Oxford Learning Solutions Limited - Period Ending 2020-08-31

Oxford Learning Solutions Limited - Period Ending 2020-08-31


Oxford Learning Solutions Limited 06604357 false 2019-09-01 2020-08-31 2020-08-31 The principal activity of the company is that of educational support services. Digita Accounts Production Advanced 6.29.9459.0 true 06604357 2019-09-01 2020-08-31 06604357 2020-08-31 06604357 core:RetainedEarningsAccumulatedLosses 2020-08-31 06604357 core:ShareCapital 2020-08-31 06604357 core:CurrentFinancialInstruments 2020-08-31 06604357 core:CurrentFinancialInstruments core:WithinOneYear 2020-08-31 06604357 core:Non-currentFinancialInstruments 2020-08-31 06604357 core:Non-currentFinancialInstruments core:AfterOneYear 2020-08-31 06604357 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2020-08-31 06604357 core:Goodwill 2020-08-31 06604357 core:PatentsTrademarksLicencesConcessionsSimilar 2020-08-31 06604357 core:FurnitureFittings 2020-08-31 06604357 core:OfficeEquipment 2020-08-31 06604357 bus:SmallEntities 2019-09-01 2020-08-31 06604357 bus:AuditExemptWithAccountantsReport 2019-09-01 2020-08-31 06604357 bus:FullAccounts 2019-09-01 2020-08-31 06604357 bus:SmallCompaniesRegimeForAccounts 2019-09-01 2020-08-31 06604357 bus:RegisteredOffice 2019-09-01 2020-08-31 06604357 bus:Director1 2019-09-01 2020-08-31 06604357 bus:PrivateLimitedCompanyLtd 2019-09-01 2020-08-31 06604357 1 2019-09-01 2020-08-31 06604357 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2019-09-01 2020-08-31 06604357 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 1 2019-09-01 2020-08-31 06604357 core:Goodwill 2019-09-01 2020-08-31 06604357 core:Goodwill 1 2019-09-01 2020-08-31 06604357 core:PatentsTrademarksLicencesConcessionsSimilar 2019-09-01 2020-08-31 06604357 core:PatentsTrademarksLicencesConcessionsSimilar 1 2019-09-01 2020-08-31 06604357 core:ComputerEquipment 2019-09-01 2020-08-31 06604357 core:FurnitureFittings 2019-09-01 2020-08-31 06604357 core:OfficeEquipment 2019-09-01 2020-08-31 06604357 countries:AllCountries 2019-09-01 2020-08-31 06604357 2019-08-31 06604357 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2019-08-31 06604357 core:Goodwill 2019-08-31 06604357 core:PatentsTrademarksLicencesConcessionsSimilar 2019-08-31 06604357 core:FurnitureFittings 2019-08-31 06604357 core:OfficeEquipment 2019-08-31 06604357 2018-09-01 2019-08-31 06604357 2019-08-31 06604357 core:RetainedEarningsAccumulatedLosses 2019-08-31 06604357 core:ShareCapital 2019-08-31 06604357 core:CurrentFinancialInstruments 2019-08-31 06604357 core:CurrentFinancialInstruments core:WithinOneYear 2019-08-31 06604357 core:Non-currentFinancialInstruments 2019-08-31 06604357 core:Non-currentFinancialInstruments core:AfterOneYear 2019-08-31 06604357 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2019-08-31 06604357 core:Goodwill 2019-08-31 06604357 core:PatentsTrademarksLicencesConcessionsSimilar 2019-08-31 06604357 core:FurnitureFittings 2019-08-31 06604357 core:OfficeEquipment 2019-08-31 iso4217:GBP xbrli:pure

Registration number: 06604357

Oxford Learning Solutions Limited

trading as David Morgan Education

Annual Report and Unaudited Financial Statements

for the Year Ended 31 August 2020

 

Oxford Learning Solutions Limited

trading as David Morgan Education

Contents

Balance Sheet

1 to 2

Notes to the Unaudited Financial Statements

3 to 9

 

Oxford Learning Solutions Limited

trading as David Morgan Education

(Registration number: 06604357)
Balance Sheet as at 31 August 2020

Note

2020
£

2019
£

Fixed assets

 

Intangible assets

4

186,847

109,644

Tangible assets

5

3,659

1,395

 

190,506

111,039

Current assets

 

Closing stock

6

16,832

12,480

Debtors

7

121,134

38,338

Cash at bank and in hand

 

475,486

25,919

 

613,452

76,737

Creditors: Amounts falling due within one year

8

(223,262)

(47,830)

Net current assets

 

390,190

28,907

Total assets less current liabilities

 

580,696

139,946

Creditors: Amounts falling due after more than one year

8

-

(150,000)

Net assets/(liabilities)

 

580,696

(10,054)

Capital and reserves

 

Called up share capital

9

50

50

Profit and loss account

580,646

(10,104)

Shareholders' funds/(deficit)

 

580,696

(10,054)

 

Oxford Learning Solutions Limited

trading as David Morgan Education

(Registration number: 06604357)
Balance Sheet as at 31 August 2020

For the financial year ending 31 August 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.

