CETUS_SOLUTIONS_LIMITED - Accounts


Company Registration No. 04433973 (England and Wales)
CETUS SOLUTIONS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2019
PAGES FOR FILING WITH REGISTRAR
CETUS SOLUTIONS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
CETUS SOLUTIONS LIMITED
BALANCE SHEET
AS AT 30 SEPTEMBER 2019
30 September 2019
- 1 -
2019
2018
Notes
£
£
£
£
Fixed assets
Intangible assets
3
31,400
66,400
Tangible assets
4
295,857
161,816
327,257
228,216
Current assets
Stocks
-
481
Debtors
5
3,992,390
1,800,667
Cash at bank and in hand
840,495
2,799,357
4,832,885
4,600,505
Creditors: amounts falling due within one year
6
(3,572,432)
(3,365,269)
Net current assets
1,260,453
1,235,236
Total assets less current liabilities
1,587,710
1,463,452
Creditors: amounts falling due after more than one year
7
(56,631)
(86,178)
Provisions for liabilities
8
(29,351)
(26,463)
Net assets
1,501,728
1,350,811
Capital and reserves
Called up share capital
11
88
88
Share premium account
29,980
29,980
Capital redemption reserve
22
22
Profit and loss reserves
1,471,638
1,320,721
Total equity
1,501,728
1,350,811

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 September 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.

CETUS SOLUTIONS LIMITED
BALANCE SHEET (CONTINUED)
AS AT 30 SEPTEMBER 2019
30 September 2019
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 19 June 2020 and are signed on its behalf by:
M English
Director
Company Registration No. 04433973
CETUS SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 3 -
1
Accounting policies
Company information

Cetus Solutions Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Quadrant, Lumsdale Road, Cobra Court, Manchester, M32 0UT.

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 represents amounts receivable for goods and services net of VAT and trade discounts.

1.3
Intangible fixed assets - goodwill

Acquired goodwill is written off in equal annual instalments over its estimated useful economic life of 10 years.

1.4
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:

Land and buildings Leasehold
5% straight line
Plant and machinery
25% reducing balance
Fixtures, fittings & 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.

1.5
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). 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.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to sell.

 

CETUS SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
1
Accounting policies
(Continued)
- 4 -
1.7
Cash at bank and in hand

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.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ 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, 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.

1.9
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.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

CETUS SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
1
Accounting policies
(Continued)
- 5 -
1.10
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.

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.

1.11
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
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.

CETUS SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
1
Accounting policies
(Continued)
- 6 -
1.14
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.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 44 (2018 - 45).

3
Intangible fixed assets
Goodwill
£
Cost
At 1 October 2018 and 30 September 2019
350,000
Amortisation and impairment
At 1 October 2018
283,600
Amortisation charged for the year
35,000
At 30 September 2019
318,600
Carrying amount
At 30 September 2019
31,400
At 30 September 2018
66,400
CETUS SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 7 -
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 October 2018
3,357
389,396
392,753
Additions
100,669
193,012
293,681
Disposals
-
(106,271)
(106,271)
At 30 September 2019
104,026
476,137
580,163
Depreciation and impairment
At 1 October 2018
3,357
227,580
230,937
Depreciation charged in the year
4,195
60,244
64,439
Eliminated in respect of disposals
-
(11,070)
(11,070)
At 30 September 2019
7,552
276,754
284,306
Carrying amount
At 30 September 2019
96,474
199,383
295,857
At 30 September 2018
-
161,816
161,816
5
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
3,616,130
1,463,919
Corporation tax recoverable
39,461
30,104
Other debtors
336,799
306,644
3,992,390
1,800,667
CETUS SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 8 -
6
Creditors: amounts falling due within one year
2019
2018
£
£
Obligations under finance leases
29,548
29,547
Trade creditors
1,691,257
1,746,953
Corporation tax
75,939
163,558
Other taxation and social security
295,086
285,971
Other creditors
32,546
26,654
Accruals and deferred income
1,448,056
1,112,586
3,572,432
3,365,269

Obligations under finance leases are secured on the assets to which they relate.

