INTENSIFI_LONDON_LIMITED - Accounts


Company Registration No. 09176390 (England and Wales)
INTENSIFI LONDON LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 AUGUST 2017
PAGES FOR FILING WITH REGISTRAR
INTENSIFI LONDON LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 9
INTENSIFI LONDON LIMITED
BALANCE SHEET
AS AT
30 AUGUST 2017
30 August 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Intangible assets
5
8,516
11,789
Current assets
Debtors
6
10,499
18,484
Cash at bank and in hand
-
4,838
10,499
23,322
Creditors: amounts falling due within one year
7
(114,278)
(136,920)
Net current liabilities
(103,779)
(113,598)
Total assets less current liabilities
(95,263)
(101,809)
Capital and reserves
Called up share capital
8
10,956
10,725
Share premium account
867,295
691,776
Profit and loss reserves
(973,514)
(804,310)
Total equity
(95,263)
(101,809)

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

For the financial period ended 30 August 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges her responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the period in question in accordance with section 476.

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 30 May 2018 and are signed on its behalf by:
Miss S Anderton
Director
Company Registration No. 09176390
INTENSIFI LONDON LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 30 AUGUST 2017
- 2 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 September 2015
10,262
340,738
(369,433)
(18,433)
Period ended 31 August 2016:
Loss and total comprehensive income for the period
-
-
(434,877)
(434,877)
Issue of share capital
8
463
351,038
-
351,501
Balance at 31 August 2016
10,725
691,776
(804,310)
(101,809)
Period ended 30 August 2017:
Loss and total comprehensive income for the period
-
-
(169,204)
(169,204)
Issue of share capital
8
231
175,519
-
175,750
Balance at 30 August 2017
10,956
867,295
(973,514)
(95,263)
INTENSIFI LONDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 AUGUST 2017
- 3 -
1
Accounting policies
Company information

Intensifi London Limited is a private company limited by shares incorporated in England and Wales. The registered office is 6th Floor, Blackfriars House, Parsonage, Manchester, M3 2JA.

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.

These financial statements for the period ended 30 August 2017 are the first financial statements of Intensifi London Limited prepared in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland. The date of transition to FRS 102 was 1 September 2015. An explanation of how transition to FRS 102 has affected the reported financial position and financial performance is given in note 12.

1.2
Going concern

Despite the net liability position recorded at the year end, at the time of approving the financial statements the director is satisfied that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.

 

The company meets its day to day financing through support from its shareholders. In addition, the company retains the support of its director who has committed to continuing this support for the foreseeable future. Intensifi London Limited is expected to generate future trading profits as the income is expected to increase with the launch of the product in January 2019.

 

The director, having made due and careful enquiries, is therefore satisfied that the company is in a position to continue in operational existence for the foreseeable future and meet its liabilities as and when they fall due. The company therefore adopts the going concern basis in preparing its financial statements.

1.3
Reporting period

The current financial statements represent a 364 day period from the 1st September 2016 to 30th August 2017. The comparatives represent a 365 day period for the year ended 31 August 2016. Therefore the results presented are not entirely comparable between the two periods.

1.4
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

INTENSIFI LONDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 AUGUST 2017
1
Accounting policies
(Continued)
- 4 -

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

 

1.5
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.6
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 where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the cost or value of the asset 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:

Website Development
25% Straight Line
1.7
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.

 

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.

1.8
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.

INTENSIFI LONDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 AUGUST 2017
1
Accounting policies
(Continued)
- 5 -
1.9
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.

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.

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.

1.10
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.

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.

INTENSIFI LONDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 AUGUST 2017
1
Accounting policies
(Continued)
- 6 -
1.12
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
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is 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.

 

There has been no critical judgements, estimates and assumptions in the preparation of these financial statements.

3
Employees

The average monthly number of persons (including directors) employed by the company during the period was 4 (2016 - 4).

4
Taxation

The actual charge for the period can be reconciled to the expected credit for the period based on the profit or loss and the standard rate of tax as follows:

2017
2016
£
£
Loss before taxation
(169,204)
(434,877)
Expected tax credit based on the standard rate of corporation tax in the UK of 19.00% (2016: 20.00%)
(32,149)
(86,975)
Tax effect of expenses that are not deductible in determining taxable profit
738
-
Unutilised tax losses carried forward
31,411
86,975
Taxation charge for the period
-
-

The company has estimated losses of £945,292 (2016: £813,773) available for carry forward against future trading profits. No deferred tax debtor has been provided in respect of these losses as the company does not anticipate making profits of this size in the foreseeable future.

 

A change to the UK corporation tax rate was announced in the Chancellors' Budget on 16 March 2016. The change announced is to reduce the main rate to 17% from 1 April 2020.

