12
false
false
false
false
false
false
false
false
false
false
true
false
false
false
false
false
false
No description of principal activity
2023-01-01
Sage Accounts Production Advanced 2023 - FRS102_2023
235,203
69,707
70,435
140,142
95,061
165,496
17,082
2,742
4,138
18,478
13,575
4,035
2,742
3,265
11,603
6,875
3,507
xbrli:pure
xbrli:shares
iso4217:GBP
10312215
2023-01-01
2023-12-31
10312215
2023-12-31
10312215
2022-12-31
10312215
2022-01-01
2022-12-31
10312215
2022-12-31
10312215
2021-12-31
10312215
core:DevelopmentCostsCapitalisedDevelopmentExpenditure
2023-01-01
2023-12-31
10312215
bus:Director4
2023-01-01
2023-12-31
10312215
core:DevelopmentCostsCapitalisedDevelopmentExpenditure
2022-12-31
10312215
core:DevelopmentCostsCapitalisedDevelopmentExpenditure
2023-12-31
10312215
core:WithinOneYear
2023-12-31
10312215
core:WithinOneYear
2022-12-31
10312215
core:AfterOneYear
2023-12-31
10312215
core:AfterOneYear
2022-12-31
10312215
core:ShareCapital
2023-12-31
10312215
core:ShareCapital
2022-12-31
10312215
core:RetainedEarningsAccumulatedLosses
2023-12-31
10312215
core:RetainedEarningsAccumulatedLosses
2022-12-31
10312215
core:BetweenOneFiveYears
2023-12-31
10312215
core:BetweenOneFiveYears
2022-12-31
10312215
core:DevelopmentCostsCapitalisedDevelopmentExpenditure
2022-12-31
10312215
bus:SmallEntities
2023-01-01
2023-12-31
10312215
bus:AuditExempt-NoAccountantsReport
2023-01-01
2023-12-31
10312215
bus:SmallCompaniesRegimeForAccounts
2023-01-01
2023-12-31
10312215
bus:PrivateLimitedCompanyLtd
2023-01-01
2023-12-31
10312215
bus:FullAccounts
2023-01-01
2023-12-31
10312215
core:ComputerEquipment
2023-01-01
2023-12-31
10312215
core:ComputerEquipment
2022-12-31
10312215
core:ComputerEquipment
2023-12-31
COMPANY REGISTRATION NUMBER:
10312215
Filleted Unaudited Financial Statements |
|
Statement of Financial Position |
|
31 December 2023
Fixed assets
Intangible assets |
5 |
|
95,061 |
165,496 |
Tangible assets |
6 |
|
6,875 |
3,507 |
|
|
--------- |
--------- |
|
|
101,936 |
169,003 |
|
|
|
|
|
Current assets
Debtors |
7 |
9,388,458 |
|
7,240,609 |
Cash at bank and in hand |
315,310 |
|
1,266,939 |
|
------------ |
|
------------ |
|
9,703,768 |
|
8,507,548 |
|
|
|
|
|
Creditors: amounts falling due within one year |
8 |
9,072,940 |
|
7,730,606 |
|
------------ |
|
------------ |
Net current assets |
|
630,828 |
776,942 |
|
|
--------- |
--------- |
Total assets less current liabilities |
|
732,764 |
945,945 |
|
|
|
|
|
Creditors: amounts falling due after more than one year |
9 |
|
22,952 |
94,122 |
|
|
--------- |
--------- |
Net assets |
|
709,812 |
851,823 |
|
|
--------- |
--------- |
|
|
|
|
|
Capital and reserves
Called up share capital |
|
1 |
1 |
Profit and loss account |
|
709,811 |
851,822 |
|
|
--------- |
--------- |
Shareholders funds |
|
709,812 |
851,823 |
|
|
--------- |
--------- |
|
|
|
|
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 December 2023 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
.
Statement of Financial Position (continued) |
|
31 December 2023
These financial statements were approved by the
board of directors
and authorised for issue on
21 August 2024
, and are signed on behalf of the board by:
Mrs. D. L. Metzler |
Director |
|
Company registration number:
10312215
Notes to the Financial Statements |
|
Year ended 31 December 2023
1.
General information
The company is a private company limited by shares, registered in England and Wales.
The address of the registered office is 15th Floor 6 Bevis Marks,
London,
EC3A 7BA, England.
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.
Creditors
Basic financial liabilities, including trade and other creditors, loans from third parties and loans from related parties, are initially recognised at transaction price, unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Such instruments are subsequently carried at amortised cost using the effective interest method, less any impairment.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the Company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.
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. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.
Financial instruments
Financial instruments held by the company include trade debtors and trade creditors. The company does not consider there to be any other class of financial instruments.
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.
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.
Operating leases
Lease payments are recognised as an expense over the lease term on a straight-line basis. The aggregate benefit of lease incentives is recognised as a reduction to expense over the lease term, on a straight-line basis.
