NEATEBOX_LIMITED - Accounts


Company Registration No. SC409943 (Scotland)
NEATEBOX LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2018
PAGES FOR FILING WITH REGISTRAR
NEATEBOX LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
4 - 9
NEATEBOX LIMITED
BALANCE SHEET
AS AT
31 OCTOBER 2018
31 October 2018
- 1 -
2018
2017
Notes
£
£
£
£
Fixed assets
Intangible assets
3
1,559
1,781
Tangible assets
4
1,714
2,285
3,273
4,066
Current assets
Stocks
2,500
2,500
Debtors
5
13,366
22,839
Cash at bank and in hand
67
13,332
15,933
38,671
Creditors: amounts falling due within one year
6
(68,199)
(28,828)
Net current (liabilities)/assets
(52,266)
9,843
Total assets less current liabilities
(48,993)
13,909
Creditors: amounts falling due after more than one year
7
(126,169)
(122,120)
Net liabilities
(175,162)
(108,211)
Capital and reserves
Called up share capital
8
1
1
Share premium account
220,140
150,630
Profit and loss reserves
(395,303)
(258,842)
Total equity
(175,162)
(108,211)

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

For the financial year ended 31 October 2018 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their 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.

NEATEBOX LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 OCTOBER 2018
31 October 2018
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 11 March 2019 and are signed on its behalf by:
Mr G Neate
Director
Company Registration No. SC409943
NEATEBOX LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 OCTOBER 2018
- 3 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 November 2016
1
76,020
(144,876)
(68,855)
Year ended 31 October 2017:
Loss and total comprehensive income for the year
-
-
(113,966)
(113,966)
Issue of share capital
8
-
74,610
-
74,610
Balance at 31 October 2017
1
150,630
(258,842)
(108,211)
Year ended 31 October 2018:
Loss and total comprehensive income for the year
-
-
(136,461)
(136,461)
Issue of share capital
8
-
69,510
-
69,510
Balance at 31 October 2018
1
220,140
(395,303)
(175,162)
NEATEBOX LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2018
- 4 -
1
Accounting policies
Company information

Neatebox Limited is a private company limited by shares incorporated in Scotland. The registered office is 20a Station Road, Roslin, Midlothian, EH25 9LR.

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, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

The company made a loss this year and at the balance sheet date it had net liabilities. The company is dependent on directors' loans, loan notes and future equity investments. The accounts have been prepared on the going concern basis which assumes that the existing facilities will continue to be available to the company and that investors will continue to purchase equity shares from the company for the foreseeable future. The directors believe that this will be the case and therefore that the accounts should be prepared on a going concern basis.

1.3
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.

 

 

1.4
Intangible fixed assets other than goodwill

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:

Patents
Over 10 years
1.5
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.

NEATEBOX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2018
1
Accounting policies
(Continued)
- 5 -

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:

Plant and machinery
25% reducing balance
Computer equipment
25% reducing balance

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.

1.6
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).

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.

1.7
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of replacement cost and cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

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.

NEATEBOX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2018
1
Accounting policies
(Continued)
- 6 -
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.

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.

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.

1.10
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.

NEATEBOX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2018
1
Accounting policies
(Continued)
- 7 -
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.

1.12
Retirement benefits

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

1.13
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to income 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 lease asset are consumed.

1.14
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.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 5 (2017 - 7).

3
Intangible fixed assets
Other
£
Cost
At 1 November 2017 and 31 October 2018
2,225
Amortisation and impairment
At 1 November 2017
444
Amortisation charged for the year
222
At 31 October 2018
666
Carrying amount
At 31 October 2018
1,559
At 31 October 2017
1,781
NEATEBOX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2018
- 8 -
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 November 2017 and 31 October 2018
4,227
Depreciation and impairment
At 1 November 2017
1,942
Depreciation charged in the year
571
At 31 October 2018
2,513
Carrying amount
At 31 October 2018
1,714
At 31 October 2017
2,285
5
Debtors
2018
2017
Amounts falling due within one year:
£
£
Trade debtors
5,671
14,130
Other debtors
7,695
3,219
Prepayments and accrued income
-
5,490
13,366
22,839
6
Creditors: amounts falling due within one year
2018
2017
Notes
£
£
Other borrowings
9,813
-
Payments received on account
5,500
-
Trade creditors
14,937
3,578
Other taxation and social security
3,526
885
Other creditors
4,288
10,819
Accruals and deferred income
30,135
13,546
68,199
28,828
NEATEBOX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2018
- 9 -
7
Creditors: amounts falling due after more than one year
2018
2017
Notes
£
£
Other borrowings
126,169
122,120

Other borrowings include £70,000 (2017 - £70,000) of unsecured 7.27% convertible notes 2026.

8
Called up share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
13,488 ordinary shares of £0.0001 each
1
1
1
1

During the year 662 ordinary shares were issued at a premium of £105 per share.

9
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:

2018
2017
£
£
14,292
10,700
2018-10-312017-11-01falseCCH SoftwareCCH Accounts Production 2018.220No description of principal activity11 March 2019Mr G NeateMr F NivenMr C SwainsonMr A HutcheonMs R BonningtonSC4099432017-11-012018-10-31SC4099432018-10-31SC4099432017-10-31SC409943core:IntangibleAssetsOtherThanGoodwill2018-10-31SC409943core:IntangibleAssetsOtherThanGoodwill2017-10-31SC409943core:OtherPropertyPlantEquipment2018-10-31SC409943core:OtherPropertyPlantEquipment2017-10-31SC409943core:CurrentFinancialInstruments2018-10-31SC409943core:CurrentFinancialInstruments2017-10-31SC409943core:Non-currentFinancialInstruments2018-10-31SC409943core:Non-currentFinancialInstruments2017-10-31SC409943core:ShareCapital2018-10-31SC409943core:ShareCapital2017-10-31SC409943core:SharePremium2018-10-31SC409943core:SharePremium2017-10-31SC409943core:RetainedEarningsAccumulatedLosses2018-10-31SC409943core:RetainedEarningsAccumulatedLosses2017-10-31SC409943core:ShareCapitalOrdinaryShares2018-10-31SC409943core:ShareCapitalOrdinaryShares2017-10-31SC409943bus:Director12017-11-012018-10-31SC4099432016-11-012017-10-31SC409943core:RetainedEarningsAccumulatedLosses2017-11-012018-10-31SC409943core:SharePremium2016-11-012017-10-31SC409943core:SharePremium2017-11-012018-10-31SC409943core:PlantMachinery2017-11-012018-10-31SC409943core:ComputerEquipment2017-11-012018-10-31SC409943core:IntangibleAssetsOtherThanGoodwill2017-10-31SC409943core:IntangibleAssetsOtherThanGoodwill2017-11-012018-10-31SC409943core:OtherPropertyPlantEquipment2017-10-31SC409943core:OtherPropertyPlantEquipment2017-11-012018-10-31SC409943bus:PrivateLimitedCompanyLtd2017-11-012018-10-31SC409943bus:FRS1022017-11-012018-10-31SC409943bus:AuditExemptWithAccountantsReport2017-11-012018-10-31SC409943bus:SmallCompaniesRegimeForAccounts2017-11-012018-10-31SC409943bus:Director22017-11-012018-10-31SC409943bus:Director32017-11-012018-10-31SC409943bus:Director42017-11-012018-10-31SC409943bus:Director52017-11-012018-10-31SC409943bus:FullAccounts2017-11-012018-10-31xbrli:purexbrli:sharesiso4217:GBP