Internet Mobile Communications Limited Company accounts
Internet Mobile Communications Limited Company accounts
COMPANY REGISTRATION NUMBER:
07980955
|
|
|
|
Financial Statements |
Year ended 30 June 2021
Contents |
Page |
Officers and professional advisers |
1 |
Strategic report |
2 |
Directors' report |
6 |
Independent auditor's report to the members |
10 |
Statement of comprehensive income |
14 |
Statement of financial position |
15 |
Statement of changes in equity |
16 |
Statement of cash flows |
17 |
Notes to the financial statements |
18 |
|
Officers and Professional Advisers |
The board of directors |
|
|
|
|
|
|
|
|
|
Company secretary |
|
Registered office |
|
|
|
|
|
|
|
Auditor |
|
Chartered Accountants & statutory auditor |
|
146 New London Road |
|
Chelmsford |
|
Essex |
|
CM2 0AW |
|
|
Strategic Report |
Year ended 30 June 2021
Review of the business The principal activity of the company during this year was the promotion of its automated telecommunications trading marketplace called Bank of Telecom® that continues to show strong growth in the international telecommunications market. The company revenues grew to £206.8m (2020: £119.9m). Members consist of Mobile Network Operators, Tier 1 and Tier 2 telecommunications operators and SMS Aggregators from 125 countries (2020: 114 countries). Bank of Telecom® Members increased to 1,584 (2020: 1,453) and Revenue per employee (including contractors) increased to £4.8m (2020: £3m). Revenue per Member increased to £130,681 (2020: £82,450). The company continues to investigate options to raise funds or increase its borrowings to fund its growth plans, during the year this was delayed by the COVID-19 pandemic. To aid in this endeavour, the company strengthened its executive management, with the appointment of Mark Fletcher as Chief Financial Officer; also, during the year, Dileep Joseph (co-founder and COO), took on additional executive responsibilities for Sales in addition to Operations. The directors approved the demerger of its subsidiary, Internet Mobile Communications (Malta) Limited, from the company by means of a reduction in capital pursuant to sections 642 and 644 of the Companies Act 2006. The demerger completed on 31 December 2020, and the profit on disposal of this subsidiary (£393,367) has been accounted for in this years' Statement of Comprehensive Income. Principal risks and uncertainties COVID-19 The company continued to operate well through the pandemic as it has historically generally worked on an international basis, with staff, and partners alike, utilising on-line communications tools to conduct business. The pandemic and subsequent lock-down has been challenging; however, we have seen the general volume of international calls and SMS increase because of global travel restrictions, we are positioned to capitalise on this post lock-down. Market and economic conditions Market and economic conditions are recognised as one of the principal risks in the current trading environment. Risk is mitigated by the monitoring of trading conditions and changes in government legislation and global telecoms market conditions; the company is constantly searching for ways to achieve new efficiencies in the business without impacting service levels. Competition The company operates in a highly competitive marketplace and while the directors believe the company enjoys certain key strengths and advantages in competing for business, the company remains vigilant and monitors competitors' activity and constantly reviews its own services and prices to ensure a competitive position in the market is maintained.
Infrastructure failure The directors believe that one of the key differentiators the company offers is that its services are managed through its own controlled and managed Bank of Telecom® marketplace and its 24x7x365 Network Operations Centre providing customers with comfort over the resilience and reliability. The company is exposed to risks of infrastructure failure, however a critical element of our operating procedures is to mitigate such risks through the careful construction, maintenance, and management of its infrastructure with fully resilient fail-over procedures with regular testing of back-up and recovery plans. S.172 Companies Act 2006: Statement of Directors' Duties to Stakeholders The Board is mindful of the duties of directors under S.172 of the Companies Act 2006. The directors act in a way they consider, in good faith, to be most likely to promote the success of the company for the benefit of its members. In doing so, they each have regard to a range of matters when making decisions for the long-term success of the company. The directors are committed to developing and maintaining a governance framework that is appropriate to the business and supports effective decision making coupled with robust oversight of risks and internal controls. The main methods used by the directors to perform their duties and ensure decisions are made with section 172 factors in mind are: - Monthly board meetings; - Board papers that address stakeholder requirements, for example financial overview, strategic decisions, investor relations, rolling agenda points and consistent minute taking; and - Consideration of risks facing the business. Examples of decisions made by the board during the year include the company's response to Covid-19, the demerger of Internet Mobile Communications (Malta) Limited and growth-funding opportunities; these decisions involved consideration of all our stakeholders. Standards of business conduct The Board's policy is to behave responsibly, ethically, and fairly at all times towards shareholders and other external stakeholders, in line with our company values, and to ensure that our management team operates the business in a responsible and fair manner and to the highest standards of business conduct and good governance. During the year the directors adopted a new Code of Ethics and Business Conduct which all members of the company have welcomed and agreed to adhere to. The impact our business decisions will have on our stakeholders is central to our strategic thinking as well as our statutory duty under section 172 of the Companies Act 2006. We have set out below our key groups of stakeholders. Investors and shareholders We place considerable importance on the maintenance of regular and open dialogue with our investors and shareholders. Our goal is to deliver returns to them through a return to profitable and sustainable development with efficient use of capital.
