Leagas_Delaney_Limited - Accounts


Leagas Delaney Limited
Financial Statements
For the year ended 31 December 2021
For Filing with Registrar
Company Registration No. 08813039 (England and Wales)
Leagas Delaney Limited
Company Information
Directors
C J Campkin
B T Delaney
M Johnson
Company number
08813039
Registered office
Hend House
233 Shaftesbury Avenue
London
WC2H 8EE
Auditor
Moore Kingston Smith LLP
Charlotte Building
17 Gresse Street
London
W1T 1QL
Business address
Hend House
233 Shaftesbury Avenue
London
WC2H 8EE
Leagas Delaney Limited
Contents
Page
Balance sheet
1
Notes to the financial statements
2 - 10
Leagas Delaney Limited
Balance Sheet
As at 31 December 2021
Page 1
2021
2020
Notes
£000
£000
£'000
£'000
Fixed assets
Intangible assets
1,133
1,311
Tangible assets
4
23
16
Current assets
Stock
10
-
0
Debtors
5
1,897
707
Cash at bank and in hand
277
354
2,184
1,061
Creditors: amounts falling due within one year
6
(2,671)
(2,220)
Net current liabilities
(487)
(1,159)
Total assets less current liabilities
669
168
Capital and reserves
Called up share capital
7
-
-
Profit and loss reserves
669
168
Total equity
669
168

The directors of the company have elected not to include a copy of the profit and loss account 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 31 May 2022 and are signed on its behalf by:
C J Campkin
Director
Company Registration No. 08813039
Leagas Delaney Limited
Notes to the Financial Statements
For the year ended 31 December 2021
Page 2
1
Accounting policies
Company information

Leagas Delaney Limited is a private company limited by shares incorporated in England and Wales. The registered office is Hend House, 233 Shaftesbury Avenue, London, United Kingdom, WC2H 8EE.

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 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 £000.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

At the balance sheet date, the company made a profit for the year of £298k (2020: £168k) and had net assets at that date of £669k (2020: £168k). The financial statements have been prepared on a going concern basis which the directors consider to be appropriate for the following reasons.true

 

In response to the COVID-19 pandemic, the company adopted new technologies and adapted work processes, making it more resilient and improving its financial position.

 

The directors have prepared cash flow forecasts for a period of 12 months from the date of approval of these financial statements which indicate that, taking account of reasonably possible downsides, the company will have sufficient funds, to meet its liabilities as they fall due for that period.

 

Consequently, the directors are confident that the company will have sufficient funds to continue to meet its liabilities as they fall due for at least 12 months from the date of approval of the financial statements and therefore have prepared the financial statements on a going concern basis.

Leagas Delaney Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2021
1
Accounting policies
(Continued)
Page 3
1.3
Turnover

Turnover is recognised to the extent that it is probable that the economic benefits will flow to the Company and the Turnover can be reliably measured. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before turnover is recognised:

 

Rendering of services

 

Turnover from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all the following conditions are satisfied:

  •     the amount of turnover can be measured reliably;

  •     it is probable that the Company will receive the consideration due under the contract;

  •     the stage of completion of the contract at the end of the reporting period can be measured reliably; and

  •     the costs incurred and the costs to complete the contract can be measured reliably.

 

"Agent" vs. "Principal" Considerations

 

When third party suppliers are involved in providing services to clients, the Company considers that it is acting as "Principal" if the following criteria are satisfied:

  •     the Company obtains control of the asset or service before transferring it to the client;

  •     the Company has the ability to direct the supplier(s);

  •     the Company incorporates or combines the work of the suppliers to deliver the promised goods or services to the client.

 

Pass-through costs

 

Pass-through costs comprise fees charged to clients that are equal in value to costs paid to external suppliers when they are engaged to perform part or all of a specific project. Pass-through costs are recognised at the date they are billed to clients and are included in revenue.

1.4
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.5
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

Leagas Delaney Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2021
1
Accounting policies
(Continued)
Page 4
1.6
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 fair 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:

Software
10 years from date of first use
Development costs
10 years from date of first use
1.7
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:

Leasehold improvements
Over the life of the lease
Fixtures and fittings
5 years straight line
Computers
3 years 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.

1.8
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.

Leagas Delaney Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2021
1
Accounting policies
(Continued)
Page 5

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.

1.9
Cash at bank and in hand

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.

1.10
Financial instruments

The company only has basic financial instruments measured at amortised cost, with no financial instruments classified as other or basic instruments measured at fair value.

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.

1.11
Taxation

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

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.

Leagas Delaney Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2021
1
Accounting policies
(Continued)
Page 6
1.12
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.

1.13
Retirement benefits

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

1.14
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

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.

1.15
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

1.16
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.

Leagas Delaney Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2021
Page 7
2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 44 (2020 - 41).

