Dxcover Limited (formerly Clinspec Diagnostics Limited) Filleted accounts for Companies House (small and micro)
Dxcover Limited (formerly Clinspec Diagnostics Limited) Filleted accounts for Companies House (small and micro)
COMPANY REGISTRATION NUMBER:
SC535447
|
|
For the year ended |
|
|
Statement of Financial Position |
2021 |
2020 |
||
Note |
£ |
£ |
£ |
Fixed assets
Intangible assets |
5 |
|
|
|
Tangible assets |
6 |
|
|
|
------------ |
------------ |
|||
|
|
|||
Current assets
Debtors |
7 |
|
|
|
Cash at bank and in hand |
|
|
||
------------ |
------------ |
|||
|
|
|||
Creditors: amounts falling due within one year |
8 |
|
|
|
------------ |
------------ |
|||
Net current assets |
|
|
||
------------ |
------------ |
|||
Total assets less current liabilities |
|
|
||
Creditors: amounts falling due after more than one year |
9 |
|
|
|
Provisions |
|
|
|
------------ |
------------ |
||
Net assets |
|
|
|
------------ |
------------ |
||
Capital and reserves
Called up share capital |
12 |
|
|
|
Share premium account |
|
|
||
Other reserves |
|
|
||
Profit and loss account |
(
|
(
|
||
------------ |
------------ |
|||
Shareholders funds |
|
|
||
------------ |
------------ |
|||
In accordance with section 444 of the Companies Act 2006, the statement of comprehensive income has not been delivered.
Directors' responsibilities:
-
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
;
-
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements
.
|
Statement of Financial Position (continued) |
These financial statements were approved by the
board of directors
and authorised for issue on
22 June 2022
, and are signed on behalf of the board by:
|
|
Director |
Director |
Company registration number:
SC535447
|
Notes to the Financial Statements |
Year ended 31 December 2021
1.
General information
The company is a private company limited by shares, registered in Scotland. The address of the registered office is Suite RC534, Royal College Building, 204 George Street, Glasgow, G1 1XW, Scotland.
2.
Statement of compliance
3.
Accounting policies
Basis of preparation
Revenue recognition
Taxation
Foreign currencies
Operating leases
Intangible assets
Amortisation
Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:
Patents, trademarks and licences |
- |
|
|
Development costs are amortised at the point of being ready for sale.
Research and development policy
Tangible assets
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Plant and machinery |
- |
|
|
Fixtures and fittings |
- |
|
|
Computer equipment |
- |
|
|
Impairment of fixed assets
Grants
Provisions
Financial instruments
Defined contribution plans
Share-based payments
4.
Employee numbers
The average number of persons employed by the company during the year amounted to
16
(2020:
11
).
5.
Intangible assets
Development costs |
Patents, trademarks and licences |
Total |
|
£ |
£ |
£ |
|
Cost |
|||
At 1 January 2021 |
|
|
|
Additions |
|
|
|
------------ |
--------- |
------------ |
|
At 31 December 2021 |
|
|
|
------------ |
--------- |
------------ |
|
Amortisation |
|||
At 1 January 2021 |
– |
|
|
Charge for the year |
– |
|
|
------------ |
--------- |
------------ |
|
At 31 December 2021 |
– |
|
|
------------ |
--------- |
------------ |
|
Carrying amount |
|||
At 31 December 2021 |
|
|
|
------------ |
--------- |
------------ |
|
At 31 December 2020 |
|
|
|
------------ |
--------- |
------------ |
|
6.
Tangible assets
Plant and machinery |
Fixtures and fittings |
Equipment |
Total |
|
£ |
£ |
£ |
£ |
|
Cost |
||||
At 1 January 2021 |
|
|
|
|
Additions |
|
|
|
|
--------- |
-------- |
-------- |
--------- |
|
At 31 December 2021 |
|
|
|
|
--------- |
-------- |
-------- |
--------- |
|
Depreciation |
||||
At 1 January 2021 |
|
|
|
|
Charge for the year |
|
|
|
|
--------- |
-------- |
-------- |
--------- |
|
At 31 December 2021 |
|
|
|
|
--------- |
-------- |
-------- |
--------- |
|
Carrying amount |
||||
At 31 December 2021 |
|
|
|
|
--------- |
-------- |
-------- |
--------- |
|
At 31 December 2020 |
|
|
|
|
--------- |
-------- |
-------- |
--------- |
|
7.
Debtors
2021 |
2020 |
|
£ |
£ |
|
Trade debtors |
– |
|
Other debtors |
|
|
--------- |
--------- |
|
|
|
|
--------- |
--------- |
|
8.
Creditors:
amounts falling due within one year
2021 |
2020 |
|
£ |
£ |
|
Trade creditors |
|
|
Social security and other taxes |
– |
|
Other creditors |
|
|
--------- |
--------- |
|
|
|
|
--------- |
--------- |
|
9.
Creditors:
amounts falling due after more than one year
2021 |
2020 |
|
£ |
£ |
|
Other creditors |
|
|
-------- |
-------- |
|
10.
Deferred tax
The deferred tax included in the statement of financial position is as follows:
2021 |
2020 |
|
£ |
£ |
|
Included in provisions |
|
|
--------- |
--------- |
|
11.
Share-based payments
Certain employees had been granted options to subscribe for shares in the company under share option schemes as follows: During the year, no options were granted.
Details of the number and weighted average exercise prices (WAEP) of share options during the year are as follows:
2021 |
2020 |
|||
No. |
WAEP |
No. |
WAEP |
|
Outstanding at 1 January 2021 |
|
|
– |
– |
Granted during the year |
– |
– |
|
|
--------- |
----- |
--------- |
----- |
|
Outstanding at 31 December 2021 |
|
|
|
|
--------- |
----- |
--------- |
----- |
|
Exercisable at 31 December 2021 |
|
|
|
|
--------- |
----- |
--------- |
----- |
|
The total expense recognised in profit or loss for the year is as follows:
2021 |
2020 |
|
£ |
£ |
|
Equity-settled share-based payments |
|
|
------- |
---- |
|
The estimated fair values were calculated by applying the Black-Scholes option pricing model. The model inputs were 2021 Share price at grant date £0.01 Exercise price £0.01 Expected volatility 70% Expected life 10 years Risk free interest rate 0.172% Dividend yield 0%
12.
Called up share capital
Issued, called up and fully paid
2021 |
2020 |
|||
No. |
£ |
No. |
£ |
|
|
|
7,933 |
|
7,626 |
------------ |
------- |
------------ |
------- |
|
On 12 February 2021, there was an allotment of 307,028 ordinary shares of £0.001 each in return for proceeds of £1.07 per share.
Shares issued and fully paid
2021 |
2020 |
|||
No. |
£ |
No. |
£ |
|
|
|
7,933 |
|
7,626 |
------------ |
------- |
------------ |
------- |
|
Shares issued and partly paid
2021 |
2020 |
|||
No. |
£ |
No. |
£ |
|
Share movements
No. |
£ |
|
At 1 January 2021 |
|
7,626 |
Issue of shares |
307,028 |
307 |
------------ |
------- |
|
At 31 December 2021 |
|
7,933 |
------------ |
------- |
|
13.
Operating leases
The total future minimum lease payments under non-cancellable operating leases are as follows:
2021 |
2020 |
|
£ |
£ |
|
Not later than 1 year |
|
– |
-------- |
---- |
|