LONTRA_LIMITED - Accounts


Company Registration No. 05063449 (England and Wales)
LONTRA LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021
PAGES FOR FILING WITH REGISTRAR
LONTRA LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
LONTRA LIMITED
BALANCE SHEET
AS AT
30 JUNE 2021
30 June 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
3
93,310
90,857
Current assets
Stocks
364,092
-
0
Debtors
5
850,790
732,825
Cash at bank and in hand
448,524
877,836
1,663,406
1,610,661
Creditors: amounts falling due within one year
6
(1,193,167)
(663,717)
Net current assets
470,239
946,944
Total assets less current liabilities
563,549
1,037,801
Creditors: amounts falling due after more than one year
7
(3,717,129)
(2,793,035)
Net liabilities
(3,153,580)
(1,755,234)
Capital and reserves
Called up share capital
9
4,576
4,481
Share premium account
10,275,072
9,663,465
Profit and loss reserves
(13,433,228)
(11,423,180)
Total equity
(3,153,580)
(1,755,234)

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 30 June 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.

LONTRA LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 JUNE 2021
30 June 2021
- 2 -
The financial statements were approved by the board of directors and authorised for issue on
21 September 2021
21 September 2021
and are signed on its behalf by:
S Lindsey
Director
Company Registration No. 05063449
LONTRA LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021
- 3 -
1
Accounting policies
Company information

Lontra Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 7 Folly Lane, Napton, Southam, Warwickshire, CV47 8NZ.

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.

Group Accounts

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
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.

 

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:

Leasehold improvements
Over the life of the lease
Plant and equipment
Over two years

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.

LONTRA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
1
Accounting policies
(Continued)
- 4 -
1.5
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.

1.6
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.

1.7
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.

1.8
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.

LONTRA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
1
Accounting policies
(Continued)
- 5 -
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.

1.9
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.

1.10
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.

LONTRA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
1
Accounting policies
(Continued)
- 6 -
1.11
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.

1.12
Retirement benefits

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

1.13
Share-based payments

Equity-settled share-based payments are measured at fair value at the date of grant by reference to the fair value of the equity instruments granted using the Black Scholes model. The fair value determined at the grant date is expensed on a straight-line basis over the vesting period, based on the estimate of shares that will eventually vest. A corresponding adjustment is made to equity.

When the terms and conditions of equity-settled share-based payments at the time they were granted are subsequently modified, the fair value of the share-based payment under the original terms and conditions and under the modified terms and conditions are both determined at the date of the modification. Any excess of the modified fair value over the original fair value is recognised over the remaining vesting period in addition to the grant date fair value of the original share-based payment. The share-based payment expense is not adjusted if the modified fair value is less than the original fair value.

 

Cancellations or settlements (including those resulting from employee redundancies) are treated as an acceleration of vesting and the amount that would have been recognised over the remaining vesting period is recognised immediately.

1.14
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.

1.15
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.

LONTRA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
- 7 -
2
Employees

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

2021
2020
Number
Number
Total
34
26
3
Tangible fixed assets
Leasehold improvements
Plant and equipment
Total
£
£
£
Cost
At 1 July 2020
165,310
200,848
366,158
Additions
18,583
80,414
98,997
Transfers
(126,943)
126,943
-
0
At 30 June 2021
56,950
408,205
465,155
Depreciation and impairment
At 1 July 2020
125,510
149,791
275,301
Depreciation charged in the year
24,275
72,269
96,544
Transfers
(113,819)
113,819
-
0
At 30 June 2021
35,966
335,879
371,845
Carrying amount
At 30 June 2021
20,984
72,326
93,310
At 30 June 2020
39,800
51,057
90,857
4
Subsidiaries

Details of the company's subsidiaries at 30 June 2021 are as follows:

Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Lontra International A Limited
England & Wales
Dormant
Ordinary
100.00
Lontra International B Limited
England & Wales
Dormant
Ordinary
100.00
LONTRA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
- 8 -
5
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
47,024
-
0
Corporation tax recoverable
713,375
629,938
Other debtors
90,391
102,887
850,790
732,825
6
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans
9,583
-
0
Trade creditors
393,187
227,059
Taxation and social security
374,283
234,177
Other creditors
416,114
202,481
1,193,167
663,717
7
Creditors: amounts falling due after more than one year
2021
2020
£
£
Bank loans and overdrafts
39,583
50,000
Trade creditors
1,718,532
1,751,064
Other creditors
1,959,014
991,971
3,717,129
2,793,035

Included within creditors falling due after more than one year is a loan of £867,043 (2020 - £Nil) which is secured against the assets of the company.

