ACCOUNTS - Final Accounts


Caseware UK (AP4) 2018.0.111 2018.0.111 2019-06-302019-06-30The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.truetrueConsultancy servicesfalse2018-07-01 03446796 2018-07-01 2019-06-30 03446796 2019-06-30 03446796 2018-06-30 03446796 c:Director1 2018-07-01 2019-06-30 03446796 d:FurnitureFittings 2018-07-01 2019-06-30 03446796 d:FurnitureFittings 2019-06-30 03446796 d:FurnitureFittings 2018-06-30 03446796 d:FurnitureFittings d:OwnedOrFreeholdAssets 2018-07-01 2019-06-30 03446796 d:CurrentFinancialInstruments 2019-06-30 03446796 d:CurrentFinancialInstruments 2018-06-30 03446796 d:CurrentFinancialInstruments d:WithinOneYear 2019-06-30 03446796 d:CurrentFinancialInstruments d:WithinOneYear 2018-06-30 03446796 d:ShareCapital 2019-06-30 03446796 d:ShareCapital 2018-06-30 03446796 d:SharePremium 2019-06-30 03446796 d:SharePremium 2018-06-30 03446796 d:RetainedEarningsAccumulatedLosses 2019-06-30 03446796 d:RetainedEarningsAccumulatedLosses 2018-06-30 03446796 c:FRS102 2018-07-01 2019-06-30 03446796 c:AuditExempt-NoAccountantsReport 2018-07-01 2019-06-30 03446796 c:FullAccounts 2018-07-01 2019-06-30 03446796 c:PrivateLimitedCompanyLtd 2018-07-01 2019-06-30 iso4217:GBP xbrli:pure

Registered number: 03446796










ICORE LIMITED








UNAUDITED

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2019

 
ICORE LIMITED
REGISTERED NUMBER: 03446796

BALANCE SHEET
AS AT 30 JUNE 2019

2019
2018
Note
£
£

Fixed assets
  

Tangible assets
 4 
5,973
8,383

  
5,973
8,383

Current assets
  

Debtors: amounts falling due within one year
 5 
2,404,260
2,904,104

Cash at bank and in hand
 6 
21,939
39,578

  
2,426,199
2,943,682

Creditors: amounts falling due within one year
 7 
(1,658,844)
(2,179,301)

Net current assets
  
 
 
767,355
 
 
764,381

Total assets less current liabilities
  
773,328
772,764

  

Net assets
  
773,328
772,764


Capital and reserves
  

Called up share capital 
  
120,218
120,218

Share premium account
  
641,547
641,547

Profit and loss account
  
11,563
10,999

Shareholders' funds
  
773,328
772,764


The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

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.
 
Page 1

 
ICORE LIMITED
REGISTERED NUMBER: 03446796
    
BALANCE SHEET (CONTINUED)
AS AT 30 JUNE 2019


The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The Company has opted not to file the profit and loss account in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 20 January 2020.




R Lake
Director


The notes on pages 3 to 7 form part of these financial statements.

Page 2

 
ICORE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019

1.


General information

The company is a private company limited by shares and is incorporated in England and Wales. The address of its registered office is One New Change, London, EC4M 9AF.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Revenue

Rendering of services
Revenue from the rendering of services is recognised in the period in which the services are provided to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

 
2.3

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight line method.

Depreciation is provided on the following basis:

Fixtures and fittings
-
33%

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the Profit and Loss Account.

 
2.4

Debtors

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

Page 3

 
ICORE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019

2.Accounting policies (continued)

 
2.5

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. 

 
2.6

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Profit and Loss Account.

Financial assets and liabilities are offset and the net amount reported in the Balance Sheet when there is an 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.

 
2.7

Creditors

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.8

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the Profit and Loss Account except when deferred in other comprehensive income as qualifying cash flow hedges.

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Profit and Loss Account within 'finance income or costs'. All other foreign exchange gains and losses are presented in the Profit and Loss Account within 'other operating income'.

Page 4

 
ICORE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019

2.Accounting policies (continued)

 
2.9

Finance costs

Finance costs are charged to the Profit and Loss Account over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.10

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to the Profit and Loss Account on a straight line basis over the lease term.

 
2.11

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in the Profit and Loss Account when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Company in independently administered funds.

 
2.12

Taxation

Tax is recognised in the Profit and Loss Account, except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.


3.


Employees

The average monthly number of employees, including directors, during the year was 39 (2018 -41).

Page 5

 
ICORE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019

4.


Tangible fixed assets





Fixtures and fittings

£



Cost


At 1 July 2018
20,565


Additions
2,216



At 30 June 2019

22,781



Depreciation


At 1 July 2018
12,182


Charge for the year on owned assets
4,626



At 30 June 2019

16,808



Net book value



At 30 June 2019
5,973



At 30 June 2018
8,383


5.


Debtors

2019
2018
£
£


Trade debtors
1,149,668
1,798,667

Amounts owed by group undertakings
1,194,006
1,069,539

Other debtors
28,262
10,449

Prepayments and accrued income
32,324
25,449

2,404,260
2,904,104


Page 6

 
ICORE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019

6.


Cash and cash equivalents

2019
2018
£
£

Cash at bank and in hand
21,939
39,578

Less: bank overdrafts
(945,264)
(1,120,893)

(923,325)
(1,081,315)



7.


Creditors: Amounts falling due within one year

2019
2018
£
£

Bank overdrafts
945,264
1,120,893

Trade creditors
113,203
362,650

Corporation tax
55,973
38,260

Other taxation and social security
322,747
427,457

Other creditors
157,071
116,867

Accruals and deferred income
64,586
113,174

1,658,844
2,179,301


The bank overdraft is secured by way of a fixed and floating debenture over all assets of the company.


8.


Commitments under operating leases

The company has future operating lease commitments of £127,181 (2018 - £124,200) due within one year.

 
Page 7