Industrial Tomography Systems Ltd - Period Ending 2021-12-31

Industrial Tomography Systems Ltd - Period Ending 2021-12-31


Industrial Tomography Systems Ltd 04139271 false 2021-01-01 2021-12-31 2021-12-31 The principal activity of the company is in the provision of consultancy and instrumentation for research and industrial measurement in a wide range of application areas and sectors Digita Accounts Production Advanced 6.26.9041.0 true true false true true 04139271 2021-01-01 2021-12-31 04139271 2021-12-31 04139271 bus:OrdinaryShareClass1 2021-12-31 04139271 core:CurrentFinancialInstruments 2021-12-31 04139271 core:CurrentFinancialInstruments core:WithinOneYear 2021-12-31 04139271 core:Non-currentFinancialInstruments 2021-12-31 04139271 core:Non-currentFinancialInstruments core:AfterOneYear 2021-12-31 04139271 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2021-12-31 04139271 core:PatentsTrademarksLicencesConcessionsSimilar 2021-12-31 04139271 core:FurnitureFittingsToolsEquipment 2021-12-31 04139271 core:LandBuildings 2021-12-31 04139271 core:OtherPropertyPlantEquipment 2021-12-31 04139271 1 2021-12-31 04139271 bus:SmallEntities 2021-01-01 2021-12-31 04139271 bus:AuditExemptWithAccountantsReport 2021-01-01 2021-12-31 04139271 bus:FullAccounts 2021-01-01 2021-12-31 04139271 bus:SmallCompaniesRegimeForAccounts 2021-01-01 2021-12-31 04139271 bus:RegisteredOffice 2021-01-01 2021-12-31 04139271 bus:CompanySecretary1 2021-01-01 2021-12-31 04139271 bus:Director12 2021-01-01 2021-12-31 04139271 bus:Director4 2021-01-01 2021-12-31 04139271 bus:Director5 2021-01-01 2021-12-31 04139271 bus:Director8 2021-01-01 2021-12-31 04139271 bus:OrdinaryShareClass1 2021-01-01 2021-12-31 04139271 bus:PrivateLimitedCompanyLtd 2021-01-01 2021-12-31 04139271 bus:Agent1 2021-01-01 2021-12-31 04139271 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2021-01-01 2021-12-31 04139271 core:PatentsTrademarksLicencesConcessionsSimilar 2021-01-01 2021-12-31 04139271 core:ComputerEquipment 2021-01-01 2021-12-31 04139271 core:FurnitureFittingsToolsEquipment 2021-01-01 2021-12-31 04139271 core:LandBuildings 2021-01-01 2021-12-31 04139271 core:LeaseholdImprovements 2021-01-01 2021-12-31 04139271 core:OtherPropertyPlantEquipment 2021-01-01 2021-12-31 04139271 core:Subsidiary1 2021-01-01 2021-12-31 04139271 core:Subsidiary1 1 2021-01-01 2021-12-31 04139271 core:Subsidiary1 countries:England 2021-01-01 2021-12-31 04139271 core:Subsidiary2 2021-01-01 2021-12-31 04139271 core:Subsidiary2 1 2021-01-01 2021-12-31 04139271 core:Subsidiary2 countries:England 2021-01-01 2021-12-31 04139271 1 2021-01-01 2021-12-31 04139271 countries:England 2021-01-01 2021-12-31 04139271 2020-12-31 04139271 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2020-12-31 04139271 core:PatentsTrademarksLicencesConcessionsSimilar 2020-12-31 04139271 core:CostValuation 2020-12-31 04139271 core:FurnitureFittingsToolsEquipment 2020-12-31 04139271 core:LandBuildings 2020-12-31 04139271 core:OtherPropertyPlantEquipment 2020-12-31 04139271 2020-01-01 2020-12-31 04139271 2020-12-31 04139271 bus:OrdinaryShareClass1 2020-12-31 04139271 core:CurrentFinancialInstruments 2020-12-31 04139271 core:CurrentFinancialInstruments core:WithinOneYear 2020-12-31 04139271 core:Non-currentFinancialInstruments 2020-12-31 04139271 core:Non-currentFinancialInstruments core:AfterOneYear 2020-12-31 04139271 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2020-12-31 04139271 core:PatentsTrademarksLicencesConcessionsSimilar 2020-12-31 04139271 core:FurnitureFittingsToolsEquipment 2020-12-31 04139271 core:LandBuildings 2020-12-31 04139271 core:OtherPropertyPlantEquipment 2020-12-31 04139271 1 2020-12-31 04139271 core:Subsidiary1 1 2020-01-01 2020-12-31 04139271 core:Subsidiary2 1 2020-01-01 2020-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 04139271