Engagement with Employees In the face of the COVID-19 pandemic, we took early measures to protect employees and successfully executed a transition to remote working across its operations. Following careful engagement with employees, the team co-operated fully and adapted their way of working to provide uninterrupted service and support to customers throughout this challenging period. Employees were supported throughout this process and management focused on internal performance management and development to ensure employees have clear objectives and an understanding of their contribution to our overall business success and goals. Following the end of lock-down restrictions, and in accordance with government guidelines, we undertook a 'safe return to work' program with full testing made available to all staff, and a phased return to the office. We strive to create a diverse and inclusive working environment where every employee feels welcome and can do their best work. We believe in the benefits of diversity and the importance of bringing a wide range of skills, experience, and perspectives into our business. The directors continually work with senior management to promote our values and to monitor attitudes and behaviours to ensure that they are consistent with our culture. Suppliers As a business dependent on suppliers and partners to deliver services to all our stakeholders, we strive to manage these relationships as closely as possible to ensure they meet our standards. The company is committed to ensuring the highest standards and quality across our operations and require both our suppliers and partners to operate to the same high standards. Customers Our goal is to deliver best-in-class service to all our customers and to provide seamless service acting as a premier provider of services to our customers. Society and Environment The company acknowledges its responsibilities for environmental matters and where practicable adopts environmentally sound policies in its working practices, such as recycling paper and packaging waste and using specialist recyclers of IT equipment. We make use of in-house collaboration tools to reduce the need for travel to meetings and operate flexible working practices where possible, reducing the environmental impact of commuting. Positive experience of an increase in these activities during the COVID-19 pandemic suggests these will continue at a higher level after the end of the pandemic. The company has donated some of its old computer equipment to a charity local to the UK office in Chelmsford; Sanctus give support to the homeless and vulnerable providing a safe and warm environment to serving over 16,000 daily freshly prepared, nutritious meals a year. The company has made regular contributions to the charity to help provide services such as counselling sessions, training courses, mentoring, clothes exchange, donation storage to over 200 people during the pandemic. We are a sponsor of Darwin 200 project which is training 200 young conservationists and inspiring global nature and conservation efforts, by re-tracing Charles Darwin's famous journey on HMS Beagle. From 2023-2025 they will undertake his journey on the Pelican tall ship, creating the world's most exciting classroom. During 2020/21 the Pelican has undertaken round-Britain journeys incorporating training, lectures and research.
This report was approved by the board of directors on 23 September 2021 and signed on behalf of the board by:
|
Director |
Registered office: |
|
|
|
|
|
Directors' Report |
Year ended 30 June 2021
The directors present their report and the financial statements of the company for the year ended
30 June 2021
.
Principal activities
Directors
The directors who served the company during the year were as follows:
|
|
|
|
|
|
|
|
|
|
Dividends
Particulars of recommended dividends are detailed in note 12 to the financial statements.
Future developments
There have been no significant post-balance sheet events; the company has begun the new financial year trading strongly; and the directors are looking forward to delivering significant year-on-year growth in revenues, EBITDA and profit.
In addition to its subsidiary undertaking, IMC Chile SPA, detailed in note 15 to the financial statement, the company has branch operations in Kerala, India where it undertakes systems development, R&D, and network engineering; and Yerevan, Armenia from where the company manages some of its sales and marketing activities.
