Cyan Solutions Limited - Period Ending 2019-12-31

Cyan Solutions Limited - Period Ending 2019-12-31


Cyan Solutions Limited 05181855 false 2019-01-01 2019-12-31 2019-12-31 The principal activity of the company is information technology services Digita Accounts Production Advanced 6.26.9041.0 true 05181855 2019-01-01 2019-12-31 05181855 2019-12-31 05181855 bus:Director2 1 2019-12-31 05181855 bus:OrdinaryShareClass1 2019-12-31 05181855 bus:OrdinaryShareClass2 2019-12-31 05181855 bus:OrdinaryShareClass3 2019-12-31 05181855 bus:OrdinaryShareClass4 2019-12-31 05181855 bus:OrdinaryShareClass5 2019-12-31 05181855 bus:OtherShareClass1 2019-12-31 05181855 bus:OtherShareClass2 2019-12-31 05181855 core:CurrentFinancialInstruments 2019-12-31 05181855 core:CurrentFinancialInstruments core:WithinOneYear 2019-12-31 05181855 core:Goodwill 2019-12-31 05181855 core:ConstructionInProgressAssetsUnderConstruction 2019-12-31 05181855 core:FurnitureFittings 2019-12-31 05181855 core:LandBuildings core:ShortLeaseholdAssets 2019-12-31 05181855 core:MotorVehicles 2019-12-31 05181855 core:OfficeEquipment 2019-12-31 05181855 bus:SmallEntities 2019-01-01 2019-12-31 05181855 bus:AuditExemptWithAccountantsReport 2019-01-01 2019-12-31 05181855 bus:FullAccounts 2019-01-01 2019-12-31 05181855 bus:SmallCompaniesRegimeForAccounts 2019-01-01 2019-12-31 05181855 bus:RegisteredOffice 2019-01-01 2019-12-31 05181855 bus:Director2 2019-01-01 2019-12-31 05181855 bus:Director2 1 2019-01-01 2019-12-31 05181855 bus:OrdinaryShareClass1 2019-01-01 2019-12-31 05181855 bus:OrdinaryShareClass2 2019-01-01 2019-12-31 05181855 bus:OrdinaryShareClass3 2019-01-01 2019-12-31 05181855 bus:OrdinaryShareClass4 2019-01-01 2019-12-31 05181855 bus:OrdinaryShareClass5 2019-01-01 2019-12-31 05181855 bus:OtherShareClass1 2019-01-01 2019-12-31 05181855 bus:OtherShareClass2 2019-01-01 2019-12-31 05181855 bus:PrivateLimitedCompanyLtd 2019-01-01 2019-12-31 05181855 bus:Agent1 2019-01-01 2019-12-31 05181855 core:Goodwill 2019-01-01 2019-12-31 05181855 core:ConstructionInProgressAssetsUnderConstruction 2019-01-01 2019-12-31 05181855 core:FurnitureFittings 2019-01-01 2019-12-31 05181855 core:LandBuildings core:ShortLeaseholdAssets 2019-01-01 2019-12-31 05181855 core:LeaseholdImprovements 2019-01-01 2019-12-31 05181855 core:MotorVehicles 2019-01-01 2019-12-31 05181855 core:OfficeEquipment 2019-01-01 2019-12-31 05181855 countries:England 2019-01-01 2019-12-31 05181855 2018-12-31 05181855 bus:Director2 1 2018-12-31 05181855 core:Goodwill 2018-12-31 05181855 core:ConstructionInProgressAssetsUnderConstruction 2018-12-31 05181855 core:FurnitureFittings 2018-12-31 05181855 core:LandBuildings core:ShortLeaseholdAssets 2018-12-31 05181855 core:MotorVehicles 2018-12-31 05181855 core:OfficeEquipment 2018-12-31 05181855 2018-01-01 2018-12-31 05181855 2018-12-31 05181855 bus:Director2 1 2018-12-31 05181855 bus:OrdinaryShareClass1 2018-12-31 05181855 bus:OrdinaryShareClass2 2018-12-31 05181855 bus:OrdinaryShareClass3 2018-12-31 05181855 bus:OrdinaryShareClass4 2018-12-31 05181855 bus:OrdinaryShareClass5 2018-12-31 05181855 bus:OtherShareClass1 2018-12-31 05181855 bus:OtherShareClass2 2018-12-31 05181855 core:CurrentFinancialInstruments 2018-12-31 05181855 core:CurrentFinancialInstruments core:WithinOneYear 2018-12-31 05181855 core:ConstructionInProgressAssetsUnderConstruction 2018-12-31 05181855 core:FurnitureFittings 2018-12-31 05181855 core:LandBuildings core:ShortLeaseholdAssets 2018-12-31 05181855 core:MotorVehicles 2018-12-31 05181855 core:OfficeEquipment 2018-12-31 05181855 bus:Director2 1 2018-01-01 2018-12-31 05181855 bus:OrdinaryShareClass1 2018-01-01 2018-12-31 05181855 bus:OrdinaryShareClass2 2018-01-01 2018-12-31 05181855 bus:OrdinaryShareClass3 2018-01-01 2018-12-31 05181855 bus:OrdinaryShareClass4 2018-01-01 2018-12-31 05181855 bus:OrdinaryShareClass5 2018-01-01 2018-12-31 05181855 bus:OtherShareClass1 2018-01-01 2018-12-31 05181855 bus:OtherShareClass2 2018-01-01 2018-12-31 05181855 bus:Director2 1 2017-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 05181855

Cyan Solutions Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2019

 

Chartered Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Cyan Solutions Limited
for the Year Ended 31 December 2019

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Cyan Solutions Limited for the year ended 31 December 2019 as set out on pages 2 to 11 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at
http://www.icaew.com/regulation.

This report is made solely to the Board of Directors of Cyan Solutions Limited, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the accounts of Cyan Solutions Limited and state those matters that we have agreed to state to the Board of Directors of Cyan Solutions Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Cyan Solutions Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Cyan Solutions Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of Cyan Solutions Limited. You consider that Cyan Solutions Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of Cyan Solutions Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.

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

MMO Limited
Chartered Accountants
Wellesley House
204 London Road
Waterlooville
Hampshire
PO7 7AN

8 September 2020

 

Cyan Solutions Limited

(Registration number: 05181855)
Balance Sheet as at 31 December 2019

Note

2019
£

2018
£

Fixed assets

 

Tangible assets

5

44,165

50,784

Current assets

 

Stocks

6

222

222

Debtors

7

189,201

166,783

Cash at bank and in hand

 

325,167

323,081

 

514,590

490,086

Creditors: Amounts falling due within one year

8

(277,405)

(258,155)

Net current assets

 

237,185

231,931

Total assets less current liabilities

 

281,350

282,715

Provisions for liabilities

(8,391)

(9,460)

Net assets

 

272,959

273,255

Capital and reserves

 

Called up share capital

9

148

140

Share premium reserve

6,797

-

Profit and loss account

266,014

273,115

Shareholders' funds

 

272,959

273,255

For the financial year ending 31 December 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 year 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.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 4 September 2020 and signed on its behalf by:
 

 

Cyan Solutions Limited

(Registration number: 05181855)
Balance Sheet as at 31 December 2019

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

Mr S J Bond
Director

 

Cyan Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2019

1

General information

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

The address of its registered office is:
Wellesley House
204 London Road
Waterlooville
Hampshire
PO7 7AN
England

The principal place of business is:
Unit 14B The Briars
Waterberry Drive
Waterlooville
PO7 7YH

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.

All figures are presented in British Sterling, which is the functional currency of the company and are rounded to the nearest £1.

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.

 

Cyan Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2019

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rate on the date when the fair value is re-measured.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

Tax

The tax expense for the period comprises current and 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.

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 taxable income.