Approved and authorised by the Board on 17 May 2021 and signed on its behalf by:
 

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

Mr D. H. Morgan
Director

 

Oxford Learning Solutions Limited

trading as David Morgan Education

Notes to the Unaudited Financial Statements for the Year Ended 31 August 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:
29 Beaumont Street
Oxford
OX1 2NP

These financial statements were authorised for issue by the Board on 17 May 2021.

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.

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 £.

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.

Government grants

Grant income comprises the fair value of grants and subsidies received from local government authorities and is prepared on an accruals basis.

Tax

The tax expense for the period comprises current 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.

 

Oxford Learning Solutions Limited

trading as David Morgan Education

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

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

Fixtures and fittings

Over 4 years on a straight line basis.

Computer equipment

Over 3 years on a straight line basis.

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.

Intangible assets

Separately acquired trademarks and licences are shown at historical cost.

Trademarks, licences (including software) and customer-related intangible assets acquired in a business combination are recognised at fair value at the acquisition date.

Trademarks, licences and customer-related intangible assets have a finite useful life and are carried at cost less accumulated amortisation and any accumulated impairment losses.

Development costs

Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can de demonstrated. Research costs are recognised as an expense when incurred.

 

Oxford Learning Solutions Limited

trading as David Morgan Education

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

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.

Patents and software

Over 10 years on a straight line basis.

Research and development

Over 5 years on a straight line basis.

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.

 

Oxford Learning Solutions Limited

trading as David Morgan Education

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

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.

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.

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.

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 4 (2019 - 4).

 

Oxford Learning Solutions Limited

trading as David Morgan Education

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

4

Intangible assets

Goodwill
 £

Patents and software
£

Research and development
£

Total
£

Cost or valuation

At 1 September 2019

33,237

25,441

134,221

192,899

Additions internally developed

-

-

129,448

129,448

Additions acquired separately

-

3,062

-

3,062

At 31 August 2020

33,237

28,503

263,669

325,409

Amortisation

At 1 September 2019

33,237

23,174

26,844

83,255

Amortisation charge

-

2,573

52,734

55,307

At 31 August 2020

33,237

25,747

79,578

138,562

Carrying amount

At 31 August 2020

-

2,756

184,091

186,847

At 31 August 2019

-

2,267

107,377

109,644

5

Tangible assets

Fixtures and fittings
£

Computer equipment
£

Total
£

Cost or valuation

At 1 September 2019

1,008

2,798

3,806

Additions

608

4,174

4,782

Disposals

(1,008)

(954)

(1,962)

At 31 August 2020

608

6,018

6,626

Depreciation

At 1 September 2019

504

1,907

2,411

Charge for the year

152

1,861

2,013

Eliminated on disposal

(504)

(953)

(1,457)

At 31 August 2020

152

2,815

2,967

Carrying amount

At 31 August 2020

456

3,203

3,659

At 31 August 2019

504

891

1,395

 

Oxford Learning Solutions Limited

trading as David Morgan Education

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

6

Closing stock

2020
£

2019
£

Closing stock

16,832

12,480

7

Debtors

2020
£

2019
£

Prepayments

670

-

Other debtors

120,464

38,338

121,134

38,338

8

Creditors

Creditors: amounts falling due within one year

2020
£

2019
£

Due within one year

Trade creditors

420

349

Taxation and social security

42,742

10,745

Accruals and deferred income

127,633

3,100

Other creditors

52,467

33,636

223,262

47,830

Creditors: amounts falling due after more than one year

Note

2020
£

2019
£

Due after one year

 

Loans and borrowings

10

-

150,000

 

Oxford Learning Solutions Limited

trading as David Morgan Education

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

9

Share capital

Allotted, called up and fully paid shares

 

2020

2019

 

No.

£

No.

£

Ordinary shares of £0.01 each

5,000

50.00

5,000

50.00

         

10

Loans and borrowings

2020
£

2019
£

Non-current loans and borrowings

Other borrowings

-

150,000

11

Dividends

   

2020

 

2019

   

£

 

£

Dividend paid of £6 (2019 - £Nil) per ordinary share

 

30,000

 

-

         

12

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 £Nil (2019 - £4,490).

Amounts disclosed in the balance sheet

Included in the balance sheet are pensions of £364 (2019 - £1,060).