The company continues to invest resources in its research and development activities, and in doing so fully owns the intellectual property underpinning its proprietary platform and secondary systems, for example a customer relationship management solution which was developed entirely in-house.
Engagement with suppliers, customers and other in a business relationship
As a business dependent on suppliers and partners to deliver services to all our stakeholders, we strive to manage these relationships as closely as possible to ensure they meet our standards. The company is committed to ensuring the highest standards and quality across our operations and requires our suppliers and partners to operate to the same high standards.
Our goal is to deliver best-in-class service to all our customers and to provide seamless service acting as a premier provider of services to our customers.
Financial instruments
A key objective of the company is to manage financial risk, secure cost-effective funding where necessary and minimise adverse effects of fluctuations in the financial markets on the value of the company's financial assets and liabilities, on reported profitability and on cash flows.
The company's principal financial instruments for fundraising are short-term unsecured borrowings; in addition, the company has various other financial instruments such as cash, trade receivables and trade payables that arise directly from its operations.
The carrying amount of assets and liabilities is equivalent to their fair value.
Cash flow interest risk
The company pays interest on its borrowings.
The company has no borrowings at variable rates which would expose it to cash flow interest rate risk. Borrowings issued at fixed rates expose the company to fair value interest rate risk. The company does not use derivatives.
Price risk
The company is not exposed to significant commodity or security price risk.
Credit risk
Credit risk is managed at an operational level on a deal-by-deal basis. Credit risk arises from cash and cash equivalents as well as credit exposures to customers, including outstanding receivables. Individual risk limits are set based on internal and external ratings and reviewed by management. The utilisation of credit limits is regularly monitored with appropriate action taken by management in the event of the breach of a credit limit. The company uses a simplified approach applying a provision matrix based on number of days past due to measure lifetime expected credit losses and after considering customers with different credit risk profiles and current and forecast trading conditions.
The company has recognised a provision in respect of trade receivables of £273,455 (2020: £289,597).
Liquidity risk
Management reviews cash forecasts of the company and liquidity is managed by projecting cash flows and considering the level of liquid assets necessary to meet these forecasted requirements.
Foreign exchange risk
The company operates internationally and is exposed to foreign exchange risk, primarily the US dollar. Foreign exchange risk arises from future commercial transactions and recognised assets and liabilities denominated in a currency that is not the functional currency of the company.
The risk is not hedged, and exchange gains or losses are recognised in the Statement of Comprehensive Income as a loss of £1,831,380 (2020: Gain of £223,833).
Greenhouse gas emissions, energy consumption and energy efficiency
Greenhouse gas emissions, energy consumption and energy efficiency disclosures not given because the company's annual energy consumption is under 40,000 kWh.
Directors' responsibilities statement
Each of the persons who is a director at the date of approval of this report confirms that:
-
so far as they are aware, there is no relevant audit information of which the company's auditor is unaware; and - they have taken all steps that they ought to have taken as a director to make themselves aware of any relevant audit information and to establish that the company's auditor is aware of that information.
This report was approved by the board of directors on
23 September 2021
and signed on behalf of the board by:
|
Director |
Registered office: |
|
|
|
|
|
Independent Auditor's Report to the Members of
|
Year ended 30 June 2021
Opinion
Basis for opinion
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
Other information
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
-
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
-
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
Responsibilities of directors
Auditor's responsibilities for the audit of the financial statements
This report is made solely to the company's members, as a body, in accordance with chapter 3 of part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
|
(Senior Statutory Auditor) |
For and on behalf of |
|
Chartered Accountants & statutory auditor |
146 New London Road |
Chelmsford |
Essex |
CM2 0AW |
|
Statement of Comprehensive Income |
Year ended 30 June 2021
2021 |
2020 |
||
Note |
£ |
£ |
|
Turnover |
4 |
|
|
Cost of sales |
|
|
-------------- |
-------------- |
|
Gross profit |
|
|
Administrative expenses |
|
|
|
Other operating income |
|
|
|
------------- |
------------ |
||
Operating profit |
5 |
|
|
Other interest receivable and similar income |
9 |
|
|
Interest payable and similar expenses |
10 |
|
|
------------- |
------------ |
||
Profit before taxation |
|
|
|
Tax on profit |
11 |
|
|
------------ |
------------ |
||
Profit for the financial year and total comprehensive income |
|
|
|
------------ |
------------ |
||
All the activities of the company are from continuing operations.
