Caseware UK (AP4) 2022.0.179 2022.0.179 2022-06-302022-06-30Business and domestic software developmenttrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.2022-01-01false87false 12957705 2022-01-01 2022-06-30 12957705 2022-06-30 12957705 2020-10-16 2021-12-31 12957705 2021-12-31 12957705 c:Director1 2022-01-01 2022-06-30 12957705 d:OfficeEquipment 2022-01-01 2022-06-30 12957705 d:OfficeEquipment 2022-06-30 12957705 d:OfficeEquipment 2021-12-31 12957705 d:OfficeEquipment d:OwnedOrFreeholdAssets 2022-01-01 2022-06-30 12957705 d:DevelopmentCostsCapitalisedDevelopmentExpenditure 2022-01-01 2022-06-30 12957705 d:DevelopmentCostsCapitalisedDevelopmentExpenditure 2022-06-30 12957705 d:DevelopmentCostsCapitalisedDevelopmentExpenditure 2021-12-31 12957705 d:CurrentFinancialInstruments 2022-06-30 12957705 d:CurrentFinancialInstruments 2021-12-31 12957705 d:CurrentFinancialInstruments d:WithinOneYear 2022-06-30 12957705 d:CurrentFinancialInstruments d:WithinOneYear 2021-12-31 12957705 d:ShareCapital 2022-06-30 12957705 d:ShareCapital 2021-12-31 12957705 d:RetainedEarningsAccumulatedLosses 2022-06-30 12957705 d:RetainedEarningsAccumulatedLosses 2021-12-31 12957705 c:FRS102 2022-01-01 2022-06-30 12957705 c:AuditExempt-NoAccountantsReport 2022-01-01 2022-06-30 12957705 c:FullAccounts 2022-01-01 2022-06-30 12957705 c:PrivateLimitedCompanyLtd 2022-01-01 2022-06-30 12957705 d:DevelopmentCostsCapitalisedDevelopmentExpenditure d:OwnedIntangibleAssets 2022-01-01 2022-06-30 iso4217:GBP xbrli:pure

Company Registration Number 12957705























OPENWAGE LIMITED





UNAUDITED
FINANCIAL STATEMENTS





 30 JUNE 2022























img54d0.png

 
OPENWAGE LIMITED
REGISTERED NUMBER: 12957705

BALANCE SHEET
AS AT 30 JUNE 2022

30 June
31 December
2022
2021
Note
£
£

Fixed assets
  

Intangible assets
 4 
607,616
675,122

Tangible assets
 5 
8,308
10,821

  
615,924
685,943

Current assets
  

Debtors: amounts falling due within one year
 6 
42,760
11,690

Cash at bank and in hand
 7 
27,411
34,353

  
70,171
46,043

Creditors: amounts falling due within one year
 8 
(1,719,432)
(1,278,514)

Net current liabilities
  
 
 
(1,649,261)
 
 
(1,232,471)

Total assets less current liabilities
  
(1,033,337)
(546,528)

  

Net liabilities
  
(1,033,337)
(546,528)


Capital and reserves
  

Called up share capital 
  
10,000
10,000

Profit and loss account
  
(1,043,337)
(556,528)

  
(1,033,337)
(546,528)


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 period 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 income and retained earnings 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 by: 


................................................
N R Doughty
Director
Page 1

 
OPENWAGE LIMITED
REGISTERED NUMBER: 12957705

BALANCE SHEET (CONTINUED)
AS AT 30 JUNE 2022

Date: 22 December 2023

The notes on pages 3 to 9 form part of these financial statements.

Page 2

 
OPENWAGE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 JUNE 2022

1.


General information

The Company is a private company limited by shares, incorporated and domiciled in the United Kingdom. The company is tax resident in the United Kingdom. It trades from its registered office address at Leconfield House, Curzon Street, London, England, W1J 5JA.
The principal activity of the Company is financial wellbeing solution that offers employees the option to gain immediate access to their earnings
These financial statements have been presented in Pound Sterling as this is the currency of the primary
economic environment in which the Company operates.

