OPRO_INTERNATIONAL_LIMITE - Accounts


Company Registration No. 3969219 (England and Wales)
OPRO INTERNATIONAL LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021
PAGES FOR FILING WITH REGISTRAR
OPRO INTERNATIONAL LIMITED
CONTENTS
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 9
OPRO INTERNATIONAL LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 MARCH 2021
31 March 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Intangible assets
4
88,170
93,366
Tangible assets
5
524,682
566,503
612,852
659,869
Current assets
Stocks
344,557
449,305
Debtors
6
340,988
846,260
Cash at bank and in hand
481,651
38,084
1,167,196
1,333,649
Creditors: amounts falling due within one year
7
(429,269)
(1,263,097)
Net current assets
737,927
70,552
Total assets less current liabilities
1,350,779
730,421
Creditors: amounts falling due after more than one year
8
(142,448)
-
0
Net assets
1,208,331
730,421
Capital and reserves
Called up share capital
9
2
2
Profit and loss reserves
1,208,329
730,419
Total equity
1,208,331
730,421

The directors of the company have elected not to include a copy of the income statement within the financial statements.true

For the financial year ended 31 March 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 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.

OPRO INTERNATIONAL LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT
31 MARCH 2021
31 March 2021
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 16 December 2021 and are signed on its behalf by:
A Lovat
Director
Company Registration No. 3969219
OPRO INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021
- 3 -
1
Accounting policies
Company information

OPRO International Limited is a private company limited by shares incorporated in England and Wales. The registered office is 21 Bedford Square, London, WC1B 3HH.

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 on the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

The financial statements have been prepared on a going concern basis which assumes that the company will continue in operational existence for the foreseeable future.true

 

During the period the company entered into a Company Voluntary Arrangement with its creditors which allowed them to remain a going concern.

1.3
Turnover

Turnover represents amounts receivable for goods supplied net of VAT.

 

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods).

1.4
Research and development expenditure

Research expenditure is written off to the profit and loss account in the year in which it is incurred. Development expenditure is written off in the same way unless the directors are satisfied as to the technical, commercial, and financial viability of the individual projects. In this situation, the expenditure is deferred and amortised over the period during which the company is expected to benefit.

1.5
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation 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:

Patents
over estimated useful lives
OPRO INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 4 -
1.6
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:

Land and buildings Leasehold
10 years
Plant and machinery
25% per annum on net book value
Fixtures, fittings & equipment
25% per annum on net book value
Computer equipment
33 1/3% per annum straight line on cost
Motor vehicles
25% per annum on net book value
Website development
33 1/3% per annum straight line 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.

1.7
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.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

1.8
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell, after making due allowance for obsolete and slow moving items.

1.9
Cash and cash equivalents

Cash and cash equivalents include cash in hand and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.10
Financial instruments

Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.

OPRO INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 5 -
Basic financial assets

Financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Basic financial liabilities

Financial liabilities and equity are classified according to the substance of the financial instrument's contractual obligations, rather than the financial instrument's legal form. Financial liabilities are initially measured at transaction price (including transaction costs) and subsequently held at amortised cost.

1.11
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.

1.12
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 income statement 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.

1.13
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the statement of financial position as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

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.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

OPRO INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 6 -
1.14
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
Exceptional item
2021
2020
£
£
Expenditure
Company Voluntary Arrangement
864,971
-
3
Employees

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

2021
2020
Number
Number
Total
2
2
4
Intangible fixed assets
Other
£
Cost
At 1 April 2020 and 31 March 2021
129,898
Amortisation and impairment
At 1 April 2020
36,532
Amortisation charged for the year
5,196
At 31 March 2021
41,728
Carrying amount
At 31 March 2021
88,170
At 31 March 2020
93,366
OPRO INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 7 -
5
Tangible fixed assets
Land and buildings
Plant and machinery etc
Website development
Total
£
£
£
£
Cost
At 1 April 2020
241,659
2,023,092
32,852
2,297,603
Additions
-
0
250,731
-
0
250,731
Disposals
-
0
(148,975)
-
0
(148,975)
At 31 March 2021
241,659
2,124,848
32,852
2,399,359
Depreciation and impairment
At 1 April 2020
195,144
1,504,942
31,014
1,731,100
Depreciation charged in the year
13,643
181,634
1,838
197,115
Eliminated in respect of disposals
-
0
(53,538)
-
0
(53,538)
At 31 March 2021
208,787
1,633,038
32,852
1,874,677
Carrying amount
At 31 March 2021
32,872
491,810
-
0
524,682
At 31 March 2020
46,515
518,150
1,838
566,503
6
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
181,029
202,906
Amounts owed by group undertakings
-
0
529,869
Other debtors
159,959
113,485
340,988
846,260
7
Creditors: amounts falling due within one year
2021
2020
£
£
Trade creditors
231,405
149,547
Amounts owed to group undertakings
6,666
960,721
Other creditors
191,198
152,829
429,269
1,263,097
OPRO INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 8 -
8
Creditors: amounts falling due after more than one year
2021
2020
£
£
Other creditors
142,448
-
0
9
Called up share capital
2021
2020
£
£
Ordinary share capital
Issued and fully paid
200 Ordinary shares of 1p each
2
2

Comprises of 152 'A', 30 'B', 9 'C' and 9 'D' Ordinary shares of 1p each.