|
Statement of Financial Position |
2021 |
2020 |
||
Note |
£ |
£ |
£ |
Fixed assets
Tangible assets |
14 |
|
|
|
Investments |
15 |
|
|
|
-------- |
-------- |
|||
|
|
|||
Current assets
Debtors |
16 |
|
|
|
Cash at bank and in hand |
|
|
||
------------- |
------------- |
|||
|
|
|||
Creditors: amounts falling due within one year |
17 |
|
|
|
------------- |
------------- |
|||
Net current assets |
|
|
||
------------- |
------------- |
|||
Total assets less current liabilities |
|
|
||
Creditors: amounts falling due after more than one year |
18 |
|
|
|
------------- |
------------- |
|||
Net assets |
|
|
||
------------- |
------------- |
|||
Capital and reserves
Called up share capital |
24 |
|
|
|
Share premium account |
25 |
|
|
|
Share options reserve |
25 |
|
– |
|
Profit and loss account |
25 |
|
|
|
------------- |
------------ |
|||
Shareholders funds |
|
|
||
------------- |
------------ |
|||
These financial statements were approved by the
board of directors
and authorised for issue on
23 September 2021
, and are signed on behalf of the board by:
|
|
Director |
Director |
Company registration number:
07980955
|
Statement of Changes in Equity |
Year ended 30 June 2021
Called up share capital |
Share premium account |
Share options reserve |
Profit and loss account |
Total |
||
£ |
£ |
£ |
£ |
£ |
||
At 1 July 2019 |
|
|
– |
|
|
|
Profit for the year |
|
|
||||
---- |
------------ |
---- |
------------ |
------------ |
||
Total comprehensive income for the year |
– |
– |
– |
|
|
|
Dividends paid and payable |
12 |
– |
– |
– |
(
|
(
|
---- |
------------ |
---- |
------------ |
------------ |
||
Total investments by and distributions to owners |
– |
– |
– |
(
|
(
|
|
At 30 June 2020 |
|
|
– |
|
|
|
Profit for the year |
|
|
||||
---- |
------------ |
---- |
------------ |
------------ |
||
Total comprehensive income for the year |
– |
– |
– |
|
|
|
Issue of shares |
|
|
– |
– |
|
|
Issue of bonus shares |
|
(
|
– |
– |
– |
|
Dividends paid and payable |
12 |
– |
– |
– |
(
|
(
|
Issue of options, rights and warrants |
– |
– |
|
– |
|
|
Exercise of options, rights and warrants |
|
|
– |
– |
|
|
Demerger of subsidiary |
(
|
– |
– |
– |
(
|
|
--------- |
------------ |
-------- |
------------ |
------------ |
||
Total investments by and distributions to owners |
|
|
|
(
|
|
|
--------- |
------------ |
-------- |
------------- |
------------- |
||
At 30 June 2021 |
|
|
|
|
|
|
--------- |
------------ |
-------- |
------------- |
------------- |
||
|
Statement of Cash Flows |
Year ended 30 June 2021
2021 |
2020 |
|
£ |
£ |
|
Cash flows from operating activities
Profit for the financial year |
|
|
Adjustments for: |
||
Depreciation of tangible assets |
|
|
Amortisation of intangible assets |
– |
|
Government grant income |
(
|
– |
Loss on financial assets at fair value through profit or loss |
– |
4,467 |
Other interest receivable and similar income |
(
|
(
|
Interest payable and similar expenses |
|
|
Equity-settled share-based payments |
|
– |
Tax on profit |
|
|
Accrued (income)/expenses |
(
|
|
Changes in: |
||
Trade and other debtors |
|
(
|
Trade and other creditors |
|
|
------------ |
------------- |
|
Cash generated from operations |
|
|
Interest paid |
(
|
(
|
Interest received |
|
|
Tax paid |
(
|
(
|
------------ |
------------ |
|
Net cash (used in)/from operating activities |
(
|
|
------------ |
------------ |
|
Cash flows from investing activities
Purchase of tangible assets |
(
|
(
|
Cash advances and loans granted |
|
– |
------------ |
------------ |
|
Net cash from/(used in) investing activities |
|
(
|
------------ |
------------ |
|
Cash flows from financing activities
Proceeds from issue of ordinary shares |
|
– |
Proceeds from borrowings |
|
|
Repayments of borrowings |
(
|
(
|
Government grant income |
|
– |
Payments of finance lease liabilities |
(
|
|
Dividends paid |
(
|
(
|
------------ |
------------ |
|
Net cash from/(used in) financing activities |
|
(
|
------------ |
------------ |
|
Net increase in cash and cash equivalents |
|
|
Cash and cash equivalents at beginning of year |
1,305,316 |
558,585 |
------------ |
------------ |
|
Cash and cash equivalents at end of year |
|
|
------------ |
------------ |
|
|
Notes to the Financial Statements |
Year ended 30 June 2021
1.
