PHANTOM_LIMITED - Accounts


Company Registration No. 04375260 (England and Wales)
PHANTOM LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2019
PAGES FOR FILING WITH REGISTRAR
PHANTOM LIMITED
CONTENTS
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 8
PHANTOM LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
30 NOVEMBER 2019
30 November 2019
- 1 -
2019
2018
Notes
£
£
£
£
Non-current assets
Property, plant and equipment
4
387,340
373,547
Current assets
Inventories
80,133
130,133
Trade and other receivables
5
306,367
237,092
Cash and cash equivalents
509,879
556,599
896,379
923,824
Current liabilities
6
(687,932)
(764,171)
Net current assets
208,447
159,653
Total assets less current liabilities
595,787
533,200
Non-current liabilities
7
(384,931)
(454,721)
Provisions for liabilities
8
(6,424)
(3,784)
Net assets
204,432
74,695
Equity
Called up share capital
9
10,000
10,000
Revaluation reserve
61,608
61,608
Retained earnings
132,824
3,087
Total equity
204,432
74,695

The directors of the company have elected not to include a copy of the income statement within the financial statements.true

For the financial year ended 30 November 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.

PHANTOM LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT
30 NOVEMBER 2019
30 November 2019
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 25 August 2020 and are signed on its behalf by:
Mr S J Cherry
Director
Company Registration No. 04375260
PHANTOM LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2019
- 3 -
1
Accounting policies
Company information

Phantom Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Old Royal Mortar, 154-156 Higher Hillgate, Stockport, Cheshire, SK1 3QT.

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
Revenue

Revenue comprises of the value of annual tracking subscriptions, and sales of technology hardware, net of VAT.

 

Annual tracking subscription fees are deferred and recognised evenly over the period of the contract. Income from the sales of technology hardware is recognised in full on provision of the product.

1.3
Property, plant and equipment

Property, plant and equipment 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:

Freehold buildings
Over 50 years
Plant and machinery
Over 10 years
Fixtures, fittings & equipment
25% straight line
Computer equipment
25% straight line
Motor vehicles
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.

1.4
Impairment of non-current 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).

If the recoverable amount of an asset is estimated to be less than its carrying amount, the carrying amount of the asset is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss.

PHANTOM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2019
1
Accounting policies
(Continued)
- 4 -
1.5
Inventories

Inventories 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 inventories to their present location and condition.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of inventories 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.

1.6
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 statement of financial position 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 trade and other receivables 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 trade and other payables, 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 payables 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 payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.7
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

PHANTOM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2019
1
Accounting policies
(Continued)
- 5 -
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement 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.

 

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 non-current 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
Retirement benefits

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

1.10
Leases

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.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.11
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation are included in the income statement for the period.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 13 (2018 - 24).

PHANTOM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2019
- 6 -
3
Intangible fixed assets
Goodwill
Other
Total
£
£
£
Cost
At 1 December 2018 and 30 November 2019
5,000
4,498
9,498
Amortisation and impairment
At 1 December 2018 and 30 November 2019
5,000
4,498
9,498
Carrying amount
At 30 November 2019
-
-
-
At 30 November 2018
-
-
-
4
Property, plant and equipment
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 December 2018
350,000
187,904
537,904
Additions
-
29,827
29,827
Disposals
-
(19,060)
(19,060)
At 30 November 2019
350,000
198,671
548,671
Depreciation and impairment
At 1 December 2018
-
164,357
164,357
Depreciation charged in the year
-
16,034
16,034
Eliminated in respect of disposals
-
(19,060)
(19,060)
At 30 November 2019
-
161,331
161,331
Carrying amount
At 30 November 2019
350,000
37,340
387,340
At 30 November 2018
350,000
23,547
373,547
5
Trade and other receivables
2019
2018
Amounts falling due within one year:
£
£
Trade receivables
224,888
96,838
Other receivables
81,479
140,254
306,367
237,092
PHANTOM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2019
- 7 -
6
Current liabilities
2019
2018
£
£
Bank loans
30,468
30,468
Trade payables
518,107
618,656
Taxation and social security
98,029
84,636
Other payables
41,328
30,411
687,932
764,171
7
Non-current liabilities
2019
2018
£
£
Bank loans and overdrafts
81,913
101,898
Other payables
303,018
352,823
384,931
454,721
8
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
6,424
3,784
2019
Movements in the year:
£
Liability at 1 December 2018
3,784
Charge to profit or loss
2,640
Liability at 30 November 2019
6,424
PHANTOM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2019
- 8 -
9
Called up share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
4,700 Ordinary A shares of £1 each
4,700
4,700
4,700 Ordinary B shares of £1 each
4,700
4,700
600 Ordinary C shares of £1 each
600
600
10,000
10,000
10
Control

The ultimate controlling party is C2 Holdings Limited

2019-11-302018-12-01false25 August 2020CCH SoftwareCCH Accounts Production 2020.200No description of principal activityMr S J CherryMr S J Cherry043752602018-12-012019-11-30043752602019-11-30043752602018-11-3004375260core:LandBuildings2019-11-3004375260core:OtherPropertyPlantEquipment2019-11-3004375260core:LandBuildings2018-11-3004375260core:OtherPropertyPlantEquipment2018-11-3004375260core:CurrentFinancialInstrumentscore:WithinOneYear2019-11-3004375260core:CurrentFinancialInstrumentscore:WithinOneYear2018-11-3004375260core:CurrentFinancialInstruments2019-11-3004375260core:CurrentFinancialInstruments2018-11-3004375260core:Non-currentFinancialInstruments2019-11-3004375260core:Non-currentFinancialInstruments2018-11-3004375260core:ShareCapital2019-11-3004375260core:ShareCapital2018-11-3004375260core:RevaluationReserve2019-11-3004375260core:RevaluationReserve2018-11-3004375260core:RetainedEarningsAccumulatedLosses2019-11-3004375260core:RetainedEarningsAccumulatedLosses2018-11-3004375260core:ShareCapitalOrdinaryShares2019-11-3004375260core:ShareCapitalOrdinaryShares2018-11-3004375260bus:Director12018-12-012019-11-3004375260core:LandBuildingscore:OwnedOrFreeholdAssets2018-12-012019-11-3004375260core:PlantMachinery2018-12-012019-11-3004375260core:FurnitureFittings2018-12-012019-11-3004375260core:ComputerEquipment2018-12-012019-11-3004375260core:MotorVehicles2018-12-012019-11-3004375260core:NetGoodwill2018-11-3004375260core:IntangibleAssetsOtherThanGoodwill2018-11-30043752602018-11-3004375260core:LandBuildings2018-11-3004375260core:OtherPropertyPlantEquipment2018-11-3004375260core:OtherPropertyPlantEquipment2018-12-012019-11-3004375260core:WithinOneYear2019-11-3004375260core:WithinOneYear2018-11-3004375260bus:PrivateLimitedCompanyLtd2018-12-012019-11-3004375260bus:SmallCompaniesRegimeForAccounts2018-12-012019-11-3004375260bus:FRS1022018-12-012019-11-3004375260bus:AuditExemptWithAccountantsReport2018-12-012019-11-3004375260bus:Director22018-12-012019-11-3004375260bus:FullAccounts2018-12-012019-11-30xbrli:purexbrli:sharesiso4217:GBP