ACCOUNTS - Final Accounts


Caseware UK (AP4) 2020.0.247 2020.0.247 2021-12-312021-12-31272021-01-01falseNo description of principal activity27truetrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 02499677 2021-01-01 2021-12-31 02499677 2020-01-01 2020-12-31 02499677 2021-12-31 02499677 2020-12-31 02499677 1 2021-01-01 2021-12-31 02499677 d:Director2 2021-01-01 2021-12-31 02499677 c:MotorVehicles 2021-01-01 2021-12-31 02499677 c:MotorVehicles 2021-12-31 02499677 c:MotorVehicles 2020-12-31 02499677 c:MotorVehicles c:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 02499677 c:FurnitureFittings 2021-01-01 2021-12-31 02499677 c:OfficeEquipment 2021-01-01 2021-12-31 02499677 c:OfficeEquipment 2021-12-31 02499677 c:OfficeEquipment 2020-12-31 02499677 c:OfficeEquipment c:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 02499677 c:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 02499677 c:PatentsTrademarksLicencesConcessionsSimilar 2021-12-31 02499677 c:PatentsTrademarksLicencesConcessionsSimilar 2020-12-31 02499677 c:DevelopmentCostsCapitalisedDevelopmentExpenditure 2021-01-01 2021-12-31 02499677 c:CurrentFinancialInstruments 2021-12-31 02499677 c:CurrentFinancialInstruments 2020-12-31 02499677 c:CurrentFinancialInstruments c:WithinOneYear 2021-12-31 02499677 c:CurrentFinancialInstruments c:WithinOneYear 2020-12-31 02499677 c:Non-currentFinancialInstruments c:AfterOneYear 2021-12-31 02499677 c:Non-currentFinancialInstruments c:AfterOneYear 2020-12-31 02499677 c:ShareCapital 2021-12-31 02499677 c:ShareCapital 2020-12-31 02499677 c:RetainedEarningsAccumulatedLosses 2021-12-31 02499677 c:RetainedEarningsAccumulatedLosses 2020-12-31 02499677 d:FRS102 2021-01-01 2021-12-31 02499677 d:Audited 2021-01-01 2021-12-31 02499677 d:FullAccounts 2021-01-01 2021-12-31 02499677 d:PrivateLimitedCompanyLtd 2021-01-01 2021-12-31 02499677 d:SmallCompaniesRegimeForAccounts 2021-01-01 2021-12-31 02499677 c:PatentsTrademarksLicencesConcessionsSimilar c:OwnedIntangibleAssets 2021-01-01 2021-12-31 iso4217:GBP xbrli:pure

Registered number: 02499677









SYNEL INDUSTRIES (UK) LIMITED









FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 DECEMBER 2021

 
SYNEL INDUSTRIES (UK) LIMITED
REGISTERED NUMBER: 02499677

BALANCE SHEET
AS AT 31 DECEMBER 2021

2021
2020
Note
£
£

Fixed assets
  

Intangible assets
 5 
64,477
92,113

Tangible assets
 6 
26,674
27,000

  
91,151
119,113

Current assets
  

Stocks
 7 
196,469
303,925

Debtors: amounts falling due within one year
 8 
373,834
547,391

Cash at bank and in hand
 9 
94,010
75,724

  
664,313
927,040

Creditors: amounts falling due within one year
 10 
(927,261)
(930,686)

Net current liabilities
  
(262,948)
(3,646)

Total assets less current liabilities
  
(171,797)
115,467

Creditors: amounts falling due after more than one year
  
(208,580)
(429,042)

  

Net liabilities
  
(380,377)
(313,575)


Capital and reserves
  

Called up share capital 
  
720,000
720,000

Profit and loss account
  
(1,100,377)
(1,033,575)

  
(380,377)
(313,575)


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

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

The Company has opted not to file the statement of income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 28 March 2022.



Erez Boganem
Director

Page 1

 
SYNEL INDUSTRIES (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

1.


General information

Synel Industries (UK) Limited is a private company limited by share capital, incorporated in England and Wales, registration number 02499677. The address of the registered office is Transputec House 19 Heather Park Drive, Wembley, Middlesex, HA0 1SS.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Going concern

The Board of Synel M.L.L. Payway Limited has confirmed their intention to continue the support of the company for no less than twelve months from approval of these financial statements.
The directors are also confident in the progression of the company over the next twelve months.
On the basis of the above, the directors consider that it is appropriate to prepare the financial statements on a going concern basis.

 
2.3

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Page 2

 
SYNEL INDUSTRIES (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

2.Accounting policies (continued)

 
2.4

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.5

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Statement of Income and Retained Earnings in the same period as the related expenditure.

