ZEBRA_PROJECTS_LIMITED - Accounts


Company Registration No. 03461257 (England and Wales)
ZEBRA PROJECTS LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
PAGES FOR FILING WITH REGISTRAR
ZEBRA PROJECTS LIMITED
CONTENTS
Page
Statement of financial position
1
Notes to the financial statements
2 - 8
ZEBRA PROJECTS LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2019
31 December 2019
- 1 -
2019
2018
Notes
£
£
£
£
Non-current assets
Property, plant and equipment
4
34,424
56,275
Current assets
Trade and other receivables
5
886,094
936,875
Cash and cash equivalents
157,307
366,531
1,043,401
1,303,406
Current liabilities
6
(86,780)
(308,983)
Net current assets
956,621
994,423
Total assets less current liabilities
991,045
1,050,698
Equity
Called up share capital
625
625
Share premium account
9,950
9,950
Capital redemption reserve
325
325
Retained earnings
980,145
1,039,798
Total equity
991,045
1,050,698

Under the Companies Act 2006 Section 444 (5(A)) the directors of the company have elected not to include a copy of the income statement within the financial statements.true

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

The financial statements were approved by the board of directors and authorised for issue on 21 December 2020 and are signed on its behalf by:
M.J. Mason
Director
Company Registration No. 03461257
ZEBRA PROJECTS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 2 -
1
Accounting policies
Company information

Zebra Projects Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Pavilion, 1 Newhams Row, London, SE1 3UZ.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared on the historical cost convention.The principal accounting policies adopted are set out below.

1.2
Going concern

Since the year end the company and its fellow subsidiaries have been impacted by the global Coronavirus pandemic. As part of the directors going concern assessment they have considered the operating restrictions placed on the business by the on-going pandemic and the potential cash flow requirements.true

 

The directors believe that the Company can successfully manage its business risks and the directors have a reasonable expectation that the Company will have access to adequate resources to continue to trade for the foreseeable future and hence it is appropriate to continue to adopt the going concern basis in preparing the financial statements.

1.3
Revenue

Fee income represents revenue earned under a wide variety of contracts to provide professional services. Revenue is recognised as earned when, and to the extent that, the firm obtains the right to consideration in exchange for its performance under these contracts. It is measured at the fair value of the right to consideration, which represents amounts chargeable to clients, including expenses and disbursements but excluding value added tax.

 

Revenue is generally recognised as contract activity progresses so that for incomplete contracts it reflects the partial performance of the contractual obligations. For such contracts the amount of revenue reflects the accrual of the right to consideration by reference to the value of work performed. Revenue not billed to clients is included in debtors and payments on account in excess of the relevant amount of revenue are included in creditors.

1.4
Property, plant and equipment

Property, plant and equipment are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Land and buildings Leasehold
Over term of lease
Computer equipment
3 years on cost
Fixtures, fittings & equipment
3 - 10 years on cost

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

ZEBRA PROJECTS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 3 -
1.5
Impairment of non-current assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

1.6
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.7
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include trade and other receivables and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Other financial assets

Other financial assets are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

ZEBRA PROJECTS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 4 -

Basic financial liabilities, including trade and other payables, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade payables are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.8
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

1.9
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or non-current assets.

 

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

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.10
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.11
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.12
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

ZEBRA PROJECTS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 5 -
2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2019
2018
Number
Number
Total
17
24
3
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2019 and 31 December 2019
51,000
Amortisation and impairment
At 1 January 2019 and 31 December 2019
51,000
Carrying amount
At 31 December 2019
-
At 31 December 2018
-
4
Property, plant and equipment
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2019
45,240
248,849
294,089
Additions
-
14,834
14,834
At 31 December 2019
45,240
263,683
308,923
Depreciation and impairment
At 1 January 2019
28,426
209,388
237,814
Depreciation charged in the year
8,339
28,346
36,685
At 31 December 2019
36,765
237,734
274,499
Carrying amount
At 31 December 2019
8,475
25,949
34,424
At 31 December 2018
16,814
39,461
56,275
ZEBRA PROJECTS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 6 -
5
Trade and other receivables
2019
2018
Amounts falling due within one year:
£
£
Trade receivables
368,096
389,517
Amounts owed by group undertakings and undertakings in which the company has a participating interest
157,012
53,227
Other receivables
319,779
452,924
844,887
895,668
2019
2018
Amounts falling due after more than one year:
£
£
Deferred tax asset
41,207
41,207
Total debtors
886,094
936,875
6
Current liabilities
2019
2018
£
£
Trade payables
39,219
92,898
Amounts owed to group undertakings
-
146,748
Taxation and social security
18,437
28,403
Other payables
29,124
40,934
86,780
308,983
7
Audit report information

As the income statement has been omitted from the filing copy of the financial statements the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.

The auditor's report was unqualified.

The senior statutory auditor was Christopher Mantel.
The auditor was Alliotts LLP.
ZEBRA PROJECTS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 7 -
8
Operating lease commitments
Lessee

The company occupies property under an operating lease. The lease was renewed during 2015 for a further 5 year period.

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2019
2018
£
£
99,440
207,920
9
Events after the reporting date

On 11 March 2020, the World Health Organisation declared the Coronavirus (COVID-19) outbreak to be a pandemic in recognition of its rapid spread across the globe.

 

Many governments have taken stringent steps to help contain or delay the spread of the virus. Currently, there is a significant increase in economic uncertainty which is, for example, evidenced by more volatile asset prices and currency exchange rates.

 

For the company’s 31 December 2019 financial statements, the Coronavirus outbreak and the related impacts are considered non-adjusting events. Consequently, there is no impact on the recognition and measurement of assets and liabilities. Due to the uncertainty of the outcome of the current events, the company cannot reasonably estimate the impact these events will have on the company’s financial position, results of operations or cash flows in the future, and hence consider the company will continue to be able to meet its financial responsibilities as they fall due.

 

The directors will continue to monitor the impact of the Coronavirus on the activities of the company, but also note that financial support is still offered by the parent company.

10
Related party transactions
Remuneration of key management personnel
2019
2018
£
£
Aggregate compensation
149,218
215,732
Transactions with related parties

The company has taken advantage of the exemption available in Paragraph 33.1A of FRS102 whereby it has not disclosed transactions with other companies that are wholly owned within the Group.

ZEBRA PROJECTS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
10
Related party transactions
(Continued)
- 8 -

The following amounts were outstanding at the reporting end date:

2019
2018
Amounts due to related parties
£
£
Entities with control, joint control or significant influence over the company
-
12,991
Other related parties
-
133,757

The following amounts were outstanding at the reporting end date:

2019
2018
Amounts due from related parties
£
£
Entities with control, joint control or significant influence over the company
43,446
-
Other related parties
113,566
53,227
11
Parent company

The immediate parent company is Zebra Projects (Holdings) Limited, a private company incorporated in England and Wales.

The ultimate parent company is Zebra Projects Holdings (2008) Limited, a company incorporated in England and Wales. Consolidated group accounts are prepared and are available from The Pavilion, 1 Newhams Row, London, SE1 3UZ.

 

The ultimate controlling party is M.J. Mason.

2019-12-312019-01-01false21 December 2020CCH SoftwareCCH Accounts Production 2020.200No description of principal activityThis audit opinion is unqualifiedM.J. MasonR. PipeL.A. RobertsL. Serhan034612572019-01-012019-12-31034612572019-12-31034612572018-12-3103461257core:LandBuildings2019-12-3103461257core:OtherPropertyPlantEquipment2019-12-3103461257core:LandBuildings2018-12-3103461257core:OtherPropertyPlantEquipment2018-12-3103461257core:CurrentFinancialInstrumentscore:WithinOneYear2019-12-3103461257core:CurrentFinancialInstrumentscore:WithinOneYear2018-12-3103461257core:ShareCapital2019-12-3103461257core:ShareCapital2018-12-3103461257core:SharePremium2019-12-3103461257core:SharePremium2018-12-3103461257core:CapitalRedemptionReserve2019-12-3103461257core:CapitalRedemptionReserve2018-12-3103461257core:RetainedEarningsAccumulatedLosses2019-12-3103461257core:RetainedEarningsAccumulatedLosses2018-12-3103461257bus:Director12019-01-012019-12-3103461257core:LandBuildingscore:LeasedAssetsHeldAsLessee2019-01-012019-12-3103461257core:PlantMachinery2019-01-012019-12-3103461257core:FurnitureFittings2019-01-012019-12-31034612572018-01-012018-12-3103461257core:NetGoodwill2018-12-3103461257core:LandBuildings2018-12-3103461257core:OtherPropertyPlantEquipment2018-12-31034612572018-12-3103461257core:OtherPropertyPlantEquipment2019-01-012019-12-3103461257core:LandBuildings2019-01-012019-12-3103461257core:CurrentFinancialInstruments2019-12-3103461257core:CurrentFinancialInstruments2018-12-3103461257core:WithinOneYear2019-12-3103461257core:WithinOneYear2018-12-3103461257core:AfterOneYear2019-12-3103461257core:AfterOneYear2018-12-3103461257bus:PrivateLimitedCompanyLtd2019-01-012019-12-3103461257bus:SmallCompaniesRegimeForAccounts2019-01-012019-12-3103461257bus:FRS1022019-01-012019-12-3103461257bus:Audited2019-01-012019-12-3103461257bus:Director22019-01-012019-12-3103461257bus:Director32019-01-012019-12-3103461257bus:CompanySecretary12019-01-012019-12-3103461257bus:FullAccounts2019-01-012019-12-31xbrli:purexbrli:sharesiso4217:GBP