INTELLIGENT_SEAS_GROUP_LI - Accounts


INTELLIGENT SEAS GROUP LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2021
Company Registration No. SC694097 (Scotland)
PAGES FOR FILING WITH REGISTRAR
INTELLIGENT SEAS GROUP LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 7
INTELLIGENT SEAS GROUP LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2021
31 December 2021
- 1 -
2021
Notes
£
£
Fixed assets
Tangible assets
4
221,817
Current assets
Debtors
5
30,931
Cash at bank and in hand
11,768
42,699
Creditors: amounts falling due within one year
6
(73,898)
Net current liabilities
(31,199)
Total assets less current liabilities
190,618
Creditors: amounts falling due after more than one year
7
(130,059)
Net assets
60,559
Capital and reserves
Called up share capital
8
7,388
Profit and loss reserves
53,171
Total equity
60,559

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 period 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 period 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.

The financial statements were approved by the board of directors and authorised for issue on 13 December 2022 and are signed on its behalf by:
Mr Martin White
Director
Company Registration No. SC694097
INTELLIGENT SEAS GROUP LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 2 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 31 March 2021
-
-
-
Period ended 31 December 2021:
Profit and total comprehensive income for the period
-
53,171
53,171
Issue of share capital
8
7,388
-
7,388
Balance at 31 December 2021
7,388
53,171
60,559
INTELLIGENT SEAS GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 3 -
1
Accounting policies
Company information

Intelligent Seas Group Limited is a private company limited by shares incorporated in Scotland. The registered office is 38 Beansburn, Kilmarnock, East Ayrshire, Scotland, KA3 1RL.

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
Reporting period

This is the first financial reporting period of Intelligent Seas Group Limited, which covers the period from incorporation on 31 March 2021 to the period end date of 31 December 2021.

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.

 

Income is derived from the provision of generic eLearning courses, bespoke eLearning courses, a learning management system and online simulation courses.

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:

Computers
33.3% on cost
Course Development
10% on cost
Digital Assets
10% on cost

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.

Salaries and related expenditure in the development of courses and digital assets are capitalised then depreciated over the course life which estimated to be 10 years.

 

Income received from associated companies in relation to the support of developing the Courses and Digital assets has been deferred and will be released to the P&L in line with the life of the assets (10 years).

INTELLIGENT SEAS GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 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.

1.6
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.

1.7
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.

1.8
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.

1.9
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.

INTELLIGENT SEAS GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 5 -
1.10
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.

1.11
Retirement benefits

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

1.12
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 period was:

2021
Number
Total
8
INTELLIGENT SEAS GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 6 -
4
Tangible fixed assets
Computers
Course Development
Digital Assets
Total
£
£
£
£
Cost
At 31 March 2021
-
0
-
0
-
0
-
0
Additions
4,337
147,202
78,492
230,031
At 31 December 2021
4,337
147,202
78,492
230,031
Depreciation and impairment
At 31 March 2021
-
0
-
0
-
0
-
0
Depreciation charged in the period
593
6,967
654
8,214
At 31 December 2021
593
6,967
654
8,214
Carrying amount
At 31 December 2021
3,744
140,235
77,838
221,817
5
Debtors
2021
Amounts falling due within one year:
£
Trade debtors
14,399
Other debtors
16,532
30,931
6
Creditors: amounts falling due within one year
2021
£
Trade creditors
9,851
Corporation tax
11,546
Other taxation and social security
32,138
Other creditors
20,363
73,898
7
Creditors: amounts falling due after more than one year
2021
£
Other creditors
130,059
INTELLIGENT SEAS GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 7 -
8
Called up share capital
2021
2021
Ordinary share capital
Number
£
Issued and fully paid
Ordinary shares of £1 each
7,388
7,388
2021-12-312021-03-31false13 December 2022CCH SoftwareCCH Accounts Production 2022.300No description of principal activityMr T F LoveMr M W WhiteMr G D BryceMrs D K YeatsSC6940972021-03-312021-12-31SC6940972021-12-31SC694097core:ComputerEquipment2021-12-31SC694097core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2021-12-31SC694097core:Non-standardPPEClass2ComponentTotalPropertyPlantEquipment2021-12-31SC694097core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-31SC694097core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-31SC694097core:CurrentFinancialInstruments2021-12-31SC694097core:ShareCapital2021-12-31SC694097core:RetainedEarningsAccumulatedLosses2021-12-31SC694097bus:Director22021-03-312021-12-31SC694097core:RetainedEarningsAccumulatedLosses2021-03-312021-12-31SC694097core:ShareCapital2021-03-312021-12-31SC694097core:ComputerEquipment2021-03-312021-12-31SC694097core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2021-03-312021-12-31SC694097core:Non-standardPPEClass2ComponentTotalPropertyPlantEquipment2021-03-312021-12-31SC694097core:ComputerEquipment2021-03-30SC694097core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2021-03-30SC694097core:Non-standardPPEClass2ComponentTotalPropertyPlantEquipment2021-03-30SC6940972021-03-30SC694097core:WithinOneYear2021-12-31SC694097core:Non-currentFinancialInstruments2021-12-31SC694097bus:PrivateLimitedCompanyLtd2021-03-312021-12-31SC694097bus:SmallCompaniesRegimeForAccounts2021-03-312021-12-31SC694097bus:FRS1022021-03-312021-12-31SC694097bus:AuditExemptWithAccountantsReport2021-03-312021-12-31SC694097bus:Director12021-03-312021-12-31SC694097bus:Director32021-03-312021-12-31SC694097bus:Director42021-03-312021-12-31SC694097bus:FullAccounts2021-03-312021-12-31xbrli:purexbrli:sharesiso4217:GBP