WACE_MORGAN_LTD - Accounts


WACE MORGAN LTD
Company registration number 09646631 (England and Wales)
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2022
PAGES FOR FILING WITH REGISTRAR
WACE MORGAN LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
WACE MORGAN LTD
BALANCE SHEET
AS AT
30 APRIL 2022
30 April 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
4
56,006
74,894
Current assets
Stocks
2,000
2,000
Debtors
5
2,165,949
1,864,588
Cash at bank and in hand
550,125
838,993
2,718,074
2,705,581
Creditors: amounts falling due within one year
6
(964,491)
(1,068,643)
Net current assets
1,753,583
1,636,938
Total assets less current liabilities
1,809,589
1,711,832
Creditors: amounts falling due after more than one year
7
(340,952)
(515,953)
Provisions for liabilities
(10,641)
(14,979)
Net assets
1,457,996
1,180,900
Capital and reserves
Called up share capital
8
380
380
Share premium account
216,463
216,848
Capital redemption reserve
76
76
Profit and loss reserves
1,241,077
963,596
Total equity
1,457,996
1,180,900

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 April 2022 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.

WACE MORGAN LTD
BALANCE SHEET (CONTINUED)
AS AT
30 APRIL 2022
30 April 2022
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 9 December 2022 and are signed on its behalf by:
Mr C J Detheridge
Director
Company Registration No. 09646631
WACE MORGAN LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2022
- 3 -
1
Accounting policies
Company information

Wace Morgan Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 21 St Marys Street, Shrewsbury, Shropshire, SY1 1ED.

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 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 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 - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 5 years.

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:

Office equipment
3 years straight line
Computer equipment and fixtures
4 years straight line

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.

WACE MORGAN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
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 and intangible 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
Stocks

Work in progress is valued at the lower of cost and net realisable value.

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.

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.

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.

WACE MORGAN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
1
Accounting policies
(Continued)
- 5 -
1.12
Retirement benefits

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

1.13
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

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.

2
Employees

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

2022
2021
Number
Number
Total
81
83
3
Intangible fixed assets
Goodwill
£
Cost
At 1 May 2021 and 30 April 2022
35,000
Amortisation and impairment
At 1 May 2021 and 30 April 2022
35,000
Carrying amount
At 30 April 2022
-
0
At 30 April 2021
-
0
WACE MORGAN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
- 6 -
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 May 2021
942,193
Additions
28,180
At 30 April 2022
970,373
Depreciation and impairment
At 1 May 2021
867,299
Depreciation charged in the year
47,068
At 30 April 2022
914,367
Carrying amount
At 30 April 2022
56,006
At 30 April 2021
74,894
5
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
2,002,324
1,702,631
Other debtors
163,625
161,957
2,165,949
1,864,588
6
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans
51,777
51,777
Trade creditors
323,279
312,820
Corporation tax
170,259
270,560
Other taxation and social security
243,414
202,447
Other creditors
175,762
231,039
964,491
1,068,643

The bank loan is secured.

WACE MORGAN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
- 7 -
7
Creditors: amounts falling due after more than one year
2022
2021
£
£
Bank loans and overdrafts
97,777
144,527
Other creditors
243,175
371,426
340,952
515,953
8
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary 'A' of £1 each
375
375
375
375
Ordinary 'C' of £1 each
1
1
1
1
Ordinary 'D' of £1 each
1
1
1
1
Ordinary 'E' of £1 each
1
1
1
1
Ordinary 'F' of £1 each
1
1
1
1
Ordinary 'G' of £1 each
1
1
1
1
380
380
380
380

The Ordinary A shares, B shares, C shares, D shares, E shares, F shares and G shares shall rank pari passu save as set out herein.

 

Every ordinary resolution by which a dividend is declared shall direct that such dividend be paid in respect of one or more classes of shares to the exclusion of the other classes or in respect of all classes of shares.

