||||
At 31/12/2021 |
|
|
|
130,005 | ||||
At 31/05/2021 |
|
|
|
112,344 | ||||
|
||||||||
Wilde Analysis Limited | ||||||||
|
4. FINANCIAL ASSETS | |||||||||
Shares in group companies | |||||||||
and participating interests | Total | ||||||||
£ | £ | ||||||||
Cost | |||||||||
At 01/06/2021 | 50 | 50 | |||||||
At 31/12/2021 | 50 | 50 | |||||||
Amortisation | |||||||||
Net Book Amounts | |||||||||
At 31/12/2021 | 50 | 50 | |||||||
At 31/05/2021 | 50 | 50 | |||||||
The investment asset relates to 100% of the ordinary £1 share capital of 4-Sight Consulting Limited a company incorporated in England | |||||||||
5. STOCK | 2021 | 2020 | ||||
£ | £ | |||||
Stock comprises: | ||||||
Work in progress |
|
|
||||
|
|
6. DEBTORS | 2021 | 2020 | ||||||
£ | £ | |||||||
Amounts falling due within one year | ||||||||
Trade debtors | 647,726 | 844,050 | ||||||
Prepayments | 178,827 | 82,652 | ||||||
826,553 | 926,702 | |||||||
7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | ||||||||
2021 | 2020 | |||||||
£ | £ | |||||||
UK corporation tax | 56,180 | 74,111 | ||||||
VAT | 138,446 | 161,875 | ||||||
PAYE control | 43,956 | 40,660 | ||||||
Trade creditors | 439,570 | 424,267 | ||||||
Other creditors | 378 | - | ||||||
Accruals | 59,225 | 43,122 | ||||||
Loan A/c - 4-sight Consulting Ltd | - | 22 | ||||||
737,755 | 744,057 | |||||||
|
||||||||
Wilde Analysis Limited | ||||||||
|
8. EMPLOYEES | ||||||
2021 | 2020 | |||||
No. | No. | |||||
Average number of employees |
|
42 | ||||
9. SHARE CAPITAL | 2021 | 2020 | ||||||
£ | £ | |||||||
Allotted, issued and fully paid: | ||||||||
|
100 | 100 | ||||||
100 | 100 | |||||||
10. RELATED PARTY TRANSACTIONS | |||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||