ZEDDIT_LIMITED - Accounts


Company Registration No. 09182082 (England and Wales)
ZEDDIT LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2020
PAGES FOR FILING WITH REGISTRAR
ZEDDIT LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 10
ZEDDIT LIMITED
BALANCE SHEET
AS AT
31 AUGUST 2020
31 August 2020
- 1 -
2020
2019
Notes
£
£
£
£
Fixed assets
Tangible assets
6
1,929
1,491
Current assets
Debtors
7
18,066
101,929
Cash at bank and in hand
310
4,317
18,376
106,246
Creditors: amounts falling due within one year
8
(148,109)
(182,780)
Net current liabilities
(129,733)
(76,534)
Total assets less current liabilities
(127,804)
(75,043)
Creditors: amounts falling due after more than one year
9
(13,867)
-
Provisions for liabilities
(367)
(283)
Net liabilities
(142,038)
(75,326)
Capital and reserves
Called up share capital
10
2,040
1,949
Share premium account
1,147,535
1,020,126
Profit and loss reserves
(1,291,613)
(1,097,401)
Total equity
(142,038)
(75,326)

The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 August 2020 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

ZEDDIT LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 AUGUST 2020
31 August 2020
- 2 -
The financial statements were approved and signed by the director and authorised for issue on 26 May 2021
J Harris
Director
Company Registration No. 09182082
ZEDDIT LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 AUGUST 2020
- 3 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 September 2018
1,776
799,982
(910,440)
(108,682)
Period ended 31 August 2019:
Loss and total comprehensive income for the period
-
-
(186,961)
(186,961)
Issue of share capital
10
173
220,144
-
220,317
Balance at 31 August 2019
1,949
1,020,126
(1,097,401)
(75,326)
Period ended 31 August 2020:
Loss and total comprehensive income for the period
-
-
(194,212)
(194,212)
Issue of share capital
10
91
127,409
-
127,500
Balance at 31 August 2020
2,040
1,147,535
(1,291,613)
(142,038)
ZEDDIT LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2020
- 4 -
1
Accounting policies
Company information

Zeddit Limited is a private company limited by shares incorporated in England and Wales. The registered office is 1st Floor, 49 Peter Street, Manchester, M2 3NG.

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 under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

The company generated a loss during the period and had negative equity as at the balance sheet date. The company was financed during the period by a combination of trading activity, equity funding and loan finance. The director expects the company to funded going forward through a combination of trading activity and equity funding. The company has been negatively impacted by COVID-19 as the pandemic increased the difficulty of fundraising. However, this is not expected to pose a going concern problem as the company has achieved stronger than expected sales growth. The director expects to achieve further sales growth without significant increases in costs in the short-term but does expect to continue to invest in the long-term growth of the business. The expectation is to achieve profitability after completion of a growth phase. The liabilities of the company consist primarily of funds owed to the director. The director has a reasonable expectation the company has sufficient resources to continue in operational existence for the foreseeable future and the director continues to fully support the company. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

ZEDDIT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
1
Accounting policies
(Continued)
- 5 -
1.4
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the cost or value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation 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:

Intellectual property
20% straight line
1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, 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:

Computer equipment
25% straight line

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.

1.6
Impairment of fixed 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.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

ZEDDIT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
1
Accounting policies
(Continued)
- 6 -
1.7
Cash at bank and in hand

Cash at bank and in hand 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.

1.8
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 balance sheet 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 debtors 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.

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.

Basic financial liabilities

Basic financial liabilities, including creditors, 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 creditors 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 creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.9
Equity instruments

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

1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

ZEDDIT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
1
Accounting policies
(Continued)
- 7 -
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
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 fixed 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.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

 

No critical judgements, estimates or assumptions have been made in the preparation of these financial statements.

3
Employees

The average monthly number of persons (including directors) employed by the company during the year was 1 (2019 - 1).

ZEDDIT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
- 8 -
4
Taxation
2020
2019
£
£
Deferred tax
Origination and reversal of timing differences
83
283

The company had unutilised tax losses of £721,097 (2019: £527,221) at the balance sheet date.

The actual charge for the year can be reconciled to the expected credit for the year based on the profit or loss and the standard rate of tax as follows:

