10 31/12/2023 2023-12-31 false false false false false false false false false false true false false true false false false false false false false No description of principal activities is disclosed 2023-01-01 Sage Accounts Production 21.0 - FRS102_2021 xbrli:pure xbrli:shares iso4217:GBP 06987926 2023-01-01 2023-12-31 06987926 2023-12-31 06987926 2022-12-31 06987926 2022-01-01 2022-12-31 06987926 2022-12-31 06987926 2021-12-31 06987926 core:Subsidiary1 2023-01-01 2023-12-31 06987926 core:Subsidiary2 2023-01-01 2023-12-31 06987926 core:Subsidiary3 2023-01-01 2023-12-31 06987926 core:Subsidiary4 2023-01-01 2023-12-31 06987926 core:PlantMachinery 2023-01-01 2023-12-31 06987926 bus:RegisteredOffice 2023-01-01 2023-12-31 06987926 bus:LeadAgentIfApplicable 2023-01-01 2023-12-31 06987926 bus:Director1 2023-01-01 2023-12-31 06987926 bus:Director2 2023-01-01 2023-12-31 06987926 bus:Director3 2023-01-01 2023-12-31 06987926 core:FurnitureFittingsToolsEquipment 2022-12-31 06987926 core:FurnitureFittingsToolsEquipment 2023-12-31 06987926 core:ShareCapital 2022-01-01 2022-12-31 06987926 core:SharePremium 2022-01-01 2022-12-31 06987926 core:RetainedEarningsAccumulatedLosses 2022-01-01 2022-12-31 06987926 core:RetainedEarningsAccumulatedLosses 2023-01-01 2023-12-31 06987926 core:WithinOneYear 2023-12-31 06987926 core:WithinOneYear 2022-12-31 06987926 core:ShareCapital 2023-12-31 06987926 core:ShareCapital 2022-12-31 06987926 core:SharePremium 2023-12-31 06987926 core:SharePremium 2022-12-31 06987926 core:RetainedEarningsAccumulatedLosses 2023-12-31 06987926 core:RetainedEarningsAccumulatedLosses 2022-12-31 06987926 core:ShareCapital 2021-12-31 06987926 core:SharePremium 2021-12-31 06987926 core:RetainedEarningsAccumulatedLosses 2021-12-31 06987926 core:FurnitureFittingsToolsEquipment 2023-01-01 2023-12-31 06987926 core:CostValuation core:Non-currentFinancialInstruments 2023-12-31 06987926 core:Non-currentFinancialInstruments 2023-12-31 06987926 core:Non-currentFinancialInstruments 2022-12-31 06987926 core:FurnitureFittingsToolsEquipment 2022-12-31 06987926 bus:Director2 2023-12-31 06987926 bus:Director2 2022-12-31 06987926 bus:SmallEntities 2023-01-01 2023-12-31 06987926 bus:AuditExemptWithAccountantsReport 2023-01-01 2023-12-31 06987926 bus:FullAccounts 2023-01-01 2023-12-31 06987926 bus:SmallCompaniesRegimeForAccounts 2023-01-01 2023-12-31 06987926 bus:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 06987926 core:Subsidiary1 2022-01-01 2022-12-31 06987926 core:Subsidiary1 2023-12-31
Company registration number: 06987926
Flexenet Ltd
Unaudited filleted financial statements
31 December 2023
Flexenet Ltd
Contents
Directors and other information
Accountant's report
Statement of financial position
Statement of changes in equity
Notes to the financial statements
Flexenet Ltd
Directors and other information
Directors J Williams
C Rose
G Wilkins
Company number 06987926
Registered office Top Lane Cottage
Blacksmiths Lane
Abbotsley
Huntingdonshire
PE19 6UG
Accountant Hyde & Lewis
1 Cambridge Road
Sandy
Bedfordshire
SG19 1JE
Flexenet Ltd
Report to the board of directors on the preparation of the
unaudited statutory financial statements of Flexenet Ltd
Year ended 31 December 2023
In order to assist you to fulfil your duties under the Companies Act 2006, I have prepared for your approval the financial statements of Flexenet Ltd for the year ended 31 December 2023 which comprise the statement of financial position, statement of changes in equity and related notes from the company's accounting records and from information and explanations you have given me.
