Psymplicity Ltd - Period Ending 2021-07-31

Psymplicity Ltd - Period Ending 2021-07-31


Psymplicity Ltd 07618606 false 2020-08-01 2021-07-31 2021-07-31 The principal activity of the company is was that of medical consultancy Digita Accounts Production Advanced 6.29.9459.0 true true 07618606 2020-08-01 2021-07-31 07618606 2021-07-31 07618606 bus:OrdinaryShareClass1 2021-07-31 07618606 core:CurrentFinancialInstruments 2021-07-31 07618606 core:CurrentFinancialInstruments core:WithinOneYear 2021-07-31 07618606 core:Non-currentFinancialInstruments 2021-07-31 07618606 core:Non-currentFinancialInstruments core:AfterOneYear 2021-07-31 07618606 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2021-07-31 07618606 core:OtherResidualIntangibleAssets 2021-07-31 07618606 core:PatentsTrademarksLicencesConcessionsSimilar 2021-07-31 07618606 core:FurnitureFittings 2021-07-31 07618606 core:MotorVehicles 2021-07-31 07618606 core:OfficeEquipment 2021-07-31 07618606 bus:SmallEntities 2020-08-01 2021-07-31 07618606 bus:AuditExemptWithAccountantsReport 2020-08-01 2021-07-31 07618606 bus:FullAccounts 2020-08-01 2021-07-31 07618606 bus:SmallCompaniesRegimeForAccounts 2020-08-01 2021-07-31 07618606 bus:RegisteredOffice 2020-08-01 2021-07-31 07618606 bus:Director1 2020-08-01 2021-07-31 07618606 bus:OrdinaryShareClass1 2020-08-01 2021-07-31 07618606 bus:PrivateLimitedCompanyLtd 2020-08-01 2021-07-31 07618606 core:ComputerSoftware 2020-08-01 2021-07-31 07618606 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2020-08-01 2021-07-31 07618606 core:IntangibleAssetsOtherThanGoodwill 2020-08-01 2021-07-31 07618606 core:OtherResidualIntangibleAssets 2020-08-01 2021-07-31 07618606 core:PatentsTrademarksLicencesConcessionsSimilar 2020-08-01 2021-07-31 07618606 core:ComputerEquipment 2020-08-01 2021-07-31 07618606 core:FurnitureFittings 2020-08-01 2021-07-31 07618606 core:MotorVehicles 2020-08-01 2021-07-31 07618606 core:OfficeEquipment 2020-08-01 2021-07-31 07618606 countries:AllCountries 2020-08-01 2021-07-31 07618606 2020-07-31 07618606 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2020-07-31 07618606 core:OtherResidualIntangibleAssets 2020-07-31 07618606 core:PatentsTrademarksLicencesConcessionsSimilar 2020-07-31 07618606 core:FurnitureFittings 2020-07-31 07618606 core:MotorVehicles 2020-07-31 07618606 core:OfficeEquipment 2020-07-31 07618606 2019-12-01 2020-07-31 07618606 2020-07-31 07618606 bus:OrdinaryShareClass1 2020-07-31 07618606 core:CurrentFinancialInstruments 2020-07-31 07618606 core:CurrentFinancialInstruments core:WithinOneYear 2020-07-31 07618606 core:Non-currentFinancialInstruments 2020-07-31 07618606 core:Non-currentFinancialInstruments core:AfterOneYear 2020-07-31 07618606 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2020-07-31 07618606 core:OtherResidualIntangibleAssets 2020-07-31 07618606 core:PatentsTrademarksLicencesConcessionsSimilar 2020-07-31 07618606 core:FurnitureFittings 2020-07-31 07618606 core:MotorVehicles 2020-07-31 07618606 core:OfficeEquipment 2020-07-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 07618606

Psymplicity Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 July 2021

 

Psymplicity Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 10

 

Psymplicity Ltd

Company Information

Director

Mr J Beider

Registered office

9A Burroughs Gardens
London
NW4 4AU

Accountants

Ripe LLP
Chartered Accountants
9A Burroughs Gardens
London
NW4 4AU

 

Psymplicity Ltd

(Registration number: 07618606)
Balance Sheet as at 31 July 2021

Note

Year ended
31 July
2021
£

Period ended
31 July
2020
£

Fixed assets

 

Intangible assets

4

333,357

149,030

Tangible assets

5

12,082

25,550

 

345,439

174,580

Current assets

 

Debtors

6

700,989

424,930

Cash at bank and in hand

 

25,372

80,840

 

726,361

505,770

Creditors: Amounts falling due within one year

7

(744,697)

(481,095)

Net current (liabilities)/assets

 

(18,336)

24,675

Total assets less current liabilities

 

327,103

199,255

Creditors: Amounts falling due after more than one year

7

(114,662)

(290,960)

Provisions for liabilities

(65,634)

(33,170)

Net assets/(liabilities)

 

146,807

(124,875)

Capital and reserves

 

Called up share capital

8

217,600

175,100

Profit and loss account

(70,793)

(299,975)

Shareholders' funds/(deficit)

 

146,807

(124,875)

 

Psymplicity Ltd

(Registration number: 07618606)
Balance Sheet as at 31 July 2021

For the financial year ending 31 July 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the director on 14 October 2021
 


Mr J Beider
Director

 

Psymplicity Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2021

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
9A Burroughs Gardens
London
NW4 4AU
United Kingdom

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Going concern

The financial statements have been prepared on a going concern basis on the understanding that creditors will continue to support the company for the foreseeable future.