INTENSIFI LONDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 AUGUST 2017
- 7 -
5
Intangible fixed assets
Website Development
£
Cost
At 1 September 2016 and 30 August 2017
13,090
Amortisation and impairment
At 1 September 2016
1,301
Amortisation charged for the period
3,273
At 30 August 2017
4,574
Carrying amount
At 30 August 2017
8,516
At 31 August 2016
11,789
6
Debtors
2017
2016
Amounts falling due within one year:
£
£
Trade debtors
-
1
Other debtors
10,499
18,483
10,499
18,484
7
Creditors: amounts falling due within one year
2017
2016
£
£
Bank loans and overdrafts
123
2,165
Trade creditors
64,417
97,130
Other taxation and social security
-
700
Other creditors
49,738
36,925
114,278
136,920
INTENSIFI LONDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 AUGUST 2017
- 8 -
8
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and not fully paid
109,560 Ordinary Shares of 10p each
10,956
10,725
10,956
10,725

On incorporation, 90,000 shares were issued at par value of £0.10. These shares remain unpaid at the year end.

 

During the period the company issued 2,313 ordinary shares for a consideration of £80 per share.

 

The total consideration received by the company during the period for the 2,313 shares issued was £185,000 giving rise to a share premium of £184,769. The share premium increase for the year was £175,519 after deducting financing costs of £9,250.

9
Events after the reporting date

During 2018 £10,000 was received by the company in respect of new share issues. of which, 125 shares were issued at a premium of £80 per share, giving a rise to share premium of £9,988.

10
Directors' transactions

During the year the company operated a loan account with its director. At the balance sheet date the company owed the director £90 (2016; £425). This amount is included within other creditors. During the year the director incurred expenses on behalf of the company totalling £4,762, paid £307 to the company and withdrew £80,404 from the company.

 

Management charges totalling £75,000 (2016; £50,000) were charged to the company from Miss S Anderton for services provided.

 

This loan is repayable on demand and no interest was charged on the balance.

11
Control

The ultimate controlling party is Miss S Anderton by virtue of her majority shareholding.

12
Reconciliations on adoption of FRS 102
Reconciliation of equity
1 September
31 August
2015
2016
£
£
Equity as reported under previous UK GAAP and under FRS 102
(18,433)
(101,809)
INTENSIFI LONDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 AUGUST 2017
12
Reconciliations on adoption of FRS 102
(Continued)
- 9 -
Reconciliation of loss for the financial period
2016
£
Loss as reported under previous UK GAAP and under FRS 102
(434,877)
Notes to reconciliations on adoption of FRS 102
Intangible assets

On transition to FRS102 the website development has been reclassified as an intangible asset and depreciated accordingly. The effect of this transitional adjustment is to decrease fixed assets by 11,789 and increase intangible assets by 11,789. There is no effect on reported equity. The directors are now satisfied that the financial statements show a true and fair view.

 

2017-08-302016-09-01falseCCH SoftwareCCH Accounts Production 2018.100No description of principal activity30 May 2018Miss S AndertonMr J MartellMr N Goonetilleke091763902016-09-012017-08-30091763902017-08-30091763902016-08-3109176390core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2017-08-3009176390core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2016-08-3109176390core:CurrentFinancialInstruments2017-08-3009176390core:CurrentFinancialInstruments2016-08-3109176390core:ShareCapital2017-08-3009176390core:ShareCapital2016-08-3109176390core:SharePremium2017-08-3009176390core:SharePremium2016-08-3109176390core:RetainedEarningsAccumulatedLosses2017-08-3009176390core:RetainedEarningsAccumulatedLosses2016-08-3109176390core:ShareCapitalOrdinaryShares2017-08-3009176390core:ShareCapitalOrdinaryShares2016-08-3109176390bus:Director12016-09-012017-08-30091763902015-09-012016-08-3109176390core:RetainedEarningsAccumulatedLosses2016-09-012017-08-3009176390core:ShareCapital2015-09-012016-08-3109176390core:SharePremium2015-09-012016-08-3109176390core:ShareCapital2016-09-012017-08-3009176390core:SharePremium2016-09-012017-08-3009176390core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2016-08-3109176390core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2016-09-012017-08-3009176390bus:OrdinaryShareClass12016-09-012017-08-3009176390bus:OrdinaryShareClass12017-08-3009176390bus:PrivateLimitedCompanyLtd2016-09-012017-08-3009176390bus:FRS1022016-09-012017-08-3009176390bus:AuditExemptWithAccountantsReport2016-09-012017-08-3009176390bus:SmallCompaniesRegimeForAccounts2016-09-012017-08-3009176390bus:Director22016-09-012017-08-3009176390bus:Director32016-09-012017-08-3009176390bus:FullAccounts2016-09-012017-08-30xbrli:purexbrli:sharesiso4217:GBP