Cistor Limited - Accounts to registrar (filleted) - small 22.3

Cistor Limited - Accounts to registrar (filleted) - small 22.3


IRIS Accounts Production v22.3.0.621 06449814 Board of Directors 31.12.20 30.12.21 30.12.21 false true false false true false A Ordinary 0.01000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure064498142020-12-30064498142021-12-30064498142020-12-312021-12-30064498142019-12-30064498142019-12-312020-12-30064498142020-12-3006449814ns16:EnglandWales2020-12-312021-12-3006449814ns15:PoundSterling2020-12-312021-12-3006449814ns11:Director12020-12-312021-12-3006449814ns11:PrivateLimitedCompanyLtd2020-12-312021-12-3006449814ns11:SmallEntities2020-12-312021-12-3006449814ns11:AuditExempt-NoAccountantsReport2020-12-312021-12-3006449814ns11:SmallCompaniesRegimeForDirectorsReport2020-12-312021-12-3006449814ns11:SmallCompaniesRegimeForAccounts2020-12-312021-12-3006449814ns11:FullAccounts2020-12-312021-12-3006449814ns11:OrdinaryShareClass12020-12-312021-12-3006449814ns11:Director22020-12-312021-12-3006449814ns11:Director32020-12-312021-12-3006449814ns11:RegisteredOffice2020-12-312021-12-3006449814ns6:CurrentFinancialInstruments2021-12-3006449814ns6:CurrentFinancialInstruments2020-12-3006449814ns6:Non-currentFinancialInstruments2021-12-3006449814ns6:Non-currentFinancialInstruments2020-12-3006449814ns6:ShareCapital2021-12-3006449814ns6:ShareCapital2020-12-3006449814ns6:SharePremium2021-12-3006449814ns6:SharePremium2020-12-3006449814ns6:CapitalRedemptionReserve2021-12-3006449814ns6:CapitalRedemptionReserve2020-12-3006449814ns6:RetainedEarningsAccumulatedLosses2021-12-3006449814ns6:RetainedEarningsAccumulatedLosses2020-12-3006449814ns6:PlantMachinery2020-12-312021-12-3006449814ns6:PlantMachinery2020-12-3006449814ns6:PlantMachinery2021-12-3006449814ns6:PlantMachinery2020-12-3006449814ns6:CostValuation2020-12-3006449814ns6:WithinOneYearns6:CurrentFinancialInstruments2021-12-3006449814ns6:WithinOneYearns6:CurrentFinancialInstruments2020-12-3006449814ns6:WithinOneYear2021-12-3006449814ns6:WithinOneYear2020-12-3006449814ns6:Secured2021-12-3006449814ns6:Secured2020-12-3006449814ns11:OrdinaryShareClass12021-12-30
REGISTERED NUMBER: 06449814 (England and Wales)










UNAUDITED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 DECEMBER 2021

FOR

CISTOR LIMITED

CISTOR LIMITED (REGISTERED NUMBER: 06449814)

CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 DECEMBER 2021










Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


CISTOR LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 30 DECEMBER 2021







DIRECTORS: A D Levy
N Evans
S K Sorensen





REGISTERED OFFICE: Ground Floor
Egerton House
68 Baker Street
Weybridge
Surrey
KT13 8AL





REGISTERED NUMBER: 06449814 (England and Wales)





ACCOUNTANTS: RJP LLP
Ground Floor
Egerton House
68 Baker Street
Weybridge
Surrey
KT13 8AL

CISTOR LIMITED (REGISTERED NUMBER: 06449814)

BALANCE SHEET
30 DECEMBER 2021

30.12.21 30.12.20
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 4 50,383 5,349
Investments 5 2 2
50,385 5,351

CURRENT ASSETS
Stocks 269,789 551,594
Debtors 6 1,516,564 862,072
Cash at bank 222,587 686,705
2,008,940 2,100,371
CREDITORS
Amounts falling due within one year 7 1,090,214 1,163,505
NET CURRENT ASSETS 918,726 936,866
TOTAL ASSETS LESS CURRENT LIABILITIES 969,111 942,217

CREDITORS
Amounts falling due after more than one year 8 125,000 -
NET ASSETS 844,111 942,217

CAPITAL AND RESERVES
Called up share capital 11 67 67
Share premium 2,647 2,647
Capital redemption reserve 100 100
Retained earnings 841,297 939,403
SHAREHOLDERS' FUNDS 844,111 942,217

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 30 December 2021.