Exemption from preparing group accounts

The company has taken advantage of the exemption in section 398 of the Companies Act 2006 from the requirement to prepare consolidated financial statements, on the grounds that it is a small sized group.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

 

Psymplicity Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2021

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

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Computer equipment

4 years on cost

Furniture & Fixtures

4 years on cost

Motor vehicles

25% reducing balance

Office equipment

25% reducing balance

Intangible assets

Intangible assets are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Website development

5 years on cost

Trademarks

5 years on cost

Software development

5 years on cost

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid
investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

 

Psymplicity Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2021

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of
business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

 

Psymplicity Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2021


Prepayments
The director expects the company to receive the benefit of its advertising campaign to be realised over a period of 3 years, hence the cost is allocated accordingly. The director believes that this treatment will enable the accounts to give a true and fair view.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 15 (2020 - 10).

4

Intangible assets

Trademarks, patents and licenses
 £

Web Development
 £

Software development
 £

Total
£

Cost or valuation

At 1 August 2020

948

122,224

120,256

243,428

Additions

-

93,207

167,150

260,357

At 31 July 2021

948

215,431

287,406

503,785

Amortisation

At 1 August 2020

-

57,397

37,001

94,398

Amortisation charge

190

32,791

43,049

76,030

At 31 July 2021

190

90,188

80,050

170,428

Carrying amount

At 31 July 2021

758

125,243

207,356

333,357

At 31 July 2020

948

64,827

83,255

149,030

 

Psymplicity Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2021

5

Tangible assets

Fixtures and fittings
£

Office equipment
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 August 2020

23,915

54,571

6,695

85,181

Additions

-

3,154

-

3,154

At 31 July 2021

23,915

57,725

6,695

88,335

Depreciation

At 1 August 2020

19,583

36,212

3,838

59,633

Charge for the year

3,752

12,154

714

16,620

At 31 July 2021

23,335

48,366

4,552

76,253

Carrying amount

At 31 July 2021

580

9,359

2,143

12,082

At 31 July 2020

4,333

18,360

2,857

25,550

6

Debtors

Note

Year ended
31 July
2021
£

Period ended
31 July
2020
£

Trade debtors

 

178,161

86,171

Amounts owed by the related parties

10

18,158

2,548

Other debtors

 

504,670

336,211

   

700,989

424,930

 

Psymplicity Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2021

7

Creditors

Creditors: amounts falling due within one year

Note

Year ended
31 July
2021
£

Period ended
31 July
2020
£

Due within one year

 

Loans and borrowings

9

327,767

311,356

Trade creditors

 

11,072

24,949

Amounts due to related parties

10

-

43,333

Taxation and social security

 

259,503

15,783

Other creditors

 

146,355

85,674

 

744,697

481,095

Creditors: amounts falling due after more than one year

Note

Year ended
31 July
2021
£

Period ended
31 July
2020
£

Due after one year

 

Loans and borrowings

9

105,062

290,960

Other creditors

 

9,600

-

 

114,662

290,960

8

Share capital

Allotted, called up and fully paid shares

 

Year ended
31 July
2021

Period ended
31 July
2020

 

No.

£

No.

£

Ordinary shares of £1 each

217,600

217,600

175,100

175,100

         

New shares allotted
During the year 42,500 Ordinary shares having a nominal value of £1 were allotted for an aggregate consideration of £42,500.

 

Psymplicity Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2021

9

Loans and borrowings

Year ended
31 July
2021
£

Period ended
31 July
2020
£

Non-current loans and borrowings

Other borrowings

105,062

290,960

Year ended
31 July
2021
£

Period ended
31 July
2020
£

Current loans and borrowings

Other borrowings

327,767

311,356

10

Related party transactions

Transaction with the Director
At the balance sheet date, the company owed £8,788 to the director of the company, Mr JS Beider whereas the director owed £4,263 to the company in 2020.

The Psymplicity Group Limited
(Parent company)
At the balance sheet date, The Psymplicity Group Limited owed £13,569 to the company whereas the company owed £43,333 to The Psymplicity Group Limited in 2020.

Psymplicity Consulting Limited
(Company under common control)
At the balance sheet date, Psymplicity Consulting Limited owed £4,589 (2020: £2,548) to the company.

11

Post balance sheet events

The COVID-19 pandemic had a negative impact on revenue for several months from March 2020 reflected in the operating loss in the accounting period ended on 31 July 2020. Revenue has since grown significantly and reflected in the accounting period ended on 31 July 2021.