ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2019.0.131 2019.0.131 2019-06-302019-06-30The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.true2018-07-01falseNo description of principal activitytrue 3675369 2018-07-01 2019-06-30 3675369 2019-06-30 3675369 2018-06-30 3675369 c:Director1 2018-07-01 2019-06-30 3675369 d:FurnitureFittings 2018-07-01 2019-06-30 3675369 d:FurnitureFittings 2019-06-30 3675369 d:FurnitureFittings 2018-06-30 3675369 d:FurnitureFittings d:OwnedOrFreeholdAssets 2018-07-01 2019-06-30 3675369 d:OfficeEquipment 2018-07-01 2019-06-30 3675369 d:OfficeEquipment 2019-06-30 3675369 d:OfficeEquipment 2018-06-30 3675369 d:OfficeEquipment d:OwnedOrFreeholdAssets 2018-07-01 2019-06-30 3675369 d:OwnedOrFreeholdAssets 2018-07-01 2019-06-30 3675369 d:DevelopmentCostsCapitalisedDevelopmentExpenditure 2018-07-01 2019-06-30 3675369 d:DevelopmentCostsCapitalisedDevelopmentExpenditure 2019-06-30 3675369 d:DevelopmentCostsCapitalisedDevelopmentExpenditure 2018-06-30 3675369 d:CurrentFinancialInstruments 2019-06-30 3675369 d:CurrentFinancialInstruments 2018-06-30 3675369 d:Non-currentFinancialInstruments 2019-06-30 3675369 d:Non-currentFinancialInstruments 2018-06-30 3675369 d:CurrentFinancialInstruments d:WithinOneYear 2019-06-30 3675369 d:CurrentFinancialInstruments d:WithinOneYear 2018-06-30 3675369 d:Non-currentFinancialInstruments d:AfterOneYear 2019-06-30 3675369 d:Non-currentFinancialInstruments d:AfterOneYear 2018-06-30 3675369 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2019-06-30 3675369 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2018-06-30 3675369 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2019-06-30 3675369 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2018-06-30 3675369 d:ShareCapital 2019-06-30 3675369 d:ShareCapital 2018-06-30 3675369 d:RetainedEarningsAccumulatedLosses 2019-06-30 3675369 d:RetainedEarningsAccumulatedLosses 2018-06-30 3675369 c:FRS102 2018-07-01 2019-06-30 3675369 c:AuditExempt-NoAccountantsReport 2018-07-01 2019-06-30 3675369 c:FullAccounts 2018-07-01 2019-06-30 3675369 c:PrivateLimitedCompanyLtd 2018-07-01 2019-06-30 iso4217:GBP xbrli:pure

Registered number: 3675369









CADNET SOLUTIONS LIMITED







UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 30 JUNE 2019

 
CADNET SOLUTIONS LIMITED
REGISTERED NUMBER: 3675369

BALANCE SHEET
AS AT 30 JUNE 2019

2019
2018
Note
£
£

Fixed assets
  

Intangible assets
 4 
32,001
48,001

Tangible assets
 5 
5,642
10,256

  
37,643
58,257

Current assets
  

Stocks
  
112,187
112,187

Debtors: amounts falling due within one year
 6 
247,233
153,169

Cash at bank and in hand
 7 
-
15,103

  
359,420
280,459

Creditors: amounts falling due within one year
 8 
(267,275)
(212,130)

Net current assets
  
 
 
92,145
 
 
68,329

Total assets less current liabilities
  
129,788
126,586

Creditors: amounts falling due after more than one year
 9 
(3,750)
(8,749)

Provisions for liabilities
  

Deferred tax
  
(1,103)
(1,105)

  
 
 
(1,103)
 
 
(1,105)

Net assets
  
124,935
116,732


Capital and reserves
  

Called up share capital 
  
50,000
50,000

Profit and loss account
  
74,935
66,732

  
124,935
116,732


The director considers that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.
Page 1

 
CADNET SOLUTIONS LIMITED
REGISTERED NUMBER: 3675369
    
BALANCE SHEET (CONTINUED)
AS AT 30 JUNE 2019


The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 31 March 2020.




................................................
K Masterson
Director

The notes on pages 3 to 11 form part of these financial statements.

Page 2

 
CADNET SOLUTIONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019

1.


General information

Cadnet Solutions Limited is a private company limited by shares, registered in the United Kingdom number 3675369. Its registered office is Nortex Business Centre, 105 Chorley Old Road, Bolton, Lancashire, BL1 3AS.
During the year, the principal activity of the company continued to be that of information technology consultancy activities.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.



