10
27 December 2022
false
false
false
false
false
false
false
false
false
true
false
false
false
false
false
false
No description of principal activity
2021-01-01
Sage Accounts Production Advanced 2021 - FRS102_2021
11,248
2,023
9,225
6,979
1,955
2,022
6,912
2,313
4,269
863
423
440
xbrli:pure
xbrli:shares
iso4217:GBP
09301746
2021-01-01
2021-12-31
09301746
2021-12-31
09301746
2020-12-31
09301746
2020-01-01
2020-12-31
09301746
2020-12-31
09301746
bus:Director1
2021-01-01
2021-12-31
09301746
bus:Director2
2021-01-01
2021-12-31
09301746
bus:Director3
2021-01-01
2021-12-31
09301746
core:WithinOneYear
2021-12-31
09301746
core:WithinOneYear
2020-12-31
09301746
core:ShareCapital
2021-12-31
09301746
core:ShareCapital
2020-12-31
09301746
core:RetainedEarningsAccumulatedLosses
2021-12-31
09301746
core:RetainedEarningsAccumulatedLosses
2020-12-31
09301746
core:DeferredTaxation
2021-01-01
2021-12-31
09301746
core:DeferredTaxation
2020-12-31
09301746
core:DeferredTaxation
2021-12-31
09301746
bus:SmallEntities
2021-01-01
2021-12-31
09301746
bus:Audited
2021-01-01
2021-12-31
09301746
bus:FullAccounts
2021-01-01
2021-12-31
09301746
bus:SmallCompaniesRegimeForAccounts
2021-01-01
2021-12-31
09301746
bus:PrivateLimitedCompanyLtd
2021-01-01
2021-12-31
09301746
core:OfficeEquipment
2021-01-01
2021-12-31
09301746
core:OfficeEquipment
2020-12-31
09301746
core:OfficeEquipment
2021-12-31
COMPANY REGISTRATION NUMBER:
09301746
Filleted Financial Statements
|
|
Statement of Financial Position
|
|
31 December 2021
Fixed assets
Tangible assets
|
5
|
2,313
|
4,269
|
|
|
|
|
Current assets
Debtors
|
6
|
9,514,701
|
5,755,950
|
Cash at bank and in hand
|
29,077
|
342,122
|
|
------------
|
------------
|
|
9,543,778
|
6,098,072
|
|
|
|
|
Creditors: amounts falling due within one year
|
7
|
6,381,080
|
2,290,962
|
|
------------
|
------------
|
Net current assets
|
3,162,698
|
3,807,110
|
|
------------
|
------------
|
Total assets less current liabilities
|
3,165,011
|
3,811,379
|
|
|
|
|
Provisions
Taxation including deferred tax
|
8
|
440
|
863
|
|
------------
|
------------
|
Net assets
|
3,164,571
|
3,810,516
|
|
------------
|
------------
|
|
|
|
|
Capital and reserves
Called up share capital
|
1
|
1
|
Profit and loss account
|
3,164,570
|
3,810,515
|
|
------------
|
------------
|
Shareholder funds
|
3,164,571
|
3,810,516
|
|
------------
|
------------
|
|
|
|
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of comprehensive income has not been delivered.
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.
Statement of Financial Position (continued)
|
|
31 December 2021
These financial statements were approved by the
board of directors
and authorised for issue on
23 December 2022
, and are signed on behalf of the board by:
Mr J C Wilcox
|
Mr M Otaibi
|
Director
|
Director
|
|
|
Company registration number:
09301746
Notes to the Financial Statements
|
|
Year ended 31 December 2021
1.
General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is 33 Grosvenor Street, London, W1K 4QU.
2.
Statement of compliance
These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
3.
Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis and in accordance with the accounting policies below. The financial statements are prepared in sterling, which is the functional currency of the entity.
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.
Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.
Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.
Trade debtors
Trade debtors are carried at original net invoice amount less an estimate for doubtful debtors. Bad debts are written off when identified. Specific provisions are made against debts whose recovery is considered doubtful.
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable and represents amounts receivable for services rendered, stated net of discounts and of Value Added Tax. When the outcome of a transaction involving the rendering of services can be reliably estimated, revenue from the rendering of services is measured by reference to the stage of completion of the service transaction at the end of the reporting period. When the outcome of a transaction involving the rendering of services cannot be reliably estimated, revenue is recognised only to the extent that expenses recognised are recoverable.
Income tax
Taxation for the year comprises current and deferred tax. Tax is recognised in the income statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. Current or deferred taxation assets and liabilities are not discounted. Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.
Foreign currencies
Foreign currency transactions are initially recorded in the functional currency, by applying the spot exchange rate as at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated at the exchange rate ruling at the reporting date, with any gains or losses being taken to the profit and loss account.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
|
Equipment
|
-
|
33% straight line
|
|
|
|
|
Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets. For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units.
Government grants
Government grants are recognised at the fair value of the asset received or receivable. Grants are not recognised until there is reasonable assurance that the company will comply with the conditions attaching to them and the grants will be received. Government grants are recognised using the accrual model and the performance model. Under the accrual model, government grants relating to revenue are recognised on a systematic basis over the periods in which the company recognises the related costs for which the grant is intended to compensate. Grants that are receivable as compensation for expenses or losses already incurred or for the purpose of giving immediate financial support to the entity with no future related costs are recognised in income in the period in which it becomes receivable.
Provisions
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event, it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense. Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised as a finance cost in profit or loss in the period it arises.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
4.
Employee numbers
The average number of persons employed by the company during the year amounted to
10
(2020:
8
).
5.
Tangible assets
|
Equipment
|
|
£
|
Cost
|
|
At 1 January 2021
|
11,248
|
Disposals
|
(
2,023)
|
|
--------
|
At 31 December 2021
|
9,225
|
|
--------
|
Depreciation
|
|
At 1 January 2021
|
6,979
|
Charge for the year
|
1,955
|
Disposals
|
(
2,022)
|
|
--------
|
At 31 December 2021
|
6,912
|
|
--------
|
Carrying amount
|
|
At 31 December 2021
|
2,313
|
|
--------
|
At 31 December 2020
|
4,269
|
|
--------
|
|
|
6.
Debtors
|
2021
|
2020
|
|
£
|
£
|
Trade debtors
|
716,821
|
361,035
|
Amounts owed by group undertakings and undertakings in which the company has a participating interest
|
6,882,123
|
4,287,631
|
Other debtors
|
1,915,757
|
1,107,284
|
|
------------
|
------------
|
|
9,514,701
|
5,755,950
|
|
------------
|
------------
|
|
|
|
7.
Creditors:
amounts falling due within one year
|
2021
|
2020
|
|
£
|
£
|
Bank loans and overdrafts
|
–
|
1,798
|
Trade creditors
|
1,272,913
|
569,711
|
Amounts owed to group undertakings and undertakings in which the company has a participating interest
|
–
|
67,200
|
Corporation tax
|
31,046
|
75,922
|
Social security and other taxes
|
1,779
|
12,631
|
Other creditors
|
5,075,342
|
1,563,700
|
|
------------
|
------------
|
|
6,381,080
|
2,290,962
|
|
------------
|
------------
|
|
|
|
8.
Provisions
|
Deferred tax
|
|
£
|
At 1 January 2021
|
863
|
Charge against provision
|
(
423)
|
|
----
|
At 31 December 2021
|
440
|
|
----
|
|
|
9.
Summary audit opinion
The auditor's report for the year dated
27 December 2022
was
unqualified
.
The senior statutory auditor was
Zara Dunster FCA
, for and on behalf of
Town & Forest
.