Videotile Learning Ltd - Period Ending 2019-08-28

Videotile Learning Ltd - Period Ending 2019-08-28


Videotile Learning Ltd 06644210 false 2018-08-30 2019-08-28 2019-08-28 The principal activity of the company is the production of interactive video-based eLearning courses Digita Accounts Production Advanced 6.24.8820.0 true 06644210 2018-08-30 2019-08-28 06644210 2019-08-28 06644210 bus:OrdinaryShareClass1 2019-08-28 06644210 core:CurrentFinancialInstruments 2019-08-28 06644210 core:CurrentFinancialInstruments core:WithinOneYear 2019-08-28 06644210 core:Non-currentFinancialInstruments 2019-08-28 06644210 core:Non-currentFinancialInstruments core:AfterOneYear 2019-08-28 06644210 core:OtherResidualIntangibleAssets 2019-08-28 06644210 core:FurnitureFittingsToolsEquipment 2019-08-28 06644210 core:MotorVehicles 2019-08-28 06644210 core:OtherPropertyPlantEquipment 2019-08-28 06644210 bus:SmallEntities 2018-08-30 2019-08-28 06644210 bus:AuditExemptWithAccountantsReport 2018-08-30 2019-08-28 06644210 bus:FullAccounts 2018-08-30 2019-08-28 06644210 bus:SmallCompaniesRegimeForAccounts 2018-08-30 2019-08-28 06644210 bus:RegisteredOffice 2018-08-30 2019-08-28 06644210 bus:CompanySecretaryDirector1 2018-08-30 2019-08-28 06644210 bus:OrdinaryShareClass1 2018-08-30 2019-08-28 06644210 bus:PrivateLimitedCompanyLtd 2018-08-30 2019-08-28 06644210 core:FurnitureFittingsToolsEquipment 2018-08-30 2019-08-28 06644210 core:MotorVehicles 2018-08-30 2019-08-28 06644210 core:OtherPropertyPlantEquipment 2018-08-30 2019-08-28 06644210 core:PlantMachinery 2018-08-30 2019-08-28 06644210 countries:AllCountries 2018-08-30 2019-08-28 06644210 2018-08-29 06644210 core:OtherResidualIntangibleAssets 2018-08-29 06644210 core:FurnitureFittingsToolsEquipment 2018-08-29 06644210 core:MotorVehicles 2018-08-29 06644210 core:OtherPropertyPlantEquipment 2018-08-29 06644210 2017-08-31 2018-08-29 06644210 2018-08-29 06644210 bus:OrdinaryShareClass1 2018-08-29 06644210 core:CurrentFinancialInstruments 2018-08-29 06644210 core:CurrentFinancialInstruments core:WithinOneYear 2018-08-29 06644210 core:Non-currentFinancialInstruments 2018-08-29 06644210 core:Non-currentFinancialInstruments core:AfterOneYear 2018-08-29 06644210 core:FurnitureFittingsToolsEquipment 2018-08-29 06644210 core:MotorVehicles 2018-08-29 06644210 core:OtherPropertyPlantEquipment 2018-08-29 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 06644210

Videotile Learning Ltd

Annual Report and Unaudited Financial Statements

for the Period from 30 August 2018 to 28 August 2019

Howard & Co
10-12 Wellington Street
(St Johns)
Blackburn
Lancashire
BB1 8AG


 

 

Videotile Learning Ltd

Contents

Balance Sheet

1 to 2

Notes to the Unaudited Financial Statements

3 to 8

 

Videotile Learning Ltd

(Registration number: 06644210)
Balance Sheet as at 28 August 2019

Note

2019
£

2018
£

Fixed assets

 

Tangible assets

5

28,859

38,477

Current assets

 

Debtors

6

914,101

736,493

Cash at bank and in hand

 

231,271

141,487

 

1,145,372

877,980

Creditors: Amounts falling due within one year

7

(473,148)

(383,506)

Net current assets

 

672,224

494,474

Total assets less current liabilities

 

701,083

532,951

Creditors: Amounts falling due after more than one year

7

(16,772)

(13,883)

Provisions for liabilities

-

(7,310)

Net assets

 

684,311

511,758

Capital and reserves

 

Called up share capital

8

100

100

Profit and loss account

684,211

511,658

Shareholders' funds

 

684,311

511,758

 

Videotile Learning Ltd

(Registration number: 06644210)
Balance Sheet as at 28 August 2019

For the financial period ending 28 August 2019 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 period 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.

