Registration number:
for the Year Ended
Pages for filing with Registrar
CameraForensics Ltd
Contents
Company Information |
|
Balance Sheet |
|
Notes to the Unaudited Financial Statements |
CameraForensics Ltd
Company Information
Directors |
M J Burns D Ranner |
Registered office |
|
Registered number |
07734891 |
Accountants |
|
CameraForensics Ltd
(Registration number: 07734891)
Balance Sheet as at 31 August 2022
Note |
2022 |
2021 |
|
Fixed assets |
|||
Tangible assets |
|
|
|
Current assets |
|||
Stocks |
|
|
|
Debtors |
|
|
|
Cash at bank and in hand |
|
|
|
|
|
||
Creditors: Amounts falling due within one year |
( |
( |
|
Net current assets |
|
|
|
Total assets less current liabilities |
|
|
|
Creditors: Amounts falling due after more than one year |
( |
( |
|
Net assets |
|
|
|
Capital and reserves |
|||
Called up share capital |
|
100 |
|
Profit and loss account |
|
624,368 |
|
Total equity |
|
624,468 |
CameraForensics Ltd
(Registration number: 07734891)
Balance Sheet as at 31 August 2022 (continued)
For the financial year ending 31 August 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Directors' responsibilities:
• |
|
• |
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts. |
These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.
These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.
Approved and authorised for issue by the
M J Burns
Director
CameraForensics Ltd
Notes to the Unaudited Financial Statements for the Year Ended 31 August 2022
Statutory information |
The company is a private company limited by share capital, incorporated in England and Wales.
The address of its registered office is:
Accounting policies |
Summary of significant accounting policies
The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented.
Statement of compliance
These financial statements have been prepared in compliance with the provisions of Section 1A "Small Entities" of Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
Basis of preparation
These financial statements have been prepared using the historical cost convention.
The financial statements are prepared in pounds sterling which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
Going concern
The company’s financial statements have been prepared on a going concern basis. The directors have considered a period of twelve months from the date of approval of the financial statements and believe that the company is able to meet liabilities as they fall due.
Revenue recognition
Turnover comprises the fair value of the consideration received or receivable for the provision of services in the ordinary course of the company’s activities. Turnover is shown net of value added tax, returns, rebates and discounts.
The company recognises revenue when:
The amount of revenue can be reliably measured;
and it is probable that future economic benefits will flow to the entity.
CameraForensics Ltd
Notes to the Unaudited Financial Statements for the Year Ended 31 August 2022 (continued)
2 |
Accounting policies (continued) |
Grants
Foreign currency transactions and balances
Tax
The tax expense or credit for the period comprises tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.
The current corporation tax charge or credit is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date.
Tangible fixed assets
Tangible fixed assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation.
The cost of tangible fixed assets includes directly attributable incremental costs incurred in their acquisition and installation.
Depreciation is charged so as to write off the cost of assets evenly over their estimated useful lives, as follows:
Computer equipment |
25% on cost |
Office equipment |
25% on cost |
Research and development costs
Expenditure on research and development is written off to the profit and loss account in the year in which it is incurred.
Cash and cash equivalents
Cash and cash equivalents comprise cash on hand and call deposits.
Trade debtors
Trade debtors are recognised initially at the transaction price. They are subsequently measured less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.
CameraForensics Ltd
Notes to the Unaudited Financial Statements for the Year Ended 31 August 2022 (continued)
2 |
Accounting policies (continued) |
Stocks
Work in progress represents the cost of work done where the right to consideration has not yet been earned and is not yet billable. Work in progress is stated at the lower of cost and net realisable value.
Trade creditors
Trade creditors are recognised at the transaction price.
Leases
Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.
Share capital
Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments.
Defined contribution pension obligation
A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.
Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense. The cost of any unused holiday entitlement is recognised in the period in which the employees' services are received.
