ACCOUNTS - Final Accounts


Caseware UK (AP4) 2019.0.227 2019.0.227 2019-12-312019-12-312019-01-01falseLight steel frame manufacturing.3131truetrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 08963278 2019-01-01 2019-12-31 08963278 2018-01-01 2018-12-31 08963278 2019-12-31 08963278 2018-12-31 08963278 2018-01-01 08963278 c:Director4 2019-01-01 2019-12-31 08963278 d:PlantMachinery 2019-01-01 2019-12-31 08963278 d:PlantMachinery 2019-12-31 08963278 d:PlantMachinery 2018-12-31 08963278 d:PlantMachinery d:OwnedOrFreeholdAssets 2019-01-01 2019-12-31 08963278 d:OfficeEquipment 2019-01-01 2019-12-31 08963278 d:OfficeEquipment 2019-12-31 08963278 d:OfficeEquipment 2018-12-31 08963278 d:OfficeEquipment d:OwnedOrFreeholdAssets 2019-01-01 2019-12-31 08963278 d:OwnedOrFreeholdAssets 2019-01-01 2019-12-31 08963278 d:DevelopmentCostsCapitalisedDevelopmentExpenditure 2019-01-01 2019-12-31 08963278 d:DevelopmentCostsCapitalisedDevelopmentExpenditure 2019-12-31 08963278 d:DevelopmentCostsCapitalisedDevelopmentExpenditure 2018-12-31 08963278 d:CurrentFinancialInstruments 2019-12-31 08963278 d:CurrentFinancialInstruments 2018-12-31 08963278 d:Non-currentFinancialInstruments 2019-12-31 08963278 d:Non-currentFinancialInstruments 2018-12-31 08963278 d:CurrentFinancialInstruments d:WithinOneYear 2019-12-31 08963278 d:CurrentFinancialInstruments d:WithinOneYear 2018-12-31 08963278 d:Non-currentFinancialInstruments d:AfterOneYear 2019-12-31 08963278 d:Non-currentFinancialInstruments d:AfterOneYear 2018-12-31 08963278 d:ShareCapital 2019-12-31 08963278 d:ShareCapital 2018-01-01 2018-12-31 08963278 d:ShareCapital 2018-12-31 08963278 d:ShareCapital 2018-01-01 08963278 d:RetainedEarningsAccumulatedLosses 2019-01-01 2019-12-31 08963278 d:RetainedEarningsAccumulatedLosses 2019-12-31 08963278 d:RetainedEarningsAccumulatedLosses 2018-01-01 2018-12-31 08963278 d:RetainedEarningsAccumulatedLosses 2018-12-31 08963278 d:RetainedEarningsAccumulatedLosses 2018-01-01 08963278 c:OrdinaryShareClass1 2019-01-01 2019-12-31 08963278 c:OrdinaryShareClass1 2019-12-31 08963278 c:OrdinaryShareClass1 2018-12-31 08963278 c:OrdinaryShareClass2 2019-01-01 2019-12-31 08963278 c:OrdinaryShareClass2 2019-12-31 08963278 c:OrdinaryShareClass2 2018-12-31 08963278 c:FRS102 2019-01-01 2019-12-31 08963278 c:AuditExempt-NoAccountantsReport 2019-01-01 2019-12-31 08963278 c:FullAccounts 2019-01-01 2019-12-31 08963278 c:PrivateLimitedCompanyLtd 2019-01-01 2019-12-31 08963278 d:DevelopmentCostsCapitalisedDevelopmentExpenditure d:ExternallyAcquiredIntangibleAssets 2019-01-01 2019-12-31 08963278 2 2019-01-01 2019-12-31 08963278 d:DevelopmentCostsCapitalisedDevelopmentExpenditure d:OwnedIntangibleAssets 2019-01-01 2019-12-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 08963278










INTELLIGENT STEEL SOLUTIONS LIMITED








UNAUDITED

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2019

 
INTELLIGENT STEEL SOLUTIONS LIMITED
 

CONTENTS



Page
Balance Sheet
 
1 - 2
Statement of Changes in Equity
 
3
Notes to the Financial Statements
 
4 - 10


 
INTELLIGENT STEEL SOLUTIONS LIMITED
REGISTERED NUMBER: 08963278

BALANCE SHEET
AS AT 31 DECEMBER 2019

2019
2018
Note
£
£

Fixed assets
  

Intangible assets
 4 
69,785
83,445

Tangible assets
 5 
46,615
24,967

  
116,400
108,412

Current assets
  

Stocks
 6 
195,959
287,176

Debtors: amounts falling due within one year
 7 
1,594,646
1,478,660

Cash at bank and in hand
 8 
53,459
93,787

  
1,844,064
1,859,623

Creditors: amounts falling due within one year
 9 
(1,841,270)
(1,092,382)

Net current assets
  
 
 
2,794
 
 
767,241

Total assets less current liabilities
  
119,194
875,653

Creditors: amounts falling due after more than one year
 10 
(24,105)
(30,387)

  

Net assets
  
95,089
845,266


Capital and reserves
  

Called up share capital 
 11 
1,000,474
1,000,474

Profit and loss account
  
(905,385)
(155,208)

  
95,089
845,266


Page 1

 
INTELLIGENT STEEL SOLUTIONS LIMITED
REGISTERED NUMBER: 08963278
    
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2019

The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

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 financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The Company has opted not to file the profit and loss account in accordance with provisions applicable to companies subject to the small companies' regime.

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

................................................
T Usmani
Director

Date: 16 December 2020

The notes on pages 4 to 10 form part of these financial statements.