10
Financial commitments, guarantees and contingent liabilities

The company has given a guarantee in respect of a loan outstanding at the balance sheet date of £1,464,982 (2020: £3,153,704). This is secured by a fixed and floating charge over the assets of the company.

 

During the period the company entered into a Company Voluntary Arrangement (CVA). Should the terms of the CVA not be met by the company, the full indebtedness of the company's creditors pre CVA may be repayable in full, on demand.

11
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:

2021
2020
£
£
1,708,220
2,072,774
12
Related party transactions
Balances with related parties

The following amounts were outstanding at the reporting end date:

Amounts owed by
Amounts owed to
related parties
related parties
2021
2020
2021
2020
£
£
£
£
Entities with control, joint control or significant influence over the company
-
0
-
0
6,666
960,721
Fellow subsidiary
-
0
519,869
-
0
-
0
Other related parties
-
0
10,000
84,600
-
0
Other information
OPRO INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
12
Related party transactions
(Continued)
- 9 -

During the year, the company paid rent and service charges of £397,554 (2020: £405,071)

 

During the year, the company incurred a management charge of £80,000 (2020: £85,000 (credit)).

 

During the year, the company had debts of £864,971 (2020: £Nil) written off as part of the Company Voluntary Arrangement.

 

During the year, the company sold goods of £768,386 (2020: £Nil) to a connected company.

13
Parent company

The ultimate parent undertaking is OPROGROUP Limited.

The ultimate controlling party is A Lovat and C Lovat, directors of the company.

 

 

14
Covid-19

The Covid-19 pandemic occurred during the year. The directors have carefully considered the likely effect of the Covid-19 pandemic on the future performance of the Company and consider that it is likely to have an adverse impact on this. However, the directors consider that the company has sufficient resources to enable it to remain in business for the foreseeable future.

2021-03-312020-04-01false16 December 2021CCH SoftwareCCH Accounts Production 2021.100No description of principal activityA LovatC LovatH S (Nominees) Limited39692192020-04-012021-03-3139692192021-03-313969219core:IntangibleAssetsOtherThanGoodwill2021-03-313969219core:IntangibleAssetsOtherThanGoodwill2020-03-3139692192019-04-012020-03-3139692192020-03-313969219core:LandBuildings2021-03-313969219core:OtherPropertyPlantEquipment2021-03-313969219core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2021-03-313969219core:LandBuildings2020-03-313969219core:OtherPropertyPlantEquipment2020-03-313969219core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2020-03-313969219core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-313969219core:CurrentFinancialInstrumentscore:WithinOneYear2020-03-313969219core:Non-currentFinancialInstrumentscore:AfterOneYear2021-03-313969219core:Non-currentFinancialInstrumentscore:AfterOneYear2020-03-313969219core:CurrentFinancialInstruments2021-03-313969219core:CurrentFinancialInstruments2020-03-313969219core:ShareCapital2021-03-313969219core:ShareCapital2020-03-313969219core:RetainedEarningsAccumulatedLosses2021-03-313969219core:RetainedEarningsAccumulatedLosses2020-03-313969219bus:Director12020-04-012021-03-313969219core:IntangibleAssetsOtherThanGoodwill2020-04-012021-03-313969219core:LandBuildingscore:LongLeaseholdAssets2020-04-012021-03-313969219core:PlantMachinery2020-04-012021-03-313969219core:FurnitureFittings2020-04-012021-03-313969219core:ComputerEquipment2020-04-012021-03-313969219core:MotorVehicles2020-04-012021-03-313969219core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2020-04-012021-03-313969219core:IntangibleAssetsOtherThanGoodwill2020-03-313969219core:LandBuildings2020-03-313969219core:OtherPropertyPlantEquipment2020-03-313969219core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2020-03-3139692192020-03-313969219core:LandBuildings2020-04-012021-03-313969219core:OtherPropertyPlantEquipment2020-04-012021-03-313969219core:WithinOneYear2021-03-313969219core:WithinOneYear2020-03-313969219core:Non-currentFinancialInstruments2021-03-313969219core:Non-currentFinancialInstruments2020-03-313969219core:UltimateParent2020-04-012021-03-313969219core:OtherGroupMember12020-04-012021-03-313969219core:OtherRelatedParties2020-04-012021-03-313969219core:UltimateParent2021-03-313969219core:UltimateParent2020-03-313969219core:OtherGroupMember12021-03-313969219core:OtherGroupMember12020-03-313969219core:OtherRelatedParties2021-03-313969219core:OtherRelatedParties2020-03-313969219bus:PrivateLimitedCompanyLtd2020-04-012021-03-313969219bus:SmallCompaniesRegimeForAccounts2020-04-012021-03-313969219bus:FRS1022020-04-012021-03-313969219bus:AuditExemptWithAccountantsReport2020-04-012021-03-313969219bus:Director22020-04-012021-03-313969219bus:CompanySecretary12020-04-012021-03-313969219bus:FullAccounts2020-04-012021-03-31xbrli:purexbrli:sharesiso4217:GBP