Xerimis Ltd. - Accounts to registrar (filleted) - small 18.2

Xerimis Ltd. - Accounts to registrar (filleted) - small 18.2


IRIS Accounts Production v19.2.0.596 09387131 Board of Directors 1.1.18 31.12.18 31.12.18 26.9.2019 false true false false true false Auditors Opinion iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure093871312017-12-31093871312018-12-31093871312018-01-012018-12-31093871312016-12-31093871312017-01-012017-12-31093871312017-12-3109387131ns15:EnglandWales2018-01-012018-12-3109387131ns14:PoundSterling2018-01-012018-12-3109387131ns10:Director12018-01-012018-12-3109387131ns10:PrivateLimitedCompanyLtd2018-01-012018-12-3109387131ns10:SmallEntities2018-01-012018-12-3109387131ns10:Audited2018-01-012018-12-3109387131ns10:SmallCompaniesRegimeForDirectorsReport2018-01-012018-12-3109387131ns10:SmallCompaniesRegimeForAccounts2018-01-012018-12-3109387131ns10:FullAccounts2018-01-012018-12-3109387131ns10:Director22018-01-012018-12-3109387131ns10:RegisteredOffice2018-01-012018-12-3109387131ns5:CurrentFinancialInstruments2018-12-3109387131ns5:CurrentFinancialInstruments2017-12-3109387131ns5:Non-currentFinancialInstruments2018-12-3109387131ns5:Non-currentFinancialInstruments2017-12-3109387131ns5:ShareCapital2018-12-3109387131ns5:ShareCapital2017-12-3109387131ns5:RetainedEarningsAccumulatedLosses2018-12-3109387131ns5:RetainedEarningsAccumulatedLosses2017-12-3109387131ns5:LeaseholdImprovements2018-01-012018-12-3109387131ns5:PlantMachinery2018-01-012018-12-3109387131ns5:FurnitureFittings2018-01-012018-12-3109387131ns5:MotorVehicles2018-01-012018-12-3109387131ns5:ComputerEquipment2018-01-012018-12-3109387131ns5:LeaseholdImprovements2017-12-3109387131ns5:PlantMachinery2017-12-3109387131ns5:FurnitureFittings2017-12-3109387131ns5:LeaseholdImprovements2018-12-3109387131ns5:PlantMachinery2018-12-3109387131ns5:FurnitureFittings2018-12-3109387131ns5:LeaseholdImprovements2017-12-3109387131ns5:PlantMachinery2017-12-3109387131ns5:FurnitureFittings2017-12-3109387131ns5:MotorVehicles2017-12-3109387131ns5:ComputerEquipment2017-12-3109387131ns5:MotorVehicles2018-12-3109387131ns5:ComputerEquipment2018-12-3109387131ns5:MotorVehicles2017-12-3109387131ns5:ComputerEquipment2017-12-3109387131ns5:CurrentFinancialInstrumentsns5:WithinOneYear2018-12-3109387131ns5:CurrentFinancialInstrumentsns5:WithinOneYear2017-12-31


REGISTERED NUMBER: 09387131 (England and Wales)















Audited Financial Statements for the Year Ended 31 December 2018

for

Xerimis Ltd.

Xerimis Ltd. (Registered number: 09387131)

Contents of the Financial Statements
for the Year Ended 31 December 2018










Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 3


Xerimis Ltd.

Company Information
for the Year Ended 31 December 2018







Directors: C Bernardo
A Flanigan



Registered office: Unit A2 Access 12 Station Road
Theale
Reading
RG7 4PN



Registered number: 09387131 (England and Wales)



Senior statutory auditor: Alan Thomas Woods



Auditors: Wood Squared Limited
Unit 3 Prenton Business Park
Prenton Way
Prenton
Wirral
CH43 3EA

Xerimis Ltd. (Registered number: 09387131)

Balance Sheet
31 December 2018

2018 2017
Notes £    £   
Fixed assets
Tangible assets 4 1,105,431 1,191,279

Current assets
Debtors 5 719,249 500,472
Cash at bank 85,450 70,377
804,699 570,849
Creditors
Amounts falling due within one year 6 (4,175,143 ) (3,671,114 )
Net current liabilities (3,370,444 ) (3,100,265 )
Total assets less current liabilities (2,265,013 ) (1,908,986 )

Creditors
Amounts falling due after more than one year 7 (11,290 ) (24,774 )

Provisions for liabilities 8 (70,303 ) (76,461 )
Net liabilities (2,346,606 ) (2,010,221 )

Capital and reserves
Called up share capital 1 1
Retained earnings (2,346,607 ) (2,010,222 )
(2,346,606 ) (2,010,221 )

The financial statements have been prepared and delivered in accordance with the provisions of Part 15 of the Companies Act 2006 relating to small companies.