 

The Ordinary B shares, C shares, D shares, E shares, F shares and G shares shall not be entitled to receive notice of, attend or vote at any general meeting.

 

On a winding up or other repayment of capital, the assets of the Company remaining after paying and discharging the debts and liabilities of the Company and the costs of winding up shall be applied in the following order of priority:-

(a)    in repayment of the capital paid up or credited as paid up on the Ordinary A shares (including any premium);

 

(b)    in repayment of the capital paid up or credited as paid up on the Ordinary B, Ordinary C, Ordinary D, Ordinary E, Ordinary F shares and Ordinary G shares (including any premium) as though they constituted one class of shares.

 

And the residue (if any) shall be divided amongst the holders of the Ordinary A shares in proportion to the nominal amount paid up or credited as paid up on such shares.

 

On 26 June 2020, 42 Ordinary A shares were purchased for cancellation by the company. On 31 May 2021, a further 33 Ordinary A shares and 1 Ordinary B share were also purchased for cancellation by the company.

 

WACE MORGAN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
- 8 -
9
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2022
2021
£
£
262,500
350,000
2022-04-302021-05-01false22 December 2022CCH SoftwareCCH Accounts Production 2022.300No description of principal activityMiss D U GittinsMr K E HirstMrs S J O'ByrneMr C J DetheridgeMrs Z D OliverE L Smith096466312021-05-012022-04-30096466312022-04-30096466312021-04-3009646631core:OtherPropertyPlantEquipment2022-04-3009646631core:OtherPropertyPlantEquipment2021-04-3009646631core:CurrentFinancialInstrumentscore:WithinOneYear2022-04-3009646631core:CurrentFinancialInstrumentscore:WithinOneYear2021-04-3009646631core:Non-currentFinancialInstrumentscore:AfterOneYear2022-04-3009646631core:Non-currentFinancialInstrumentscore:AfterOneYear2021-04-3009646631core:CurrentFinancialInstruments2022-04-3009646631core:CurrentFinancialInstruments2021-04-3009646631core:Non-currentFinancialInstruments2022-04-3009646631core:Non-currentFinancialInstruments2021-04-3009646631core:ShareCapital2022-04-3009646631core:ShareCapital2021-04-3009646631core:SharePremium2022-04-3009646631core:SharePremium2021-04-3009646631core:CapitalRedemptionReserve2022-04-3009646631core:CapitalRedemptionReserve2021-04-3009646631core:RetainedEarningsAccumulatedLosses2022-04-3009646631core:RetainedEarningsAccumulatedLosses2021-04-3009646631core:ShareCapitalOrdinaryShares2022-04-3009646631core:ShareCapitalOrdinaryShares2021-04-3009646631bus:Director52021-05-012022-04-3009646631core:Goodwill2021-05-012022-04-3009646631core:FurnitureFittings2021-05-012022-04-3009646631core:ComputerEquipment2021-05-012022-04-30096466312020-05-012021-04-3009646631core:NetGoodwill2021-04-3009646631core:NetGoodwill2022-04-3009646631core:NetGoodwill2021-04-3009646631core:OtherPropertyPlantEquipment2021-04-3009646631core:OtherPropertyPlantEquipment2021-05-012022-04-3009646631core:WithinOneYear2022-04-3009646631core:WithinOneYear2021-04-3009646631bus:PrivateLimitedCompanyLtd2021-05-012022-04-3009646631bus:SmallCompaniesRegimeForAccounts2021-05-012022-04-3009646631bus:FRS1022021-05-012022-04-3009646631bus:AuditExemptWithAccountantsReport2021-05-012022-04-3009646631bus:Director12021-05-012022-04-3009646631bus:Director22021-05-012022-04-3009646631bus:Director32021-05-012022-04-3009646631bus:Director42021-05-012022-04-3009646631bus:CompanySecretary12021-05-012022-04-3009646631bus:FullAccounts2021-05-012022-04-30xbrli:purexbrli:sharesiso4217:GBP