General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is Hurst House, 131-133 New London Road, Chelmsford, CM2 0QT.
2.
Statement of compliance
3.
Accounting policies
Basis of preparation
Consolidation
Revenue recognition
Income tax
Foreign currencies
Intangible assets
Amortisation
Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:
Trademarks & patents |
- |
|
|
If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
Tangible assets
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Equipment |
- |
|
|
Investments
Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses.
Listed investments are measured at fair value with changes in fair value being recognised in profit or loss.
Impairment of fixed assets
Finance leases and hire purchase contracts
Government grants
Financial instruments
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 entity after deducting all of its financial liabilities.
Defined contribution plans
Share-based payments
4.
Turnover
Turnover arises from:
2021 |
2020 |
|
£ |
£ |
|
Rendering of services |
|
|
-------------- |
-------------- |
|
An analysis of turnover by geographical area is given below:
2021 |
2020 |
||
£ |
£ |
||
United Kingdom |
7,485,074 |
37,153,040 |
|
European Union |
19,075,223 |
1,198,485 |
|
Rest of the World |
180,277,828 |
81,519,802 |
|
-------------- |
-------------- |
||
206,838,125 |
119,871,327 |
||
-------------- |
-------------- |
||
5.
Operating profit
Operating profit or loss is stated after charging/crediting:
2021 |
2020 |
|
£ |
£ |
|
Amortisation of intangible assets |
– |
|
Depreciation of tangible assets |
|
|
Impairment of trade debtors |
316,575 |
277,491 |
Equity-settled share-based payments expense |
|
– |
Foreign exchange differences |
|
(
|
------------ |
--------- |
|
6.
Auditor's remuneration
2021 |
2020 |
|
£ |
£ |
|
Fees payable for the audit of the financial statements |
|
|
-------- |
-------- |
|
7.
Staff costs
The average number of persons employed by the company during the year, including the directors, amounted to:
2021 |
2020 |
|
No. |
No. |
|
Administrative staff |
|
|
---- |
---- |
|
The aggregate payroll costs incurred during the year, relating to the above, were:
2021 |
2020 |
|
£ |
£ |
|
Wages and salaries |
|
|
Social security costs |
|
|
Other pension costs |
|
|
--------- |
--------- |
|
|
|
|
--------- |
--------- |
|
8.
Directors' remuneration
The directors' aggregate remuneration in respect of qualifying services was:
2021 |
2020 |
|
£ |
£ |
|
Remuneration |
|
|
Company contributions to defined contribution pension plans |
|
|
--------- |
--------- |
|
|
|
|
--------- |
--------- |
|
The number of directors who accrued benefits under company pension plans was as follows:
2021 |
2020 |
|
No. |
No. |
|
Defined contribution plans |
|
|
---- |
---- |
|
Remuneration of the highest paid director in respect of qualifying services:
2021 |
2020 |
|
£ |
£ |
|
Aggregate remuneration |
|
|
Company contributions to defined contribution pension plans |
|
|
--------- |
--------- |
|
|
|
|
--------- |
--------- |
|
9.
Other interest receivable and similar income
2021 |
2020 |
|
£ |
£ |
|
Interest on cash and cash equivalents |
|
|
-------- |
------- |
|
10.
Interest payable and similar expenses
2021 |
2020 |
|
£ |
£ |
|
Interest on obligations under finance leases and hire purchase contracts |
|
|
Other interest payable and similar charges |
|
|
--------- |
--------- |
|
|
|
|
--------- |
--------- |
|
11.