2020
2019
£
£
Loss before taxation
(194,129)
(186,678)
Expected tax credit based on the standard rate of corporation tax in the UK of 19.00% (2019: 19.00%)
(36,885)
(35,469)
Tax effect of expenses that are not deductible in determining taxable profit
221
14,512
Unutilised tax losses carried forward
36,837
21,255
Capital allowances
(173)
(298)
Deferred tax
83
283
Taxation charge for the period
83
283
5
Intangible fixed assets
Other
£
Cost
At 1 September 2019 and 31 August 2020
376,500
Amortisation and impairment
At 1 September 2019 and 31 August 2020
376,500
Carrying amount
At 31 August 2020
-
At 31 August 2019
-
ZEDDIT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
- 9 -
6
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 September 2019
1,569
Additions
908
At 31 August 2020
2,477
Depreciation and impairment
At 1 September 2019
78
Depreciation charged in the year
470
At 31 August 2020
548
Carrying amount
At 31 August 2020
1,929
At 31 August 2019
1,491
7
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
17,736
6,057
Corporation tax recoverable
-
95,542
Other debtors
330
330
18,066
101,929
8
Creditors: amounts falling due within one year
2020
2019
£
£
Bank loans and overdrafts
20,000
-
Trade creditors
4,298
-
Other creditors
123,811
182,780
148,109
182,780
9
Creditors: amounts falling due after more than one year
2020
2019
£
£
Bank loans and overdrafts
13,867
-
ZEDDIT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
9
Creditors: amounts falling due after more than one year
(Continued)
- 10 -

Creditors falling due after more than one year consists of a bounceback loan, which is a government backed loan with a term of six years for which the company incurs no interest during the first year and incurs interest at 2.5% per annum for the remainder of the term.

10
Called up share capital
2020
2019
£
£
Ordinary share capital
Issued and not fully paid
2,040 Ordinary of £1 each
2,040
1,949
2,040
1,949

Called up share capital includes 330 Ordinary £1 shares which are unpaid.

During the period, the company issued 91 Ordinary £1 shares for consideration of £130,000. Fundraising costs of £2,500 were offset during the period resulting in an increase in share premiums of £127,409.

11
Events after the reporting date

The company issued a further 68 Ordinary £1 shares after date for consideration of £90,000.

12
Related party transactions

During the period, the company operated a loan account with P Harris; a close family member of director J Harris. At the balance sheet date, the company owed £16,495 (2019: £27,995) to P Harris. During the period, the company made repayments of £15,000 (2019: £5,000) and received £3,500 (2019: £nil). This balance is included within other creditors and is unsecured, interest-free and repayable-on-demand.

13
Directors' transactions

During the year, the company operated a loan account with the director J Harris. As at the balance sheet date, the company owed £97,129 (2019: £145,045) to the director. During the year, the director withdrew £88,384 (2019: £73,609), advanced £27,968 (2019: £2,037) and was due £12,500 (2019 - £12,500) in director's fees. This balance is included within other creditors and is unsecured, interest-free and repayable-on-demand.

14
Control

The ultimate controlling party is the director J Harris by virtue of his actual exercise of control over the company.

2020-08-312019-09-01false26 May 2021CCH SoftwareCCH Accounts Production 2020.200No description of principal activityJ Harris091820822019-09-012020-08-31091820822020-08-31091820822019-08-3109182082core:OtherPropertyPlantEquipment2020-08-3109182082core:OtherPropertyPlantEquipment2019-08-3109182082core:CurrentFinancialInstruments2020-08-3109182082core:CurrentFinancialInstruments2019-08-3109182082core:Non-currentFinancialInstruments2020-08-3109182082core:ShareCapital2020-08-3109182082core:ShareCapital2019-08-3109182082core:SharePremium2020-08-3109182082core:SharePremium2019-08-3109182082core:RetainedEarningsAccumulatedLosses2020-08-3109182082core:RetainedEarningsAccumulatedLosses2019-08-3109182082core:ShareCapitalOrdinaryShares2020-08-3109182082core:ShareCapitalOrdinaryShares2019-08-3109182082bus:Director12019-09-012020-08-3109182082core:RetainedEarningsAccumulatedLosses2018-09-012019-08-31091820822018-09-012019-08-3109182082core:RetainedEarningsAccumulatedLosses2019-09-012020-08-3109182082core:ShareCapital2018-09-012019-08-3109182082core:SharePremium2018-09-012019-08-3109182082core:ShareCapital2019-09-012020-08-3109182082core:SharePremium2019-09-012020-08-3109182082core:IntangibleAssetsOtherThanGoodwill2019-09-012020-08-3109182082core:ComputerEquipment2019-09-012020-08-3109182082core:UKTax2019-09-012020-08-3109182082core:UKTax2018-09-012019-08-310918208212019-09-012020-08-310918208212018-09-012019-08-310918208222019-09-012020-08-310918208222018-09-012019-08-3109182082core:IntangibleAssetsOtherThanGoodwill2019-08-3109182082core:OtherPropertyPlantEquipment2019-08-3109182082core:OtherPropertyPlantEquipment2019-09-012020-08-3109182082bus:OrdinaryShareClass12019-09-012020-08-3109182082bus:OrdinaryShareClass12020-08-3109182082bus:PrivateLimitedCompanyLtd2019-09-012020-08-3109182082bus:SmallCompaniesRegimeForAccounts2019-09-012020-08-3109182082bus:FRS1022019-09-012020-08-3109182082bus:AuditExemptWithAccountantsReport2019-09-012020-08-3109182082bus:FullAccounts2019-09-012020-08-31xbrli:purexbrli:sharesiso4217:GBP