ZEBRA_PROJECTS_LIMITED - Accounts


Company registration number 03461257 (England and Wales)
ZEBRA PROJECTS LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
PAGES FOR FILING WITH REGISTRAR
ZEBRA PROJECTS LIMITED
CONTENTS
Page
Statement of financial position
1
Notes to the financial statements
2 - 7
ZEBRA PROJECTS LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2021
31 December 2021
- 1 -
2021
2020
as restated
Notes
£
£
£
£
Non-current assets
Property, plant and equipment
3
9,253
12,164
Current assets
Trade and other receivables
4
574,137
302,238
Cash and cash equivalents
232,458
291,018
806,595
593,256
Current liabilities
5
(265,075)
(139,529)
Net current assets
541,520
453,727
Net assets
550,773
465,891
Equity
Called up share capital
6
625
625
Share premium account
9,950
9,950
Capital redemption reserve
325
325
Retained earnings
539,873
454,991
Total equity
550,773
465,891

Under the Companies Act 2006 Section 444 (5(A)) the directors of the company have elected not to include a copy of the income statement 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 16 August 2022 and are signed on its behalf by:
M.J. Mason
Director
Company Registration No. 03461257
ZEBRA PROJECTS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 2 -
1
Accounting policies
Company information

Zebra Projects Limited is a private company limited by shares incorporated in England and Wales. The registered office is 4th Floor, Imperial House, 8 Kean Street, London, WC2B 4AS.

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

1.2
Going concern

During the year, the directors remain vigilant to the impact of the global Coronavirus pandemic. As part of the directors going concern assessment they have considered the operating restrictions placed on the business if lockdown was to occur again and the potential cash flow requirements.true

 

The directors believe that the Company can successfully manage its business risks and the directors have a reasonable expectation that the Company will have access to adequate resources to continue to trade for the foreseeable future and hence it is appropriate to continue to adopt the going concern basis in preparing the financial statements.

1.3
Revenue

Fee income represents revenue earned under a wide variety of contracts to provide professional services. Revenue is recognised as earned when, and to the extent that, the firm obtains the right to consideration in exchange for its performance under these contracts. It is measured at the fair value of the right to consideration, which represents amounts chargeable to clients, including expenses and disbursements but excluding value added tax.

 

Revenue is generally recognised as contract activity progresses so that for incomplete contracts it reflects the partial performance of the contractual obligations. For such contracts the amount of revenue reflects the accrual of the right to consideration by reference to the value of work performed. Revenue not billed to clients is included in debtors and payments on account in excess of the relevant amount of revenue are included in creditors.

1.4
Property, plant and equipment

Property, plant and equipment are initially measured at cost and subsequently measured at cost, 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:

Land and buildings Leasehold
Over term of lease
Computer equipment
3 years on cost
Fixtures, fittings & equipment
3 - 10 years on cost

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.

ZEBRA PROJECTS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 3 -
1.5
Impairment of non-current 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.

1.6
Cash and cash equivalents

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.

1.7
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 statement of financial position 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 trade and other receivables 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, including trade and other payables and loans from fellow group companies, 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.

ZEBRA PROJECTS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 4 -

Trade payables 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 payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.8
Equity instruments

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

1.9
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 income statement 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 is provided in full in respect of taxation deferred by timing differences between the treatment of certain items for taxation and accounting purposes. The deferred tax balance has not been discounted.
1.10
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 non-current 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.

1.11
Retirement benefits

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

1.12
Leases

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.

1.13
Government grants

Government grants received 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. Government grants relating to revenue expenditure are recognised in income on a systematic basis over the periods in which the entity recognises the related costs for which the grant is intended to compensate.

1.14
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.