 
2.6

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.7

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.8

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Company in independently administered funds.

Page 3

 
SYNEL INDUSTRIES (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

2.Accounting policies (continued)

 
2.9

Taxation

Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

 
2.10

Intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 The estimated useful lives range as follows:

Research and Development
-
8
years

Page 4

 
SYNEL INDUSTRIES (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

2.Accounting policies (continued)

 
2.11

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, .

Depreciation is provided on the following basis:

Motor vehicles
-
25%
reducing balance
Fixtures and fittings
-
33%
straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.12

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is 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.

 
2.13

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.14

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.15

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Page 5

 
SYNEL INDUSTRIES (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

2.Accounting policies (continued)

 
2.16

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of Income and Retained Earnings.

Financial assets and liabilities are offset and the net amount reported in the Balance Sheet when there is an 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.


3.


Employees

The average monthly number of employees, including directors, during the year was 27 (2020 - 27).


4.


Taxation

The tax charge for the year was £nil (2020: nil). The company has tax losses at the year end of £298,159 (2020: £267,058).

Page 6

 
SYNEL INDUSTRIES (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

5.


Intangible assets




Research and development

£



Cost


At 1 January 2021
354,433



At 31 December 2021

354,433



Amortisation


At 1 January 2021
262,320


Charge for the year on owned assets
27,636



At 31 December 2021

289,956



Net book value



At 31 December 2021
64,477



At 31 December 2020
92,113



Page 7

 
SYNEL INDUSTRIES (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

6.


Tangible fixed assets





Motor vehicles
Fixtures and fittings
Total

£
£
£



Cost or valuation


At 1 January 2021
53,533
26,267
79,800


Additions
6,750
4,886
11,636


Disposals
(9,577)
-
(9,577)



At 31 December 2021

50,706
31,153
81,859



Depreciation


At 1 January 2021
33,120
19,680
52,800


Charge for the year on owned assets
5,814
5,216
11,030


Disposals
(8,645)
-
(8,645)



At 31 December 2021

30,289
24,896
55,185



Net book value



At 31 December 2021
20,417
6,257
26,674



At 31 December 2020
20,413
6,587
27,000

Page 8

 
SYNEL INDUSTRIES (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

7.


Stocks

2021
2020
£
£

Finished goods for resale
196,469
303,925

196,469
303,925



8.


Debtors

2021
2020
£
£


Trade debtors
348,812
512,278

Other debtors
10,232
10,696

Prepayments and accrued income
14,790
24,417

373,834
547,391


Trade debtors are net of the bad debt provision of £14,940 (2020: £6,577).


9.


Cash and cash equivalents

2021
2020
£
£

Cash at bank and in hand
94,010
75,724

Less: bank overdrafts
-
(537)

94,010
75,187



10.


Creditors: Amounts falling due within one year

2021
2020
£
£

Bank overdrafts
-
537

Trade creditors
179,064
51,967

Other taxation and social security
122,920
203,585

Other creditors
7,661
6,524

Accruals and deferred income
617,616
668,073

927,261
930,686


Page 9

 
SYNEL INDUSTRIES (UK) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

11.


Pension commitments

The Company contributes into a defined contributions personal pension plan. The pension cost charge represents contributions payable by the Company  to the fund and amounted to £28,505 (2020: £26,512). Contributions totalling £4,316 (2020: £4,053) were payable to the fund at the balance sheet date and are included in creditors.


12.


Related party transactions

At the balance sheet date the company owed Synel M.L.L. Payway Limited £208,580 (2020: £429,042), a company incorporated in Israel. During the year the company was charged interest of £7,736 (2020: £7,500) in respect of this loan balance.


13.


Post balance sheet events

We draw your attention to the current COVID-19 crisis and the impact this is having both economically and socially to the UK and across the world. The directors have assumed the crisis will pass in a few months and business will start to resume. The directors have assumed the UK Government will assist to mitigate losses and help with cashflow to enable the Company to continue as a going concern.


14.


Relationship between entity and parents

The parent of the smallest group in which these financial statements are consolidated is Synel M.L.L. Payway Limited, a company incorporated in Israel.
The address of Synel M.L.L. Payway Limited is:
2 Hamada Street,
PO Box 142 Yokneam,
20692,
Israel


15.


Auditors' information

The auditors' report on the financial statements for the year ended 31 December 2021 was unqualified.

The audit report was signed on 28 March 2022 by Andrew Millet BA MBA FCA (Senior Statutory Auditor) on behalf of Wisteria Audit Ltd.

 
Page 10