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors on 23 August 2019 and were signed on its behalf by:





C Bernardo - Director


Xerimis Ltd. (Registered number: 09387131)

Notes to the Financial Statements
for the Year Ended 31 December 2018


1. Statutory information

Xerimis Ltd. is a private company, limited by shares , registered in England and Wales. The company's registered number and
registered office address can be found on the Company Information page.

2. Accounting policies

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added
tax and other sales taxes.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Improvements to property - written off over the term of lease
Plant and machinery - 20% straight line
Fixtures and fittings - 20% straight line
Office Equipment - 20% straight line
Computer equipment - 20% straight line

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent
that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively
enacted by the balance sheet date.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are
charged to profit or loss in the period to which they relate.

Going concern
The financial statements have been prepared on the going concern basis notwithstanding the fact that the company has a
deficiency on shareholders’ funds at the end of the year. The directors consider the basis to be appropriate as the company
has received a letter of support from the immediate parent company confirming that funding will continue to be provided for
a period of at least 12 months from the date of approval of the accounts.

3. Employees and directors

The average number of employees during the year was 12 (2017 - 10 ) .

Xerimis Ltd. (Registered number: 09387131)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2018


4. Tangible fixed assets
Improvements Fixtures
to Plant and and
property machinery fittings
£    £    £   
Cost
At 1 January 2018 1,126,929 100,938 19,111
Additions 22,677 825 675
At 31 December 2018 1,149,606 101,763 19,786
Depreciation
At 1 January 2018 82,961 22,018 4,230
Charge for year 76,640 20,352 3,957
At 31 December 2018 159,601 42,370 8,187
Net book value
At 31 December 2018 990,005 59,393 11,599
At 31 December 2017 1,043,968 78,920 14,881

Office Computer
Equipment equipment Totals
£    £    £   
Cost
At 1 January 2018 2,629 65,823 1,315,430
Additions - 5,768 29,945
At 31 December 2018 2,629 71,591 1,345,375
Depreciation
At 1 January 2018 574 14,368 124,151
Charge for year 526 14,318 115,793
At 31 December 2018 1,100 28,686 239,944
Net book value
At 31 December 2018 1,529 42,905 1,105,431
At 31 December 2017 2,055 51,455 1,191,279

Included in the Plant & Machinery totals are assets of £39,383 relating to Hire Purchase Contracts. The outstanding liability
will be cleared in the next 2 years.

Xerimis Ltd. (Registered number: 09387131)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2018


5. Debtors: amounts falling due within one year
2018 2017
£    £   
Trade debtors 508,466 247,465
Other debtors 45,203 78,249
VAT 39,422 60,523
Prepayments and accrued income 62,409 63,529
Prepayments 63,749 50,706
719,249 500,472

6. Creditors: amounts falling due within one year
2018 2017
£    £   
Hire purchase contracts 9,003 4,278
Trade creditors 213,195 24,429
Amounts owed to associates 3,918,215 3,611,146
Social security and other taxes 17,166 13,167
Pension Liability (32 ) (32 )
Accrued expenses 11,438 11,968
Rent Free Accrual 6,158 6,158
4,175,143 3,671,114

7. Creditors: amounts falling due after more than one year
2018 2017
£    £   
Hire purchase contracts 11,290 24,774

8. Provisions for liabilities
2018 2017
£    £   
Other provisions
Rent free accrual 70,303 76,461

9. Disclosure under Section 444(5B) of the Companies Act 2006

The auditor's issued an unqualified report which included no matters drawn to our attention by way of emphasis. The
auditors were Woods Squared Limited and the senior statutory auditor was Alan Thomas Woods FCCA.

10. Related party disclosures

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial
Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly
owned subsidiaries within the group.