MODERN_DEMOCRACY_LIMITED - Accounts


Company Registration No. NI623698 (Northern Ireland)
MODERN DEMOCRACY LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019
MODERN DEMOCRACY LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
MODERN DEMOCRACY LIMITED
BALANCE SHEET
AS AT
30 JUNE 2019
30 June 2019
- 1 -
2019
2018
Notes
£
£
£
£
Fixed assets
Tangible assets
3
27,793
19,149
Current assets
Debtors
4
174,193
52,100
Cash at bank and in hand
598,307
156,817
772,500
208,917
Creditors: amounts falling due within one year
5
(268,639)
(160,383)
Net current assets
503,861
48,534
Total assets less current liabilities
531,654
67,683
Creditors: amounts falling due after more than one year
6
(4,360)
(27,083)
Net assets
527,294
40,600
Capital and reserves
Called up share capital
8
130,042
129,168
Share premium account
1,220,922
471,792
Profit and loss reserves
(823,670)
(560,360)
Total equity
527,294
40,600

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 30 June 2019 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.

MODERN DEMOCRACY LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 JUNE 2019
30 June 2019
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 5 November 2019 and are signed on its behalf by:
R Devine
Director
Company Registration No. NI623698
MODERN DEMOCRACY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019
- 3 -
1
Accounting policies
Company information

Modern Democracy Limited is a private company limited by shares incorporated in Northern Ireland. The registered office is Catalyst Inc., Northern Ireland Science Park, Bay Road, Derry, BT48 7TG.

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
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
- 33% straight line
Computers
- 33% straight line
MODERN DEMOCRACY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2019
1
Accounting policies
(Continued)
- 4 -

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
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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.

1.5
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.

1.6
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.

MODERN DEMOCRACY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2019
1
Accounting policies
(Continued)
- 5 -
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.

1.7
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.

1.8
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
Share-based payments

Equity-settled share-based payments are measured at fair value at the date of grant by reference to the fair value of the equity instruments granted. The fair value determined at the grant date is expensed on a straight-line basis over the vesting period, based on the estimate of shares that will eventually vest. A corresponding adjustment is made to equity.

When the terms and conditions of equity-settled share-based payments at the time they were granted are subsequently modified, the fair value of the share-based payment under the original terms and conditions and under the modified terms and conditions are both determined at the date of the modification. Any excess of the modified fair value over the original fair value is recognised over the remaining vesting period in addition to the grant date fair value of the original share-based payment. The share-based payment expense is not adjusted if the modified fair value is less than the original fair value.

 

Cancellations or settlements (including those resulting from employee redundancies) are treated as an acceleration of vesting and the amount that would have been recognised over the remaining vesting period is recognised immediately.

MODERN DEMOCRACY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2019
1
Accounting policies
(Continued)
- 6 -
1.10
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 profit or loss 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.

1.11
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 20 (2018 - 12).

3
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 July 2018
29,736
Additions
19,466
At 30 June 2019
49,202
Depreciation and impairment
At 1 July 2018
10,587
Depreciation charged in the year
10,822
At 30 June 2019
21,409
Carrying amount
At 30 June 2019
27,793
At 30 June 2018
19,149
MODERN DEMOCRACY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2019
- 7 -
4
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
113,678
34,935
Other debtors
60,515
17,165
174,193
52,100
5
Creditors: amounts falling due within one year
2019
2018
£
£
Bank loans
25,000
25,000
Trade creditors
17,983
36,885
Taxation and social security
55,886
49,445
Other creditors
169,770
49,053
268,639
160,383
6
Creditors: amounts falling due after more than one year
2019
2018
£
£
Bank loans and overdrafts
2,083
27,083
Other creditors
2,277
-
4,360
27,083
7
Share-based payment transactions
Number of share options
Weighted average exercise price
2019
2018
2019
2018
Number
Number
£
£
Outstanding at 1 July 2018
-
-
-
-
Granted
22,542
-
-
-
Outstanding at 30 June 2019
22,542
-
-
-
Exercisable at 30 June 2019
-
-
-
-

The options outstanding at 30 June 2019 had an exercise price of £8.58, and expire on various dates from 4 December 2019 to 4 December 2022.

MODERN DEMOCRACY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2019
- 8 -
8
Called up share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
128,706 Ordinary Shares of £1 each
128,706
128,706
133,600 (2018: 0) A Ordinary Shares of 1p each
1,336
-
130,042
128,706
Preference share capital
Issued and fully paid
Preference shares classified as equity
-
462
Total equity share capital
130,042
129,168
2019-06-302018-07-01false05 November 2019CCH SoftwareCCH Accounts Production 2019.301No description of principal activityR DevineS DonaghyC QuiggAM SlavinB ReidR McGowan-SmythJ AndrewsMary WalkerNI6236982018-07-012019-06-30NI6236982019-06-30NI6236982018-06-30NI623698core:OtherPropertyPlantEquipment2019-06-30NI623698core:OtherPropertyPlantEquipment2018-06-30NI623698core:CurrentFinancialInstrumentscore:WithinOneYear2019-06-30NI623698core:CurrentFinancialInstrumentscore:WithinOneYear2018-06-30NI623698core:CurrentFinancialInstruments2019-06-30NI623698core:CurrentFinancialInstruments2018-06-30NI623698core:Non-currentFinancialInstruments2019-06-30NI623698core:Non-currentFinancialInstruments2018-06-30NI623698core:ShareCapital2019-06-30NI623698core:ShareCapital2018-06-30NI623698core:SharePremium2019-06-30NI623698core:SharePremium2018-06-30NI623698core:RetainedEarningsAccumulatedLosses2019-06-30NI623698core:RetainedEarningsAccumulatedLosses2018-06-30NI623698core:ShareCapitalOrdinaryShares2019-06-30NI623698core:ShareCapitalOrdinaryShares2018-06-30NI623698bus:Director12018-07-012019-06-30NI623698core:FurnitureFittings2018-07-012019-06-30NI623698core:ComputerEquipment2018-07-012019-06-30NI623698core:OtherPropertyPlantEquipment2018-06-30NI623698core:OtherPropertyPlantEquipment2018-07-012019-06-30NI623698core:WithinOneYear2019-06-30NI623698core:WithinOneYear2018-06-30NI623698bus:PrivateLimitedCompanyLtd2018-07-012019-06-30NI623698bus:SmallCompaniesRegimeForAccounts2018-07-012019-06-30NI623698bus:FRS1022018-07-012019-06-30NI623698bus:AuditExemptWithAccountantsReport2018-07-012019-06-30NI623698bus:Director22018-07-012019-06-30NI623698bus:Director32018-07-012019-06-30NI623698bus:Director42018-07-012019-06-30NI623698bus:Director52018-07-012019-06-30NI623698bus:Director62018-07-012019-06-30NI623698bus:Director72018-07-012019-06-30NI623698bus:CompanySecretary12018-07-012019-06-30NI623698bus:FullAccounts2018-07-012019-06-30xbrli:purexbrli:sharesiso4217:GBP