ACCOUNTS - Final Accounts


Caseware UK (AP4) 2019.0.227 2019.0.227 2019-12-312019-12-31100082019-01-01Digital printing servicesfalsefalsefalse 04954829 2019-01-01 2019-12-31 04954829 2018-01-01 2018-12-31 04954829 2019-12-31 04954829 2018-12-31 04954829 2018-01-01 04954829 1 2019-01-01 2019-12-31 04954829 1 2018-01-01 2018-12-31 04954829 5 2019-01-01 2019-12-31 04954829 5 2018-01-01 2018-12-31 04954829 d:CompanySecretary1 2019-01-01 2019-12-31 04954829 d:Director1 2019-01-01 2019-12-31 04954829 d:Director2 2019-01-01 2019-12-31 04954829 d:Director2 2019-12-31 04954829 d:Director3 2019-01-01 2019-12-31 04954829 d:Director3 2019-12-31 04954829 d:Director4 2019-01-01 2019-12-31 04954829 d:Director4 2019-12-31 04954829 d:RegisteredOffice 2019-01-01 2019-12-31 04954829 e:Buildings e:ShortLeaseholdAssets 2019-01-01 2019-12-31 04954829 e:Buildings e:ShortLeaseholdAssets 2019-12-31 04954829 e:Buildings e:ShortLeaseholdAssets 2018-12-31 04954829 e:PlantMachinery 2019-01-01 2019-12-31 04954829 e:PlantMachinery 2019-12-31 04954829 e:PlantMachinery 2018-12-31 04954829 e:PlantMachinery e:OwnedOrFreeholdAssets 2019-01-01 2019-12-31 04954829 e:PlantMachinery e:LeasedAssetsHeldAsLessee 2019-01-01 2019-12-31 04954829 e:MotorVehicles 2019-01-01 2019-12-31 04954829 e:MotorVehicles 2019-12-31 04954829 e:MotorVehicles 2018-12-31 04954829 e:MotorVehicles e:OwnedOrFreeholdAssets 2019-01-01 2019-12-31 04954829 e:MotorVehicles e:LeasedAssetsHeldAsLessee 2019-01-01 2019-12-31 04954829 e:FurnitureFittings 2019-01-01 2019-12-31 04954829 e:FurnitureFittings 2019-12-31 04954829 e:FurnitureFittings 2018-12-31 04954829 e:FurnitureFittings e:OwnedOrFreeholdAssets 2019-01-01 2019-12-31 04954829 e:FurnitureFittings e:LeasedAssetsHeldAsLessee 2019-01-01 2019-12-31 04954829 e:OtherPropertyPlantEquipment 2019-01-01 2019-12-31 04954829 e:OtherPropertyPlantEquipment 2019-12-31 04954829 e:OtherPropertyPlantEquipment 2018-12-31 04954829 e:OtherPropertyPlantEquipment e:OwnedOrFreeholdAssets 2019-01-01 2019-12-31 04954829 e:OtherPropertyPlantEquipment e:LeasedAssetsHeldAsLessee 2019-01-01 2019-12-31 04954829 e:OwnedOrFreeholdAssets 2019-01-01 2019-12-31 04954829 e:LeasedAssetsHeldAsLessee 2019-01-01 2019-12-31 04954829 e:ComputerSoftware 2019-01-01 2019-12-31 04954829 e:ComputerSoftware 2019-12-31 04954829 e:ComputerSoftware 2018-12-31 04954829 e:CurrentFinancialInstruments 2019-12-31 04954829 e:CurrentFinancialInstruments 2018-12-31 04954829 e:Non-currentFinancialInstruments 2019-12-31 04954829 e:Non-currentFinancialInstruments 2018-12-31 04954829 e:CurrentFinancialInstruments e:WithinOneYear 2019-12-31 04954829 e:CurrentFinancialInstruments e:WithinOneYear 2018-12-31 04954829 e:Non-currentFinancialInstruments e:AfterOneYear 2019-12-31 04954829 e:Non-currentFinancialInstruments e:AfterOneYear 2018-12-31 04954829 e:ReportableOperatingSegment1 2019-01-01 2019-12-31 04954829 e:ReportableOperatingSegment1 2018-01-01 2018-12-31 04954829 e:ReportableOperatingSegment2 2019-01-01 2019-12-31 04954829 e:ReportableOperatingSegment2 2018-01-01 