25 false false false false false false false false false false true false false false false false false No description of principal activity 2021-09-01 Sage Accounts Production Advanced 2023 - FRS102_2023 115,000 60,000 175,000 23,000 17,500 40,500 134,500 92,000 xbrli:pure xbrli:shares iso4217:GBP 11801574 2021-09-01 2022-08-31 11801574 2022-08-31 11801574 2021-08-31 11801574 2020-09-01 2021-08-31 11801574 2021-08-31 11801574 2020-08-31 11801574 core:NetGoodwill 2021-09-01 2022-08-31 11801574 bus:RegisteredOffice 2021-09-01 2022-08-31 11801574 bus:LeadAgentIfApplicable 2021-09-01 2022-08-31 11801574 bus:Director1 2021-09-01 2022-08-31 11801574 bus:Director2 2021-09-01 2022-08-31 11801574 bus:Director3 2021-09-01 2022-08-31 11801574 core:NetGoodwill 2021-08-31 11801574 core:NetGoodwill 2022-08-31 11801574 core:WithinOneYear 2022-08-31 11801574 core:WithinOneYear 2021-08-31 11801574 core:ShareCapital 2022-08-31 11801574 core:ShareCapital 2021-08-31 11801574 core:RetainedEarningsAccumulatedLosses 2022-08-31 11801574 core:RetainedEarningsAccumulatedLosses 2021-08-31 11801574 core:NetGoodwill 2021-08-31 11801574 bus:Director2 2022-08-31 11801574 bus:Director1 2020-08-31 11801574 bus:Director3 2020-08-31 11801574 bus:Director1 2020-09-01 2021-08-31 11801574 bus:Director3 2020-09-01 2021-08-31 11801574 bus:SmallEntities 2021-09-01 2022-08-31 11801574 bus:AuditExempt-NoAccountantsReport 2021-09-01 2022-08-31 11801574 bus:SmallCompaniesRegimeForAccounts 2021-09-01 2022-08-31 11801574 bus:EntityHasNeverTraded 2021-09-01 2022-08-31 11801574 bus:PrivateLimitedCompanyLtd 2021-09-01 2022-08-31 11801574 bus:FullAccounts 2021-09-01 2022-08-31 11801574 core:ComputerEquipment 2021-09-01 2022-08-31 11801574 core:NetworkAssets 2021-09-01 2022-08-31 11801574 core:PlantMachinery 2021-08-31 11801574 core:PlantMachinery 2021-09-01 2022-08-31 11801574 core:PlantMachinery 2022-08-31
COMPANY REGISTRATION NUMBER: 11801574
Oxygen Technical Solutions Limited
Filleted Unaudited Financial Statements
31 August 2022
Oxygen Technical Solutions Limited
Financial Statements
Year ended 31 August 2022
Contents
Page
Officers and professional advisers
1
Statement of financial position
2
Notes to the financial statements
4
Oxygen Technical Solutions Limited
Officers and Professional Advisers
The board of directors
Mr M L Hearn
Mr O R Bailey
Mr R A Easter
Registered office
10 Horsted Square
Bellbrook Business Park
Uckfield
United Kingdom
TN22 1QG
Accountants
R. E. Jones & Co.
Chartered accountants
132 Burnt Ash Road
Lee
London
SE12 8PU
Oxygen Technical Solutions Limited
Statement of Financial Position
31 August 2022
2022
2021
Note
£
£
£
Fixed assets
Intangible assets
5
134,500
92,000
Tangible assets
6
87,500
2,500
----------
---------
222,000
94,500
Current assets
Debtors
7
158,067
155,970
Cash at bank and in hand
33,671
28,626
----------
----------
191,738
184,596
Creditors: amounts falling due within one year
8
501,455
252,918
----------
----------
Net current liabilities
309,717
68,322
----------
---------
Total assets less current liabilities
( 87,717)
26,178
---------
---------
Net (liabilities)/assets
( 87,717)
26,178
---------
---------
Capital and reserves
Called up share capital
103
103
Profit and loss account
( 87,820)
26,075
---------
---------
Shareholders (deficit)/funds
( 87,717)
26,178
---------
---------
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 income and retained earnings has not been delivered.
For the 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 members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476 ;
- The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements .
Oxygen Technical Solutions Limited
Statement of Financial Position (continued)
31 August 2022
These financial statements were approved by the board of directors and authorised for issue on 14 March 2023 , and are signed on behalf of the board by:
Mr M L Hearn
Director
Company registration number: 11801574
Oxygen Technical Solutions Limited
Notes to the Financial Statements
Year ended 31 August 2022
1. General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is 10 Horsted Square, Bellbrook Business Park, Uckfield, TN22 1QG, United Kingdom.
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, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax. Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
Income tax
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Goodwill
Goodwill arises on business acquisitions and represents the excess of the cost of the acquisition over the company's interest in the net amount of the identifiable assets, liabilities and contingent liabilities of the acquired business. Goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. It is amortised on a straight-line basis over its useful life. Where a reliable estimate of the useful life of goodwill or intangible assets cannot be made, the life is presumed not to exceed ten years.
Amortisation
Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:
Goodwill
-
10% straight line
If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
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
-
25% reducing balance
Database
-
25% 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. Grants relating to assets are recognised in income on a systematic basis over the expected useful life of the asset. Where part of a grant relating to an asset is deferred, it is recognised as deferred income and not deducted from the carrying amount of the asset. Under the performance model, where the grant does not impose specified future performance-related conditions on the recipient, it is recognised in income when the grant proceeds are received or receivable. Where the grant does impose specified future performance-related conditions on the recipient, it is recognised in income only when the performance-related conditions have been met. Where grants received are prior to satisfying the revenue recognition criteria, they are recognised as a liability.
Financial instruments
A financial asset or a financial liability is recognised only when the company becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Debt instruments are subsequently measured at amortised cost. Where investments in non-convertible preference shares and non-puttable ordinary shares or preference shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in profit or loss. All other such investments are subsequently measured at cost less impairment. Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Other financial instruments are subsequently measured at fair value, with any changes recognised in profit or loss, with the exception of hedging instruments in a designated hedging relationship.
Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately. For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets are either assessed individually or grouped on the basis of similar credit risk characteristics. Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.
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 25 (2021: 33 ).
5. Intangible assets
Goodwill
£
Cost
At 1 September 2021
115,000
Additions
60,000
----------
At 31 August 2022
175,000
----------
Amortisation
At 1 September 2021
23,000
Charge for the year
17,500
----------
At 31 August 2022
40,500
----------
Carrying amount
At 31 August 2022
134,500
----------
At 31 August 2021
92,000
----------
6. Tangible assets
Equipment
User defined asset
Total
£
£
£
Cost
At 1 September 2021
5,000
5,000
Additions
115,000
115,000
-------
----------
----------
At 31 August 2022
5,000
115,000
120,000
-------
----------
----------
Depreciation
At 1 September 2021
2,500
2,500
Charge for the year
1,250
28,750
30,000
-------
----------
----------
At 31 August 2022
3,750
28,750
32,500
-------
----------
----------
Carrying amount
At 31 August 2022
1,250
86,250
87,500
-------
----------
----------
At 31 August 2021
2,500
2,500
-------
----------
----------
7. Debtors
2022
2021
£
£
Trade debtors
158,067
146,652
Amounts owed by group undertakings and undertakings in which the company has a participating interest
8,205
Other debtors
1,113
----------
----------
158,067
155,970
----------
----------
8. Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans and overdrafts
34,908
Trade creditors
137,781
30,912
Amounts owed to group undertakings and undertakings in which the company has a participating interest
217,791
13,089
Corporation tax
554
22,561
Social security and other taxes
34,100
62,121
Other creditors
111,229
89,327
----------
----------
501,455
252,918
----------
----------
9. Directors' advances, credits and guarantees
During the year the directors entered into the following advances and credits with the company:
2022
Balance brought forward
Advances/ (credits) to the directors
Balance outstanding
£
£
£
Mr M L Hearn
Mr O R Bailey
( 65,057)
( 65,057)
Mr R A Easter
----
---------
---------
( 65,057)
( 65,057)
----
---------
---------
2021
Balance brought forward
Advances/ (credits) to the directors
Balance outstanding
£
£
£
Mr M L Hearn
1,517
( 1,517)
Mr O R Bailey
Mr R A Easter
1,971
( 1,971)
-------
-------
----
3,488
( 3,488)
-------
-------
----