Image Analysis Limited - Accounts to registrar (filleted) - small 18.2
Image Analysis Limited - Accounts to registrar (filleted) - small 18.2
REGISTERED NUMBER: |
Financial Statements |
for the Year Ended 31 December 2020 |
for |
IMAGE ANALYSIS LIMITED |
IMAGE ANALYSIS LIMITED (REGISTERED NUMBER: 06286687) |
Contents of the Financial Statements |
for the year ended 31 December 2020 |
Page |
Company Information | 1 |
Balance Sheet | 2 |
Notes to the Financial Statements | 3 |
IMAGE ANALYSIS LIMITED |
Company Information |
for the year ended 31 December 2020 |
Directors: |
Registered office: |
Registered number: |
Auditors: |
Chartered Accountants |
Statutory Auditor |
Aissela |
46 High Street |
Esher |
Surrey |
KT10 9QY |
IMAGE ANALYSIS LIMITED (REGISTERED NUMBER: 06286687) |
Balance Sheet |
31 December 2020 |
2020 | 2019 |
Notes | £ | £ | £ | £ |
Fixed assets |
Tangible assets | 5 |
Investments | 6 |
Current assets |
Debtors | 7 |
Cash at bank |
Creditors |
Amounts falling due within one year | 8 |
Net current assets |
Total assets less current liabilities |
Capital and reserves |
Called up share capital | 10 |
Share premium |
Share based payment reserve |
Retained earnings | ( |
) | ( |
) |
Shareholders' funds |
In accordance with Section 444 of the Companies Act 2006, the Profit and Loss Account has not been delivered. |
The financial statements were approved by the Board of Directors and authorised for issue on |
IMAGE ANALYSIS LIMITED (REGISTERED NUMBER: 06286687) |
Notes to the Financial Statements |
for the year ended 31 December 2020 |
1. | Statutory information |
Image Analysis Limited is a |
The presentation currency of the financial statements is the Pound Sterling (£). |
2. | Accounting policies |
Basis of preparing the financial statements |
Going concern |
The financial statements have been prepared on a going concern basis. The directors have considered the relevant information including the annual budget, and in response to Covid-19, have considered the company's available resources and ability to adapt to changes in its operating environment by scaling back its operations as necessary for the company to continue to operate for the foreseeable future. Based on these assessments, given the measures that could be undertaken to mitigate the current adverse conditions, and the current resources available, the Directors have concluded that they can continue to adopt the going concern basis in preparing the annual report and accounts. |
Preparation of consolidated financial statements |
The financial statements contain information about Image Analysis Limited as an individual company and do not contain consolidated financial information as the parent of a group. The company is exempt under Section 399(2A) of the Companies Act 2006 from the requirements to prepare consolidated financial statements. |
Key source of estimation, uncertainty and judgement |
The preparation of financial statements in conformity with generally accepted accounting practice requires management to make estimates and judgement that affect the reported amounts of assets and liabilities as well as the disclosure of contingent assets and liabilities at the balance sheet date and the reported amounts of revenues and expenses during the reporting period. |
There is estimation uncertainty in calculating depreciation. A full line by line review of fixed assets is carried out by management regularly. Whilst every attempt is made to ensure that the depreciation policy is as accurate as possible, there remains a risk that the policy does not match the useful life of the assets. |
There is estimation uncertainty in calculating bad debt provisions. A full line by line review of trade debtors is carried out at the end of each month. Whilst every attempt is made to ensure that the bad debt provisions are as accurate as possible, there remains a risk that the provisions do not match the level of debts which ultimately prove to be uncollectable. |
Turnover |
Turnover is measured at fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. |
Revenue for licence fees sold is recognised over the period of the licence agreement. |
Revenue from the rendering of services is measured by reference to the stage of completion of the service transaction at the end of the reporting period provided the outcome can be estimated reliably. |
IMAGE ANALYSIS LIMITED (REGISTERED NUMBER: 06286687) |
Notes to the Financial Statements - continued |
for the year ended 31 December 2020 |
2. | Accounting policies - continued |
Tangible fixed assets |
Plant and machinery | - |
Fixtures and fittings | - |
Property, plant and equipment are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses. |
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 the profit and loss account. |
Investments in subsidiaries |
Investments in subsidiary undertakings are recognised at cost. |
Financial instruments |
Financial assets and financial liabilities are recognised in the balance sheet when the company becomes a party to the contractual provisions of the instrument. |
Trade and other debtors and creditors are classified as basic financial instruments and measured at initial recognition at transaction price. Debtors and creditors are subsequently measured at amortised cost using the effective interest rate method. A provision is established when there is objective evidence that the company will not be able to collect all amounts due. |
Cash and cash equivalents are classified as basic financial instruments and comprise cash in hand and at bank and bank overdrafts. |
Financial liabilities and equity instruments issued by the company are classified in accordance with the substance of the contractual arrangements entered into and the definitions of a financial liability and an equity instrument. |
Taxation |
