COPLAN_LIMITED - Accounts


Company Registration No. 02107680 (England and Wales)
COPLAN LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
PAGES FOR FILING WITH REGISTRAR
COPLAN LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
COPLAN LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2021
31 December 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Intangible assets
3
1,792
3,584
Tangible assets
4
45,836
61,066
47,628
64,650
Current assets
Stocks
25,566
27,566
Debtors
5
216,659
169,720
Cash at bank and in hand
80,205
114,028
322,430
311,314
Creditors: amounts falling due within one year
6
(128,979)
(96,440)
Net current assets
193,451
214,874
Total assets less current liabilities
241,079
279,524
Creditors: amounts falling due after more than one year
7
(63,574)
(40,149)
Net assets
177,505
239,375
Capital and reserves
Called up share capital
8
5,100
5,100
Capital redemption reserve
4,900
4,900
Profit and loss reserves
167,505
229,375
Total equity
177,505
239,375

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 December 2021 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 members have 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.

COPLAN LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2021
31 December 2021
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 23 May 2022 and are signed on its behalf by:
Mr N Adams
Director
Company Registration No. 02107680
COPLAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 3 -
1
Accounting policies
Company information

Coplan Limited is a private company limited by shares incorporated in England and Wales. The registered office is 28 Vincent Avenue, Regent Business Park, Crownhill, Milton Keynes, Buckinghamshire, United Kingdom, MK8 0AB.

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
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

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.

1.3
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation 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:

Website
Over 3 years
Other intangible
Over 5 years
COPLAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 4 -
1.4
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:

Fixtures, fittings & equipment
20% on cost
Motor vehicles
25% on reducing balance

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.

1.5
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.6
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, 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.

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.

COPLAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 5 -

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.

1.7
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.

1.8
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.

1.9
Retirement benefits

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

COPLAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 6 -
1.10
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the profit and loss account so as to produce a constant periodic rate of interest on the remaining balance of the liability.

1.11
Government grants

Government grants 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.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

2
Employees

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

2021
2020
Number
Number
Total
6
6
3
Intangible fixed assets
Other
Other intangible
Total
£
£
£
Cost
At 1 January 2021 and 31 December 2021
5,865
8,960
14,825
Amortisation and impairment
At 1 January 2021
5,865
5,376
11,241
Amortisation charged for the year
-
0
1,792
1,792
At 31 December 2021
5,865
7,168
13,033
Carrying amount
At 31 December 2021
-
0
1,792
1,792
At 31 December 2020
-
0
3,584
3,584
COPLAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 7 -
4
Tangible fixed assets
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
Cost
At 1 January 2021
323,824
15,061
338,885
Additions
1,008
-
0
1,008
At 31 December 2021
324,832
15,061
339,893
Depreciation and impairment
At 1 January 2021
266,333
11,486
277,819
Depreciation charged in the year
15,345
893
16,238
At 31 December 2021
281,678
12,379
294,057
Carrying amount
At 31 December 2021
43,154
2,682
45,836
At 31 December 2020
57,491
3,575
61,066
5
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
81,730
45,636
Other debtors
82,424
81,563
164,154
127,199
2021
2020
Amounts falling due after more than one year:
£
£
Deferred tax asset
52,505
42,521
Total debtors
216,659
169,720
COPLAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 8 -
6
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans
9,607
50,000
Trade creditors
40,114
21,243
Taxation and social security
10,938
6,568
Other creditors
68,320
18,629
128,979
96,440
7
Creditors: amounts falling due after more than one year
2021
2020
£
£
Bank loans and overdrafts
36,460
-
0
Other creditors
27,114
40,149
63,574
40,149
8
Called up share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 1p each
510,000
510,000
5,100
5,100
2021-12-312021-01-01false23 May 2022CCH SoftwareCCH Accounts Production 2022.100No description of principal activityMr N AdamsMr P MazaherMr J KentMrs A Kent021076802021-01-012021-12-31021076802021-12-31021076802020-12-3102107680core:IntangibleAssetsOtherThanGoodwill2021-12-3102107680core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-12-3102107680core:IntangibleAssetsOtherThanGoodwill2020-12-3102107680core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2020-12-3102107680core:FurnitureFittings2021-12-3102107680core:MotorVehicles2021-12-3102107680core:FurnitureFittings2020-12-3102107680core:MotorVehicles2020-12-3102107680core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3102107680core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3102107680core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3102107680core:Non-currentFinancialInstrumentscore:AfterOneYear2020-12-3102107680core:CurrentFinancialInstruments2021-12-3102107680core:CurrentFinancialInstruments2020-12-3102107680core:Non-currentFinancialInstruments2021-12-3102107680core:Non-currentFinancialInstruments2020-12-3102107680core:ShareCapital2021-12-3102107680core:ShareCapital2020-12-3102107680core:CapitalRedemptionReserve2021-12-3102107680core:CapitalRedemptionReserve2020-12-3102107680core:RetainedEarningsAccumulatedLosses2021-12-3102107680core:RetainedEarningsAccumulatedLosses2020-12-3102107680bus:Director32021-01-012021-12-3102107680core:IntangibleAssetsOtherThanGoodwill2021-01-012021-12-3102107680core:ComputerSoftware2021-01-012021-12-3102107680core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-01-012021-12-3102107680core:FurnitureFittings2021-01-012021-12-3102107680core:MotorVehicles2021-01-012021-12-31021076802020-01-012020-12-3102107680core:IntangibleAssetsOtherThanGoodwill2020-12-3102107680core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2020-12-31021076802020-12-3102107680core:FurnitureFittings2020-12-3102107680core:MotorVehicles2020-12-3102107680core:WithinOneYear2021-12-3102107680core:WithinOneYear2020-12-3102107680core:AfterOneYear2021-12-3102107680core:AfterOneYear2020-12-3102107680bus:PrivateLimitedCompanyLtd2021-01-012021-12-3102107680bus:SmallCompaniesRegimeForAccounts2021-01-012021-12-3102107680bus:FRS1022021-01-012021-12-3102107680bus:AuditExemptWithAccountantsReport2021-01-012021-12-3102107680bus:Director12021-01-012021-12-3102107680bus:Director22021-01-012021-12-3102107680bus:CompanySecretary12021-01-012021-12-3102107680bus:FullAccounts2021-01-012021-12-31xbrli:purexbrli:sharesiso4217:GBP