VIDECOM_INTERNATIONAL_LIM - Accounts


Company registration number 1277790 (England and Wales)
VIDECOM INTERNATIONAL LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
PAGES FOR FILING WITH REGISTRAR
VIDECOM INTERNATIONAL LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 10
VIDECOM INTERNATIONAL LIMITED
COMPANY INFORMATION
Directors
Mr I S Barker
Mrs M E Barker
Secretary
Mr I S Barker
Company number
1277790
Registered office
Videcom House
Newtown Road
Henley On Thames
Oxfordshire
RG9 1HG
Accountants
Bright Grahame Murray
Emperor's Gate
114a Cromwell Road
Kensington
London
UK
SW7 4AG
VIDECOM INTERNATIONAL LIMITED
BALANCE SHEET
AS AT
31 MARCH 2022
31 March 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
4
626,449
660,338
Investment properties
5
3,589,575
696,087
Investments
6
4,753,233
4,730,061
8,969,257
6,086,486
Current assets
Debtors
7
841,953
659,981
Cash at bank and in hand
3,682,236
4,054,177
4,524,189
4,714,158
Creditors: amounts falling due within one year
8
(1,626,281)
(967,801)
Net current assets
2,897,908
3,746,357
Total assets less current liabilities
11,867,165
9,832,843
Creditors: amounts falling due after more than one year
10
(4,392,454)
(3,477,172)
Provisions for liabilities
9
(874,429)
(946,236)
Net assets
6,600,282
5,409,435
Capital and reserves
Called up share capital
826,465
826,465
Profit and loss reserves
5,773,817
4,582,970
Total equity
6,600,282
5,409,435

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 March 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The member has not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and the provisions of FRS 102 section 1A- small entities.

VIDECOM INTERNATIONAL LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2022
31 March 2022
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 27 October 2022 and are signed on its behalf by:
Mr I S Barker
Director
Company Registration No. 1277790
VIDECOM INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
- 3 -
1
Accounting policies
Company information

Videcom International Limited is a private company limited by shares incorporated in England and Wales. The registered office is Videcom House, Newtown Road, Henley On Thames, Oxfordshire, RG9 1HG.

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

1.2
Going concern

The directors have reviewed the company's forecasts and projections and, in particular, have considered the potential implications of the Coronavirus (COVID- 19) pandemic. Whilst the eventual financial impact of the pandemic on the company, and on the overall economy, remains uncertain, the directors are confident that the company will be able to remain operational throughout the pandemic.true

 

Whilst the benefit of the government support packages available to help businesses through the pandemic, the directors have a reasonable expectation that the company will have adequate resources to continue in operational existence for the foreseeable future.

 

The company therefore continues to adopt the going concern basis in preparing its financial statements.

1.3
Turnover

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

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.

VIDECOM INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 4 -
1.5
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:

Freehold land and buildings
Over 20 years on a straight line basis
Land and buildings Leasehold
Over the term of the lease
Fixtures & Fittings
Over 10 years on a straight line basis
Computer equipment
Over 3 to 4 years on a straight line basis
Motor vehicles
Over 3 to 4 years on a straight line basis

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.

1.6
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

1.7
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.8
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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.

VIDECOM INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 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 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.

1.10
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 balance sheet 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 debtors 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

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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.

 

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

VIDECOM INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 6 -
1.11
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.

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.

1.12
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.

1.13
Provisions

Provisions are recognised when the company has a legal or constructive present obligation 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.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

VIDECOM INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 7 -
1.14
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.

1.15
Retirement benefits

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

1.16
Leases

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

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.

1.17
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.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Employees

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

2022
2021
Number
Number
Total
13
12
VIDECOM INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 8 -
4
Tangible fixed assets
Freehold land and buildings
Land and buildings Leasehold
Fixtures & Fittings
Computer equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 April 2021
153,502
484,852
89,250
839,198
4,030
1,570,832
Additions
-
0
-
0
2,095
55,302
-
0
57,397
At 31 March 2022
153,502
484,852
91,345
894,500
4,030
1,628,229
Depreciation and impairment
At 1 April 2021
44,800
5,833
81,610
774,221
4,030
910,494
Depreciation charged in the year
2,800
1,947
6,721
79,818
-
0
91,286
At 31 March 2022
47,600
7,780
88,331
854,039
4,030
1,001,780
Carrying amount
At 31 March 2022
105,902
477,072
3,014
40,461
-
0
626,449
At 31 March 2021
108,702
479,019
7,640
64,977
-
0
660,338
5
Investment property
2022
£
Fair value
At 1 April 2021
696,087
Additions
2,893,488
At 31 March 2022
3,589,575

The investment properties have been included in the financial statements using the directors' valuations. The historic cost of the properties is £3,653,918.

