ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2021.0.152 2021.0.152 2022-03-312022-03-312021-04-01falseNo description of principal activity108truetrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 07669394 2021-04-01 2022-03-31 07669394 2020-04-01 2021-03-31 07669394 2022-03-31 07669394 2021-03-31 07669394 c:Director1 2021-04-01 2022-03-31 07669394 d:Buildings 2021-04-01 2022-03-31 07669394 d:Buildings 2022-03-31 07669394 d:Buildings 2021-03-31 07669394 d:Buildings d:OwnedOrFreeholdAssets 2021-04-01 2022-03-31 07669394 d:LandBuildings 2022-03-31 07669394 d:LandBuildings 2021-03-31 07669394 d:FurnitureFittings 2021-04-01 2022-03-31 07669394 d:FurnitureFittings 2022-03-31 07669394 d:FurnitureFittings 2021-03-31 07669394 d:FurnitureFittings d:OwnedOrFreeholdAssets 2021-04-01 2022-03-31 07669394 d:ComputerEquipment 2021-04-01 2022-03-31 07669394 d:ComputerEquipment 2022-03-31 07669394 d:ComputerEquipment 2021-03-31 07669394 d:ComputerEquipment d:OwnedOrFreeholdAssets 2021-04-01 2022-03-31 07669394 d:OwnedOrFreeholdAssets 2021-04-01 2022-03-31 07669394 d:CurrentFinancialInstruments 2022-03-31 07669394 d:CurrentFinancialInstruments 2021-03-31 07669394 d:Non-currentFinancialInstruments 2022-03-31 07669394 d:Non-currentFinancialInstruments 2021-03-31 07669394 d:CurrentFinancialInstruments d:WithinOneYear 2022-03-31 07669394 d:CurrentFinancialInstruments d:WithinOneYear 2021-03-31 07669394 d:Non-currentFinancialInstruments d:AfterOneYear 2022-03-31 07669394 d:Non-currentFinancialInstruments d:AfterOneYear 2021-03-31 07669394 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2022-03-31 07669394 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2021-03-31 07669394 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2022-03-31 07669394 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2021-03-31 07669394 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2022-03-31 07669394 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2021-03-31 07669394 d:ShareCapital 2022-03-31 07669394 d:ShareCapital 2021-03-31 07669394 d:RetainedEarningsAccumulatedLosses 2022-03-31 07669394 d:RetainedEarningsAccumulatedLosses 2021-03-31 07669394 d:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2022-03-31 07669394 d:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2021-03-31 07669394 c:FRS102 2021-04-01 2022-03-31 07669394 c:AuditExempt-NoAccountantsReport 2021-04-01 2022-03-31 07669394 c:FullAccounts 2021-04-01 2022-03-31 07669394 c:PrivateLimitedCompanyLtd 2021-04-01 2022-03-31 07669394 2 2021-04-01 2022-03-31 07669394 6 2021-04-01 2022-03-31 iso4217:GBP xbrli:pure

Registered number: 07669394










MSC IT SOLUTIONS LIMITED








UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 MARCH 2022

 
MSC IT SOLUTIONS LIMITED
REGISTERED NUMBER: 07669394

BALANCE SHEET
AS AT 31 MARCH 2022

2022
2021
£
£

Fixed assets

Tangible assets
159,551
151,943

Investments
9,913
-

169,464
151,943

Current assets

Stocks
7,081
-

Debtors: amounts falling due within one year
300,664
122,165

Cash at bank and in hand
104,161
92,106

411,906
214,271

Creditors: amounts falling due within one year
(301,864)
(218,387)

Net current assets/(liabilities)
 
 
110,042
 
 
(4,116)

Total assets less current liabilities
279,506
147,827

Creditors: amounts falling due after more than one year
(83,519)
(70,455)


Net assets
195,987
77,372


Capital and reserves

Called up share capital 
1
1

Profit and loss account
195,986
77,371

195,987
77,372

Page 1

 
MSC IT SOLUTIONS LIMITED
REGISTERED NUMBER: 07669394
    
BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2022

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.

The company has opted not to file the statement of income and retained earnings 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 1 August 2022.




Mr M S Cronin
Director

The notes on pages 3 to 10 form part of these financial statements.

