Emerald_Thinking_Limited - Accounts


Emerald Thinking Limited
Financial Statements
For Filing with Registrar
For the Year ended 31 December 2019
Company Registration No. 11054133 (England and Wales)
Emerald Thinking Limited
Company Information
Directors
B G M Mitchell
Mr D N Miller
R S Megson
M B Davis
C A Aldous
Company number
11054133
Registered office
Charlotte Building
17 Gresse Street
London
W1T 1QL
Auditor
Moore Kingston Smith LLP
Charlotte Building
17 Gresse Street
London
W1T 1QL
Business address
53-56 Great Sutton Street
London
EC1V 0DG
Emerald Thinking Limited
Contents
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 8
Emerald Thinking Limited
Balance Sheet
As at 31 December 2019
Page 1
2019
2018
Notes
£
£
£
£
Fixed assets
Intangible assets
3
142
218
Tangible assets
4
3,131
1,747
3,273
1,965
Current assets
Debtors
5
32,170
76,058
Cash at bank and in hand
252,248
104,202
284,418
180,260
Creditors: amounts falling due within one year
6
(239,282)
(172,041)
Net current assets
45,136
8,219
Total assets less current liabilities
48,409
10,184
Capital and reserves
Called up share capital
7
100
100
Profit and loss reserves
48,309
10,084
Total equity
48,409
10,184

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime.

The financial statements were approved by the board of directors and authorised for issue on 24 November 2020 and are signed on its behalf by:
Mr D N Miller
Director
Company Registration No. 11054133
Emerald Thinking Limited
Statement of Changes in Equity
For the YEAR ended 31 December 2019
Page 2
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Period ended 31 December 2018:
Profit and total comprehensive income for the period
-
35,084
35,084
Issue of share capital
7
100
-
100
Dividends
-
(25,000)
(25,000)
Balance at 31 December 2018
100
10,084
10,184
Year ended 31 December 2019:
Profit and total comprehensive income for the year
-
83,225
83,225
Dividends
-
(45,000)
(45,000)
Balance at 31 December 2019
100
48,309
48,409
Emerald Thinking Limited
Notes to the Financial Statements
For the Year ended 31 December 2019
Page 3
1
Accounting policies
Company information

Emerald Thinking Limited is a private company limited by shares incorporated in England and Wales. The registered office is Charlotte Building, 17 Gresse Street, London, W1T 1QL.

1.1
Accounting convention

These financial statements have been prepared in accordance with Section 1A of FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest pound.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

At the balance sheet date, the truecompany made a profit for the year of £83,225 (2018: £35,084), and had net assets at that date of £48,409 (2018: £10,184). Following the year end the industry has been interrupted as a result of the Covid-19 pandemic. Up to the date of signing the financial statements the pandemic hasn't had a material affect on the trade of the company.

 

Despite not experiencing a material drop in turnover up to the date of approval of the financial statements, the directors have prepared cashflow forecasts to ensure that the liabilities of the company are met as they fall due over the 12 months from signing of these financial statements.

 

Therefore, at the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business, and is shown net of VAT and other sales related taxes.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.When services have been delivered but not yet billed by the balance sheet date, income is accrued. Where amounts are received in advance of delivery, income is deferred based on the percentage of services not yet completed. Revenue derived from retainer fees is recognised on a straight line basis across the retainer period in accordance with the terms of the contractual arrangements.

Emerald Thinking Limited
Notes to the Financial Statements (Continued)
For the Year ended 31 December 2019
1
Accounting policies
(Continued)
Page 4
1.4
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Software
3 years straight line
1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Fixtures and fittings
3 years straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

1.7
Cash at bank and in hand

Cash at bank and in hand are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
Financial instruments

The company only has basic financial instruments measured at amortised cost, with no financial instruments classified as other or basic instruments measured at fair value.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

Emerald Thinking Limited
Notes to the Financial Statements (Continued)
For the Year ended 31 December 2019
1
Accounting policies
(Continued)
Page 5
1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and 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. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.13
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation are included in the profit and loss account for the period.

2
Employees

The average monthly number of persons (including directors) employed by the company during the Year was 1 (2018 - 2).