2018-12-31 04954829 e:ReportableOperatingSegment3 2019-01-01 2019-12-31 04954829 e:ReportableOperatingSegment3 2018-01-01 2018-12-31 04954829 e:ReportableOperatingSegment4 2019-01-01 2019-12-31 04954829 e:ReportableOperatingSegment4 2018-01-01 2018-12-31 04954829 e:ReportableOperatingSegment5 2019-01-01 2019-12-31 04954829 e:ReportableOperatingSegment5 2018-01-01 2018-12-31 04954829 e:ReportableOperatingSegment6 2019-01-01 2019-12-31 04954829 e:ReportableOperatingSegment6 2018-01-01 2018-12-31 04954829 f:UnitedKingdom 2019-01-01 2019-12-31 04954829 f:UnitedKingdom 2018-01-01 2018-12-31 04954829 e:UKTax 2019-01-01 2019-12-31 04954829 e:UKTax 2018-01-01 2018-12-31 04954829 e:ShareCapital 2019-01-01 2019-12-31 04954829 e:ShareCapital 2019-12-31 04954829 e:ShareCapital 2018-01-01 2018-12-31 04954829 e:ShareCapital 2018-12-31 04954829 e:ShareCapital 2018-01-01 04954829 e:CapitalRedemptionReserve 2019-01-01 2019-12-31 04954829 e:CapitalRedemptionReserve 2019-12-31 04954829 e:CapitalRedemptionReserve 2018-01-01 2018-12-31 04954829 e:CapitalRedemptionReserve 2018-12-31 04954829 e:CapitalRedemptionReserve 2018-01-01 04954829 e:RetainedEarningsAccumulatedLosses 2019-01-01 2019-12-31 04954829 e:RetainedEarningsAccumulatedLosses 2019-12-31 04954829 e:RetainedEarningsAccumulatedLosses 2018-01-01 2018-12-31 04954829 e:RetainedEarningsAccumulatedLosses 2018-12-31 04954829 e:RetainedEarningsAccumulatedLosses 2018-01-01 04954829 e:AcceleratedTaxDepreciationDeferredTax 2019-12-31 04954829 e:AcceleratedTaxDepreciationDeferredTax 2018-12-31 04954829 e:TaxLossesCarry-forwardsDeferredTax 2019-12-31 04954829 e:TaxLossesCarry-forwardsDeferredTax 2018-12-31 04954829 d:OrdinaryShareClass1 2019-01-01 2019-12-31 04954829 d:OrdinaryShareClass1 2019-12-31 04954829 d:OrdinaryShareClass1 2018-12-31 04954829 d:OrdinaryShareClass2 2019-01-01 2019-12-31 04954829 d:OrdinaryShareClass2 2019-12-31 04954829 d:OrdinaryShareClass3 2019-01-01 2019-12-31 04954829 d:OrdinaryShareClass3 2019-12-31 04954829 d:OrdinaryShareClass4 2019-01-01 2019-12-31 04954829 d:OrdinaryShareClass4 2019-12-31 04954829 d:FRS102 2019-01-01 2019-12-31 04954829 d:Audited 2019-01-01 2019-12-31 04954829 d:FullAccounts 2019-01-01 2019-12-31 04954829 d:PrivateLimitedCompanyLtd 2019-01-01 2019-12-31 04954829 e:WithinOneYear 2019-12-31 04954829 e:WithinOneYear 2018-12-31 04954829 e:BetweenOneFiveYears 2019-12-31 04954829 e:BetweenOneFiveYears 2018-12-31 04954829 e:MoreThanFiveYears 2019-12-31 04954829 e:MoreThanFiveYears 2018-12-31 04954829 e:HirePurchaseContracts e:WithinOneYear 2019-12-31 04954829 e:HirePurchaseContracts e:WithinOneYear 2018-12-31 04954829 e:HirePurchaseContracts e:BetweenOneFiveYears 2019-12-31 04954829 e:HirePurchaseContracts e:BetweenOneFiveYears 2018-12-31 04954829 e:HirePurchaseContracts e:MoreThanFiveYears 2019-12-31 04954829 e:HirePurchaseContracts e:MoreThanFiveYears 2018-12-31 04954829 e:ComputerSoftware e:ExternallyAcquiredIntangibleAssets 2019-01-01 2019-12-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 04954829