As a practising member of the Association of Chartered Certified Accountants , I am subject to its ethical and other professional requirements which are detailed at http://www.accaglobal.com/en/member/ professional-standards/ rules-standards/acca-rulebook.html.
This report is made solely to the board of directors of Flexenet Ltd, as a body, in accordance with the terms of my engagement letter. My work has been undertaken solely to prepare for your approval the financial statements of Flexenet Ltd and state those matters that we have agreed to state to the board of directors of Flexenet Ltd as a body, in this report in accordance with the requirements of the Association of Chartered Certified Accountants as detailed at http://www.accaglobal.com/content/dam/ACCA_Global /Technical/fact/technical-factsheet-163.pdf. To the fullest extent permitted by law, I do not accept or assume responsibility to anyone other than Flexenet Ltd and its board of directors as a body for my work or for this report.
It is your duty to ensure that Flexenet Ltd has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of Flexenet Ltd. You consider that Flexenet Ltd is exempt from the statutory audit requirement for the year.
I have not been instructed to carry out an audit or a review of the financial statements of Flexenet Ltd. For this reason, I have not verified the accuracy or completeness of the accounting records or information and explanations you have given to me and I do not, therefore, express any opinion on the statutory financial statements.
Hyde & Lewis
Chartered Certified Accountants
1 Cambridge Road
Sandy
Bedfordshire
SG19 1JE
18 September 2024
Flexenet Ltd
Statement of financial position
31 December 2023
2023 2022
Note £ £ £ £
Fixed assets
Tangible assets 5 8,550 30,877
Investments 6 579 579
_______ _______
9,129 31,456
Current assets
Debtors 7 246,950 126,032
Cash at bank and in hand 1,011,976 1,360,125
_______ _______
1,258,926 1,486,157
Creditors: amounts falling due
within one year 8 ( 339,948) ( 282,544)
_______ _______
Net current assets 918,978 1,203,613
_______ _______
Total assets less current liabilities 928,107 1,235,069
Provisions for liabilities ( 3,385) ( 5,453)
_______ _______
Net assets 924,722 1,229,616
_______ _______
Capital and reserves
Called up share capital 339,838 339,838
Share premium account 57,562 57,562
Profit and loss account 527,322 832,216
_______ _______
Shareholders funds 924,722 1,229,616
_______ _______
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.
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.
These financial statements were approved by the board of directors and authorised for issue on 17 September 2024 , and are signed on behalf of the board by:
C Rose
Director
Company registration number: 06987926
Flexenet Ltd
Statement of changes in equity
Year ended 31 December 2023
Called up share capital Share premium account Profit and loss account Total
£ £ £ £
At 1 January 2022 337,838 52,162 551,991 941,991
Profit for the year 735,225 735,225
_______ _______ _______ _______
Total comprehensive income for the year - - 735,225 735,225
Dividends paid and payable ( 455,000) ( 455,000)
Exercise of options, rights and warrants 2,000 5,400 - 7,400
_______ _______ _______ _______
Total investments by and distributions to owners 2,000 5,400 ( 455,000) ( 447,600)
_______ _______ _______ _______
At 31 December 2022 and 1 January 2023 339,838 57,562 832,216 1,229,616
Profit for the year 695,106 695,106
_______ _______ _______ _______
Total comprehensive income for the year - - 695,106 695,106
Dividends paid and payable ( 1,000,000) ( 1,000,000)
_______ _______ _______ _______
Total investments by and distributions to owners - - ( 1,000,000) ( 1,000,000)
_______ _______ _______ _______
At 31 December 2023 339,838 57,562 527,322 924,722
_______ _______ _______ _______
Flexenet Ltd
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 & Wales. The address of the registered office is Top Lane Cottage, Blacksmiths Lane, Abbotsley, Huntingdonshire, PE19 6UG.
2. Statement of compliance
These financial statements have been prepared in compliance with the provisions of FRS 102, Section 1A, 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
3. Accounting policies
Basis of preparation
The financial statements are prepared in sterling, which is the functional currency of the entity. The financial statements have been prepared on the historical cost basis.
Cash and cash equivalents
Cash and cash equivalents include cash in hand, deposits held at call with banks.
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.