2021
2020
Number
Number
Total
44
41
3
Intangible fixed assets
Goodwill
Other
Total
£000
£000
£000
Cost
At 1 January 2021
1,078
270
1,348
Additions
-
532
532
Disposals
-
0
(602)
(602)
At 31 December 2021
1,078
200
1,278
Amortisation and impairment
At 1 January 2021
37
-
0
37
Amortisation charged for the year
108
-
0
108
At 31 December 2021
145
-
0
145
Carrying amount
At 31 December 2021
933
200
1,133
At 31 December 2020
1,041
270
1,311
Leagas Delaney Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2021
Page 8
4
Tangible fixed assets
Leasehold Improvements
Plant and machinery etc
Total
£000
£000
£000
Cost
At 1 January 2021
-
0
24
24
Additions
19
4
23
At 31 December 2021
19
28
47
Depreciation and impairment
At 1 January 2021
-
0
8
8
Depreciation charged in the year
-
0
16
16
At 31 December 2021
-
0
24
24
Carrying amount
At 31 December 2021
19
4
23
At 31 December 2020
-
0
16
16

The net carrying value of tangible fixed assets includes the £3k (2020: £14k) in respect of assets held under finance leases or hire purchase contracts.

5
Debtors
2021
2020
Amounts falling due within one year:
£000
£000
Trade debtors
955
463
Amounts owed by group undertakings
23
81
Other debtors
919
163
1,897
707
6
Creditors: amounts falling due within one year
2021
2020
£000
£000
Trade creditors
576
383
Amounts owed to group undertakings
183
-
0
Corporation tax
101
-
0
Other taxation and social security
130
110
Other creditors
1,681
1,727
2,671
2,220
Leagas Delaney Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2021
Page 9
7
Called up share capital
2021
2020
£000
£000
Ordinary share capital
1 Ordinary Share of £1 each
-
-
-
-
8
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 Ian Graham and the auditor was Moore Kingston Smith LLP.
9
Operating lease commitments
Lessee

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

2021
2020
£000
£000
281
-
0
10
Related party transactions

During the year, a director loaned the company £nil (2020: £80k), upon which there was interest of £4k (2020: £25) payable. At the year end the company owed an amount of £71k (2020: £80k) to the director.

 

During the year, the spouse of a director, loaned the company £nil (2020: £172k), upon which there was interest of £7k (2020: £1k) payable. Repayments of £nil (2020: £22k) were made in the year and at the year end the company owed an amount of £151k (2020: £151k) to the spouse of a director.

 

During the year, the company entered into transactions with a company under common control. The company made sales of £188k (2020: £nil), purchases of £156k (2020: £nil), disposed of intellectual property realising a gain of £30k, purchased a perpetual licence exploiting the same intellectual property for £200k and acquired convertible loan notes of £561k. These loan notes are included as a current asset investment in the company balance sheet and as a fixed asset investment in the group balance sheet. At the balance sheet date an amount of £38k (2020: £nil) was due to the company in respect of these transactions.

Leagas Delaney Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2021
Page 10
11
Parent company

The company is controlled by Leagas Delaney Group Limited, its immediate and ultimate parent company.

 

A copy of the group's consolidated financial statements can be obtained from the registered office of Leagas Delaney Group Limited: Hend House, 233 Shaftesbury Avenue, London, WC2H 8EE.

 

The ultimate controlling party is Tim Delaney, by virtue of his majority shareholding in the parent company Leagas Delaney Group Limited.

2021-12-312021-01-01false02 June 2022CCH SoftwareCCH Accounts Production 2022.100No description of principal activityThis audit opinion is unqualifiedC J CampkinB T DelaneyM Johnson088130392021-01-012021-12-3108813039bus:Director12021-01-012021-12-3108813039bus:Director22021-01-012021-12-3108813039bus:Director32021-01-012021-12-3108813039bus:RegisteredOffice2021-01-012021-12-31088130392021-12-31088130392020-12-3108813039core:NetGoodwill2021-12-3108813039core:IntangibleAssetsOtherThanGoodwill2021-12-3108813039core:NetGoodwill2020-12-3108813039core:IntangibleAssetsOtherThanGoodwill2020-12-3108813039core:LandBuildings2021-12-3108813039core:OtherPropertyPlantEquipment2021-12-3108813039core:LandBuildings2020-12-3108813039core:OtherPropertyPlantEquipment2020-12-3108813039core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3108813039core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3108813039core:CurrentFinancialInstruments2021-12-3108813039core:CurrentFinancialInstruments2020-12-3108813039core:RetainedEarningsAccumulatedLosses2021-12-3108813039core:RetainedEarningsAccumulatedLosses2020-12-3108813039core:Goodwill2021-01-012021-12-3108813039core:IntangibleAssetsOtherThanGoodwill2021-01-012021-12-3108813039core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2021-01-012021-12-3108813039core:FurnitureFittings2021-01-012021-12-3108813039core:ComputerEquipment2021-01-012021-12-31088130392020-01-012020-12-3108813039core:NetGoodwill2020-12-3108813039core:IntangibleAssetsOtherThanGoodwill2020-12-31088130392020-12-3108813039core:NetGoodwill2021-01-012021-12-3108813039core:LandBuildings2020-12-3108813039core:OtherPropertyPlantEquipment2020-12-3108813039core:LandBuildings2021-01-012021-12-3108813039core:OtherPropertyPlantEquipment2021-01-012021-12-3108813039core:WithinOneYear2021-12-3108813039core:WithinOneYear2020-12-3108813039bus:PrivateLimitedCompanyLtd2021-01-012021-12-3108813039bus:SmallCompaniesRegimeForAccounts2021-01-012021-12-3108813039bus:FRS1022021-01-012021-12-3108813039bus:Audited2021-01-012021-12-3108813039bus:FullAccounts2021-01-012021-12-31xbrli:purexbrli:sharesiso4217:GBP