Tax on profit
Major components of tax expense
2021 |
2020 |
|
£ |
£ |
|
Current tax:
UK current tax expense |
|
|
Adjustments in respect of prior periods |
(
|
(
|
------------ |
------------ |
|
Total current tax |
|
|
------------ |
------------ |
|
------------ |
------------ |
|
Tax on profit |
|
|
------------ |
------------ |
|
Reconciliation of tax expense
The tax assessed on the profit on ordinary activities for the year is lower than (2020: lower than) the
standard rate of corporation tax in the UK
of
19
% (2020:
19
%).
2021 |
2020 |
|
£ |
£ |
|
Profit on ordinary activities before taxation |
|
|
------------ |
------------ |
|
Profit on ordinary activities by rate of tax |
|
|
Adjustment to tax charge in respect of prior periods |
(
|
(
|
Effect of expenses not deductible for tax purposes |
|
|
Effect of capital allowances and depreciation |
|
(
|
Effect of revenue exempt from tax |
(
|
– |
------------ |
------------ |
|
Tax on profit |
|
|
------------ |
------------ |
|
12.
Dividends
Dividends paid during the year (excluding those for which a liability existed at the end of the prior year):
2021 |
2020 |
|
£ |
£ |
|
Dividends on equity shares |
|
|
------------ |
--------- |
|
13.
Intangible assets
Patents, trademarks and licences |
|
£ |
|
Cost |
|
At 1 July 2020 and 30 June 2021 |
|
-------- |
|
Amortisation |
|
At 1 July 2020 and 30 June 2021 |
|
-------- |
|
Carrying amount |
|
At 30 June 2021 |
– |
-------- |
|
At 30 June 2020 |
– |
-------- |
|
14.
Tangible assets
Equipment |
Total |
|
£ |
£ |
|
Cost |
||
At 1 July 2020 |
|
|
Additions |
|
|
--------- |
--------- |
|
At 30 June 2021 |
|
|
--------- |
--------- |
|
Depreciation |
||
At 1 July 2020 |
|
|
Charge for the year |
|
|
--------- |
--------- |
|
At 30 June 2021 |
|
|
--------- |
--------- |
|
Carrying amount |
||
At 30 June 2021 |
|
|
--------- |
--------- |
|
At 30 June 2020 |
|
|
--------- |
--------- |
|
15.
Investments
Shares in group undertakings |
|
£ |
|
Cost |
|
At 1 July 2020 |
|
Disposals |
(
|
-------- |
|
At 30 June 2021 |
|
-------- |
|
Impairment |
|
At 1 July 2020 and 30 June 2021 |
– |
-------- |
|
Carrying amount |
|
At 30 June 2021 |
|
-------- |
|
At 30 June 2020 |
|
-------- |
|
The entity has taken advantage of the exemption from preparing consolidated financial statements contained in Section 402 of the Companies Act 2006 on the basis that its subsidiaries are excluded from consolidation on the grounds that their inclusion is not material for the purpose of giving a true and fair view.
Subsidiaries, associates and other investments
Class of share |
Percentage of shares held |
|
Subsidiary undertakings |
||
|
Ordinary |
100 |
The results and capital and reserves for the year are as follows:
Capital and reserves |
Profit/(loss) for the year |
|||
2021 |
2020 |
2021 |
2020 |
|
£ |
£ |
£ |
£ |
|
Subsidiary undertakings |
||||
|
(182,013) |
(167,013) |
(
|
(62,527) |
--------- |
--------- |
-------- |
-------- |
|
16.
Debtors
2021 |
2020 |
|
£ |
£ |
|
Trade debtors |
|
|
Amounts owed by group undertakings |
|
|
Prepayments and accrued income |
|
|
Other debtors |
|
|
------------- |
------------- |
|
|
|
|
------------- |
------------- |
|
The debtors above include the following amounts falling due after more than one year:
2021 |
2020 |
|
£ |
£ |
|
Other debtors |
|
– |
--------- |
---- |
|
17.
Creditors:
amounts falling due within one year
2021 |
2020 |
|
£ |
£ |
|
Trade creditors |
|
|
Accruals and deferred income |
|
|
Corporation tax |
|
|
Social security and other taxes |
|
|
Obligations under finance leases and hire purchase contracts |
|
|
Director loan accounts |
|
|
Loans |
|
|
Other creditors |
|
|
------------- |
------------- |
|
|
|
|
------------- |
------------- |
|
18.