JUST DIGITAL LIMITED









ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2019

 
JUST DIGITAL LIMITED
 
 
COMPANY INFORMATION


Directors
Adam Hill 
Andrew Nash (appointed 5 February 2019)
Mark Nunny (appointed 5 February 2019)
Jane Saunders (appointed 5 February 2019)




Company secretary
Jane Saunders



Registered number
04954829



Registered office
Kingfisher Way
Hinchingbrooke Business Park

Huntingdon

Cambridgeshire

PE29 6FN




Independent auditors
Ashcroft Partnership LLP
Chartered Accountants & Statutory Auditors

Heydon Lodge

Flint Cross

Newmarket Road
Heydon

Royston

Hertfordshire

SG8 7PN





 
JUST DIGITAL LIMITED
 

CONTENTS



Page
Strategic report
 
 
1 - 2
Directors' report
 
 
3 - 4
Independent auditors' report
 
 
5 - 7
Statement of comprehensive income
 
 
8
Statement of financial position
 
 
9
Statement of changes in equity
 
 
10
Statement of cash flows
 
 
11 - 12
Analysis of net debt
 
 
13
Notes to the financial statements
 
 
14 - 30


 
JUST DIGITAL LIMITED
 
 
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2019

Introduction
 
The directors present their strategic report for the year ended 31 December 2019. 
 

Business review
 
The Company’s principal activity continues to be as a supplier of design and print fulfillment services. Its high levels of customer service and fast response times continue to attract new clients. The directors were delighted to welcome a new investor in February 2019 and are pleased with the continued growth in turnover.
The directors note the small reduction in profit before tax associated with gaining new investment however overall profit for the company is in line with expectations and the directors' plans for growth.
 

Principal risks and uncertainties
 
The management of the business and the execution of the Company’s strategy are subject to several risks, the directors consider the principal ones to be:
Covid – 19:
The principal uncertainty after the year end is the outbreak of Covid – 19 and the subsequent lockdown. The directors reacted quickly to this situation conserving cash by cancelling all non-essential capital spend, deferring payment of dividends and rescheduling some finance obligations. The company has taken advantage of the CJRS scheme in line with the impact on revenues and re-organised its workforce to work remotely where possible. The company has refocused some of its offerings to mitigate the decline in revenue and there is now evidence of a recovery in sales which the company is in a strong financial position to take advantage of. 
Competition and Market:
The commercial print industry is highly competitive and this can put a downward pressure on margins. 
IT Infrastructure:
Loss of IT infrastructure in the event of a major catastrophe. The company continues to invest in new IT infrastructure, updated software, and disaster recovery solutions to minimise the risk.
 

Financial key performance indicators
 
The directors report the company’s result which shows a turnover of £10,928,035 for the year ended 31 December 2019 compared to £10,434,258 for the year ended 31 December 2018.
Given the straightforward nature of the business, the Company’s directors are of the opinion that standard profit and loss measurement techniques such as revenue growth, sufficiently provide an understanding of the Company’s development performance and financial position.
Other key performance indicators include the profit/(loss) after taxation. Please refer to the results and dividends section of the directors’ report for further information.
 

Page 1

 
JUST DIGITAL LIMITED
 

STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019

Future developments
 
The directors consider that revenue in 2020 will be significantly impacted by the global pandemic. Their aim however is to continue to implement the company strategy, adjusted accordingly, and they believe that the company continues to be in a strong position to take advantage of opportunities in the marketplace as they arise.
 


This report was approved by the board and signed on its behalf.



................................................
Adam Hill
Director

Date: 30 September 2020

Page 2

 
JUST DIGITAL LIMITED
 
 
 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2019

The directors present their report and the financial statements for the year ended 31 December 2019.

Directors

The directors who served during the year were:

Adam Hill 
Andrew Nash (appointed 5 February 2019)
Mark Nunny (appointed 5 February 2019)
Jane Saunders (appointed 5 February 2019)

Directors' responsibilities statement

The directors are responsible for preparing the Strategic report, the Directors' report and the financial statements in accordance with applicable law and regulations.
 
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and of the profit or loss of the Company for that period.

 In preparing these financial statements, the directors are required to:


select suitable accounting policies for the Company's financial statements and then apply them consistently;

make judgments and accounting estimates that are reasonable and prudent;

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company and to enable them to ensure that the financial statements comply with the Companies Act 2006They are also responsible for safeguarding the assets of the Company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Results and dividends

The profit for the year, after taxation, amounted to £891,260 (2018 - £838,503).

A distribution of capital amounting to £1,510,000 was made as part of the investment by BGF in February 2019. “Priority dividends” amounting to £181,777 were declared in respect of A Ordinary shares during the year. These are contractual payments and represent a cost of capital for the company.

Matters covered in the strategic report

Financial risk management objectives and policies, disclosure of important events since the year end and future developments have been disclosed in the Strategic Report.

Page 3

 
JUST DIGITAL LIMITED
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019

Disclosure of information to auditors

Each of the persons who are directors at the time when this Directors' report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the Company's auditors are unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company's auditors are aware of that information.