The members have not required the company to obtain an audit of its financial statements for the year ended 30 December 2021 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

CISTOR LIMITED (REGISTERED NUMBER: 06449814)

BALANCE SHEET - continued
30 DECEMBER 2021


The financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 12 October 2022 and were signed on its behalf by:





A D Levy - Director


CISTOR LIMITED (REGISTERED NUMBER: 06449814)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 DECEMBER 2021


1. STATUTORY INFORMATION

Cistor Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Preparation of consolidated financial statements
The financial statements contain information about Cistor Limited as an individual company and do not contain consolidated financial information as the parent of a group. The company is exempt under Section 399(2A) of the Companies Act 2006 from the requirements to prepare consolidated financial statements.

Turnover
Turnover represents net invoiced sales of goods, excluding value added tax. Turnover relating to the sale of computer products are recognised at the earlier of when the goods are invoiced or are dispatched to the customer.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Plant and machinery etc - 33.33% on cost

Investments in subsidiaries
Investments in subsidiary undertakings are recognised at cost.

Stocks
Stocks are stated at the lower of cost or estimated selling price. Cost includes all costs of purchase, costs of conversion and other cost incurred in bringing stock to its present location and condition. Provision is made for damaged, obsolete and slow-moving stock where appropriate.

Selling price is defined as the amount the company can reasonably expect to receive on the sale of goods.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Research and development
Expenditure on research and development is written off in the year in which it is incurred.


CISTOR LIMITED (REGISTERED NUMBER: 06449814)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 DECEMBER 2021


2. ACCOUNTING POLICIES - continued

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Leasing commitments
Rentals paid under operating leases are charged to the profit and loss account on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 8 (2020 - 15 ) .

4. TANGIBLE FIXED ASSETS
Plant and
machinery
etc
£   
COST
At 31 December 2020 226,175
Additions 67,233
At 30 December 2021 293,408
DEPRECIATION
At 31 December 2020 220,826
Charge for year 22,199
At 30 December 2021 243,025
NET BOOK VALUE
At 30 December 2021 50,383
At 30 December 2020 5,349

5. FIXED ASSET INVESTMENTS
Shares in
group
undertakings
£   
COST
At 31 December 2020
and 30 December 2021 2
NET BOOK VALUE
At 30 December 2021 2
At 30 December 2020 2

CISTOR LIMITED (REGISTERED NUMBER: 06449814)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 DECEMBER 2021


6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
30.12.21 30.12.20
£    £   
Trade debtors 372,433 532,164
Amounts owed by group undertakings 667,901 -
Other debtors 476,230 329,908
1,516,564 862,072

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
30.12.21 30.12.20
£    £   
Bank loans and overdrafts 125,000 -
Trade creditors 883,780 731,531
Taxation and social security 18,694 228,253
Other creditors 62,740 203,721
1,090,214 1,163,505

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
30.12.21 30.12.20
£    £   
Bank loans 125,000 -

9. LEASING AGREEMENTS

Minimum lease payments under non-cancellable operating leases fall due as follows:
30.12.21 30.12.20
£    £   
Within one year 125,000 86,870

10. SECURED DEBTS

The following secured debts are included within creditors:

30.12.21 30.12.20
£    £   
Bank loans 250,000 -

HSBC Bank PLC hold a fixed and floating charge dated 9 December 2008 over the undertaking and all property and assets of the company.

There is an unlimited composite company guarantee given by Cistor Limited and Tomax Technology Limited to secure all liabilities of each other. As at the balance sheet date £nil was owed to HSBC by Cistor Limited and Tomax Technology Limited.

CISTOR LIMITED (REGISTERED NUMBER: 06449814)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 DECEMBER 2021


11. CALLED UP SHARE CAPITAL




Allotted, issued and fully paid:
Number: Class: Nominal 30.12.21 30.12.20
value: £    £   
6,700 A Ordinary £0.01 67 67

12. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

A D Levy, has given a personal guarantee to HSBC Plc Limited of £120,000.