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 and in accordance with the provisions of FRS 102 Section 1A - Small Entities. The profit and loss account and directors' report have not been delivered in accordance with the special provisions applicable to companies subject to the small companies regime.

Approved and authorised by the Board on 28 August 2020 and signed on its behalf by:
 

.........................................

Mr DE Hines
Company secretary and director

 

Videotile Learning Ltd

Notes to the Unaudited Financial Statements for the Period from 30 August 2018 to 28 August 2019

1

General information

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

The address of its registered office is:
Westlands House Whalley Road
Padiham
Burnley
Lancashire
BB12 8JX
England

These financial statements were authorised for issue by the Board on 28 August 2020.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

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 except that as disclosed in the accounting policies certain items are shown at fair value.

The financial statements are presented in sterling, which is the functional currency of the company and are rounded to the nearest pound.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises deferred tax. 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.

 

Videotile Learning Ltd

Notes to the Unaudited Financial Statements for the Period from 30 August 2018 to 28 August 2019

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

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

Depreciation

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:

Asset class

Depreciation method and rate

Fixtures, fittings and office equipment

25% reducing balance

Motor vehicles

25% reducing balance

Plant and machinery

25% reducing balance

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost 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.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

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

Borrowings

 

Videotile Learning Ltd

Notes to the Unaudited Financial Statements for the Period from 30 August 2018 to 28 August 2019

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.

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

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 cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Videotile Learning Ltd

Notes to the Unaudited Financial Statements for the Period from 30 August 2018 to 28 August 2019

3

Staff numbers

The average number of persons employed by the company (including directors) during the period, was 19 (2018 - 19).

4

Intangible assets

Other intangible assets
 £

Total
£

Cost or valuation

At 30 August 2018

3,000

3,000

At 28 August 2019

3,000

3,000

Amortisation

At 30 August 2018

3,000

3,000

At 28 August 2019

3,000

3,000

Carrying amount

At 28 August 2019

-

-

5

Tangible assets

Fixtures, fittings and office equipment
£

Motor vehicles
 £

Plant and machinery
£

Total
£

Cost or valuation

At 30 August 2018

76,374

13,040

2,726

92,140

At 28 August 2019

76,374

13,040

2,726

92,140

Depreciation

At 30 August 2018

44,491

6,802

2,370

53,663

Charge for the period

7,970

1,559

89

9,618

At 28 August 2019

52,461

8,361

2,459

63,281

Carrying amount

At 28 August 2019

23,913

4,679

267

28,859

At 29 August 2018

31,883

6,238

356

38,477

 

Videotile Learning Ltd

Notes to the Unaudited Financial Statements for the Period from 30 August 2018 to 28 August 2019

Hire Purchase Contracts

Included within the net book value of tangible fixed assets is £15,663 (2018 - £20,883) in respect of assets held under hire purchase contracts. Depreciation for the year on these assets was £5,220 (2018 - £6,962).

6

Debtors

2019
£

2018
£

Trade debtors

911,790

736,159

Prepayments

-

333

Other debtors

2,311

1

914,101

736,493

7

Creditors

Creditors: amounts falling due within one year

Note

2019
£

2018
£

Loans and borrowings

9

15,489

10,993

Trade creditors

 

210,680

146,825

Taxation and social security

 

194,038

143,298

Accruals and deferred income

 

15,647

11,006

Other creditors

 

37,294

71,384

 

473,148

383,506

Creditors include bank borrowings and net obligations under hire purchase contracts which are secured of £15,489 (2018 - £10,993).

Creditors: amounts falling due after more than one year

Note

2019
£

2018
£

Loans and borrowings

9

16,772

13,883

Creditors include bank borrowings and net obligations under hire purchase contracts which are secured of £16,772 (2018 - £13,883).

8

Share capital

Allotted, called up and fully paid shares

 

2019

2018

 

No.

£

No.

£

Ordinary of £1 each

100

100

100

100

         
 

Videotile Learning Ltd

Notes to the Unaudited Financial Statements for the Period from 30 August 2018 to 28 August 2019

9

Loans and borrowings

2019
£

2018
£

Non-current loans and borrowings

Bank borrowings

11,111

-

Hire purchase liabilities

5,661

13,883

16,772

13,883

2019
£

2018
£

Current loans and borrowings

Bank borrowings

6,666

-

Bank overdrafts

600

-

Hire purchase liabilities

8,223

10,993

15,489

10,993