Auditors

On 1 April 2020 Ashcroft Partnership LLP demerged its business from Berg Kaprow Lewis LLP. As a result Berg Kaprow Lewis LLP resigned as auditors and the directors have appointed Ashcroft Partnership LLP as auditors in their place. 

This report was approved by the board and signed on its behalf.
 





................................................
Adam Hill
Director

Date: 30 September 2020

Page 4

 
JUST DIGITAL LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF JUST DIGITAL LIMITED
 

Opinion


We have audited the financial statements of Just Digital Limited (the 'Company') for the year ended 31 December 2019, which comprise the Statement of comprehensive income, the Statement of financial position, the Statement of cash flows, the Statement of changes in equity and the related notes, including a summary of significant accounting policiesThe financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion the financial statements:


give a true and fair view of the state of the Company's affairs as at 31 December 2019 and of its profit for the year then ended;

have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

have been prepared in accordance with the requirements of the Companies Act 2006.



Basis for opinion


We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the Company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.


Conclusions relating to going concern


We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:


the directors' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or

the directors have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the Company's ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.



Other information


The directors are responsible for the other information. The other information comprises the information included in the Annual Report, other than the financial statements and our Auditors' report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.


In connection with our audit of the financial statementsour responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material
Page 5

 
JUST DIGITAL LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF JUST DIGITAL LIMITED (CONTINUED)


inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.


We have nothing to report in this regard.


Opinion on other matters prescribed by the Companies Act 2006
 

In our opinion, based on the work undertaken in the course of the audit:


the information given in the Strategic report and the Directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

the Strategic report and the Directors' report have been prepared in accordance with applicable legal requirements.



Matters on which we are required to report by exception
 

In the light of the knowledge and understanding of the Company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic report or the Directors' report.


We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:


adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

the financial statements are not in agreement with the accounting records and returns; or

certain disclosures of directors' remuneration specified by law are not made; or

we have not received all the information and explanations we require for our audit.


Responsibilities of directors
 

As explained more fully in the Directors' responsibilities statement on page 3, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.


In preparing the financial statements, the directors are responsible for assessing the Company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Company or to cease operations, or have no realistic alternative but to do so.


Page 6

 
JUST DIGITAL LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF JUST DIGITAL LIMITED (CONTINUED)


Auditors' responsibilities for the audit of the financial statements
 

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an Auditors' report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.


A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' report.


Use of our report
 

This report is made solely to the Company's members in accordance with Chapter 3 of Part 16 of the Companies Act 2006Our audit work has been undertaken so that we might state to the Company's members those matters we are required to state to them in an Auditors' report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company and the Company's members for our audit work, for this report, or for the opinions we have formed.





Angela Sleat FCA (Senior Statutory Auditor)
  
for and on behalf of
Ashcroft Partnership LLP
 
Chartered Accountants & Statutory Auditors
  
Heydon Lodge
Flint Cross
Newmarket Road
Heydon
Royston
Hertfordshire
SG8 7PN

1 October 2020
Page 7

 
JUST DIGITAL LIMITED
 
 
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2019

2019
2018
Note
£
£

  

Turnover
 4 
10,928,035
10,434,258

Cost of sales
  
(7,033,822)
(7,441,126)

Gross profit
  
3,894,213
2,993,132

Administrative expenses
  
(2,696,882)
(1,769,782)

Operating profit
  
1,197,331
1,223,350

Interest receivable and similar income
 8 
5,950
8,786

Interest payable and expenses
 9 
(46,258)
(56,208)

Profit before tax
  
1,157,023
1,175,928

Tax on profit
 10 
(265,763)
(337,425)

Profit for the financial year
  
891,260
838,503

There were no recognised gains and losses for 2019 or 2018 other than those included in the statement of comprehensive income.

There was no other comprehensive income for 2019 (2018:£NIL).

The notes on pages 14 to 30 form part of these financial statements.

Page 8

 
JUST DIGITAL LIMITED
REGISTERED NUMBER: 04954829

STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2019

2019
2018
Note
£
£

Fixed assets
  

Intangible assets
 12 
154,991
132,903

Tangible assets
 13 
707,516
865,372

  
862,507
998,275

Current assets
  

Stock and work in progress
 14 
548,449
321,784

Debtors: amounts falling due within one year
 15 
1,928,784
2,007,850

Cash at bank and in hand
 16 
1,737,655
2,489,474

  
4,214,888
4,819,108

Creditors: amounts falling due within one year
 17 
(1,258,178)
(1,004,015)

Net current assets
  
 
 
2,956,710
 
 
3,815,093

Total assets less current liabilities
  
3,819,217
4,813,368

Creditors: amounts falling due after more than one year
 18 
(494,791)
(661,140)

Provisions for liabilities
  

Deferred tax
 20 
(48,922)
(76,212)

  
 
 
(48,922)
 
 
(76,212)

Net assets
  
3,275,504
4,076,016


Capital and reserves
  

Called up share capital 
 21 
20,005
20,000

Capital redemption reserve
  
20,000
20,000

Profit and loss account
  
3,235,499
4,036,016

  
3,275,504
4,076,016


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 


................................................
Adam Hill
Director

Date: 30 September 2020

The notes on pages 14 to 30 form part of these financial statements.

Page 9

 
JUST DIGITAL LIMITED
 

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2019


Called up share capital
Capital redemption reserve
Profit and loss account
Total equity

£
£
£
£


At 1 January 2018
20,000
20,000
3,475,513
3,515,513


Comprehensive income for the year

Profit for the year
-
-
838,503
838,503
Total comprehensive income for the year
-
-
838,503
838,503

Dividends: Equity capital
-
-
(278,000)
(278,000)



At 1 January 2019
20,000
20,000
4,036,016
4,076,016


Comprehensive income for the year

Profit for the year
-
-
891,260
891,260
Total comprehensive income for the year
-
-
891,260
891,260

Dividends: Equity capital
-
-
(1,691,777)
(1,691,777)

Shares issued during the year
10,005
-
-
10,005

Shares cancelled during the year
(10,000)
-
-
(10,000)


Total transactions with owners
5
-
(1,691,777)
(1,691,772)


At 31 December 2019
20,005
20,000
3,235,499
3,275,504


The notes on pages 14 to 30 form part of these financial statements.

Page 10

 
JUST DIGITAL LIMITED
 

STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2019

2019
2018
£
£

Cash flows from operating activities

Profit for the financial year
891,260
838,503

Adjustments for:

Amortisation of intangible assets
72,139
58,944

Depreciation of tangible assets
254,605
405,064

Loss/(Profit) on disposal of tangible assets
7,062
(113,629)

Interest paid
46,258
56,208

Interest received
(5,950)
(8,786)

Taxation charge
265,763
337,425

(Increase)/decrease in stocks
(226,665)
130,384

Decrease/(increase) in debtors
79,064
(519,213)

Increase in creditors
17,980
406,695

Corporation tax (paid)
(65,115)
(515,180)

Net cash generated from operating activities

1,336,401
1,076,415


Cash flows from investing activities

Purchase of intangible fixed assets
(94,227)
(105,118)

Purchase of tangible fixed assets
(106,645)
(653,896)

Sale of tangible fixed assets
2,834
150,477

Interest received
5,950
8,786

HP interest paid
(46,258)
(56,208)

Net cash from investing activities

(238,346)
(655,959)

Cash flows from financing activities

Issue of ordinary shares
5
-

Repayment of/new finance leases
(158,102)
152,973

Dividends paid
(1,691,777)
(278,000)

Net cash used in financing activities
(1,849,874)
(125,027)

Net (decrease)/increase in cash and cash equivalents
(751,819)
295,429

Cash and cash equivalents at beginning of year
2,489,474
2,194,045

Cash and cash equivalents at the end of year
1,737,655
2,489,474
Page 11

 
JUST DIGITAL LIMITED
 

STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019


2019
2018

£
£



Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
1,737,655
2,489,474

1,737,655
2,489,474


The notes on pages 14 to 30 form part of these financial statements.

Page 12

 
JUST DIGITAL LIMITED
 

ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 31 DECEMBER 2019




At 1 January 2019
Cash flows
At 31 December 2019
£

£

£

Cash at bank and in hand

2,489,474

(751,819)

1,737,655

Finance leases

(763,544)

158,102

(605,442)


1,725,930
(593,717)
1,132,213

The notes on pages 14 to 30 form part of these financial statements.

Page 13

 
JUST DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

1.


General information

The principal activity of the company in the year under review was as a supplier of design and print fulfillment services.
The company is a private company limited by shares and incorporated in England and Wales.
The registered office of the company is Kingfisher Way, Hinchingbrooke Business Park, Huntingdon, Cambridgeshire, PE29 6FN.

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 Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Company's accounting policies (see note 3).

The following principal accounting policies have been applied:

 
2.2

Going concern

Having prepared and considered detailed future cashflow forecasts the directors are confident that the company will continue to trade profitably which will generate operational cash inflows. This combined with existing cash resources, will be sufficient for the company to meet its liabilities as they fall due for a period of at least one year from the date of approval of these financial statements. Accordingly, the directors consider it appropriate to prepare the financial statements on a going concern basis.
Covid-19
With the WHO announcement as a pandemic on 11th March and the UK lockdown announced on the 24th March 2020 this has had a material impact on revenues. The company reacted quickly to this situation conserving cash, organising the workforce remotely and adapting its product offering where possible. Although the precise impact cannot be quantified at this stage, revenues are recovering in the second half of the year and this is forecast to continue. The company is in a strong financial position to take advantage of opportunities that arise or to endure further periods of lockdown.

 
2.3

Revenue

Revenue represents the sale of goods and services, net of VAT and incentives, and is recognised once the goods have been dispatched or awaiting dispatch, or the service has been undertaken. Revenue also includes the value of unfinished customer contracts spanning the year end using the stage of completion method of accounting.

Page 14

 
JUST DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

2.Accounting policies (continued)

 
2.4

Operating leases

Rentals paid under operating leases are charged to the Statement of comprehensive income on a straight line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.5

Leased assets

Assets obtained under hire purchase contracts and finance leases are capitalised as tangible fixed assets. Assets acquired by finance lease are depreciated over the shorter of the lease term and their useful lives. Assets acquired by hire purchase are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the Statement of comprehensive income so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

 
2.6

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:

Short-term leasehold property
-
7% on cost and 8% on cost
Plant and machinery
-
20% and 33% on cost
Motor vehicles
-
25% on cost
Fixtures and fittings
-
25% on cost
Promotional material
-
20% on cost

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 Statement of comprehensive income.

Page 15

 
JUST DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

2.Accounting policies (continued)

 
2.7

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first outbasis. Work in progress and finished goods include labour and attributable overheads.

At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.8

Intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are amortised over their estimated useful life of 4 years.

 
2.9

Customer contracts

Amounts recoverable on customer contracts, which are included within debtors, are stated at the net value of the work done less amounts received as progress payments on account. Excess progress payments are included in creditors as payments on account. Customer contracts represent orders received that have been worked on, but are not completed at the accounting period end. Unfinished orders are valued using the stage of completion method of accounting. Further details are in note 3.

 
2.10

Provisions for liabilities

Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to the Statement of comprehensive income in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the Statement of financial position date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Statement of financial position.

 
2.11

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.
(i) Financial assets
Basic financial assets, including trade and other debtors, cash and bank balances are initially recognised at transactions price, unless the arrangement constitutes a financial transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest.
 
Page 16

 
JUST DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

2.Accounting policies (continued)


2.11
Financial instruments (continued)

Such assets are subsequently carried at amortised cost using effective interest method.
(ii) Financial liabilities
Basic financial liabilities, including trade and other creditors and accruals, are initially recognised at transaction price, unless the arrangement constitutes a financial transaction, where the debt instrument is measured at the present value of the future receipts discounted at a market rate of interest.

 
2.12

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in the Statement of comprehensive income, 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 reporting date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Statement of financial position date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

 
2.13

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

Page 17

 
JUST DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

3.


Judgments in applying accounting policies and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgments, estimates and
assumptions that affect the amounts reported for assets and liabilities as at the balance sheet date and
the amounts reported for revenues and expenses during the year. However, the nature of estimation
means that actual outcomes could differ from those estimates. The following judgments (apart from
those involving estimates) have had the most significant effect on amounts recognised in the financial
statements.
(i) Useful economic lives of tangible assets
The annual depreciation charge for tangible assets is sensitive to changes in the estimated useful
economic lives and residual values of the assets. The useful economic lives and residual values are reassessed annually. They are amended when necessary to reflect current estimates, based on
technological advancement, future investments, economic utilisation and the physical condition of the
assets. See note 13 for the carrying amount of the property plant and equipment, and note 2.6 for the
useful economic lives for each class of assets.
(ii) Customer contracts
Amounts recoverable on customer contracts, which are included within debtors, are stated at the net value of the work done less amounts received as progress payments on account. Excess progress payments are included in creditors as payments on account. Customer contracts represent orders received that have been worked on, but are not completed at the accounting period end. Unfinished orders are valued using the stage of completion method of accounting. Management make an estimate regarding the stage of completion of orders at the accounting period end. The value of unfinished orders recognised as revenue at the period end is £122,369 (2018: £94,762). In the current year management have adopted a more comprehensive method of calculating the percentage of unfinished orders which can be recognised as revenue. The value is calculated by taking 25% of the order value for all orders that have reached the design stage, 50% of the order value for all orders that have reached the proof reading stage, and 75% of the order value for all orders that have reached the print stage. 
(iii) Intangible assets
Capitalised software (note 12): £154,991 (2018: £132,903) management make judgment and estimates as to the stage of completion, longevity, and ability to generate future value of capitalised software, which in turn affects the valuation of the intangible assets at the year-end date. The estimated useful life has been estimated as 4 years.