Intangible assets
Intangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated amortisation and impairment losses. Any intangible assets carried at revalued amounts, are recorded at the fair value at the date of revaluation, as determined by reference to an active market, less any subsequent accumulated amortisation and subsequent accumulated impairment losses. Intangible assets acquired as part of a business combination are only recognised separately from goodwill when they arise from contractual or other legal rights, are separable, the expected future economic benefits are probable and the cost or value can be measured reliably.
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:
|
ROU assets |
- |
30% 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.
Research and development
Research expenditure is written off in the period in which it is incurred. Development expenditure incurred is capitalised as an intangible asset only when all of the following criteria are met: - It is technically feasible to complete the intangible asset so that it will be available for use or sale; - There is the intention to complete the intangible asset and use or sell it; - There is the ability to use or sell the intangible asset; - The use or sale of the intangible asset will generate probable future economic benefits; - There are adequate technical, financial and other resources available to complete the development and to use or sell the intangible asset; and - The expenditure attributable to the intangible asset during its development can be measured reliably. Expenditure that does not meet the above criteria is expensed as incurred.
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.
Finance leases and hire purchase contracts
Assets held under finance leases and hire purchase contracts are recognised in the statement of financial position as assets and liabilities at the lower of the fair value of the assets and the present value of the minimum lease payments, which is determined at the inception of the lease term. Any initial direct costs of the lease are added to the amount recognised as an asset. Lease payments are apportioned between the finance charges and reduction of the outstanding lease liability using the effective interest method. Finance charges are allocated to each period so as to produce a constant rate of interest on the remaining balance of the liability.
4.
Employee numbers
The average number of persons employed by the company during the year amounted to
12
(2022:
7
).
5.
Intangible assets
|
ROU assets |
|
£ |
Cost |
|
At 1 January 2023 and 31 December 2023 |
235,203 |
|
--------- |
Amortisation |
|
At 1 January 2023 |
69,707 |
Charge for the year |
70,435 |
|
--------- |
At 31 December 2023 |
140,142 |
|
--------- |
Carrying amount |
|
At 31 December 2023 |
95,061 |
|
--------- |
At 31 December 2022 |
165,496 |
|
--------- |
|
|
6.
Tangible assets
|
Equipment |
|
£ |
Cost |
|
At 1 January 2023 |
17,082 |
Disposals |
(
2,742) |
Other movements |
4,138 |
|
-------- |
At 31 December 2023 |
18,478 |
|
-------- |
Depreciation |
|
At 1 January 2023 |
13,575 |
Charge for the year |
4,035 |
Disposals |
(
2,742) |
Other movements |
(
3,265) |
|
-------- |
At 31 December 2023 |
11,603 |
|
-------- |
Carrying amount |
|
At 31 December 2023 |
6,875 |
|
-------- |
At 31 December 2022 |
3,507 |
|
-------- |
|
|
7.
Debtors
|
2023 |
2022 |
|
£ |
£ |
Amounts owed by group undertakings and undertakings in which the company has a participating interest |
9,228,194 |
7,128,372 |
Other debtors |
160,264 |
112,237 |
|
------------ |
------------ |
|
9,388,458 |
7,240,609 |
|
------------ |
------------ |
|
|
|
8.
Creditors:
amounts falling due within one year
|
2023 |
2022 |
|
£ |
£ |
Trade creditors |
44,987 |
69,462 |
Amounts owed to group undertakings and undertakings in which the company has a participating interest |
8,527,932 |
7,251,166 |
Corporation tax |
22,621 |
61,745 |
Other creditors |
477,400 |
348,233 |
|
------------ |
------------ |
|
9,072,940 |
7,730,606 |
|
------------ |
------------ |
|
|
|
9.
Creditors:
amounts falling due after more than one year
|
2023 |
2022 |
|
£ |
£ |
Other creditors |
22,952 |
94,122 |
|
-------- |
-------- |
|
|
|
10.
Financial instruments
Where reduced disclosures are applied, disclosures from the Companies Act 2006 still need to be made regarding the fair value of the instruments in each category and the changes in value recognised in profit and loss. Disclosures of the significant assumptions underlying the valuation models and techniques used, and extent and nature of derivative instruments are also required.
11.
Operating leases
The total future minimum lease payments under non-cancellable operating leases are as follows:
|
2023 |
2022 |
|
£ |
£ |
Not later than 1 year |
71,110 |
70,374 |
Later than 1 year and not later than 5 years |
22,952 |
94,122 |
|
-------- |
--------- |
|
94,062 |
164,496 |
|
-------- |
--------- |
|
|
|
12.
Controlling party
The company's immediate parent is FS-ISAC INC, incorporated in the United States of America. The most senior parent entity producing publicly available financial statements is FS-ISAC INC. These financial statements are available upon request from 1209 Orange Street, Wilmington, Washington, USA 19891.