RISKLOGIX_SOLUTIONS_LTD - Accounts


Company registration number 04640158 (England and Wales)
RISKLOGIX SOLUTIONS LTD
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
PAGES FOR FILING WITH REGISTRAR
RISKLOGIX SOLUTIONS LTD
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 11
RISKLOGIX SOLUTIONS LTD
BALANCE SHEET
AS AT
31 DECEMBER 2022
31 December 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Intangible assets
4
3,144,167
3,185,407
Tangible assets
5
3,200
2,136
Investments
6
811
811
3,148,178
3,188,354
Current assets
Debtors falling due after more than one year
7
159,751
497,065
Debtors falling due within one year
7
1,005,928
1,103,415
Cash at bank and in hand
85,649
163,070
1,251,328
1,763,550
Creditors: amounts falling due within one year
8
(1,448,913)
(1,813,610)
Net current liabilities
(197,585)
(50,060)
Total assets less current liabilities
2,950,593
3,138,294
Creditors: amounts falling due after more than one year
10
(166,284)
(371,460)
Net assets
2,784,309
2,766,834
Capital and reserves
Called up share capital
512,201
512,201
Share premium account
50,410
50,410
Profit and loss reserves
2,221,698
2,204,223
Total equity
2,784,309
2,766,834

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 17 July 2023 and are signed on its behalf by:
J Kiddy
Director
Company Registration No. 04640158
RISKLOGIX SOLUTIONS LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2022
- 2 -
Share capital
Share premium account
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2021
512,201
50,410
2,061,655
2,624,266
Year ended 31 December 2021:
Profit and total comprehensive income for the year
-
-
142,568
142,568
Balance at 31 December 2021
512,201
50,410
2,204,223
2,766,834
Year ended 31 December 2022:
Profit and total comprehensive income for the year
-
-
17,475
17,475
Balance at 31 December 2022
512,201
50,410
2,221,698
2,784,309
RISKLOGIX SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 3 -
1
Accounting policies
Company information

RiskLogix Solutions Ltd is a private company limited by shares incorporated in England and Wales. The registered office and principal place of business is Eagle House Business Centre, 167 City Road, London, EC1V 1AW.

1.1
Accounting convention

These financial statements have been prepared in accordance with 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 disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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 £.

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

1.2
Going concern

The financial statements have been prepared under the going concern basis. The company made a trueloss before tax of £20,012 during the year ended 31 December 2022 and as of that date the company's net assets were £2,784,309 with net current liabilities of £197,585.

 

The directors believe demand for the GRC products that enhance Operational Resilience will continue increase as the company has received a rise in number of direct enquiries about the existing and new products. As most of the company's income is subscription-based with automatic renewal, the directors believe that the business model has substantial resilience to unforeseen events such as the high inflation in the UK. Therefore, the directors consider it reasonable to continue to prepare the financial statements on a going concern basis.

1.3
Turnover

The turnover shown in the profit and loss account represents amounts receivable during the year, exclusive of Value Added Tax, in respect of the products and services provided by the company.

 

Revenue is measured at the fair value of the consideration received or receivable. Revenue is recognised when the amount can be reliably measured, it is probable that the future economic benefits will flow and the specific criteria have been met for each of the following as described below:

Consulting / Compliance / Recruitment Income:

Revenues are recognised when the services have been delivered to customers and consultants are placed with clients.

 

Training Income:

Training income is recognised when a course is booked as these are non-cancellable and non-refundable.

 

Maintenance / Software Rental Income:

Maintenance and rental fees are invoiced annually. Income is recognised for the amounts relating to the accounting period and deferral of income is provided for amounts relating to future periods.

 

Software / Licence Income:

Income is recognised on sales of software when licence keys have been issued and / or contracts are signed.

RISKLOGIX SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 4 -
1.4
Research and development expenditure

The company capitalises research and development costs based on the time spent by internal staff, other consultants and a proportion of overheads attributable to development. These costs relate to the development of both new and existing software for sale to the clients in the current and future periods and are amortised over their expected useful life of five years on a straight line basis.

 

Service, administration and research costs incurred during the year are expensed to the profit and loss account.

1.5
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. Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date if the fair value can be measured reliably.

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:

Development Costs
Straight line basis over 10 years
1.6
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, fittings & equipment
20% on cost
Computer equipment
20% on cost

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.

1.7
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.8
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.

RISKLOGIX SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 5 -

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.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.9
Cash and cash equivalents

Cash and cash equivalents 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.

1.10
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

RISKLOGIX SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 6 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company's contractual obligations expire or are discharged or cancelled.

1.11
Equity instruments

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

1.12
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.

1.13
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.

1.14
Retirement benefits

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

 

 

 

RISKLOGIX SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 7 -
1.15
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the profit and loss account so as to produce a constant periodic rate of interest on the remaining balance of the liability.

 

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.16
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

1.17
Foreign exchange

Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Capitalisation of development expenditure

The directors capitalise proportions of staff, subcontractor costs and overheads, using carefully considered bases. Inevitably, there is an element of judgment, however, the directors aim to achieve a fair balance to be presented in the financial statements.

RISKLOGIX SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
2
Judgements and key sources of estimation uncertainty
(Continued)
- 8 -
Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Impairment of intangible assets

The directors consider the valuation of intangible assets and the extent, if any, that the value is impaired. They are able to draw on many years of experience and current work in the field, when arriving at their conclusions. The assets are not currently considered to be impaired.