CameraForensics Ltd
Notes to the Unaudited Financial Statements for the Year Ended 31 August 2022 (continued)
2 |
Accounting policies (continued) |
Share based payments
The company has issued options over its unissued shares to employees. FRS 102 requires that the cost of equity-settled transactions is measured by reference to the fair value of the equity instruments granted at the date at which they are granted and is recognised as an expense over the vesting period, which ends on the date on which the relevant option holders become fully entitled to the award. Fair value is determined using an appropriate pricing model.
At each balance sheet date before vesting, the cumulative expense is calculated, representing the extent to which the vesting period has expired and taking into account management's best estimate of the achievement or otherwise of non-market conditions and of the number of equity instruments that will ultimately vest. The movement in cumulative expense since the previous balance sheet date is recognised in the profit and loss account, with a corresponding entry in equity.
No expense has been recognised in the year under review, on the grounds that the expense is immaterial.
Staff numbers |
The average number of persons employed by the company (including directors) during the year, was
CameraForensics Ltd
Notes to the Unaudited Financial Statements for the Year Ended 31 August 2022 (continued)
Tangible fixed assets |
Computer equipment |
Office equipment |
Total |
|
Cost |
|||
At 1 September 2021 |
|
|
|
Additions |
|
|
|
At 31 August 2022 |
|
|
|
Depreciation |
|||
At 1 September 2021 |
|
|
|
Charge for the year |
|
|
|
At 31 August 2022 |
|
|
|
Carrying amount |
|||
At 31 August 2022 |
|
|
|
At 31 August 2021 |
|
|
|
Debtors: amounts falling due within one year |
Note |
2022 |
2021 |
|
Trade debtors |
|
|
|
Amounts owed by related parties |
|
|
|
Other debtors |
5,738 |
5,738 |
|
VAT |
- |
22,743 |
|
Prepayments and accrued income |
|
|
|
Corporation tax |
- |
20,749 |
|
|
|
CameraForensics Ltd
Notes to the Unaudited Financial Statements for the Year Ended 31 August 2022 (continued)
Creditors |
2022 |
2021 |
|
Due within one year |
||
Trade creditors |
|
|
Corporation tax |
42,834 |
- |
Taxation and social security |
|
|
Other creditors |
4,412 |
2,743 |
Accruals and deferred income |
|
|
|
|
|
Due after one year |
||
Deferred income |
|
|
Share capital |
Allotted, called up and fully paid shares
2022 |
2021 |
|||
No. |
£ |
No. |
£ |
|
|
|
50 |
|
50 |
|
|
50 |
|
50 |
|
|
|
|
Obligations under leases and hire purchase contracts |
Operating leases
The total of future minimum lease payments is as follows:
2022 |
2021 |
|
Total lease commitments |
|
|
CameraForensics Ltd
Notes to the Unaudited Financial Statements for the Year Ended 31 August 2022 (continued)
Related party transactions |
Income and receivables from related parties
2022 |
Entities with joint control or significant influence |
Management fees receivable |
|
Development fees receivable |
|
|
|
Amounts receivable from related party |
|
|
2021 |
Entities with joint control or significant influence |
Management fees receivable |
|
Development fees receivable |
|
|
|
Amounts receivable from related party |
|
|
CameraForensics Ltd
Notes to the Unaudited Financial Statements for the Year Ended 31 August 2022 (continued)
Share-based payments |
Scheme details and movements
The term of each option is 10 years from the date of grant.
The movements in the number of share options during the year were as follows:
2022 |
2021 |
|
Outstanding, start of period |
|
|
Outstanding, end of period |
|
|
|
The movements in the weighted average exercise price of share options during the year were as follows:
2022 |
2021 |
|
Outstanding, start of period |
|
|
Outstanding, end of period |
|
|
|
The Black Scholes model has been used to calculate the share based payments expense. The model requires assumptions relating to, amongst other factors, the timing of an exit event, the number of options which are expected to vest, and the volatility in the company's share price.
No expense has been recognised in the year under review, on the grounds that the expense is immaterial.