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

Office equipment

20% straight line

Furniture and fittings

25% straight line

Leasehold improvements

5 years straight line

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

 

Cyan Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2019

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

Fully amortised

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.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress 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, stocks are assessed for impairment. If stocks are 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.

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.

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.

 

Cyan Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2019

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, analysed by category was as follows:

2019
 No.

2018
 No.

Administration and support

16

13

 

Cyan Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2019

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 January 2019

(8,500)

(8,500)

At 31 December 2019

(8,500)

(8,500)

Amortisation

At 1 January 2019

(8,500)

(8,500)

At 31 December 2019

(8,500)

(8,500)

Carrying amount

At 31 December 2019

-

-

5

Tangible assets

Short leasehold land and buildings
£

Other tangibles
 £

Fixtures and fittings
£

Office equipment
£

Cost or valuation

At 1 January 2019

31,468

46,279

36,298

105,067

Additions

-

-

6,396

16,347

Disposals

-

-

-

(12,212)

At 31 December 2019

31,468

46,279

42,694

109,202

Depreciation

At 1 January 2019

18,881

44,262

26,162

80,162

Charge for the year

6,293

504

6,095

11,095

Eliminated on disposal

-

-

-

(7,976)

At 31 December 2019

25,174

44,766

32,257

83,281

Carrying amount

At 31 December 2019

6,294

1,513

10,437

25,921

At 31 December 2018

12,587

2,017

10,136

24,905

 

Cyan Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2019

Motor vehicles
 £

Total
£

Cost or valuation

At 1 January 2019

15,082

234,194

Additions

-

22,743

Disposals

-

(12,212)

At 31 December 2019

15,082

244,725

Depreciation

At 1 January 2019

13,943

183,410

Charge for the year

1,139

25,126

Eliminated on disposal

-

(7,976)

At 31 December 2019

15,082

200,560

Carrying amount

At 31 December 2019

-

44,165

At 31 December 2018

1,139

50,784

Included within the net book value of land and buildings above is £6,294 (2018 - £12,587) in respect of short leasehold land and buildings.
 

6

Stocks

2019
£

2018
£

Other inventories

222

222

7

Debtors

2019
 £

2018
 £

Trade debtors

166,925

151,139

Prepayments

22,276

15,644

Total current trade and other debtors

189,201

166,783

 

Cyan Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2019

8

Creditors

Note

2019
 £

2018
 £

Due within one year

 

Trade creditors

 

94,424

118,590

Amounts due to related parties

10

35,728

57,633

Social security and other taxes

 

72,477

32,750

Outstanding defined contribution pension costs

 

8,732

1,585

Other payables

 

29,357

15,590

Accrued expenses

 

17,346

19,850

Corporation tax liability

19,341

12,157

 

277,405

258,155

9

Share capital

Allotted, called up and fully paid shares

 

2019

2018

 

No.

£

No.

£

Ordinary of £0 (2018 - £1) each

-

-

100

100

Ordinary A of £0 (2018 - £1) each

-

-

10

10

Ordinary B of £0 (2018 - £1) each

-

-

10

10

Ordinary C of £0 (2018 - £1) each

-

-

10

10

Ordinary D of £0 (2018 - £1) each

-

-

10

10

Ordinary share of £0.10 (2018 - £0) each

1,400

140.00

-

-

Ordinary A share of £0.10 (2018 - £0) each

82

8.20

-

-

 

1,482

148

140

140

10

Related party transactions

Transactions with directors

2019

At 1 January 2019
£

Advances to directors
£

Repayments by director
£

At 31 December 2019
£

Mr S J Bond

Directors loan account

(57,633)

109,453

(87,548)

(35,728)

         
       

 
 

Cyan Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2019

2018

At 1 January 2018
£

Advances to directors
£

Repayments by director
£

At 31 December 2018
£

Mr S J Bond

Directors loan account

(38,914)

74,281

(93,000)

(57,633)

         
       

 

Other transactions with directors

Included in other creditors is an amount due to the director, as detailed above. This loan is undated, unsecured, interest free and repayable on demand.