3
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2022
2021
Number
Number
Total
6
5
4
Intangible fixed assets
Development Costs
£
Cost
At 1 January 2022
6,373,627
Additions - internally developed
662,358
At 31 December 2022
7,035,985
Amortisation and impairment
At 1 January 2022
3,188,220
Amortisation charged for the year
703,598
At 31 December 2022
3,891,818
Carrying amount
At 31 December 2022
3,144,167
At 31 December 2021
3,185,407
RISKLOGIX SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 9 -
5
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2022
216,581
Additions
3,997
At 31 December 2022
220,578
Depreciation and impairment
At 1 January 2022
214,445
Depreciation charged in the year
2,933
At 31 December 2022
217,378
Carrying amount
At 31 December 2022
3,200
At 31 December 2021
2,136
6
Fixed asset investments
2022
2021
£
£
Shares in group undertakings and participating interests
811
811
Fixed asset investments not carried at market value

Fixed assets investments are stated at cost which, in the opinion of the directors, does not differ materially from market value.

7
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
576,452
554,507
Corporation tax recoverable
95,335
111,411
Other debtors
63,121
77,522
Prepayments and accrued income
271,020
359,975
1,005,928
1,103,415
RISKLOGIX SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
7
Debtors
(Continued)
- 10 -
2022
2021
Amounts falling due after more than one year:
£
£
Amounts owed by group undertakings
30,567
373,843
Other debtors
129,184
123,222
159,751
497,065
Total debtors
1,165,679
1,600,480
8
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans
9
-
0
107,450
Trade creditors
559,594
682,482
Taxation and social security
11,674
10,384
Other creditors
5,683
4,742
Accruals and deferred income
871,962
1,008,552
1,448,913
1,813,610

The bank holds a fixed and floating charge over trademarks held by the company. The floating charge covers all of the property or undertakings of the company.

9
Loans and overdrafts
2022
2021
£
£
Bank loans
-
0
478,910
Payable within one year
-
0
107,450
Payable after one year
-
0
371,460
10
Creditors: amounts falling due after more than one year
2022
2021
£
£
Bank loans and overdrafts
-
0
371,460
Amounts owed to group undertakings
166,284
-
0
166,284
371,460
RISKLOGIX SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 11 -
11
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.

Senior Statutory Auditor:
Daniel Rose
Statutory Auditor:
CBW Audit Limited
12
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2022
2021
£
£
71,071
34,100
13
Related party transactions

The following amounts were outstanding at the reporting date:

 

At the year end, the company was owed £129,183 (2021: £123,222) by related parties. In this balance, £125,183 is interest bearing at 5% p.a., unsecured and repayable after one year. The remaining balance of £4,000 is interest free, unsecured and repayable after one year. The interest income from this balance for the year ended 31 December 2022 was £5,961 (2021: £5,677).

 

The company has taken advantage of the exemption available in FRS 102 "Related Party disclosures" Section 33.1A whereby it has not disclosed transactions or balances entered into between two or more members of a group, provided that any subsidiary which is a party to the transaction is wholly owned by such a member.

 

14
Parent company

The parent company of RiskLogix Solutions Ltd is Risklogix Solutions Holdings Ltd and its registered office is Eagle House Business Centre, 167 City Road, London, EC1V 1AW.

2022-12-312022-01-01false17 July 2023CCH SoftwareCCH Accounts Production 2023.100No description of principal activityThis audit opinion is unqualifiedR UppalJ KiddyMr J P Kiddy046401582022-01-012022-12-31046401582022-12-31046401582021-12-3104640158core:DevelopmentCostsCapitalisedDevelopmentExpenditure2022-12-3104640158core:DevelopmentCostsCapitalisedDevelopmentExpenditure2021-12-3104640158core:OtherPropertyPlantEquipment2022-12-3104640158core:OtherPropertyPlantEquipment2021-12-3104640158core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-3104640158core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3104640158core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3104640158core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3104640158core:CurrentFinancialInstruments2022-12-3104640158core:CurrentFinancialInstruments2021-12-3104640158core:Non-currentFinancialInstruments2022-12-3104640158core:Non-currentFinancialInstruments2021-12-3104640158core:ShareCapital2022-12-3104640158core:ShareCapital2021-12-3104640158core:SharePremium2022-12-3104640158core:SharePremium2021-12-3104640158core:RetainedEarningsAccumulatedLosses2022-12-3104640158core:RetainedEarningsAccumulatedLosses2021-12-3104640158core:ShareCapital2020-12-3104640158core:SharePremium2020-12-3104640158core:RetainedEarningsAccumulatedLosses2020-12-3104640158bus:CompanySecretaryDirector12022-01-012022-12-3104640158core:RetainedEarningsAccumulatedLosses2021-01-012021-12-31046401582021-01-012021-12-3104640158core:RetainedEarningsAccumulatedLosses2022-01-012022-12-3104640158core:IntangibleAssetsOtherThanGoodwill2022-01-012022-12-3104640158core:DevelopmentCostsCapitalisedDevelopmentExpenditure2022-01-012022-12-3104640158core:FurnitureFittings2022-01-012022-12-3104640158core:ComputerEquipment2022-01-012022-12-3104640158core:DevelopmentCostsCapitalisedDevelopmentExpenditure2021-12-3104640158core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:InternallyGeneratedIntangibleAssets2022-01-012022-12-3104640158core:OtherPropertyPlantEquipment2021-12-3104640158core:OtherPropertyPlantEquipment2022-01-012022-12-3104640158core:AfterOneYear2022-12-3104640158core:AfterOneYear2021-12-3104640158bus:PrivateLimitedCompanyLtd2022-01-012022-12-3104640158bus:SmallCompaniesRegimeForAccounts2022-01-012022-12-3104640158bus:FRS1022022-01-012022-12-3104640158bus:Audited2022-01-012022-12-3104640158bus:Director12022-01-012022-12-3104640158bus:Director22022-01-012022-12-3104640158bus:CompanySecretary12022-01-012022-12-3104640158bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP