Smartzer Ltd - Period Ending 2020-12-31

Smartzer Ltd - Period Ending 2020-12-31


Smartzer Ltd 08331824 false 2020-01-01 2020-12-31 2020-12-31 The principal activity of the company is the development and sale of interactive video tagging software. Digita Accounts Production Advanced 6.26.9041.0 true true 08331824 2020-01-01 2020-12-31 08331824 2020-12-31 08331824 bus:OrdinaryShareClass1 2020-12-31 08331824 core:CurrentFinancialInstruments 2020-12-31 08331824 core:CurrentFinancialInstruments core:WithinOneYear 2020-12-31 08331824 core:Non-currentFinancialInstruments 2020-12-31 08331824 core:Non-currentFinancialInstruments core:AfterOneYear 2020-12-31 08331824 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2020-12-31 08331824 core:ConstructionInProgressAssetsUnderConstruction 2020-12-31 08331824 core:FurnitureFittingsToolsEquipment 2020-12-31 08331824 bus:SmallEntities 2020-01-01 2020-12-31 08331824 bus:AuditExemptWithAccountantsReport 2020-01-01 2020-12-31 08331824 bus:FullAccounts 2020-01-01 2020-12-31 08331824 bus:SmallCompaniesRegimeForAccounts 2020-01-01 2020-12-31 08331824 bus:RegisteredOffice 2020-01-01 2020-12-31 08331824 bus:Director1 2020-01-01 2020-12-31 08331824 bus:Director2 2020-01-01 2020-12-31 08331824 bus:Director3 2020-01-01 2020-12-31 08331824 bus:OrdinaryShareClass1 2020-01-01 2020-12-31 08331824 bus:PrivateLimitedCompanyLtd 2020-01-01 2020-12-31 08331824 1 2020-01-01 2020-12-31 08331824 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2020-01-01 2020-12-31 08331824 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 1 2020-01-01 2020-12-31 08331824 core:ComputerEquipment 2020-01-01 2020-12-31 08331824 core:ConstructionInProgressAssetsUnderConstruction 2020-01-01 2020-12-31 08331824 core:FurnitureFittings 2020-01-01 2020-12-31 08331824 core:FurnitureFittingsToolsEquipment 2020-01-01 2020-12-31 08331824 countries:AllCountries 2020-01-01 2020-12-31 08331824 2019-12-31 08331824 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2019-12-31 08331824 core:ConstructionInProgressAssetsUnderConstruction 2019-12-31 08331824 core:FurnitureFittingsToolsEquipment 2019-12-31 08331824 2019-01-01 2019-12-31 08331824 2019-12-31 08331824 bus:OrdinaryShareClass1 2019-12-31 08331824 core:CurrentFinancialInstruments 2019-12-31 08331824 core:CurrentFinancialInstruments core:WithinOneYear 2019-12-31 08331824 core:Non-currentFinancialInstruments 2019-12-31 08331824 core:Non-currentFinancialInstruments core:AfterOneYear 2019-12-31 08331824 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2019-12-31 08331824 core:ConstructionInProgressAssetsUnderConstruction 2019-12-31 08331824 core:FurnitureFittingsToolsEquipment 2019-12-31 08331824 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2019-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 08331824

Smartzer Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2020

 

Smartzer Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 12

 

Smartzer Ltd

Company Information

Directors

K Gross

J Ridley-Smith

A H Chan

Registered office

Ashcombe Court
Woolsack Way
Godalming
Surrey
GU7 1LQ

Accountants

Azets
Ashcombe Court
Woolsack Way
Godalming
Surrey
GU7 1LQ

 

Smartzer Ltd

(Registration number: 08331824)
Balance Sheet as at 31 December 2020

Note

2020
£

2019
£

Fixed assets

 

Intangible assets

4

936,467

720,012

Tangible assets

5

3,308

4,033

 

939,775

724,045

Current assets

 

Debtors

6

186,510

205,227

Cash at bank and in hand

 

422,051

537,636

 

608,561

742,863

Creditors: Amounts falling due within one year

7

(91,962)

(102,329)

Net current assets

 

516,599

640,534

Total assets less current liabilities

 

1,456,374

1,364,579

Creditors: Amounts falling due after more than one year

7

(85,793)

(62,460)

Provisions for liabilities

(102,669)

(86,995)

Net assets

 

1,267,912

1,215,124

Capital and reserves

 

Called up share capital

8

825

796

Share premium reserve

1,520,197

1,302,286

Profit and loss account

(253,110)

(87,958)

Total equity

 

1,267,912

1,215,124

For the financial year ending 31 December 2020 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.

 

Smartzer Ltd

(Registration number: 08331824)
Balance Sheet as at 31 December 2020

Approved and authorised by the Board on 21 April 2021 and signed on its behalf by:
 

K Gross
Director

 

Smartzer Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2020

1

General information

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

The address of its registered office is:
Ashcombe Court
Woolsack Way
Godalming
Surrey
GU7 1LQ

The principal place of business is:
103, 65 Hopton Street
London
SE1 9LR

2

Accounting policies

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

We have paid particular attention to the likely effects on the business of the current Covid-19 outbreak and the directors remain confident that sufficient funding is in place and that the company has adequate resources to enable the company to continue as a going concern for the foreseeable future.

Revenue recognition

Turnover represents subscription and one off project income, shown net of value added tax.

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.

Subscriptions income relating to future accounting periods is carried forward as deferred income.

 

Smartzer Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2020

2

Accounting policies (continued)

Government grants

The company has received Government support during the period in the form of the Coronavirus Job Retention Scheme grant which has been accounted for under the accruals method within other operating income.

All other grant income is recognised on an accruals basis.

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.

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.

Deferrred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Research and development

Research and development tax credits are recognised on an accruals basis.

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

Fixtures and fittings

25% straight line

Computer equipment

33% straight line

 

Smartzer Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2020

2

Accounting policies (continued)

Intangible assets

Intangible assets are measured at cost less accumulated amortisation and any accumulated impairment losses.

Software development costs are recognised as an intangible asset when all of the following criteria are demonstrated:

• the technical feasibility of completing the software so that it will be available for use or sale;
• the intention to complete the software and use or sell it;
• the ability to use the software or to sell it;
• how the software will generate probable future economic benefits;
• the availability of adequate technical, financial and other resources to complete the development and to use or sell the software; and
• the ability to measure reliably the expenditure attributable to the software during its development.

If there is an indication that there has been a significant change in amortisation rate or residual value of an asset, the amortisation of that asset is revised prospectively to reflect the new expectations.

Amortisation

Amortisation is charged so as to allocate the cost of intangibles less their residual values over their estimated useful lives, using the straight-line method. The intangible assets are amortised over the following useful economic lives:

Asset class

Amortisation method and rate

Software development costs

5 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.

Debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

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.

 

Smartzer Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2020

2

Accounting policies (continued)

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.

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.

Share based payments

The company operates an Enterprise Management Incentive Scheme ('EMI Scheme').

FRS 102 requires the company to determine the fair value of the options granted each year, and to make
a charge to the profit and loss account based on the fair value determined. No charge has been made to
the companies profit and loss account as it is not deemed material to these financial statements.

Summary of significant judgements and key accounting estimates

Other than depreciation and amortisation charges, based on the useful estimated life of an asset, no judgements or estimations made have had any significant effects on the amounts recognised in the financial statements at the year end.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 16 (2019 - 12).

 

Smartzer Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2020

4

Intangible assets

Software development costs
£

Total
£

Cost or valuation

At 1 January 2020

939,813

939,813

Additions internally developed

338,065

338,065

At 31 December 2020

1,277,878

1,277,878

Amortisation

At 1 January 2020

219,801

219,801

Amortisation charge

121,610

121,610

At 31 December 2020

341,411

341,411

Carrying amount

At 31 December 2020

936,467

936,467

At 31 December 2019

720,012

720,012

 

Smartzer Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2020

5

Tangible assets

Fixtures and fittings
£

Computer equipment
£

Total
£

Cost or valuation

At 1 January 2020

4,287

4,030

8,317

Additions

-

1,179

1,179

At 31 December 2020

4,287

5,209

9,496

Depreciation

At 1 January 2020

3,978

306

4,284

Charge for the year

309

1,595

1,904

At 31 December 2020

4,287

1,901

6,188

Carrying amount

At 31 December 2020

-

3,308

3,308

At 31 December 2019

309

3,724

4,033

6

Debtors

2020
£

2019
£

Trade debtors

61,953

109,315

Prepayments and accrued income

4,601

7,778

Other debtors

119,956

88,134

186,510

205,227

 

Smartzer Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2020

7

Creditors

Note

2020
£

2019
£

Due within one year

 

Loans and borrowings

10

26,667

20,001

Trade creditors

 

3,289

13,972

Taxation and social security

 

14,002

16,195

Accruals and deferred income

 

47,230

37,825

Other creditors

 

774

14,336

 

91,962

102,329

Note

2020
£

2019
£

Due after one year

 

Loans and borrowings

10

85,793

62,460

8

Share capital

Allotted, called up and fully paid shares

 

2020

2019

 

No.

£

No.

£

Ordinary of £0.0001 each

8,247,913

824.79

7,964,260

796.43

         

During the year 283,653 shares were issued with a nominal value of £0.0001 and consideration of £0.78 per share.

 

Smartzer Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2020

9

Deferred tax

2020

Asset £

Liability £

Accelerated capital allowances

-

178,558

Tax losses

75,783

-

Other timing differences

106

-

Total

75,889

178,558

2019

Asset £

Liability £

Accelerated capital allowances

-

137,569

Tax losses

50,467

-

Other timing differences

107

-

Total

50,574

137,569

A deferred tax liability of £102,669 (2019: £86,995) has been recognised in the current year accounts resulting in a charge to the profit and loss account of £15,674 (2019: £86,995).

10

Loans and borrowings

2020
£

2019
£

Non-current loans and borrowings

Other loans

85,793

62,460

2020
£

2019
£

Current loans and borrowings

Other loans

26,667

20,001

 

Smartzer Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2020

11

Related party transactions

Expenditure with and payables to related parties

2019

Key management
£

Amounts payable to related party

258

The amount due is a loan balance that has no formal terms, is interest free and repayable on demand.