Industrial Tomography Systems Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2021

 

Industrial Tomography Systems Ltd

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 10

 

Industrial Tomography Systems Ltd

Company Information

Directors

KM Primrose

M Wang

JT Moon

MEH Amrani

Company secretary

Gateley Secretaries Limited

Registered office

Suite 101
Sunlight House
85 Quay Street
Manchester
M3 3JZ

Solicitors

HBJ Gateley Wareing LLP
Ship Canal House
98 King Sreet
Manchester
M2 4WU

Bankers

The Royal Bank of Scotland
St. Ann St. Office
St. Ann Street
Manchester
M60 2SS

Accountants

McKellens Limited
Chartered Accountants
11 Riverview
The Embankment Business Park
Vale Road
Heaton Mersey
Stockport
SK4 3GN

 

Industrial Tomography Systems Ltd

(Registration number: 04139271)
Balance Sheet as at 31 December 2021

Note

2021
£

2020
£

Fixed assets

 

Intangible assets

4

1,254,115

975,281

Tangible assets

5

122,136

129,831

Investments

6

114

114

 

1,376,365

1,105,226

Current assets

 

Stocks

7

129,127

97,662

Debtors

8

348,675

306,587

Cash at bank and in hand

 

62,322

50,298

 

540,124

454,547

Creditors: Amounts falling due within one year

9

(447,774)

(420,535)

Net current assets

 

92,350

34,012

Total assets less current liabilities

 

1,468,715

1,139,238

Creditors: Amounts falling due after more than one year

9

(390,603)

(143,500)

Provisions for liabilities

(40,000)

(75,695)

Net assets

 

1,038,112

920,043

Capital and reserves

 

Called up share capital

11

297,618

296,285

Share premium reserve

1,267,274

1,258,607

Other reserves

36,871

36,871

Profit and loss account

(563,651)

(671,720)

Shareholders' funds

 

1,038,112

920,043

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

Directors' 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 directors acknowledge their 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.

Approved and authorised by the Board on 20 June 2022 and signed on its behalf by:
 

KM Primrose
Director

   
     
 

Industrial Tomography Systems Ltd

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

1

General information

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

The address of its registered office is:
Suite 101
Sunlight House
85 Quay Street
Manchester
M3 3JZ

These financial statements were authorised for issue by the Board on 20 June 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.

Going concern

After making enquiries, the directors consider that the company has adequate resources to continue in operational existence for the foreseeable future and accordingly it is appropriate to adopt the going concern basis in the preparation of the financial statements.

Exemption from preparing group accounts

The company has taken advantage of the exemption in section 398 of the Companies Act 2006 from the requirement to prepare consolidated financial statements, on the grounds that it is a small sized group.

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 are accounted for on the basis of amounts receiveable.

 

Industrial Tomography Systems Ltd

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

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rate on the date when the fair value is re-measured.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

Tax

The tax expense for the period comprises current 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.

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

Leasehold improvements

33% on a straight line basis

Fixtures & Equipment

20% on a straight line basis

Computer Equipment

33% on a straight line basis

Sensors

33% on a straight line basis

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.

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:

Asset class

Amortisation method and rate

Trademarks, Patents & Licences

10% pa on a straight line basis

Development Costs

10% pa on a straight line basis

 

Industrial Tomography Systems Ltd

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

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.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

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.

 

Industrial Tomography Systems Ltd

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

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.

Provisions

Provisions are recognised when the company has an obligation at the reporting date as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 11 (2020 - 12).

