CLEO_AI_LTD. - Accounts


Company Registration No. 09864205 (England and Wales)
CLEO AI LTD.
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2017
PAGES FOR FILING WITH REGISTRAR
CLEO AI LTD.
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
CLEO AI LTD.
BALANCE SHEET
AS AT
31 DECEMBER 2017
31 December 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Tangible assets
3
19,650
4,625
Current assets
Debtors
4
34,431
14,403
Cash at bank and in hand
1,144,488
476,844
1,178,919
491,247
Creditors: amounts falling due within one year
5
(39,052)
(8,768)
Net current assets
1,139,867
482,479
Total assets less current liabilities
1,159,517
487,104
Creditors: amounts falling due after more than one year
6
(1,741,999)
-
Net (liabilities)/assets
(582,482)
487,104
Capital and reserves
Called up share capital
7
125
125
Share premium account
570,646
570,646
Profit and loss reserves
(1,153,253)
(83,667)
Total equity
(582,482)
487,104

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 year ended 31 December 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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 members have not required the company to obtain an audit of its financial statements for the year 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.

CLEO AI LTD.
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2017
31 December 2017
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 26 September 2018 and are signed on its behalf by:
B Hussey-Yeo
Director
Company Registration No. 09864205
CLEO AI LTD.
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2017
- 3 -
1
Accounting policies
Company information

Cleo AI Ltd. is a private company limited by shares incorporated in England and Wales. The registered office is 8 Blackstock Mews, Islington, London, N4 2BT.

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
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.

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.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.3
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 and fittings
25% straight line basis

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.

1.4
Cash and cash equivalents

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.

CLEO AI LTD.
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
1
Accounting policies
(Continued)
- 4 -
1.5
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.

1.6
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.

1.7
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.

CLEO AI LTD.
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
1
Accounting policies
(Continued)
- 5 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.8
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.

1.9
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
Employees

The average monthly number of persons (including directors) employed by the company during the year was 8 (2016 - 1).

CLEO AI LTD.
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
- 6 -
3
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2017
22,318
Additions
6,166
Disposals
(229)
At 31 December 2017
28,255
Depreciation and impairment
At 1 January 2017
1,541
Depreciation charged in the year
7,064
At 31 December 2017
8,605
Carrying amount
At 31 December 2017
19,650
At 31 December 2016
4,625
4
Debtors
2017
2016
Amounts falling due within one year:
£
£
Trade debtors
1,023
-
Other debtors
33,408
14,403
34,431
14,403
5
Creditors: amounts falling due within one year
2017
2016
£
£
Trade creditors
37,854
-
Other taxation and social security
(4,322)
5,654
Other creditors
5,520
3,114
39,052
8,768
6
Creditors: amounts falling due after more than one year
2017
2016
£
£
Other creditors
1,741,999
-
CLEO AI LTD.
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
6
Creditors: amounts falling due after more than one year
(Continued)
- 7 -

Convertible loan notes were issued in the year. Conditions for conversion were met in the following year and the loans were converted into shares.

7
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and fully paid
10,398,514 Ordinary shares of 0.001p each
104
104
2,134,901 Series Seed Preferred Shares of 0.001p each
21
21
125
125
8
Directors' transactions

 

Interest free loans have been granted by the company to its directors as follows:

Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
B Hussey-Yeo -
0
12,022
9,799
(12,022)
9,799
12,022
9,799
(12,022)
9,799

These amounts were repaid within nine months of the period end.

2017-12-312017-01-01falseCCH SoftwareCCH Accounts Production 2018.220No description of principal activity26 September 2018Aleksandra WozniakBarnaby Hussey-Yeo098642052017-01-012017-12-31098642052017-12-31098642052016-12-3109864205core:OtherPropertyPlantEquipment2017-12-3109864205core:OtherPropertyPlantEquipment2016-12-3109864205core:CurrentFinancialInstruments2017-12-3109864205core:CurrentFinancialInstruments2016-12-3109864205core:Non-currentFinancialInstruments2017-12-3109864205core:ShareCapital2017-12-3109864205core:ShareCapital2016-12-3109864205core:SharePremium2017-12-3109864205core:SharePremium2016-12-3109864205core:RetainedEarningsAccumulatedLosses2017-12-3109864205core:RetainedEarningsAccumulatedLosses2016-12-3109864205core:ShareCapitalOrdinaryShares2017-12-3109864205core:ShareCapitalOrdinaryShares2016-12-3109864205bus:Director22017-01-012017-12-3109864205core:FurnitureFittings2017-01-012017-12-3109864205core:OtherPropertyPlantEquipment2016-12-3109864205core:OtherPropertyPlantEquipment2017-01-012017-12-3109864205bus:OrdinaryShareClass12017-12-3109864205bus:OrdinaryShareClass22017-12-3109864205bus:OrdinaryShareClass12017-01-012017-12-3109864205bus:OrdinaryShareClass22017-01-012017-12-3109864205bus:PrivateLimitedCompanyLtd2017-01-012017-12-3109864205bus:FRS1022017-01-012017-12-3109864205bus:AuditExemptWithAccountantsReport2017-01-012017-12-3109864205bus:SmallCompaniesRegimeForAccounts2017-01-012017-12-3109864205bus:Director12017-01-012017-12-3109864205bus:FullAccounts2017-01-012017-12-31xbrli:purexbrli:sharesiso4217:GBP