Origin Workspace Ltd - Period Ending 2019-12-31

Origin Workspace Ltd - Period Ending 2019-12-31


Origin Workspace Ltd 10976655 false 2019-01-01 2019-12-31 2019-12-31 The principal activity of the company is Rental of serviced office space Digita Accounts Production Advanced 6.26.9041.0 Software true true 10976655 2019-01-01 2019-12-31 10976655 2019-12-31 10976655 core:RetainedEarningsAccumulatedLosses 2019-12-31 10976655 core:ShareCapital 2019-12-31 10976655 core:CurrentFinancialInstruments 2019-12-31 10976655 core:CurrentFinancialInstruments core:WithinOneYear 2019-12-31 10976655 core:Non-currentFinancialInstruments core:AfterOneYear 2019-12-31 10976655 core:FurnitureFittingsToolsEquipment 2019-12-31 10976655 core:OtherPropertyPlantEquipment 2019-12-31 10976655 bus:SmallEntities 2019-01-01 2019-12-31 10976655 bus:AuditExemptWithAccountantsReport 2019-01-01 2019-12-31 10976655 bus:FullAccounts 2019-01-01 2019-12-31 10976655 bus:SmallCompaniesRegimeForAccounts 2019-01-01 2019-12-31 10976655 bus:RegisteredOffice 2019-01-01 2019-12-31 10976655 bus:Director5 2019-01-01 2019-12-31 10976655 bus:PrivateLimitedCompanyLtd 2019-01-01 2019-12-31 10976655 core:FurnitureFittingsToolsEquipment 2019-01-01 2019-12-31 10976655 core:OfficeEquipment 2019-01-01 2019-12-31 10976655 core:OtherPropertyPlantEquipment 2019-01-01 2019-12-31 10976655 core:PlantMachinery 2019-01-01 2019-12-31 10976655 countries:AllCountries 2019-01-01 2019-12-31 10976655 2018-12-31 10976655 core:FurnitureFittingsToolsEquipment 2018-12-31 10976655 core:OtherPropertyPlantEquipment 2018-12-31 10976655 2017-09-22 2018-12-31 10976655 2018-12-31 10976655 core:RetainedEarningsAccumulatedLosses 2018-12-31 10976655 core:ShareCapital 2018-12-31 10976655 core:CurrentFinancialInstruments 2018-12-31 10976655 core:CurrentFinancialInstruments core:WithinOneYear 2018-12-31 10976655 core:Non-currentFinancialInstruments core:AfterOneYear 2018-12-31 10976655 core:FurnitureFittingsToolsEquipment 2018-12-31 10976655 core:OtherPropertyPlantEquipment 2018-12-31 iso4217:GBP xbrli:pure

Registration number: 10976655

Origin Workspace Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2019

 

Origin Workspace Ltd

Contents

Balance Sheet

1

Notes to the Financial Statements

2 to 6

 

Origin Workspace Ltd

(Registration number: 10976655)
Balance Sheet as at 31 December 2019

Note

2019
£

2018
£

Fixed assets

 

Tangible assets

4

756,398

17,680

Current assets

 

Debtors

5

48,046

11,216

Cash at bank and in hand

 

77,580

124,090

 

125,626

135,306

Creditors: Amounts falling due within one year

6

(1,358,325)

(772,623)

Net current liabilities

 

(1,232,699)

(637,317)

Total assets less current liabilities

 

(476,301)

(619,637)

Creditors: Amounts falling due after more than one year

6

(700,000)

-

Net liabilities

 

(1,176,301)

(619,637)

Capital and reserves

 

Called up share capital

1

1

Profit and loss account

(1,176,302)

(619,638)

Total equity

 

(1,176,301)

(619,637)

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 17 December 2020 and signed on its behalf by:
 

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

H J Frankham
Director

 

Origin Workspace Ltd

Notes to the 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 & Wales.

The address of its registered office is:
40 Berkeley Square
Bristol
BS8 1HP

These financial statements were authorised for issue by the Board on 17 December 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.

Going concern

As at 31 December 2019 the company has net liabilities of £1,176,301. Covid-19 has had a major impact on the business due to government regulations restricting how the customer base can operate in the workspace safely; nevertheless, while progress has been stalled in the short term, there is still a high degree of confidence that the company will be profitable in the future. The company shareholder has indicated that they will continue to support the company going forward. As such these financial statements have been prepared on a going concern basis.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the 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;
- specific criteria have been met for each of the company's activities.

Rental income from operating leases is recognised on a straight-line basis over the term of the relevant lease.

Finance income and costs policy

Interest income and expenses are recognised using the effective interest rate method.

Tax

The tax expense for the period comprises current tax 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.

 

Origin Workspace Ltd

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

Tangible assets

Tangible assets are stated in the statement of financial position 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

3-5 years straight line

Plant & Machinery

10 years straight line

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 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

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.

 

Origin Workspace Ltd

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

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.

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.

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, was 10 (2018 - 6).

 

Origin Workspace Ltd

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

4

Tangible assets

Office equipment
£

Plant & machinery
£

Total
£

Cost or valuation

At 1 January 2019

23,483

627

24,110

Additions

804,382

18,600

822,982

Disposals

(1,824)

(627)

(2,451)

At 31 December 2019

826,041

18,600

844,641

Depreciation

At 1 January 2019

6,360

70

6,430

Charge for the year

77,403

4,662

82,065

Eliminated on disposal

(182)

(70)

(252)

At 31 December 2019

83,581

4,662

88,243

Carrying amount

At 31 December 2019

742,460

13,938

756,398

At 31 December 2018

17,123

557

17,680

5

Debtors

Note

2019
£

2018
£

Trade debtors

 

11,713

60

Amounts owed by related parties

-

25

Other debtors

 

17,736

8,687

Prepayments and accrued income

 

18,597

2,444

Total current trade and other debtors

 

48,046

11,216

 

Origin Workspace Ltd

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

6

Creditors

Creditors: amounts falling due within one year

Note

2019
£

2018
£

Due within one year

 

Trade creditors

 

175,182

19,202

Amounts owed to related parties

780,699

700,063

Taxation and social security

 

6,573

3,094

Other creditors

 

204,024

11,005

Accruals and deferred income

 

191,847

39,259

 

1,358,325

772,623

Creditors: amounts falling due after more than one year

Note

2019
£

2018
£

Due after one year

 

Amounts owed to related parties

700,000

-

7

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £119,828 (2018 - £Nil).