Teclan Limited - Period Ending 2021-08-31

Teclan Limited - Period Ending 2021-08-31


Teclan Limited SC357250 false 2020-09-01 2021-08-31 2021-08-31 The principal activity of the company is providing internet services Digita Accounts Production Advanced 6.30.9574.0 true false SC357250 2020-09-01 2021-08-31 SC357250 2021-08-31 SC357250 core:CurrentFinancialInstruments 2021-08-31 SC357250 core:CurrentFinancialInstruments core:WithinOneYear 2021-08-31 SC357250 core:Non-currentFinancialInstruments 2021-08-31 SC357250 core:Non-currentFinancialInstruments core:AfterOneYear 2021-08-31 SC357250 core:Goodwill 2021-08-31 SC357250 core:FurnitureFittingsToolsEquipment 2021-08-31 SC357250 core:LandBuildings 2021-08-31 SC357250 core:MotorVehicles 2021-08-31 SC357250 bus:SmallEntities 2020-09-01 2021-08-31 SC357250 bus:AuditExemptWithAccountantsReport 2020-09-01 2021-08-31 SC357250 bus:FullAccounts 2020-09-01 2021-08-31 SC357250 bus:SmallCompaniesRegimeForAccounts 2020-09-01 2021-08-31 SC357250 bus:RegisteredOffice 2020-09-01 2021-08-31 SC357250 bus:Director2 2020-09-01 2021-08-31 SC357250 bus:PrivateLimitedCompanyLtd 2020-09-01 2021-08-31 SC357250 core:RevaluationReserve core:LandBuildings 2020-09-01 2021-08-31 SC357250 core:Goodwill 2020-09-01 2021-08-31 SC357250 core:FurnitureFittingsToolsEquipment 2020-09-01 2021-08-31 SC357250 core:LandBuildings 2020-09-01 2021-08-31 SC357250 core:MotorVehicles 2020-09-01 2021-08-31 SC357250 core:PlantMachinery 2020-09-01 2021-08-31 SC357250 core:AllAssociates 2020-09-01 2021-08-31 SC357250 countries:Scotland 2020-09-01 2021-08-31 SC357250 2020-08-31 SC357250 core:Goodwill 2020-08-31 SC357250 core:CostValuation 2020-08-31 SC357250 core:FurnitureFittingsToolsEquipment 2020-08-31 SC357250 core:LandBuildings 2020-08-31 SC357250 core:MotorVehicles 2020-08-31 SC357250 2019-09-01 2020-08-31 SC357250 2020-08-31 SC357250 bus:Director2 1 2020-08-31 SC357250 core:CurrentFinancialInstruments 2020-08-31 SC357250 core:CurrentFinancialInstruments core:WithinOneYear 2020-08-31 SC357250 core:Non-currentFinancialInstruments 2020-08-31 SC357250 core:Non-currentFinancialInstruments core:AfterOneYear 2020-08-31 SC357250 core:Goodwill 2020-08-31 SC357250 core:FurnitureFittingsToolsEquipment 2020-08-31 SC357250 core:LandBuildings 2020-08-31 SC357250 core:MotorVehicles 2020-08-31 SC357250 bus:Director2 1 2019-09-01 2020-08-31 SC357250 bus:Director2 1 2019-08-31 iso4217:GBP xbrli:pure

Registration number: SC357250

Teclan Limited

Unaudited Financial Statements

for the Year Ended 31 August 2021

 

Teclan Limited

(Registration number: SC357250)
Balance Sheet as at 31 August 2021

Note

2021
£

2020
£

Fixed assets

 

Intangible assets

4

49,500

55,000

Tangible assets

5

61,077

472,353

Investment property

6

414,000

-

Investments

7

25

25

 

524,602

527,378

Current assets

 

Debtors

8

47,822

37,451

Cash at bank and in hand

 

38,828

33,997

 

86,650

71,448

Creditors: Amounts falling due within one year

9

(83,451)

(157,158)

Net current assets/(liabilities)

 

3,199

(85,710)

Total assets less current liabilities

 

527,801

441,668

Creditors: Amounts falling due after more than one year

9

(228,301)

(233,785)

Provisions for liabilities

(14,580)

(14,063)

Net assets

 

284,920

193,820

Capital and reserves

 

Called up share capital

1,250

1,250

Revaluation reserve

12,685

-

Profit and loss account

270,985

192,570

Shareholders' funds

 

284,920

193,820

For the financial year ending 31 August 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's 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 director acknowledges his 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.

 

Teclan Limited

(Registration number: SC357250)
Balance Sheet as at 31 August 2021

Approved and authorised by the director on 31 May 2022
 

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

Mr FM Weir
Director

 

Teclan Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2021

1

General information

The company is a private company limited by share capital, incorporated in Scotland.

The address of its registered office is:
Old Kilcoy House
Tore
Ross-shire
IV6 7RZ
Scotland

These financial statements were authorised for issue by the director on 31 May 2022.

