Celessence International Ltd |
Notes to the Accounts |
for the year ended 31 December 2019 |
|
|
1 |
Accounting policies |
|
|
Basis of preparation |
|
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard). |
|
|
Turnover |
|
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. |
|
|
Intangible fixed assets |
|
Intangible fixed assets are measured at cost less accumulative amortisation and any accumulative impairment losses. |
|
|
Tangible fixed assets |
|
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows: |
|
|
Freehold buildings |
over 50 years |
|
Leasehold land and buildings |
over the lease term |
|
Plant and machinery |
over 5 years |
|
Fixtures, fittings, tools and equipment |
over 5 years |
|
|
Investments |
|
Investments in subsidiaries, associates and joint ventures are measured at cost less any accumulated impairment losses. Listed investments are measured at fair value. Unlisted investments are measured at fair value unless the value cannot be measured reliably, in which case they are measured at cost less any accumulated impairment losses. Changes in fair value are included in the profit and loss account. |
|
|
Stocks |
|
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first in first out method. The carrying amount of stock sold is recognised as an expense in the period in which the related revenue is recognised. |
|
|
Debtors |
|
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts. |
|
|
Creditors |
|
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method. |
|
|
Taxation |
|
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. Unrelieved tax losses and other deferred tax assets are recognised only 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 and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted. |
|
|
Provisions |
|
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably. |
|
|
Foreign currency translation |
|
Transactions in foreign currencies are initially recognised at the rate of exchange ruling at the date of the transaction. At the end of each reporting period foreign currency monetary items are translated at the closing rate of exchange. Non-monetary items that are measured at historical cost are translated at the rate ruling at the date of the transaction. All differences are charged to profit or loss. |
|
|
Leased assets |
|
A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership. All other leases are classified as operating leases. The rights of use and obligations under finance leases are initially recognised as assets and liabilities at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charge and the reduction in the outstanding liability using the effective interest rate method. The finance charge is allocated to each period during the lease so as to produce a constant periodic rate of interest on the remaining balance of the liability. Leased assets are depreciated in accordance with the company's policy for tangible fixed assets. If there is no reasonable certainty that ownership will be obtained at the end of the lease term, the asset is depreciated over the lower of the lease term and its useful life. Operating lease payments are recognised as an expense on a straight line basis over the lease term. |
|
|
Pensions |
|
Contributions to defined contribution plans are expensed in the period to which they relate. |
|
2 |
Employees |
2019 |
|
2018 |
Number |
Number |
|
|
Average number of persons employed by the company |
14 |
|
13 |
|
|
|
|
|
|
|
|
|
|
3 |
Intangible fixed assets |
£ |
|
Goodwill: |
|
|
Cost |
|
At 1 January 2019 |
1 |
|
At 31 December 2019 |
1 |
|
|
|
|
|
|
|
|
|
|
Amortisation |
|
At 31 December 2019 |
- |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 31 December 2019 |
1 |
|
At 31 December 2018 |
1 |
|
|
|
|
|
|
|
|
|
|
Goodwill is being written off in equal annual instalments over its estimated economic life of 5 years. |
|
4 |
Tangible fixed assets |
|
|
|
|
Land and buildings |
|
Plant and machinery etc |
|
Total |
£ |
£ |
£ |
|
Cost |
|
At 1 January 2019 |
26,473 |
|
58,243 |
|
84,716 |
|
Additions |
- |
|
3,016 |
|
3,016 |
|
At 31 December 2019 |
26,473 |
|
61,259 |
|
87,732 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 January 2019 |
26,472 |
|
53,473 |
|
79,945 |
|
Charge for the year |
1 |
|
1,496 |
|
1,497 |
|
At 31 December 2019 |
26,473 |
|
54,969 |
|
81,442 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 31 December 2019 |
- |
|
6,290 |
|
6,290 |
|
At 31 December 2018 |
1 |
|
4,770 |
|
4,771 |
|
|
5 |
Debtors |
2019 |
|
2018 |
£ |
£ |
|
|
Trade debtors |
14,137 |
|
59,579 |
|
Amounts owed by group undertakings and undertakings in which the company has a participating interest |
|
199,800 |
|
105,562 |
|
Other debtors |
160,947 |
|
129,440 |
|
|
|
|
|
|
374,884 |
|
294,581 |
|
|
|
|
|
|
|
|
|
|
6 |
Creditors: amounts falling due within one year |
2019 |
|
2018 |
£ |
£ |
|
|
Accruals & deferred income |
28,954 |
|
129,151 |
|
Trade creditors |
44,747 |
|
27,933 |
|
Taxation and social security costs |
34,387 |
|
10,243 |
|
Other creditors |
- |
|
81,483 |
|
|
|
|
|
|
108,088 |
|
248,810 |
|
|
|
|
|
|
|
|
|
|
7 |
Events after the reporting date |
|
|
The recent outbreak of Coronavirus (SARS-CoV-2), a virus causing potentially deadly respiratory tract infections spreading all over the world, may negatively affect economic conditions regionally and globally, disrupt operations, affect supply chains or otherwise impact the company. This is clearly concerning and the company is monitoring developments very closely; however, the extent and impact of this pandemic on the course of operations in 2020 and 2021 cannot yet be conclusively assessed. The safety and well-being of the company partners has been the overriding priority. We are also doing all we can to ensure operation continuity. However, there is a certain risk that we will see an adverse impact on the business sector, and therefore may affect the company's operations. To this point of time the company cannot estimate the impact it may have on the business and the company operations. |
|
8 |
Change in accounting policy |
|
There was a change in accounting policy which occurred in the year ended 31 Dec 2014 whereby the unamortized balance of grant income received by the company in 2008 [which until 2014, was being correctly amortized over the period that it was to be expended for research and development expenses] was inadvertently re-categorized as being a loan from 2 directors of the company. Upon discovery of this error, and in discussion with the external auditors it was determined that the mis-categorized residual unamortized grant balance of £84,788 be released in full to the P&L account in the current year and that director's loans owed to the company totalling £25,454 be reinstated. |
|
|
|
9 |
Related party transactions |
|
|
|
|
|
2019 |
|
2018 |
|
S Milller, S Mohindra and S Powell are directors and shareholders of Celessence Licensing Limited. Amount due from the related party |
|
|
199,800 |
|
105,562 |
|
S Miller & S Powell are a directosr and shareholders of N9 Industries Limited. Amount due from the related party |
|
|
106,354 |
|
106,354 |
|
S Miller is a director and shareholder of Blue Clouds Technologies Limited. Amount due from the related party |
|
|
29,139 |
|
28,406 |
|
S Miller is a director and shareholder of the Company. Amount due from the related party |
|
|
21,212 |
|
(67,121) |
|
R M Justice was a director of the Company. Amount due from the related party (See note regarding reclassification of grant income) |
|
|
4,242 |
|
(17,677) |
|
|
10 |
Controlling party |
|
|
The Company is controlled by the Directors. |
|
11 |
Other information |
|
|
Celessence International Ltd is a private company limited by shares and incorporated in England. Its registered office is: |
|
Unit 3 Arden Business Park, Enterprise Close |
|
Medway City Estate |
|
Rochester |
|
Kent |
|
ME2 4LY |