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

Revenue

Turnover is stated net of trade discounts and is recognised when the significant risks and rewards are considered to have been transferred to the buyer. Turnover represents amounts recoverable from clients for Saas platform fees and usage fees during the period. Turnover from the supply of services represents the value of services provided under contracts to the extent that there is a right to consideration and is recorded at the fair value of the consideration received or receivable. Where a contract has only been partially completed at the Balance Sheet date turnover represents the fair value of the service provided to date based on the stage of completion of the contract activity at the Balance Sheet date. Where payments are received from customers in advance of services provided, the amounts are recorded as deferred income and included as part of creditors due within one year.

 
2.3

Research and development

In the research phase of an internal project it is not possible to demonstrate that the project will generate future economic benefits and hence all expenditure on research shall be recognised as an expense when it is incurred. Intangible assets are recognised from the development phase of a project if and only if certain specific criteria are met in order to demonstrate the asset will generate probable future economic benefits and that its cost can be reliably measured. The capitalised development costs are subsequently amortised on a straight-line basis over their useful economic lives, which range from 5 years.
If it is not possible to distinguish between the research phase and the development phase of an internal project, the expenditure is treated as if it were all incurred in the research phase only.

 
2.4

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 3

 
OPENWAGE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 JUNE 2022

2.Accounting policies (continued)

 
2.5

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.

 
2.6

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.

 
2.7

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.

 The estimated useful lives range as follows:

Research & Development expenditure
-
5
years

Page 4

 
OPENWAGE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 JUNE 2022

2.Accounting policies (continued)

 
2.8

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.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Office equipment
-
3 Years

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.

 
2.9

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.

 
2.10

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.

 
2.11

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.

 
2.12

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


3.


Employees

The average monthly number of employees, including directors, during the period was 8 (2021 - 7).

Page 5

 
OPENWAGE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 JUNE 2022

4.


Intangible assets






Research & Development expenditure

£



Cost


At 1 January 2022
675,122



At 30 June 2022

675,122



Amortisation


Charge for the period
67,506



At 30 June 2022

67,506



Net book value



At 30 June 2022
607,616



At 31 December 2021
675,122



Page 6

 
OPENWAGE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 JUNE 2022

5.


Tangible fixed assets







Office equipment

£



Cost or valuation


At 1 January 2022
15,050



At 30 June 2022

15,050



Depreciation


At 1 January 2022
4,229


Charge for the period
2,513



At 30 June 2022

6,742



Net book value



At 30 June 2022
8,308



At 31 December 2021
10,821

Page 7

 
OPENWAGE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 JUNE 2022

6.


Debtors

30 June
31 December
2022
2021
£
£


Trade debtors
18,966
92

Other debtors
10,000
10,045

Prepayments and accrued income
13,794
1,553

42,760
11,690



7.


Cash and cash equivalents

30 June
31 December
2022
2021
£
£

Cash at bank and in hand
27,411
34,353

27,411
34,353



8.


Creditors: Amounts falling due within one year

30 June
31 December
2022
2021
£
£

Trade creditors
334,974
319,994

Other taxation and social security
18,238
20,404

Other creditors
1,366,220
909,710

Accruals and deferred income
-
28,406

1,719,432
1,278,514



9.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £4,734 (2022: £5,972). Contributions totalling £1,748 (2022: £1,684)were payable to the fund at the balance sheet date and are included in creditors.

Page 8

 
OPENWAGE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 JUNE 2022

10.


Related party transactions

During the period the Company made purchases of £20,338 (2022: £272,130) from a shareholder with significant influence. The related balance payable at the reporting date was £296,485 (2022: £272,130).
Included within other creditors at the reporting date is a balance of £1,364,472 (2022: £908,026) due from a shareholder with significant influence. The balance is interest free and repayable on demand.


Page 9