0 false false false false false false false false false false true false false false false true false No description of principal activity 2023-01-01 Sage Accounts Production Advanced 2023 - FRS102_2023 8,951 8,951 xbrli:pure xbrli:shares iso4217:GBP 09928281 2023-01-01 2023-12-31 09928281 2023-12-31 09928281 2022-12-31 09928281 2022-01-01 2022-12-31 09928281 2022-12-31 09928281 2021-12-31 09928281 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2023-01-01 2023-12-31 09928281 core:PatentsTrademarksLicencesConcessionsSimilar 2023-01-01 2023-12-31 09928281 bus:Director1 2023-01-01 2023-12-31 09928281 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2022-12-31 09928281 core:PatentsTrademarksLicencesConcessionsSimilar 2022-12-31 09928281 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2023-12-31 09928281 core:PatentsTrademarksLicencesConcessionsSimilar 2023-12-31 09928281 core:WithinOneYear 2023-12-31 09928281 core:WithinOneYear 2022-12-31 09928281 core:AfterOneYear 2023-12-31 09928281 core:AfterOneYear 2022-12-31 09928281 core:ShareCapital 2023-12-31 09928281 core:ShareCapital 2022-12-31 09928281 core:SharePremium 2023-12-31 09928281 core:SharePremium 2022-12-31 09928281 core:RetainedEarningsAccumulatedLosses 2023-12-31 09928281 core:RetainedEarningsAccumulatedLosses 2022-12-31 09928281 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2022-12-31 09928281 bus:SmallEntities 2023-01-01 2023-12-31 09928281 bus:AuditExempt-NoAccountantsReport 2023-01-01 2023-12-31 09928281 bus:SmallCompaniesRegimeForAccounts 2023-01-01 2023-12-31 09928281 bus:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 09928281 bus:FullAccounts 2023-01-01 2023-12-31 09928281 core:OfficeEquipment 2023-01-01 2023-12-31 09928281 core:OfficeEquipment 2023-12-31 09928281 core:AfterOneYear 2023-01-01 2023-12-31
COMPANY REGISTRATION NUMBER: 09928281
Play On Football Ltd
Filleted Unaudited Financial Statements
31 December 2023
Play On Football Ltd
Balance Sheet
31 December 2023
2023
2022
Note
£
£
Fixed assets
Intangible assets
4
73,014
95,737
Current assets
Debtors
6
283,818
290,990
Cash at bank and in hand
204
---------
---------
283,818
291,194
---------
---------
356,832
386,931
---------
---------
Capital, reserves and liabilities
Called up share capital
95
95
Share premium account
909,982
909,982
Profit and loss account
( 1,568,137)
( 1,525,091)
------------
------------
Shareholders deficit
( 658,060)
( 615,014)
Creditors: amounts falling due within one year
7
19,260
51,724
Creditors: amounts falling due after more than one year
8
995,632
950,221
---------
---------
356,832
386,931
---------
---------
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 (including profit and loss account) 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 .
Play On Football Ltd
Balance Sheet (continued)
31 December 2023
These financial statements were approved by the board of directors and authorised for issue on 22 October 2024 , and are signed on behalf of the board by:
Mr W S Hill
Director
Company registration number: 09928281
Play On Football 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 and Wales. The address of the registered office is Langham House, Northgate, Northwood, HA6 2TH.
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.
Going concern
The company has net losses for the first 7 years of trade. The directors have received assurances from the shareholders that the loans will remain in place as required by the company. The directors consider the company to be a going concern and the accounts are prepared on this basis.
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. Significant judgements The management consider that the only critical judgements (apart from those involving estimations) applied in the process of applying the entity's accounting policies that have a significant effect on the amounts recognised in the financial statements are in respect of intangible assets and deferred tax - The cost of internally generated assets is capitalised as an intangible asset where it is determined by management's judgement that the ability to develop the assets is technically feasible, will be completed, and that the asset will generate economic benefit that outweighs its cost - The deferred tax asset in respect of the tax losses carried forward is recognised as the directors judge that these losses will be utilised against future profits Key sources of estimation uncertainty Accounting estimates and assumptions are made concerning the future and, by their nature, will rarely equal the related actual outcome. The key assumptions and other sources of estimation uncertainty that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are as follows: - Tangible fixed assets are depreciated over their useful economic lives taking into account, where appropriate, residual values. Assessment of useful lives and residual values are performed annually - Recoverability of trade debtors is assessed annually, based on assumptions about historical recovery rates and future market conditions
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable and represents amounts receivable for goods supplied and services rendered, stated net of discounts and of Value Added Tax.
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.
Intangible assets
Intangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated amortisation and impairment losses. They represent development costs in respect of the Playon pro app and the Playon Fan app.
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:
Playon Pro App
-
10% straight line
Playon Fan App
-
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.
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.
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% 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. Directors consider the future income streams in respect of the assets, in assessing recoverable amount. 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.
Financial instruments
A financial asset or a financial liability is recognised only when the entity 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. 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. 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.
4. Intangible assets
Playon Pro App
Playon Fan App
Total
£
£
£
Cost
At 1 January 2023 and 31 December 2023
227,232
26,040
253,272
---------
--------
---------
Amortisation
At 1 January 2023
131,495
26,040
157,535
Charge for the year
22,723
22,723
---------
--------
---------
At 31 December 2023
154,218
26,040
180,258
---------
--------
---------
Carrying amount
At 31 December 2023
73,014
73,014
---------
--------
---------
At 31 December 2022
95,737
95,737
---------
--------
---------
5. Tangible assets
Equipment
£
Cost
At 1 January 2023 and 31 December 2023
8,951
-------
Depreciation
At 1 January 2023 and 31 December 2023
8,951
-------
Carrying amount
At 31 December 2023
-------
At 31 December 2022
-------
6. Debtors
2023
2022
£
£
Trade debtors
7,100
Other debtors
283,818
283,890
---------
---------
283,818
290,990
---------
---------
Included within other debtors is £282,745 deferred tax asset in respect of losses. The directors expect to utilise these losses against future profits, with utilisation commencing in year ended 31 December 2025 therefore the deferred tax asset will not be recoverable before 31 December 2024.
7. Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans and overdrafts
5,833
6,794
Trade creditors
12,577
44,080
Other creditors
850
850
--------
--------
19,260
51,724
--------
--------
8. Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans and overdrafts
32,703
32,703
Other creditors
962,929
917,518
---------
---------
995,632
950,221
---------
---------
In previous years a BounceBack Loan of £50,000 was advanced, with initial interest rate 2.5%.
As at 31 December 2023 £962,927 (2022 £917,517) was outstanding in respect of shareholder loans, including accrued interest. The loan terms specify repayment following future equity investments or when there are funds in the company, whichever is earliest.