6
Fixed asset investments
2022
2021
£
£
Investments
4,753,233
4,730,061
VIDECOM INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
6
Fixed asset investments
(Continued)
- 9 -
Movements in fixed asset investments
Shares in group undertakings
Loan to subsidiary undertakings
Total
£
£
£
Cost or valuation
At 1 April 2021
2,914,449
1,815,612
4,730,061
Additions
-
23,172
23,172
At 31 March 2022
2,914,449
1,838,784
4,753,233
Carrying amount
At 31 March 2022
2,914,449
1,838,784
4,753,233
At 31 March 2021
2,914,449
1,815,612
4,730,061
7
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
755,683
594,408
Corporation tax recoverable
-
0
28,325
Other debtors
86,270
37,248
841,953
659,981
8
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans
630,141
480,192
Trade creditors
160,531
23,914
Corporation tax
126,306
-
0
Other taxation and social security
54,012
32,253
Other creditors
655,291
431,442
1,626,281
967,801
VIDECOM INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 10 -
9
Provisions for liabilities
2022
2021
£
£
Legal claim provision
598,191
674,375
Warranty provision
268,865
260,493
867,056
934,868
Deferred tax liabilities
7,373
11,368
874,429
946,236
10
Creditors: amounts falling due after more than one year
2022
2021
£
£
Bank loans and overdrafts
4,392,454
3,477,172

The bank loans of £4,392,454 (2021: £3,477,172 ) are secured by a second legal charge over the company's freehold property and an unlimited debenture over the assets of the company. In addition, the directors have provided a guarantee totalling £2,500,000 plus interest and assigned the proceeds of life insurance policies of not less than £1,000,000.

11
Operating lease commitments

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

2022
2021
£
£
Within one year
185,000
185,000
Between two and five years
740,507
740,507
In over five years
240,143
425,350
1,165,650
1,350,857
12
Parent company

The company is a wholly owned subsidiary of Videcom Travel Systems Limited, a company registered in England and Wales.

2022-03-312021-04-01false27 October 2022CCH SoftwareCCH Accounts Production 2022.300No description of principal activityMr I S BarkerMrs M E BarkerMr I S Barker12777902021-04-012022-03-311277790bus:CompanySecretaryDirector12021-04-012022-03-311277790bus:Director22021-04-012022-03-311277790bus:CompanySecretary12021-04-012022-03-311277790bus:Director12021-04-012022-03-311277790bus:RegisteredOffice2021-04-012022-03-3112777902022-03-3112777902021-03-311277790core:LandBuildingscore:OwnedOrFreeholdAssets2022-03-311277790core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-03-311277790core:FurnitureFittings2022-03-311277790core:ComputerEquipment2022-03-311277790core:MotorVehicles2022-03-311277790core:LandBuildingscore:OwnedOrFreeholdAssets2021-03-311277790core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-03-311277790core:FurnitureFittings2021-03-311277790core:ComputerEquipment2021-03-311277790core:MotorVehicles2021-03-311277790core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-311277790core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-311277790core:CurrentFinancialInstruments2022-03-311277790core:CurrentFinancialInstruments2021-03-311277790core:Non-currentFinancialInstruments2022-03-311277790core:Non-currentFinancialInstruments2021-03-311277790core:ShareCapital2022-03-311277790core:ShareCapital2021-03-311277790core:RetainedEarningsAccumulatedLosses2022-03-311277790core:RetainedEarningsAccumulatedLosses2021-03-311277790core:LandBuildingscore:OwnedOrFreeholdAssets2021-04-012022-03-311277790core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-04-012022-03-311277790core:FurnitureFittings2021-04-012022-03-311277790core:ComputerEquipment2021-04-012022-03-311277790core:MotorVehicles2021-04-012022-03-3112777902020-04-012021-03-311277790core:LandBuildingscore:OwnedOrFreeholdAssets2021-03-311277790core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-03-311277790core:FurnitureFittings2021-03-311277790core:ComputerEquipment2021-03-311277790core:MotorVehicles2021-03-3112777902021-03-311277790core:WithinOneYear2022-03-311277790core:WithinOneYear2021-03-311277790core:BetweenTwoFiveYears2022-03-311277790core:BetweenTwoFiveYears2021-03-311277790core:MoreThanFiveYears2022-03-311277790core:MoreThanFiveYears2021-03-311277790bus:PrivateLimitedCompanyLtd2021-04-012022-03-311277790bus:SmallCompaniesRegimeForAccounts2021-04-012022-03-311277790bus:FRS1022021-04-012022-03-311277790bus:AuditExemptWithAccountantsReport2021-04-012022-03-311277790bus:FullAccounts2021-04-012022-03-31xbrli:purexbrli:sharesiso4217:GBP