Vapour Cloud Limited - Accounts to registrar (filleted) - small 18.2
Vapour Cloud Limited - Accounts to registrar (filleted) - small 18.2
REGISTERED NUMBER: |
AUDITED FINANCIAL STATEMENTS |
FOR THE YEAR ENDED 30 JUNE 2021 |
FOR |
VAPOUR CLOUD LIMITED |
VAPOUR CLOUD LIMITED (REGISTERED NUMBER: 08767685) |
CONTENTS OF THE FINANCIAL STATEMENTS |
for the Year Ended 30 June 2021 |
Page |
Company Information | 1 |
Statement of Financial Position | 2 |
Notes to the Financial Statements | 3 |
VAPOUR CLOUD LIMITED |
COMPANY INFORMATION |
for the Year Ended 30 June 2021 |
DIRECTOR: |
REGISTERED OFFICE: |
REGISTERED NUMBER: |
AUDITORS: |
Statutory Auditor |
Chartered Accountants |
Douglas Bank House |
Wigan Lane |
Wigan |
Lancashire |
WN1 2TB |
VAPOUR CLOUD LIMITED (REGISTERED NUMBER: 08767685) |
STATEMENT OF FINANCIAL POSITION |
30 June 2021 |
2021 | 2020 |
Notes | £ | £ | £ | £ |
FIXED ASSETS |
Investments | 4 |
CURRENT ASSETS |
Debtors: amounts falling due after more than one year |
5 |
Cash at bank |
CREDITORS |
Amounts falling due within one year | 6 |
NET CURRENT ASSETS |
TOTAL ASSETS LESS CURRENT LIABILITIES |
CAPITAL AND RESERVES |
Called up share capital | 7 |
Share premium | 8 |
Merger relief reserve | 8 |
Retained earnings | 8 | ( |
) | ( |
) |
SHAREHOLDERS' FUNDS |
In accordance with Section 444 of the Companies Act 2006, the Income statement has not been delivered. |
The financial statements were approved by the director and authorised for issue on |
VAPOUR CLOUD LIMITED (REGISTERED NUMBER: 08767685) |
NOTES TO THE FINANCIAL STATEMENTS |
for the Year Ended 30 June 2021 |
1. | STATUTORY INFORMATION |
Vapour Cloud Limited is a |
2. | ACCOUNTING POLICIES |
Basis of preparing the financial statements |
These financial statements have been prepared on the basis that the company continues to be a going concern. |
The company has raised debt and equity funding in excess of £4 million, which has been used to provide working capital to develop voice, data and IT systems products and services in Vapour Media Limited, its trading subsidiary. Further debt and equity fund raising may be required in the foreseeable future to allow the business to grow but this is not expected to be required in the short to medium term. |
Whilst Vapour Media Limited generated turnover in excess of £3 million in 2021 it reported an operating loss and remains reliant upon the continued financial support of this company. Profit and loss and cashflow forecasts have been prepared for 2021/2022 and 2022/2023, which indicate that working capital requirements should be met by existing bank and loan facilities with no additional loan funding required from this company. |
On this basis, along with recent trading results and forecasts, the director has a reasonable expectation that the company will have adequate resources to continue in operational existence for the foreseeable future and is able to adopt the going concern basis in preparing the financial statements. |
Preparation of consolidated financial statements |
The financial statements contain information about Vapour Cloud Limited as an individual company and do not contain consolidated financial information as the parent of a group. The company is exempt under Section 399(2A) of the Companies Act 2006 from the requirements to prepare consolidated financial statements. |
Investments in subsidiaries |
Investments in subsidiary undertakings are recognised at cost less impairment. |
Impairment of assets |
At each reporting date assets are reviewed to determine whether there is any indication that those assets have suffered an impairment loss. If there is an indication of possible impairment, the recoverable amount of any affected asset is estimated and compared with its carrying amount. If the recoverable amount is lower, the carrying amount of the asset is reduced to its recoverable amount and an impairment loss is recognised immediately in the profit or loss. |
If an impairment loss is subsequently reversed, the carrying amount of the asset is increased to the revised estimate of its recoverable amount, but not to exceed the amount that would have been determined had no impairment loss been recognised for the asset in prior periods. A reversal of an impairment loss is recognised immediately in the profit or loss. |