Page 18

 
JUST DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

4.


Turnover

An analysis of turnover by class of business is as follows:


2019
2018
£
£

Digital print
1,030,599
1,254,192

Large format
472,895
488,320

Graphic services
8,052,048
7,768,139

Other marketing income
117,257
-

Web technologies
1,242,737
923,607

Creative services
12,499
-

10,928,035
10,434,258


Analysis of turnover by country of destination:

2019
2018
£
£

United Kingdom
10,928,035
10,434,258

10,928,035
10,434,258



5.


Auditors' remuneration

Fees payable to the Company's auditor for the audit of the Company's annual financial statements totalled £15,000 (2018 - 12,000).

Page 19

 
JUST DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

6.


Employees

Staff costs, including directors' remuneration, were as follows:


2019
2018
£
£

Wages and salaries
3,628,157
3,496,226

Social security costs
301,394
274,829

Cost of defined contribution scheme
248,513
172,604

4,178,064
3,943,659


The average monthly number of employees, including the directors, during the year was as follows:


        2019
        2018
            No.
            No.







Production, warehouse and logistics
43
42



Design, customer service and sales
112
122



Administration and back office
20
16

175
180


7.


Directors' remuneration

2019
2018
£
£

Directors' emoluments
210,854
7,800

Company contributions to defined contribution pension schemes
29,970
10,000

240,824
17,800


During the year retirement benefits were accruing to 2 directors (2018 - 1) in respect of defined contribution pension schemes.

The highest paid director received remuneration of £132,042 (2018 - £7,800).

The value of the company's contributions paid to a defined benefit pension scheme in respect of the highest paid director amounted to £NIL (2018 - £10,000).

Page 20

 
JUST DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

8.


Interest receivable

2019
2018
£
£


Other interest receivable
5,950
8,786

5,950
8,786


9.


Interest payable and similar expenses

2019
2018
£
£


Finance leases and hire purchase contracts
46,258
56,208

46,258
56,208


10.


Taxation


2019
2018
£
£

Corporation tax


Current tax on profits for the year
293,053
261,213


293,053
261,213


Total current tax
293,053
261,213

Deferred tax


Origination and reversal of timing differences
(27,290)
76,212

Total deferred tax
(27,290)
76,212


Taxation on profit on ordinary activities
265,763
337,425
Page 21

 
JUST DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
 
10.Taxation (continued)


Factors affecting tax charge for the year

The tax assessed for the year is higher than (2018 - higher than) the standard rate of corporation tax in the UK of 19% (2018 - 19%). The differences are explained below:

2019
2018
£
£


Profit on ordinary activities before tax
1,157,023
1,175,928


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 19% (2018 - 19%)
219,834
223,426

Effects of:


Expenses not deductible for tax purposes
44,608
23,707

Deferred tax not recognised
-
85,118

Fixed assets differences
7,076
5,174

Adjust  closing deferred tax to rate of 17%
(5,755)
-

Total tax charge for the year
265,763
337,425


11.


Dividends

2019
2018
£
£


Dividends
1,691,777
278,000

1,691,777
278,000

Page 22

 
JUST DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

12.


Intangible assets




Computer software

£



Cost


At 1 January 2019
235,803


Additions
94,227



At 31 December 2019

330,030



Amortisation


At 1 January 2019
102,900


Charge for the year on owned assets
72,139



At 31 December 2019

175,039



Net book value



At 31 December 2019
154,991



At 31 December 2018
132,903

Page 23

 
JUST DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

13.


Tangible fixed assets





Short-term leasehold property
Plant and machinery
Motor vehicles
Fixtures and fittings
Promotional material

£
£
£
£
£



Cost or valuation


At 1 January 2019
145,018
1,641,466
32,556
647,536
96,004


Additions
-
55,470
-
6,401
44,774


Disposals
-
-
(21,299)
(3,211)
(10,272)



At 31 December 2019

145,018
1,696,936
11,257
650,726
130,506



Depreciation


At 1 January 2019
37,641
1,006,254
32,556
599,425
21,332


Charge for the year on owned assets
10,008
19,011
-
21,792
21,786


Charge for the year on financed assets
-
182,008
-
-
-


Disposals
-
-
(21,299)
(2,380)
(1,207)



At 31 December 2019

47,649
1,207,273
11,257
618,837
41,911



Net book value



At 31 December 2019
97,369
489,663
-
31,889
88,595



At 31 December 2018
107,377
635,212
-
48,111
74,672
Page 24

 
JUST DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

           13.Tangible fixed assets (continued)


Total

£



Cost or valuation


At 1 January 2019
2,562,580


Additions
106,645


Disposals
(34,782)



At 31 December 2019

2,634,443



Depreciation


At 1 January 2019
1,697,208


Charge for the year on owned assets
72,597


Charge for the year on financed assets
182,008


Disposals
(24,886)



At 31 December 2019

1,926,927



Net book value



At 31 December 2019
707,516



At 31 December 2018
865,372

The net book value of assets held under finance leases or hire purchase contracts, included above, are as follows:


2019
2018
£
£



Plant and machinery
434,597
616,605

434,597
616,605

Page 25

 
JUST DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

14.