Page 2

 
INTELLIGENT STEEL SOLUTIONS LIMITED
 

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


Called up share capital
Profit and loss account
Total equity

£
£
£

At 1 January 2019
1,000,474
(155,208)
845,266



Loss for the year
-
(750,177)
(750,177)


At 31 December 2019
1,000,474
(905,385)
95,089


The notes on pages 4 to 10 form part of these financial statements.


STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2018


Called up share capital
Profit and loss account
Total equity

£
£
£

At 1 January 2018
474
(183,258)
(182,784)



Profit for the year
-
28,050
28,050

Shares issued during the year
1,000,000
-
1,000,000


At 31 December 2018
1,000,474
(155,208)
845,266


The notes on pages 4 to 10 form part of these financial statements.

Page 3

 
INTELLIGENT STEEL SOLUTIONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

1.


General information

The company is a private company limited by shares, and is incorporated in England and Wales. The address of its registered office is 50 Havelock Terrace, London, SW8 4AL

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 Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Going concern

The directors of the company have confirmed that the principal creditor will continue to provide sufficient financial and operational support to allow the company to continue to trade during this period. As a result, they believe that it is appropriate to continue to apply the going concern basis.

 
2.3

Turnover

Turnover is recognised to the extent that it is probable that the economic benefits will flow to the Company and the turnover can be reliably measured. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before turnover is recognised:

Sale of goods

Turnover from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of turnover can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

 
2.4

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 considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 Amortisation is provided on the following bases:

Development expenditure
-
20%
Straight-line

Page 4

 
INTELLIGENT STEEL SOLUTIONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

2.Accounting policies (continued)

 
2.5

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:

Plant and machinery
-
25%
Straight-line
Office equipment
-
33%
Straight-line

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 profit or loss.

 
2.6

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 weighted average basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet 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.

Work in progress is valued on the basis of construction work completed but not yet billed.

 
2.7

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

Page 5

 
INTELLIGENT STEEL SOLUTIONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

2.Accounting policies (continued)

 
2.8

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 and investments in ordinary shares.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Profit and Loss Account.

For financial assets measured at cost less impairment, the impairment loss is measured as the difference between an asset's carrying amount and best estimate of the recoverable amount, which is an approximation of the amount that the Company would receive for the asset if it were to be sold at the balance sheet date.

 
2.9

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to profit or loss 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.

 
2.10

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.11

Taxation

Tax is recognised in profit or loss 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 balance sheet date in the countries where the Company operates and generates income.

 
2.12

Research and development

In the research phase of an internal project it is not possible to demonstrate that the project will generate future economic benefits and hence all expenditure on research shall be recognised as an expense when it is incurred. Intangible assets are recognised from the development phase of a project if and only if certain specific criteria are met in order to demonstrate the asset will generate probable future economic benefits and that its cost can be reliably measured. The capitalised development costs are subsequently amortised on a straight line basis over their useful economic lives, which range from 3 to 6 years.
If it is not possible to distinguish between the research phase and the development phase of an internal project, the expenditure is treated as if it were all incurred in the research phase only.

Page 6

 
INTELLIGENT STEEL SOLUTIONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

3.


Employees

The average monthly number of employees, including directors, during the year was 31 (2018 - 31).


4.


Intangible assets




Development expenditure

£



Cost


At 1 January 2019
87,837


Additions
4,229



At 31 December 2019

92,066



Amortisation


At 1 January 2019
4,392


Charge for the year on owned assets
17,889



At 31 December 2019

22,281



Net book value



At 31 December 2019
69,785



At 31 December 2018
83,445



Page 7

 
INTELLIGENT STEEL SOLUTIONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

5.


Tangible fixed assets





Plant and machinery
Office equipment
Total

£
£
£



Cost or valuation


At 1 January 2019
50,874
15,595
66,469


Additions
38,470
-
38,470



At 31 December 2019

89,344
15,595
104,939



Depreciation


At 1 January 2019
33,104
8,398
41,502


Charge for the year on owned assets
13,224
3,598
16,822



At 31 December 2019

46,328
11,996
58,324



Net book value



At 31 December 2019
43,016
3,599
46,615



At 31 December 2018
17,770
7,197
24,967


6.


Stocks

2019
2018
£
£

Raw materials and consumables
195,959
287,176



7.


Debtors

2019
2018
£
£


Trade debtors
488,042
108,683

Other debtors
60,692
15,938

Prepayments and accrued income
1,045,912
1,354,039

1,594,646
1,478,660


Page 8

 
INTELLIGENT STEEL SOLUTIONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

8.


Cash and cash equivalents

2019
2018
£
£

Cash at bank and in hand
53,459
93,787



9.


Creditors: Amounts falling due within one year

2019
2018
£
£

Trade creditors
501,416
193,195

Amounts owed to group undertakings
401,050
246,750

Other taxation and social security
18,650
268,762

Other creditors
485,724
315,260

Accruals and deferred income
434,430
68,415

1,841,270
1,092,382



10.


Creditors: Amounts falling due after more than one year

2019
2018
£
£

Accruals and deferred income
24,105
30,387



11.


Share capital

2019
2018
£
£
Allotted, called up and fully paid



474 (2018 - 474) Ordinary shares of £1.00 each
474
474
1,000,000 (2018 - 1,000,000) Preference shares of £1.00 each
1,000,000
1,000,000

1,000,474

1,000,474

Page 9

 
INTELLIGENT STEEL SOLUTIONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

12.


Related party transactions

At the period end £482,902 (2018: £313,000) was due to companies under common control. No interest is charged on these balances.
During the year the company provided goods of a total value of £NIL (2018: £17,006) to an immediate family member of a director. This balance is outstanding at year end. 
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102
‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’ not to disclose related
party transactions with wholly owned subsidiaries within the group.

 
Page 10