Page 2

 
MSC IT SOLUTIONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

1.


General information

The company is a private company, limited by shares, incorporated in England and Wales and it's registered office is-
Richmond House
1 Lowthian Road
Hartlepool
TS24 8BH

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

 
MSC IT SOLUTIONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

2.Accounting policies (continued)

 
2.3

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.4

Finance costs

Finance costs are charged to profit or loss 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.

 
2.5

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.6

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 profit or loss 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.

 
2.7

Taxation

Tax is recognised in profit or loss 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.

 
2.8

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.

At each reporting date the company assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

Page 4

 
MSC IT SOLUTIONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

2.Accounting policies (continued)


2.8
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, SELECT OR ENTER METHOD.

Depreciation is provided on the following basis:

Freehold property
-
2%
Straight Line
Fixtures and fittings
-
33%
Straight Line
Computer equipment
-
33%
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 profit or loss.

 
2.9

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

Investments in unlisted company shares, whose market value can be reliably determined, are remeasured to market value at each balance sheet date. Gains and losses on remeasurement are recognised in the statement of income and retained earnings for the period. Where market value cannot be reliably determined, such investments are stated at historic cost less impairment.

Investments in listed company shares are remeasured to market value at each balance sheet date. Gains and losses on remeasurement are recognised in profit or loss for the period.

 
2.10

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 out basis. 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.

 
2.11

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.

 
2.12

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.

Page 5

 
MSC IT SOLUTIONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

2.Accounting policies (continued)

 
2.13

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.

 
2.14

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 ordinary shares.

 
2.15

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.


3.


Employees

The average monthly number of employees, including directors, during the year was 10 (2021 - 8).

Page 6

 
MSC IT SOLUTIONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

4.


Tangible fixed assets





Freehold property
Fixtures and fittings
Computer equipment
Total

£
£
£
£



Cost or valuation


At 1 April 2021
143,153
1,206
45,999
190,358


Additions
-
645
23,025
23,670



At 31 March 2022

143,153
1,851
69,024
214,028



Depreciation


At 1 April 2021
7,385
497
30,533
38,415


Charge for the year on owned assets
2,863
502
12,697
16,062



At 31 March 2022

10,248
999
43,230
54,477



Net book value



At 31 March 2022
132,905
852
25,794
159,551



At 31 March 2021
135,768
709
15,466
151,943




The net book value of land and buildings may be further analysed as follows:


2022
2021
£
£

Freehold
132,905
135,768

132,905
135,768


Page 7

 
MSC IT SOLUTIONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

5.


Fixed asset investments





Other fixed asset investments

£



Cost or valuation


Additions
9,913



At 31 March 2022
9,913





6.


Debtors

2022
2021
£
£


Trade debtors
186,421
85,653

Other debtors
647
131

Prepayments and accrued income
113,596
36,381

300,664
122,165



7.


Cash and cash equivalents

2022
2021
£
£

Cash at bank and in hand
104,161
92,106

104,161
92,106


Page 8

 
MSC IT SOLUTIONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

8.


Creditors: Amounts falling due within one year

2022
2021
£
£

Bank loans
16,535
46,206

Trade creditors
82,996
41,791

Corporation tax
34,841
15,837

Other taxation and social security
1,015
22,459

Other creditors
131,533
69,096

Accruals and deferred income
34,944
22,998

301,864
218,387



9.


Creditors: Amounts falling due after more than one year

2022
2021
£
£

Bank loans
83,519
70,455

83,519
70,455


Page 9

 
MSC IT SOLUTIONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

10.


Loans


Analysis of the maturity of loans is given below:


2022
2021
£
£

Amounts falling due within one year

Bank loans
16,535
46,206


16,535
46,206

Amounts falling due 1-2 years

Bank loans
16,535
70,455


16,535
70,455

Amounts falling due 2-5 years

Bank loans
38,240
-


38,240
-

Amounts falling due after more than 5 years

Bank loans
28,744
-

28,744
-

100,054
116,661



11.


Financial instruments

2022
2021
£
£

Financial assets


Financial assets measured at fair value through profit or loss
104,161
92,106




Financial assets measured at fair value through profit or loss comprise...

 
Page 10