Stock and work in progress

2019
2018
£
£

Raw materials
548,449
321,784

548,449
321,784



15.


Debtors

2019
2018
£
£


Trade debtors
1,390,474
1,546,671

Other debtors
264,142
245,362

Prepayments and accrued income
274,168
215,817

1,928,784
2,007,850



16.


Cash and cash equivalents

2019
2018
£
£

Cash at bank and in hand
1,737,655
2,489,474

1,737,655
2,489,474


Page 26

 
JUST DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

17.


Creditors: Amounts falling due within one year

2019
2018
£
£

Trade creditors
539,044
255,781

Corporation tax
293,053
65,115

Other taxation and social security
78,687
94,018

Obligations under finance lease and hire purchase contracts
130,742
158,102

Other creditors
26,692
15,548

Accruals and deferred income
189,960
415,451

1,258,178
1,004,015


The following liabilities were secured:

2019
2018
£
£



Obligations under finance lease and hire purchase contracts
130,742
158,102

130,742
158,102

Details of security provided:

The finance lease and hire purchase creditors are secured over the assets concerned.

Page 27

 
JUST DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

18.


Creditors: Amounts falling due after more than one year

2019
2018
£
£

Net obligations under finance leases and hire purchase contracts
474,700
605,442

Accruals and deferred income
20,091
55,698

494,791
661,140


The following liabilities were secured:

2019
2018
£
£



Obligations under finance leases and hire purchase contracts
474,700
605,442

474,700
605,442

Details of security provided:

The finance lease and hire purchase creditors are secured over the assets concerned.


19.


Hire purchase and finance leases


Minimum lease payments under hire purchase fall due as follows:

2019
2018
£
£


Within one year
130,742
158,102

Between 1-5 years
463,389
507,889

Over 5 years
11,311
97,553

605,442
763,544

Page 28

 
JUST DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

20.


Deferred taxation




2019


£






At beginning of year
(76,212)


Charged to profit or loss
27,290



At end of year
(48,922)

The provision for deferred taxation is made up as follows:

2019
2018
£
£


Fixed asset timing differences
(53,352)
(79,103)

Short term timing differences
4,430
2,891

(48,922)
(76,212)


21.


Share capital

2019
2018
£
£
Allotted, called up and fully paid



11,890 (2018 - 20,000) B Ordinary shares of £1.00 each
11,890
20,000
8,000 (2018 - Nil) A Ordinary shares of £1.00 each
8,000
-
110 (2018 - Nil) C Ordinary shares of £1.00 each
110
-
513 (2018 - Nil) D Ordinary shares of £0.01 each
5
-

20,005

20,000

During the year the company reclassified 8,000 B Ordinary into A Ordinary shares and 110 B Ordinary into C Ordinary shares. It also issued 513 D Ordinary £0.01 shares.


22.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company in an independently administered fund. 
The pension cost charge represents contributions payable by the company to the fund and amounted to £248,513 (2018: £172,604). Contributions totaling £22,060 (2018 - £15,217) were payable to the fund at the reporting date and are included in creditors.

Page 29

 
JUST DIGITAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

23.


Commitments under operating leases

At 31 December 2019 the Company had future minimum lease payments under non-cancellable operating leases as follows:

2019
2018
£
£


Not later than 1 year
921,191
935,012

Later than 1 year and not later than 5 years
3,046,084
3,435,385

Later than 5 years
1,395,000
1,485,000

5,362,275
5,855,397


24.


Transactions with directors

During the year the director had advances of £Nil (2018: £283,770) and repayments of £1,810 (2018: £281,900) leaving a closing balance of £Nil (2018: £1,810) in other debtors.


25.


Related party transactions

Transactions with related parties
During the year £45,910 (2018: Nil) was paid to a company, in which a director has a shareholding.
Remuneration of key management personnel
Aggregate compensation during the year amounted to £240,825 (2018: £17,800). A dividend of £1,691,777 (2018: £278,000) was paid to  directors and shareholders. 

 
Page 30