VAPOUR CLOUD LIMITED (REGISTERED NUMBER: 08767685) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
for the Year Ended 30 June 2021 |
2. | ACCOUNTING POLICIES - continued |
Financial instruments |
Basic financial instruments that are payable or receivable within one year, typically trade creditors and debtors, are measured initially and subsequently at the undiscounted amount of the cash or other consideration that is expected to be paid or received less impairment losses for bad and doubtful debts. |
Financial assets and liabilities payable after one year are initially measured at fair value and are measured subsequently at amortised cost using the effective interest rate method, typically group balances. |
Share-based payments are recognised at fair value with the expense charged to the profit or loss account in the relevant expense category. |
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 tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date. |
Deferred tax |
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position date. |
Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference. |
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. |
3. | EMPLOYEES AND DIRECTORS |
The average number of employees during the year was NIL (2020 - NIL). |
4. | FIXED ASSET INVESTMENTS |
Investment |
in |
subsidiary |
undertaking |
£ |
COST |
At 1 July 2020 |
and 30 June 2021 |
NET BOOK VALUE |
At 30 June 2021 |
At 30 June 2020 |
5. | DEBTORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
2021 | 2020 |
£ | £ |
Amounts owed by group undertakings |
VAPOUR CLOUD LIMITED (REGISTERED NUMBER: 08767685) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
for the Year Ended 30 June 2021 |
6. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
2021 | 2020 |
£ | £ |
Trade creditors |
7. | CALLED UP SHARE CAPITAL |
Allotted, issued and fully paid: |
Number: | Class: | Nominal | 2021 | 2020 |
value: | £ | £ |
Ordinary | 1p | 53,483 | 53,483 |
Preferred Ordinary | 1p | 9 | 9 |
Ordinary B | 1p | 30,176 | 30,176 |
Ordinary D | 1p | 3 | 3 |
83,671 | 83,671 |
8. | RESERVES |
Merger |
Retained | Share | relief |
earnings | premium | reserve | Totals |
£ | £ | £ | £ |
At 1 July 2020 | ( |
) | 4,600,872 |
Deficit for the year | ( |
) | - | - | ( |
) |
At 30 June 2021 | ( |
) | 4,598,091 |
9. | DISCLOSURE UNDER SECTION 444(5B) OF THE COMPANIES ACT 2006 |
The Report of the Auditors was unqualified. |
for and on behalf of |
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. |
VAPOUR CLOUD LIMITED (REGISTERED NUMBER: 08767685) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
for the Year Ended 30 June 2021 |
11. | SHARE-BASED PAYMENT TRANSACTIONS |
In accordance with the terms and conditions of the Vapour Cloud Limited EMI Share Option Agreement for Management, an option to purchase 360,512 £0.01 Ordinary shares was granted on 30 June 2016 to 4 members of management. The options can be exercised up to and including 30 June 2026 at an exercise price of £0.64. No options have been exercised in the year to 30 June 2021. |
In accordance with the terms and conditions of the Vapour Cloud Limited EMI Share Option Agreement for Directors, an option to purchase 1,000 £0.01 A Ordinary shares was granted on 30 June 2016 to 2 directors. |
The options can be exercised up to and including 30 June 2026 at an exercise price of £0.01. No options have been exercised in the year to 30 June 2021. |
In accordance with the terms and conditions of the Vapour Cloud Limited Warrant Instrument, a warrant to subscribe for 5,000 C Ordinary shares, 90,128 Ordinary shares and 59,308 Ordinary shares of £0.01 each, were granted on 4 April 2017. No warrants were exercised in the year to 30 June 2021. |
In accordance with the terms and conditions of the Vapour Cloud Limited EMI Share Option agreement for directors, an option to purchase 500 £0.01 E Ordinary shares and 500 £0.01 F Ordinary shares were granted on 4 April 2017 to 2 directors. The options can be exercised up to and including 4 April 2027 at an exercise price of £0.01. No options have been exercised in the year to 30 June 2021. |
Under the provisions of FRS102 Section 1A the fair value of the vested shares is considered to be valued at £nil and accordingly no amounts have been expensed to the profit and loss account in the year to 30 June 2021. |