Consolidation
The company has taken advantage of the option not to prepare consolidated financial statements contained in Section 398 of the Companies Act 2006 on the basis that the company and its subsidiary undertakings comprise a small group.
Revenue recognition
The company recognises revenue on the issue of invoices, net of VAT, for services consumed or goods delivered in respect of the development of new gateway and telecoms for private wires.
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in the statement of comprehensive income, except to the extent that it relates to items recognised in other comprehensive income or directly in capital and reserves. In this case, tax is recognised in other comprehensive income or directly in capital and reserves, 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 profit or loss.
Tangible assets
tangible assets are initially recorded at cost, and are 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 capital and reserves, 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 capital and reserves in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in capital and reserves 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:
Plant and machinery - 25 % straight line
If there is an indication that there has been a significant change in depreciation rate, useful life or residual value of tangible assets, the depreciation is revised prospectively to reflect the new estimates.
Fixed asset investments
Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses. Listed investments are measured at fair value with changes in fair value being recognised in profit or loss.
Impairment
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. 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 are 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.
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 in finance costs in profit or loss in the period it arises.
Financial instruments
Financial instruments are classified and accounted for, according to the substance of the contractual arrangement, as either financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
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 in finance costs 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 (2022: 11 ).
5. Tangible assets
Fixtures, fittings and equipment Total
£ £
Cost
At 1 January 2023 454,688 454,688
Additions 363 363
_______ _______
At 31 December 2023 455,051 455,051
_______ _______
Depreciation
At 1 January 2023 423,811 423,811
Charge for the year 22,690 22,690
_______ _______
At 31 December 2023 446,501 446,501
_______ _______
Carrying amount
At 31 December 2023 8,550 8,550
_______ _______
At 31 December 2022 30,877 30,877
_______ _______
6. Investments
Shares in group undertakings and participating interests Total
£ £
Cost
At 1 January 2023 and 31 December 2023 579 579
_______ _______
Impairment
At 1 January 2023 and 31 December 2023 - -
_______ _______
Carrying amount
At 31 December 2023 579 579
_______ _______
At 31 December 2022 579 579
_______ _______
Investments in group undertakings
Registered office Class of share Percentage of shares held
Subsidiary undertakings
Flexenet Inc. 244 5th Avenue, New York, NY10001, USA Ordinary $1US 100
Flexenet PTE. Ltd. c/o Paul Hype Page & Co, 10 Anson Road, International Plaza, #22-15, Singapore, 079903. Ordinary $1SNG 100
Flexenet Hongkong Ltd. Unit 2401, Dominion Centre, Nos.43-59 Queen's Road East, Hong Kong Ordinary $1HK 100
Flexenet Japan K.K. Otemachi Building 1F, 1-6-1 Otemachi, Chiyoda-ku, Tokyo Ordinary ¥1000 100
7. Debtors
2023 2022
£ £
Trade debtors 165,928 63,145
Amounts owed by group undertakings and undertakings in which the company has a participating interest 1,659 -
Other debtors 79,363 62,887
_______ _______
246,950 126,032
_______ _______
8. Creditors: amounts falling due within one year
2023 2022
£ £
Trade creditors 34,910 8,199
Corporation tax 154,591 114,722
Social security and other taxes 80,419 84,923
Other creditors 70,028 74,700
_______ _______
339,948 282,544
_______ _______
9. Operating leases
At the balance sheet date the company had outstanding commitments to June 2025 for future minimum lease payments under non-cancellable operating leases of £68,000 (2022 : £116,000).
10. Directors advances, credits and guarantees
Balance brought forward and o/standing Balance brought forward and o/standing
2023 2022
£ £
C Rose 1,000 1,000
_______ _______
The above loans are interest free and no repayment period has been set.
11. Related party transactions
During the year the company entered into the following transactions with related parties:
Transaction value Balance owed by/(owed to)
2023 2022 2023 2022
£ £ £ £
Flexenet Inc 10,368 10,368 1,659 -
_______ _______ _______ _______
Flexenet Ltd is the parent of the above named company to whom loans and income have been made and received. Loans are on flexible terms and no repayment period has been set.
12. Controlling party
The company was controlled throughout the period by C Rose and G Wilkins , the directors of the company acting in concert.