 

LONTRA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
- 9 -
8
Share-based payment transactions
Number of share options
Weighted average exercise price
2021
2020
2021
2020
Number
Number
£
£
Outstanding at 1 July 2020
38,072
36,831
1.34
1.38
Granted
2,959
2,708
0.01
0.01
Forfeited
-
(1,167)
-
0.01
Exercised
(3,703)
(300)
4.06
0.01
Outstanding at 30 June 2021
37,328
38,072
0.96
1.34
Exercisable at 30 June 2021
14,198
13,728
2.51
3.69

The options outstanding at 30 June 2021 had a remaining contractual life of between 6 and 10 years.

Liabilities and expenses

During the year, the company recognised total share-based payment expenses of £454,893 (2020 - £392,809) which related to equity settled share based payment transactions.

9
Called up share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of 1p each
457,596
448,071
4,576
4,481

During the year the company issued 5,474 ordinary 1p shares at a subscription price of £109 each and a further 1,668 ordinary 1p shares at a price of £9 each and 2,383 ordinary 1p shares at 1p in connection with the exercise of options.

10
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:

2021
2020
£
£
47,223
59,529
2021-06-302020-07-01false21 October 2021CCH SoftwareCCH Accounts Production 2021.300No description of principal activityC BillietP CartwrightC EarlC HudsonS LindseyE McCullochR StasyshanA ChiangS HombersleyD PriceT Scuoler050634492020-07-012021-06-30050634492021-06-30050634492020-06-3005063449core:LeaseholdImprovements2021-06-3005063449core:PlantMachinery2021-06-3005063449core:LeaseholdImprovements2020-06-3005063449core:PlantMachinery2020-06-3005063449core:CurrentFinancialInstrumentscore:WithinOneYear2021-06-3005063449core:CurrentFinancialInstrumentscore:WithinOneYear2020-06-3005063449core:Non-currentFinancialInstrumentscore:AfterOneYear2021-06-3005063449core:Non-currentFinancialInstrumentscore:AfterOneYear2020-06-3005063449core:CurrentFinancialInstruments2021-06-3005063449core:CurrentFinancialInstruments2020-06-3005063449core:Non-currentFinancialInstruments2021-06-3005063449core:Non-currentFinancialInstruments2020-06-3005063449core:ShareCapital2021-06-3005063449core:ShareCapital2020-06-3005063449core:SharePremium2021-06-3005063449core:SharePremium2020-06-3005063449core:RetainedEarningsAccumulatedLosses2021-06-3005063449core:RetainedEarningsAccumulatedLosses2020-06-3005063449bus:Director52020-07-012021-06-3005063449core:LeaseholdImprovements2020-07-012021-06-3005063449core:PlantMachinery2020-07-012021-06-30050634492019-07-012020-06-3005063449core:LeaseholdImprovements2020-06-3005063449core:PlantMachinery2020-06-30050634492020-06-3005063449core:Subsidiary12020-07-012021-06-3005063449core:Subsidiary22020-07-012021-06-3005063449core:Subsidiary112020-07-012021-06-3005063449core:Subsidiary222020-07-012021-06-3005063449core:WithinOneYear2021-06-3005063449core:WithinOneYear2020-06-30050634492019-06-3005063449bus:PrivateLimitedCompanyLtd2020-07-012021-06-3005063449bus:SmallCompaniesRegimeForAccounts2020-07-012021-06-3005063449bus:FRS1022020-07-012021-06-3005063449bus:AuditExemptWithAccountantsReport2020-07-012021-06-3005063449bus:Director12020-07-012021-06-3005063449bus:Director22020-07-012021-06-3005063449bus:Director32020-07-012021-06-3005063449bus:Director42020-07-012021-06-3005063449bus:Director62020-07-012021-06-3005063449bus:Director72020-07-012021-06-3005063449bus:Director82020-07-012021-06-3005063449bus:Director92020-07-012021-06-3005063449bus:Director102020-07-012021-06-3005063449bus:Director112020-07-012021-06-3005063449bus:FullAccounts2020-07-012021-06-30xbrli:purexbrli:sharesiso4217:GBP