The following principal accounting policies have been applied:

 
2.2

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

Page 3

 
CADNET SOLUTIONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019

2.Accounting policies (continued)

 
2.3

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to the Statement of comprehensive income on a straight line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

The Company has taken advantage of the optional exemption available on transition to FRS 102 which allows lease incentives on leases entered into before the date of transition to the standard 01 July 2017 to continue to be charged over the period to the first market rent review rather than the term of the lease.

 
2.4

Research and development

In the research phase of an internal project it is not possible to demonstrate that the project will generate future economic benefits and hence all expenditure on research shall be recognised as an expense when it is incurred. Intangible assets are recognised from the development phase of a project if and only if certain specific criteria are met in order to demonstrate the asset will generate probable future economic benefits and that its cost can be reliably measured. The capitalised development costs are subsequently amortised on a straight line basis over their useful economic lives, which range from 3 to 6 years.
If it is not possible to distinguish between the research phase and the development phase of an internal project, the expenditure is treated as if it were all incurred in the research phase only.

 
2.5

Finance costs

Finance costs are charged to the Statement of comprehensive income over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.6

Borrowing costs

All borrowing costs are recognised in the Statement of comprehensive income in the year in which they are incurred.

 
2.7

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in the Statement of comprehensive income when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the Company in independently administered funds.

Page 4

 
CADNET SOLUTIONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019

2.Accounting policies (continued)

 
2.8

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in the Statement of comprehensive income, except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

 
2.9

Intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 
2.10

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 5

 
CADNET SOLUTIONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019

2.Accounting policies (continued)


2.10
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Fixtures and fittings
-
15%
straight line
Office equipment
-
15%
straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the Statement of comprehensive income.

 
2.11

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first outbasis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.12

Debtors

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.13

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.14

Creditors

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Page 6

 
CADNET SOLUTIONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019

2.Accounting policies (continued)

 
2.15

Provisions for liabilities

Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to the Statement of comprehensive income in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the Balance sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Balance sheet.

 
2.16

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares.


3.


Employees

The average monthly number of employees, including directors, during the year was 6 (2018 - 6).

Page 7

 
CADNET SOLUTIONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019

4.


Intangible assets




Development expenditure

£



Cost


At 1 July 2018
200,642



At 30 June 2019

200,642



Amortisation


At 1 July 2018
152,641


Charge for the year
16,000



At 30 June 2019

168,641



Net book value



At 30 June 2019
32,001



At 30 June 2018
48,001

Page 8

 
CADNET SOLUTIONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019

5.


Tangible fixed assets





Fixtures & fittings
Office equipment
Total

£
£
£



Cost or valuation


At 1 July 2018
14,141
116,363
130,504



At 30 June 2019

14,141
116,363
130,504



Depreciation


At 1 July 2018
14,014
106,234
120,248


Charge for the year on owned assets
48
4,566
4,614



At 30 June 2019

14,062
110,800
124,862



Net book value



At 30 June 2019
79
5,563
5,642



At 30 June 2018
127
10,129
10,256


6.


Debtors

2019
2018
£
£


Trade debtors
176,994
129,235

Other debtors
70,239
23,934

247,233
153,169



7.


Cash and cash equivalents

2019
2018
£
£

Cash at bank and in hand
-
15,103

Less: bank overdrafts
(14,677)
-

(14,677)
15,103


Page 9

 
CADNET SOLUTIONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019

8.


Creditors: Amounts falling due within one year

2019
2018
£
£

Bank overdrafts
14,677
-

Bank loans
4,999
4,999

Payments received on account
73,126
55,562

Trade creditors
39,839
31,721

Corporation tax
6,301
4,874

Other taxation and social security
29,095
22,255

Other creditors
94,588
88,069

Accruals and deferred income
4,650
4,650

267,275
212,130



9.


Creditors: Amounts falling due after more than one year

2019
2018
£
£

Bank loans
3,750
8,749

3,750
8,749


Page 10

 
CADNET SOLUTIONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019

10.


Loans


Analysis of the maturity of loans is given below:


2019
2018
£
£

Amounts falling due within one year

Bank loans
4,999
4,999


4,999
4,999

Amounts falling due 1-2 years

Bank loans
3,750
4,999


3,750
4,999

Amounts falling due 2-5 years

Bank loans
-
3,750


-
3,750


8,749
13,748


 
Page 11