ZEBRA PROJECTS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 5 -
2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2021
2020
Number
Number
Total
8
14
3
Property, plant and equipment
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2021
45,240
267,128
312,368
Additions
-
0
2,774
2,774
At 31 December 2021
45,240
269,902
315,142
Depreciation and impairment
At 1 January 2021
44,825
255,379
300,204
Depreciation charged in the year
415
5,270
5,685
At 31 December 2021
45,240
260,649
305,889
Carrying amount
At 31 December 2021
-
0
9,253
9,253
At 31 December 2020
415
11,749
12,164
4
Trade and other receivables
2021
2020
Amounts falling due within one year:
£
£
Trade receivables
143,949
35,736
Amounts owed by group undertakings
285,508
170,601
Other receivables
144,680
95,901
574,137
302,238
ZEBRA PROJECTS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 6 -
5
Current liabilities
2021
2020
£
£
Trade payables
66,547
61,442
Amounts owed to group undertakings
83,919
4,489
Taxation and social security
32,669
20,081
Other payables
81,940
53,517
265,075
139,529
6
Called up share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
625
625
625
625
7
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 Nicholas Nicolaou FCCA.
The auditor was Alliotts LLP.
8
Related party transactions
Remuneration of key management personnel
2021
2020
£
£
Aggregate compensation
160,922
124,068
Transactions with related parties

The company has taken advantage of the exemption available in Paragraph 33.1A of FRS102 whereby it has not disclosed transactions with other companies that are wholly owned within the Group.

The following amounts were outstanding at the reporting end date:

2021
2020
Amounts due to related parties
£
£
Other related parties
83,919
4,489
ZEBRA PROJECTS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
8
Related party transactions
(Continued)
- 7 -

The following amounts were outstanding at the reporting end date:

2021
2020
Amounts due from related parties
£
£
Entities with control, joint control or significant influence over the company
62,082
55,333
Other related parties
223,426
115,268
9
Parent company

The immediate parent company is Zebra Projects (Holdings) Limited, a private company incorporated in England and Wales.

 

The ultimate parent company is Zebra Projects Holdings (2008) Limited, a company incorporated in England and Wales. Consolidated group accounts are prepared and are available from Imperial House, 8 Kean Street, London, England, WC2B 4AS

 

The ultimate controlling party is M.J. Mason.

10
Prior period adjustment

Certain expenditure in the comparative financial year has been reclassified to cost of sales in order to better reflect the nature of the expenditure.

Reconciliation of changes in equity
The prior period adjustments do not give rise to any effect upon equity.
Reconciliation of changes in loss for the previous financial period
2020
£
Adjustments to prior year
Cost of sales
62,551
Administrative expenses
(62,551)
Total adjustments
-
Loss as previously reported
(525,154)
Loss as adjusted
(525,154)
2021-12-312021-01-01false16 August 2022CCH SoftwareCCH Accounts Production 2022.200No description of principal activityThis audit opinion is unqualifiedM.J. MasonR. PipeL.A. RobertsL. Serhan034612572021-01-012021-12-31034612572021-12-31034612572020-12-3103461257core:LandBuildings2021-12-3103461257core:OtherPropertyPlantEquipment2021-12-3103461257core:LandBuildings2020-12-3103461257core:OtherPropertyPlantEquipment2020-12-3103461257core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3103461257core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3103461257core:CurrentFinancialInstruments2021-12-3103461257core:CurrentFinancialInstruments2020-12-3103461257core:ShareCapital2021-12-3103461257core:ShareCapital2020-12-3103461257core:SharePremium2021-12-3103461257core:SharePremium2020-12-3103461257core:CapitalRedemptionReserve2021-12-3103461257core:CapitalRedemptionReserve2020-12-3103461257core:RetainedEarningsAccumulatedLosses2021-12-3103461257core:RetainedEarningsAccumulatedLosses2020-12-3103461257bus:Director12021-01-012021-12-3103461257core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-01-012021-12-3103461257core:PlantMachinery2021-01-012021-12-3103461257core:FurnitureFittings2021-01-012021-12-31034612572020-01-012020-12-3103461257core:LandBuildings2020-12-3103461257core:OtherPropertyPlantEquipment2020-12-31034612572020-12-3103461257core:LandBuildings2021-01-012021-12-3103461257core:OtherPropertyPlantEquipment2021-01-012021-12-3103461257core:WithinOneYear2021-12-3103461257core:WithinOneYear2020-12-3103461257bus:PrivateLimitedCompanyLtd2021-01-012021-12-3103461257bus:SmallCompaniesRegimeForAccounts2021-01-012021-12-3103461257bus:FRS1022021-01-012021-12-3103461257bus:Audited2021-01-012021-12-3103461257bus:Director22021-01-012021-12-3103461257bus:Director32021-01-012021-12-3103461257bus:CompanySecretary12021-01-012021-12-3103461257bus:FullAccounts2021-01-012021-12-31xbrli:purexbrli:sharesiso4217:GBP