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.

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

Government grants in respect of capital expenditure are credited to a deferred income account and a released to profit over the expected useful lives of the relevant assets by equal annual instalments. Grants of a revenue nature are credited to income so as to match them with the expenditure to which they relate.

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.

 

Teclan Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2021

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, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used.

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

Freehold land and buildings

Not depreciated

Motor Vehicles

25% reducing balance

Office Equipment

33% straight line basis

Investment property

Investment property is carried at fair value, derived from the current market prices for comparable real estate determined annually by external valuers. The valuers use observable market prices, adjusted if necessary for any difference in the nature, location or condition of the specific asset. Changes in fair value are recognised in profit or loss.

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

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.

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:

 

Teclan Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2021

Asset class

Amortisation method and rate

Goodwill

5% straight line basis

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

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.

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.

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.

 

Teclan Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2021

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 the director) during the year, was 10 (2020 - 10).

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 September 2020

110,000

110,000

At 31 August 2021

110,000

110,000

Amortisation

At 1 September 2020

55,000

55,000

Amortisation charge

5,500

5,500

At 31 August 2021

60,500

60,500

Carrying amount

At 31 August 2021

49,500

49,500

At 31 August 2020

55,000

55,000

 

Teclan Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2021

5

Tangible assets

Land and buildings
£

Office equipment
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 September 2020

398,339

32,700

93,594

524,633

Revaluations

15,661

-

-

15,661

Additions

-

7,805

-

7,805

Transfers to/from investment property

(414,000)

-

-

(414,000)

At 31 August 2021

-

40,505

93,594

134,099

Depreciation

At 1 September 2020

-

29,825

22,455

52,280

Charge for the year

-

2,957

17,785

20,742

At 31 August 2021

-

32,782

40,240

73,022

Carrying amount

At 31 August 2021

-

7,723

53,354

61,077

At 31 August 2020

398,339

2,875

71,139

472,353

Included within the net book value of land and buildings above is £Nil (2020 - £398,339) in respect of freehold land and buildings.
 

6

Investment properties

2021
£

Transfers to and from owner-occupied property

414,000

At 31 August

414,000

The director is of the opinion that the value of the investment property included within the accounts at 31 August 2021 is the fair value of the property.

There has been no valuation of investment property by an independent valuer.

7

Investments

2021
£

2020
£

Investments in associates

25

25

 

Teclan Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2021

Associates

£

Cost

At 1 September 2020

25

Carrying amount

At 31 August 2021

25

At 31 August 2020

25

8

Debtors

Note

2021
£

2020
£

Trade debtors

 

45,724

26,036

Amounts owed by group undertakings and undertakings in which the company has a participating interest

12

750

7,378

Other debtors

 

1,348

4,037

 

47,822

37,451

9

Creditors

Creditors: amounts falling due within one year

Note

2021
£

2020
£

Due within one year

 

Loans and borrowings

11

18,997

13,165

Trade creditors

 

1,556

47,921

Taxation and social security

 

35,756

55,243

Accruals and deferred income

 

2,660

2,660

Other creditors

 

24,482

38,169

 

83,451

157,158

Creditors: amounts falling due after more than one year

Note

2021
£

2020
£

Due after one year

 

Loans and borrowings

11

228,301

214,785

Other non-current financial liabilities

 

-

19,000

 

228,301

233,785

 

Teclan Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2021

10

Reserves

The changes to each component of equity resulting from items of other comprehensive income for the current year were as follows:

Revaluation reserve
£

Total
£

Surplus/(deficit) on property, plant and equipment revaluation

12,685

12,685

11

Loans and borrowings

2021
£

2020
£

Non-current loans and borrowings

Bank borrowings

204,487

214,785

Other borrowings

23,814

-

228,301

214,785

2021
£

2020
£

Current loans and borrowings

Bank borrowings

13,165

13,165

Other borrowings

5,832

-

18,997

13,165

Bank borrowings

The bank loan is secured by a standard charge over Old Kilcoy House, Tore, Muir of Ord. The balance on the bank loan at 31 August 2021 was £217,651 (2020- £227,950). There is also a floating charge held over the assets of the company.

 

Teclan Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2021

12

Related party transactions

Transactions with directors

2020

At 1 September 2019
£

Advances to directors
£

Repayments by director
£

At 31 August 2020
£

Mr FM Weir

Directors loan

340

2,688

(2,688)

340

         
       

 

Summary of transactions with all associates

MonsterNet Highland Limited
(Teclan Limited owns 25% of the share capital)

Teclan Limited paid expenses on behalf of MonsterNet Highland Limited totalling £Nil (2020 - £nil) and MonsterNet Highland Limited repaid expenses totalling £6,628 (2020 - £5,000). At the year-end, the amount due from MonsterNet Highland Limited to Teclan Limited was £750 (2020 - £7,378). This loan is interest free and repayable on demand.