Creditors:
amounts falling due after more than one year
2021 |
2020 |
|
£ |
£ |
|
Obligations under finance leases and hire purchase contracts |
|
|
Loans |
|
|
------------ |
------------ |
|
|
|
|
------------ |
------------ |
|
19.
Finance leases and hire purchase contracts
The total future minimum lease payments under finance leases and hire purchase contracts are as follows:
2021 |
2020 |
|
£ |
£ |
|
Not later than 1 year |
|
|
Later than 1 year and not later than 5 years |
|
|
-------- |
-------- |
|
|
|
|
-------- |
-------- |
|
20.
Employee benefits
Defined contribution plans
The amount recognised in profit or loss as an expense in relation to defined contribution plans was £
10,651
(2020: £
8,651
).
21.
Share-based payments
Details of the number and weighted average exercise prices (WAEP) of share options during the year are as follows:
2021 |
2020 |
|||
No. |
WAEP |
No. |
WAEP |
|
Granted during the year |
|
|
– |
– |
Forfeited during the year |
(
|
|
– |
– |
--------- |
----- |
---- |
---- |
|
Outstanding at 30 June 2021 |
|
|
– |
– |
--------- |
----- |
---- |
---- |
|
The total expense recognised in profit or loss for the year is as follows:
2021 |
2020 |
|
£ |
£ |
|
Equity-settled share-based payments |
|
– |
-------- |
---- |
|
22.
Government grants
The amounts recognised in the financial statements for government grants are as follows:
2021 |
2020 |
|
£ |
£ |
|
Recognised in other operating income:
Government grants recognised directly in income |
|
– |
-------- |
---- |
|
23.
Financial instruments
The carrying amount for each category of financial instrument is as follows:
2021 |
2020 |
|
£ |
£ |
|
Financial assets measured at fair value through profit or loss
Trade and other receivables |
27,869,683 |
30,289,589 |
Cash and cash equivalents |
1,726,390 |
1,305,316 |
------------- |
------------- |
|
|
|
|
------------- |
------------- |
|
Financial liabilities measured at fair value through profit or loss
Trade and other payables |
5,903,242 |
16,368,539 |
------------ |
------------- |
|
24.
Called up share capital
Issued, called up and fully paid
2021 |
2020 |
|||
No. |
£ |
No. |
£ |
|
|
|
414 |
|
395 |
------------- |
---- |
------------- |
---- |
|
The company had no outstanding warrants as at 30 June 2021 (2020: outstanding warrants in respect of 730,000 new shares at 80p each and 250,000 new shares at 150p each).
25.
Reserves
26.
Analysis of changes in net debt
At 1 Jul 2020 |
Cash flows |
At 30 Jun 2021 |
|
£ |
£ |
£ |
|
Cash at bank and in hand |
|
421,074 |
|
Debt due within one year |
(2,921,729) |
(3,693,786) |
(6,615,515) |
Debt due after one year |
(3,661,972) |
2,392,073 |
(1,269,899) |
------------ |
------------ |
------------ |
|
(
|
(
|
(
|
|
------------ |
------------ |
------------ |
|
27.
Operating leases
The total future minimum lease payments under non-cancellable operating leases are as follows:
2021 |
2020 |
|
£ |
£ |
|
Not later than 1 year |
|
|
Later than 1 year and not later than 5 years |
|
|
------------ |
------------ |
|
|
|
|
------------ |
------------ |
|
28.
Contingencies
29.
Related party transactions
At the year end the company owed directors £
529,182
(2020: £ 751,800
). £400,000 (2020: £486,281) of this relates to loans that are included within other creditors in note 17 and 18 and interest of 3% per annum is payable on these loans. During the year the company was supplied consultancy services of £ 31,846
(2020: £ 130,845
) by various related parties. During the year, the company disposed of its subsidiary Internet Mobile Communications (Malta) Limited. The subsidiary was disposed of by entering a demerger agreement with BOTCoin Holdings Limited under which the company agreed to transfer its shares in Internet Mobile Communications (Malta) Limited to BOTCoin Holdings Limited, in consideration of which BOTCoin Holdings Limited would issue new ordinary shares to the company's shareholders. The value of the share capital transferred was £402,300.
Key management personnel include all persons that have authority and responsibility for planning, directing and controlling the activities of the company. The total compensation paid to key management personnel for services provided to the company was £
502,476
(2020: £
272,619
).