 

Industrial Tomography Systems Ltd

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

4

Intangible assets

Trademarks, patents and licenses
 £

Development costs
 £

Total
£

Cost or valuation

At 1 January 2021

26,550

1,047,866

1,074,416

Additions acquired separately

-

303,367

303,367

At 31 December 2021

26,550

1,351,233

1,377,783

Amortisation

At 1 January 2021

26,550

72,585

99,135

Amortisation charge

-

24,533

24,533

At 31 December 2021

26,550

97,118

123,668

Carrying amount

At 31 December 2021

-

1,254,115

1,254,115

At 31 December 2020

-

975,281

975,281

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 January 2021

39,201

121,557

237,004

397,762

Additions

-

17,001

-

17,001

Disposals

-

(995)

(8,081)

(9,076)

At 31 December 2021

39,201

137,563

228,923

405,687

Depreciation

At 1 January 2021

39,201

120,368

108,362

267,931

Charge for the year

-

1,337

18,994

20,331

Eliminated on disposal

-

(996)

(3,715)

(4,711)

At 31 December 2021

39,201

120,709

123,641

283,551

Carrying amount

At 31 December 2021

-

16,854

105,282

122,136

At 31 December 2020

-

1,189

128,642

129,831

 

Industrial Tomography Systems Ltd

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

6

Investments

2021
£

2020
£

Investments in subsidiaries

114

114

Subsidiaries

£

Cost or valuation

At 1 January 2021

114

Provision

Carrying amount

At 31 December 2021

114

At 31 December 2020

114

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

     

2021

2020

Subsidiary undertakings

Optomo Ltd

Suite 101, Sunlight House, 85 Quay Street, Manchester M3 3JZ

England

Ordinary shares

100%

100%

Process Tomography Foresight Technology Ltd

Suite 101, Sunlight House, 85 Quay Street, Manchester M3 3JZ

England

Ordinary

100%

100%

Subsidiary undertakings

Optomo Ltd

The principal activity of Optomo Ltd is dormant.

Process Tomography Foresight Technology Ltd

The principal activity of Process Tomography Foresight Technology Ltd is dormant.

 

Industrial Tomography Systems Ltd

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

7

Stocks

2021
£

2020
£

Work in progress

8,800

3,885

Other inventories

120,327

93,777

129,127

97,662

8

Debtors

Note

2021
£

2020
£

Trade debtors

 

197,280

108,255

Amounts owed by related parties

-

140,000

Prepayments

 

104,673

37,617

Other debtors

 

46,722

20,715

 

348,675

306,587

9

Creditors

Creditors: amounts falling due within one year

Note

2021
£

2020
£

Due within one year

 

Loans and borrowings

10

10,000

-

Trade creditors

 

86,589

133,442

Taxation and social security

 

9,347

34,748

Accruals and deferred income

 

313,322

234,719

Other creditors

 

28,516

17,626

 

447,774

420,535

Creditors: amounts falling due after more than one year

Note

2021
£

2020
£

Due after one year

 

Loans and borrowings

10

390,603

143,500

 

Industrial Tomography Systems Ltd

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

10

Loans and borrowings

2021
£

2020
£

Non-current loans and borrowings

Bank borrowings

39,113

50,000

Other borrowings

351,490

93,500

390,603

143,500

2021
£

2020
£

Current loans and borrowings

Bank borrowings

10,000

-

Bank borrowings

The bank borrowing is a Bounce Back Loan which is denominated in £ with a nominal interest rate of 2.5%, and the final instalment is due on 21 May 2026. The carrying amount at year end is £49,113 (2020 - £50,000).

Other borrowings

The Innovate UK loan is denominated in £ with a nominal interest rate of 7.4%, and the final instalment is due on 15 January 2028. The carrying amount at year end is £351,490 (2020 - £Nil).

The loan is unsecured.

11

Share capital

Allotted, called up and fully paid shares

 

2021

2020

 

No.

£

No.

£

Ordinary of £0.01 each

29,761,841

297,618.41

29,628,507

296,285.07

         

12

Share Options

2021
£

2020
£

Share options in issue at 31st December 2020

Ordinary 1p shares at 7.5p (exercisable 1st June 2025)

1,225,000

-

Ordinary 1p shares at 7.5p (exercisable 31st December 2027)

7,200,000

-

8,425,000

-