Taxation for the year comprises current tax. Tax is recognised in the Profit and Loss Account except to the extent that it relates to items recognised in other comprehensive income or directly in equity. |
Current taxation assets and liabilities are not discounted. |
Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date. |
Foreign currencies |
Transactions in currencies other than pound sterling are recorded at the rates of exchange prevailing at the date of the transaction. 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 are included in the operating result for the period. |
Pension costs and other post-retirement benefits |
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate. |
IMAGE ANALYSIS LIMITED (REGISTERED NUMBER: 06286687) |
Notes to the Financial Statements - continued |
for the year ended 31 December 2020 |
2. | Accounting policies - continued |
Share based payments |
For equity-settled share based payment transactions, the company measures the goods or services received, and the corresponding increase in equity, directly, at the fair value of the goods or services received, unless that fair value cannot be estimated reliably. |
The cost of equity-settled transactions with employees is measured by reference to the fair value of the equity instruments granted at the date at which they are granted and is recognised as an expense over the vesting period, which ends on the date on which the relevant employees become fully entitled to the award. Fair value is determined by using an appropriate pricing model. In valuing equity-settled transactions, no account is taken of any vesting conditions, other than conditions linked to the price of the shares of the company (market conditions) and non vesting conditions. No expense is recognised for awards that do not ultimately vest. |
Where an equity-settled award is cancelled, it is treated as if it had vested on the date of cancellation, and any cost not yet recognised in the profit and loss account for the award is expensed immediately. Any compensation paid up to the fair value of the award at the cancellation or settlement date is deducted from equity, with any excess over fair value expensed in the profit and loss account. |
Grant income |
Grant income is recognised under the accrual model of Financial Reporting Standard 102. |
Grant income is recognised in the profit and loss account on a systematic basis over the period in which the company recognises the related costs for which the grant is intended to compensate. |
3. | Employees and directors |
The average number of employees during the year was |
4. | Auditors' remuneration |
Fees payable to the company's auditors for the audit of the company's financial statements total £8,000 (2019: £9,250). |
5. | Tangible fixed assets |
Fixtures |
Plant and | and |
machinery | fittings | Totals |
£ | £ | £ |
Cost |
At 1 January 2020 |
Additions |
Disposals | ( |
) | ( |
) |
At 31 December 2020 |
Depreciation |
At 1 January 2020 |
Charge for year |
Eliminated on disposal | ( |
) | ( |
) |
At 31 December 2020 |
Net book value |
At 31 December 2020 |
At 31 December 2019 |
IMAGE ANALYSIS LIMITED (REGISTERED NUMBER: 06286687) |
Notes to the Financial Statements - continued |
for the year ended 31 December 2020 |
6. | Fixed asset investments |
Shares in |
group |
undertakings |
£ |
Cost |
At 1 January 2020 |
and 31 December 2020 |
Net book value |
At 31 December 2020 |
At 31 December 2019 |
7. | Debtors: amounts falling due within one year |
2020 | 2019 |
£ | £ |
Trade debtors | 897,214 | 510,117 |
Amounts owed by group undertakings | 73,186 | - |
Accrued income | 149,564 | 115,328 |
Other debtors | 15,803 | 7,600 |
Taxation and social security | 134,398 | 181,334 |
VAT | 1,790 | 9,712 |
Prepayments | 64,239 | 19,152 |
1,336,194 | 843,243 |
8. | Creditors: amounts falling due within one year |
2020 | 2019 |
£ | £ |
Bank loans and overdrafts | 7,520 | 1,176 |
Trade creditors | 110,410 | 121,932 |
Amounts owed to group undertakings | - | 6,985 |
Taxation and social security | 100,322 | 86,439 |
Payments on account | 694,448 | 510,263 |
Accruals and deferred income | 135,383 | 96,570 |
Other creditors | 6,928 | - |
1,055,011 | 823,365 |
9. | Leasing agreements |
Minimum lease payments under non-cancellable operating leases fall due as follows: |
2020 | 2019 |
£ | £ |
Within one year |
10. | Called up share capital |
Allotted, issued and fully paid: |
Number: | Class: | Nominal | 2020 | 2019 |
value: | £ | £ |
Ordinary | 0.01 | 17,054 | 17,054 |
IMAGE ANALYSIS LIMITED (REGISTERED NUMBER: 06286687) |
Notes to the Financial Statements - continued |
for the year ended 31 December 2020 |
11. | Disclosure under Section 444(5B) of the Companies Act 2006 |
The Report of the Auditors was unqualified. |
for and on behalf of |
12. | Share based payments |
The company runs an equity settled shared based payment plan. The options are issued for a maximum of 10 years and vest on the sale or listing of the company. The holder of the options must continue to be in service through to the vesting date. All options lapse if the holder leaves the company. |
The expense recognised for share based payments in the year to 31 December 2020 was £6,893 (2019: £7,648). |
The fair value of the equity settled share options granted is estimated as at the date of grant using a black-scholes option pricing model taking into account the terms and conditions upon which the options were granted. |
The following table illustrates the number and weighted average exercise prices (WAEP) of, and movements in, share options during the year: |
2020 | WAEP | 2019 | WAEP |
No. of options | £ | No. of options | £ |
Outstanding at the beginning of the year | 261,880 | 3.87 | 259,880 | 3.87 |
Granted during the year | 8,300 | 3.87 | 2,000 | 3.87 |
Forfeited during the year | (57,200 | ) | 3.87 | 3.87 |
212,980 | 3.87 | 261,880 | 3.87 |