7
Creditors: amounts falling due after more than one year
2019
2018
£
£
Obligations under finance leases
56,631
86,178

Obligations under finance leases are secured on the assets to which they relate.

8
Provisions for liabilities
2019
2018
£
£
Deferred tax liabilities
9
29,351
26,463
9
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2019
2018
Balances:
£
£
Accelerated capital allowances
30,150
27,262
Other short term timing differences
(799)
(799)
29,351
26,463
CETUS SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
9
Deferred taxation
(Continued)
- 9 -
2019
Movements in the year:
£
Liability at 1 October 2018
26,463
Charge to profit or loss
2,888
Liability at 30 September 2019
29,351
10
Share-based payment transactions

The company has granted options to certain employees in respect of 975 ordinary "E" shares of 1p each.

11
Called up share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
7,900 Ordinary shares of 1p each
79
79
900 Ordinary "A" shares of 1p each
9
9
88
88
12
Operating lease commitments

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2019
2018
£
£
372,215
48,750
13
Directors' transactions

Advances or credits have been granted by the company to its directors as follows:

Description
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
Loan
2.50
243,628
174,484
5,612
(152,304)
271,420
243,628
174,484
5,612
(152,304)
271,420
2019-09-302018-10-01false19 June 2020CCH SoftwareCCH Accounts Production 2020.100No description of principal activityJ EnglishM EnglishG RumgayP KivealK O'HigginsR SimsJ English044339732018-10-012019-09-30044339732019-09-3004433973core:NetGoodwill2019-09-3004433973core:NetGoodwill2018-09-30044339732017-10-012018-09-30044339732018-09-3004433973core:LandBuildings2019-09-3004433973core:OtherPropertyPlantEquipment2019-09-3004433973core:OtherPropertyPlantEquipment2018-09-3004433973core:CurrentFinancialInstrumentscore:WithinOneYear2019-09-3004433973core:CurrentFinancialInstrumentscore:WithinOneYear2018-09-3004433973core:CurrentFinancialInstruments2019-09-3004433973core:CurrentFinancialInstruments2018-09-3004433973core:Non-currentFinancialInstruments2019-09-3004433973core:Non-currentFinancialInstruments2018-09-3004433973core:ShareCapital2019-09-3004433973core:ShareCapital2018-09-3004433973core:SharePremium2019-09-3004433973core:SharePremium2018-09-3004433973core:CapitalRedemptionReserve2019-09-3004433973core:CapitalRedemptionReserve2018-09-3004433973core:RetainedEarningsAccumulatedLosses2019-09-3004433973core:RetainedEarningsAccumulatedLosses2018-09-3004433973core:ShareCapitalOrdinaryShares2019-09-3004433973core:ShareCapitalOrdinaryShares2018-09-3004433973bus:Director12018-10-012019-09-3004433973core:Goodwill2018-10-012019-09-3004433973core:LandBuildingscore:LeasedAssetsHeldAsLessee2018-10-012019-09-3004433973core:PlantMachinery2018-10-012019-09-3004433973core:FurnitureFittings2018-10-012019-09-3004433973core:NetGoodwill2018-09-3004433973core:NetGoodwill2018-10-012019-09-3004433973core:LandBuildings2018-09-3004433973core:OtherPropertyPlantEquipment2018-09-30044339732018-09-3004433973core:LandBuildings2018-10-012019-09-3004433973core:OtherPropertyPlantEquipment2018-10-012019-09-3004433973core:WithinOneYear2019-09-3004433973core:WithinOneYear2018-09-3004433973bus:PrivateLimitedCompanyLtd2018-10-012019-09-3004433973bus:SmallCompaniesRegimeForAccounts2018-10-012019-09-3004433973bus:FRS1022018-10-012019-09-3004433973bus:AuditExemptWithAccountantsReport2018-10-012019-09-3004433973bus:Director22018-10-012019-09-3004433973bus:Director32018-10-012019-09-3004433973bus:Director42018-10-012019-09-3004433973bus:Director52018-10-012019-09-3004433973bus:Director62018-10-012019-09-3004433973bus:CompanySecretary12018-10-012019-09-3004433973bus:FullAccounts2018-10-012019-09-30xbrli:purexbrli:sharesiso4217:GBP