Emerald Thinking Limited
Notes to the Financial Statements (Continued)
For the Year ended 31 December 2019
Page 6
3
Intangible fixed assets
Software
£
Cost
At 1 January 2019 and 31 December 2019
229
Amortisation and impairment
At 1 January 2019
11
Amortisation charged for the Year
76
At 31 December 2019
87
Carrying amount
At 31 December 2019
142
At 31 December 2018
218
4
Tangible fixed assets
Fixtures and fittings
£
Cost
At 1 January 2019
2,117
Additions
2,292
At 31 December 2019
4,409
Depreciation and impairment
At 1 January 2019
370
Depreciation charged in the Year
908
At 31 December 2019
1,278
Carrying amount
At 31 December 2019
3,131
At 31 December 2018
1,747
5
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
7,508
60,800
Other debtors
24,662
15,258
32,170
76,058
Emerald Thinking Limited
Notes to the Financial Statements (Continued)
For the Year ended 31 December 2019
Page 7
6
Creditors: amounts falling due within one year
2019
2018
£
£
Trade creditors
2,794
10,769
Amounts due to group undertakings
175,305
133,878
Corporation tax
21,763
9,478
Other creditors
39,420
17,916
239,282
172,041
7
Called up share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
10,000 Ordinary shares of 1p each
100
100
100
100
8
Audit report information

As the income statement has been omitted from the filing copy of the financial statements the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was Francesca Robe.
The auditor was Moore Kingston Smith LLP.
Emerald Thinking Limited
Notes to the Financial Statements (Continued)
For the Year ended 31 December 2019
Page 8
9
Related party transactions

As at 31 December 2019, a balance was due to TRBR Limited of £100,000 (2018: £100,067). Emerald Thinking Limited is a subsidiary of TRBR Limited.

 

During the period the company made sales of £130,280 (2018: £162,294) and purchases of £577,086 (2018: £283,639) to The Red Brick Road Limited. As at 31 December 2018, a balance was due to The Red Brick Road Limited of £75,305 (2018: £33,811). The Red Brick Road Limited is a fellow subsidiary of TRBR Limited.

 

As at 31 December 2019, a balance of £1,529 (2018: £1,483) was due from C Aldous, a director of the company. During the year dividends of £18,000 (2018: £10,000) were paid to C Aldous.

10
Parent company

The parent company of Emerald Thinking Limited is TRBR Limited and its registered office is 6th Floor Charlotte Building, 17 Gresse Street, London, United Kingdom, W1T 1QL.

 

The company's accounts are included in the consolidated accounts of TRBR Limited, a company incorporated in England and Wales. The accounts are publicly available at Companies House, Crown Way, Cardiff, CF14 3UZ.

2019-12-312019-01-01false27 November 2020CCH SoftwareCCH Accounts Production 2020.200No description of principal activityThis audit opinion is unqualifiedB G M MitchellMr D N MillerR S MegsonM B DavisC A Aldous110541332019-01-012019-12-3111054133bus:Director12019-01-012019-12-3111054133bus:Director22019-01-012019-12-3111054133bus:Director32019-01-012019-12-3111054133bus:Director42019-01-012019-12-3111054133bus:Director52019-01-012019-12-3111054133bus:RegisteredOffice2019-01-012019-12-31110541332019-12-3111054133core:ComputerSoftware2019-12-3111054133core:ComputerSoftware2018-12-31110541332017-11-082018-12-31110541332018-12-3111054133core:FurnitureFittings2019-12-3111054133core:FurnitureFittings2018-12-3111054133core:CurrentFinancialInstruments2019-12-3111054133core:CurrentFinancialInstruments2018-12-3111054133core:Non-currentFinancialInstruments2019-12-3111054133core:ShareCapital2019-12-3111054133core:ShareCapital2018-12-3111054133core:RetainedEarningsAccumulatedLosses2019-12-3111054133core:RetainedEarningsAccumulatedLosses2018-12-3111054133core:ShareCapitalOrdinaryShares2019-12-3111054133core:ShareCapitalOrdinaryShares2018-12-3111054133core:ShareCapital2017-11-082018-12-3111054133core:RetainedEarningsAccumulatedLosses2017-11-082018-12-3111054133core:IntangibleAssetsOtherThanGoodwill2019-01-012019-12-3111054133core:FurnitureFittings2019-01-012019-12-3111054133core:ComputerSoftware2018-12-3111054133core:ComputerSoftware2019-01-012019-12-3111054133core:FurnitureFittings2018-12-3111054133bus:OrdinaryShareClass12019-01-012019-12-3111054133bus:OrdinaryShareClass12019-12-3111054133bus:PrivateLimitedCompanyLtd2019-01-012019-12-3111054133bus:SmallCompaniesRegimeForAccounts2019-01-012019-12-3111054133bus:FRS1022019-01-012019-12-3111054133bus:Audited2019-01-012019-12-3111054133bus:FullAccounts2019-01-012019-12-31xbrli:purexbrli:sharesiso4217:GBP