Hive Intelligence Limited - Period Ending 2018-12-31

Hive Intelligence Limited - Period Ending 2018-12-31


Hive Intelligence Limited 07117925 false 2018-01-01 2018-12-31 2018-12-31 The principal activity of the company is the development of business and domestic software. Digita Accounts Production Advanced 6.24.8820.0 Software true 07117925 2018-01-01 2018-12-31 07117925 2018-12-31 07117925 bus:Director1 1 2018-12-31 07117925 bus:OrdinaryShareClass1 2018-12-31 07117925 core:RetainedEarningsAccumulatedLosses 2018-12-31 07117925 core:ShareCapital 2018-12-31 07117925 core:SharePremium 2018-12-31 07117925 core:CurrentFinancialInstruments 2018-12-31 07117925 core:CurrentFinancialInstruments core:WithinOneYear 2018-12-31 07117925 core:WithinOneYear 2018-12-31 07117925 core:FurnitureFittingsToolsEquipment 2018-12-31 07117925 core:MotorVehicles 2018-12-31 07117925 bus:SmallEntities 2018-01-01 2018-12-31 07117925 bus:AuditExemptWithAccountantsReport 2018-01-01 2018-12-31 07117925 bus:FullAccounts 2018-01-01 2018-12-31 07117925 bus:RegisteredOffice 2018-01-01 2018-12-31 07117925 bus:Director1 2018-01-01 2018-12-31 07117925 bus:Director1 1 2018-01-01 2018-12-31 07117925 bus:Director2 2018-01-01 2018-12-31 07117925 bus:Director3 2018-01-01 2018-12-31 07117925 bus:Director4 2018-01-01 2018-12-31 07117925 bus:Director5 2018-01-01 2018-12-31 07117925 bus:OrdinaryShareClass1 2018-01-01 2018-12-31 07117925 bus:PrivateLimitedCompanyLtd 2018-01-01 2018-12-31 07117925 core:ComputerEquipment 2018-01-01 2018-12-31 07117925 core:FurnitureFittings 2018-01-01 2018-12-31 07117925 core:FurnitureFittingsToolsEquipment 2018-01-01 2018-12-31 07117925 core:MotorVehicles 2018-01-01 2018-12-31 07117925 countries:AllCountries 2018-01-01 2018-12-31 07117925 2017-12-31 07117925 core:FurnitureFittingsToolsEquipment 2017-12-31 07117925 core:MotorVehicles 2017-12-31 07117925 2017-01-01 2017-12-31 07117925 2017-12-31 07117925 bus:Director1 1 2017-12-31 07117925 bus:OrdinaryShareClass1 2017-12-31 07117925 core:RetainedEarningsAccumulatedLosses 2017-12-31 07117925 core:ShareCapital 2017-12-31 07117925 core:SharePremium 2017-12-31 07117925 core:CurrentFinancialInstruments 2017-12-31 07117925 core:CurrentFinancialInstruments core:WithinOneYear 2017-12-31 07117925 core:WithinOneYear 2017-12-31 07117925 core:FurnitureFittingsToolsEquipment 2017-12-31 07117925 core:MotorVehicles 2017-12-31 07117925 bus:Director1 1 2017-01-01 2017-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 07117925

Hive Intelligence Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2018

Pages for filing with Registrar

 

Hive Intelligence Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 10

 

Hive Intelligence Limited

Company Information

Directors

R J Horton

J A Mclevy

J V J Mitchell

C J Underhill

J Butters

Registered office

Unit 3
The Court Yard
Woodlands
Bradley Stoke
Bristol
BS32 4NQ

Registered number

07117925

Accountants

Corrigan Accountants Limited
The Tramshed
25 Lower Park Row
Bristol
BS1 5BN

 

Hive Intelligence Limited

(Registration number: 07117925)
Balance Sheet as at 31 December 2018

Note

2018
£

2017
£

Fixed assets

 

Tangible assets

4

6,711

3,347

Current assets

 

Debtors

5

280,767

199,048

Cash at bank and in hand

 

130,846

33,583

 

411,613

232,631

Creditors: Amounts falling due within one year

6

(274,324)

(125,849)

Net current assets

 

137,289

106,782

Net assets

 

144,000

110,129

Capital and reserves

 

Called up share capital

253

253

Share premium reserve

280,357

280,357

Profit and loss account

(136,610)

(170,481)

Total equity

 

144,000

110,129

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

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

 

Hive Intelligence Limited

(Registration number: 07117925)
Balance Sheet as at 31 December 2018

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised for issue by the Board on 9 September 2019 and signed on its behalf by:
 

R J Horton

Director

 

Hive Intelligence Limited

Notes to the Financial Statements for the Year Ended 31 December 2018

1

Statutory information

The company is a private company limited by share capital incorporated in England and Wales.

The address of its registered office is:
Unit 3
The Court Yard
Woodlands
Bradley Stoke
Bristol
BS32 4NQ

2

Accounting policies

Summary of significant accounting policies

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention.

The financial statements are prepared in pounds sterling which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the provision of services in the ordinary course of the company’s activities. Turnover is shown net of value added tax, returns, rebates and discounts. Turnover in respect of contracts for ongoing services is recognised over the life of the contract.

The company recognises revenue when:
The amount of revenue can be reliably measured;
and it is probable that future economic benefits will flow to the entity.

 

Hive Intelligence Limited

Notes to the Financial Statements for the Year Ended 31 December 2018

2

Accounting policies (continued)

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rates prevailing on the initial transaction dates.

Tax

The tax expense or credit for the period comprises the current tax expense or credit. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date.

Tangible fixed assets

Tangible fixed assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible fixed assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Computer equipment

25% and 50% on cost

Fixtures and fittings

25% on cost

Research and development

Expenditure on research and development is written off to profit or loss in the year in which it is incurred.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits.

Trade debtors

Trade debtors are recognised initially at the transaction price. They are subsequently measured using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

 

Hive Intelligence Limited

Notes to the Financial Statements for the Year Ended 31 December 2018

2

Accounting policies (continued)

Trade creditors

Trade creditors are recognised initially at the transaction price and subsequently measured using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense. The cost of any unused holiday entitlement is recognised in the period in which the employees' services are received.

 

Hive Intelligence Limited

Notes to the Financial Statements for the Year Ended 31 December 2018

2

Accounting policies (continued)

Share based payments

The company has issued options over its unissued shares to employees and other parties. FRS 102 requires that the cost of equity-settled transactions is measured by reference to the fair value of the equity instruments granted at the date at which they are granted and is recognised as an expense over the vesting period, which ends on the date on which the relevant option holders become fully entitled to the award. Fair value is determined using the Black-Scholes pricing model.

FRS 102 then requires that at each balance sheet date before vesting, the cumulative expense is calculated, representing the extent to which the vesting period has expired and taking into account management's best estimate of the achievement or otherwise of non-market conditions and of the number of equity instruments that will ultimately vest. The movement in cumulative expense since the previous balance sheet date is recognised in the profit and loss account, with a corresponding entry in equity.

As permitted by FRS102, these financial statements do not include any expense for share options which have been issued to certain employees since they were granted prior to the period in which FRS102 was adopted for the first time (i.e. prior to 1 January 2016).

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 10 (2017 - 7).

 

Hive Intelligence Limited

Notes to the Financial Statements for the Year Ended 31 December 2018

4

Tangible fixed assets

Computer equipment
 £

Fixtures and fittings
 £

Total
£

Cost

At 1 January 2018

7,741

5,098

12,839

Additions

6,230

-

6,230

At 31 December 2018

13,971

5,098

19,069

Depreciation

At 1 January 2018

6,307

3,185

9,492

Charge for the year

1,591

1,275

2,866

At 31 December 2018

7,898

4,460

12,358

Carrying amount

At 31 December 2018

6,073

638

6,711

At 31 December 2017

1,434

1,913

3,347

5

Debtors: amounts falling due within one year

2018
£

2017
£

Trade debtors

278,190

156,383

Other debtors

2,577

2,303

Corporation tax

-

40,362

280,767

199,048

 

Hive Intelligence Limited

Notes to the Financial Statements for the Year Ended 31 December 2018

6

Creditors: amounts falling due within one year

2018
£

2017
£

Trade creditors

13,891

7,958

Taxation and social security

53,391

36,660

Other creditors

2,613

2,794

Accruals and deferred income

204,378

71,282

Directors' current accounts

51

7,155

274,324

125,849

7

Share capital

Allotted, called up and fully paid shares

 

2018

2017

 

No.

£

No.

£

Ordinary shares of £0.01 each

25,335

253

25,335

253

         

8

Obligations under leases and hire purchase contracts

Operating leases

The total of future minimum lease payments is as follows:

2018
£

2017
£

Total lease commitment

15,466

24,304

 

Hive Intelligence Limited

Notes to the Financial Statements for the Year Ended 31 December 2018

9

Related party transactions

Transactions with directors

2018

At 1 January 2018
£

Capital introduced
£

Drawings
£

At 31 December 2018
£

Directors

(7,155)

(22,122)

29,226

(51)

         
     

 

2017

At 1 January 2017
£

Capital introduced
£

Drawings
£

At 31 December 2017
£

Directors

6

(54,405)

47,244

(7,155)

         
     

 

10

Share options

The following options have been granted in an EMI share scheme:

Date granted

Granted

No.

Exercised / lapsed
No.

31 December 2018
No.

Employees & other
No.

Exercise price
pence

30 June 2014

4,000

(4,000)

-

1

750

The option will vest in 24 traches over the 2 years from the granting of the options as follows:

a) the option will vest in respect of 182 shares on the date of the agreement

b) the option will vest in respect of a further 166 shares in each calendar month to 30 June 2016.

The options lapsed in the year as the employee left the company.