Optisoft Ltd - Accounts to registrar (filleted) - small 18.2

Optisoft Ltd - Accounts to registrar (filleted) - small 18.2


IRIS Accounts Production v21.4.0.171 02582940 director 1.6.20 31.5.21 31.5.21 false true false false false true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure025829402020-05-31025829402021-05-31025829402020-06-012021-05-31025829402019-05-31025829402019-06-012020-05-31025829402020-05-3102582940ns16:EnglandWales2020-06-012021-05-3102582940ns15:PoundSterling2020-06-012021-05-3102582940ns11:Director12020-06-012021-05-3102582940ns11:PrivateLimitedCompanyLtd2020-06-012021-05-3102582940ns11:SmallEntities2020-06-012021-05-3102582940ns11:AuditExempt-NoAccountantsReport2020-06-012021-05-3102582940ns11:SmallCompaniesRegimeForDirectorsReport2020-06-012021-05-3102582940ns11:SmallCompaniesRegimeForAccounts2020-06-012021-05-3102582940ns11:FullAccounts2020-06-012021-05-310258294012020-06-012021-05-3102582940ns11:OrdinaryShareClass12020-06-012021-05-3102582940ns11:CompanySecretary12020-06-012021-05-3102582940ns11:RegisteredOffice2020-06-012021-05-3102582940ns6:CurrentFinancialInstruments2021-05-3102582940ns6:CurrentFinancialInstruments2020-05-3102582940ns6:ShareCapital2021-05-3102582940ns6:ShareCapital2020-05-3102582940ns6:CapitalRedemptionReserve2021-05-3102582940ns6:CapitalRedemptionReserve2020-05-3102582940ns6:RetainedEarningsAccumulatedLosses2021-05-3102582940ns6:RetainedEarningsAccumulatedLosses2020-05-3102582940ns6:IntangibleAssetsOtherThanGoodwill2020-06-012021-05-3102582940ns6:DevelopmentCostsCapitalisedDevelopmentExpenditure2020-06-012021-05-3102582940ns6:PlantMachinery2020-06-012021-05-3102582940ns6:FurnitureFittings2020-06-012021-05-3102582940ns6:MotorVehicles2020-06-012021-05-3102582940ns6:IntangibleAssetsOtherThanGoodwill2020-05-3102582940ns6:IntangibleAssetsOtherThanGoodwill2021-05-3102582940ns6:IntangibleAssetsOtherThanGoodwill2020-05-3102582940ns6:PlantMachinery2020-05-3102582940ns6:FurnitureFittings2020-05-3102582940ns6:MotorVehicles2020-05-3102582940ns6:PlantMachinery2021-05-3102582940ns6:FurnitureFittings2021-05-3102582940ns6:MotorVehicles2021-05-3102582940ns6:PlantMachinery2020-05-3102582940ns6:FurnitureFittings2020-05-3102582940ns6:MotorVehicles2020-05-3102582940ns6:CurrentFinancialInstrumentsns6:WithinOneYear2021-05-3102582940ns6:CurrentFinancialInstrumentsns6:WithinOneYear2020-05-3102582940ns6:DeferredTaxation2020-05-3102582940ns6:DeferredTaxation2020-06-012021-05-3102582940ns6:DeferredTaxation2021-05-3102582940ns11:OrdinaryShareClass12021-05-31
REGISTERED NUMBER: 02582940 (England and Wales)















Unaudited Financial Statements for the Year Ended 31 May 2021

for

OPTISOFT LTD

OPTISOFT LTD (REGISTERED NUMBER: 02582940)






Contents of the Financial Statements
for the year ended 31 May 2021




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


OPTISOFT LTD

Company Information
for the year ended 31 May 2021







DIRECTOR: Mr K S Sheers



SECRETARY: Mr K S Sheers



REGISTERED OFFICE: 7 Alpha Court
Monks Cross Drive
Huntington
York
North Yorkshire
YO32 9WN



REGISTERED NUMBER: 02582940 (England and Wales)



ACCOUNTANTS: Morrell Middleton
Wellington House
Aviator Court
Clifton Moor
York
North Yorkshire
YO30 4UZ



BANKERS: National Westminster Bank Plc
49 High Street
Wetherby
West Yorkshire
LS22 4LS

OPTISOFT LTD (REGISTERED NUMBER: 02582940)

Balance Sheet
31 May 2021

2021 2020
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 4 2,142 4,285
Tangible assets 5 42,111 50,484
44,253 54,769

CURRENT ASSETS
Stocks 8,231 7,615
Debtors 6 34,781 51,174
Investments 7 306,753 240,822
Cash at bank 503,864 405,792
853,629 705,403
CREDITORS
Amounts falling due within one year 8 199,771 170,359
NET CURRENT ASSETS 653,858 535,044
TOTAL ASSETS LESS CURRENT
LIABILITIES

698,111

589,813

PROVISIONS FOR LIABILITIES 9 6,673 7,972
NET ASSETS 691,438 581,841

CAPITAL AND RESERVES
Called up share capital 10 172,500 172,500
Capital redemption reserve 77,500 77,500
Retained earnings 441,438 331,841
SHAREHOLDERS' FUNDS 691,438 581,841

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 May 2021.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 May 2021 in accordance with Section 476 of the Companies Act 2006.

The director acknowledges his responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

OPTISOFT LTD (REGISTERED NUMBER: 02582940)

Balance Sheet - continued
31 May 2021


The financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

In accordance with Section 444 of the Companies Act 2006, the Statement of Income and Retained Earnings has not been delivered.

The financial statements were approved by the director and authorised for issue on 21 December 2021 and were signed by:





Mr K S Sheers - Director


OPTISOFT LTD (REGISTERED NUMBER: 02582940)

Notes to the Financial Statements
for the year ended 31 May 2021

1. STATUTORY INFORMATION

Optisoft Ltd is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Related party exemption
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Development costs are being amortised evenly over their estimated useful life of four years.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Plant and machinery - 33% on cost
Fixtures and fittings - 15% on reducing balance
Motor vehicles - 30% on reducing balance

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Stock are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items. Cost includes all direct expenditure and an appropriate proportion of fixed and variable overheads.

Amounts recoverable on work in progress are included in debtors at the net sales value of the work completed, after provision for contingencies and anticipated future losses, less any stage payments received.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Statement of Income and Retained Earnings, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred 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.


OPTISOFT LTD (REGISTERED NUMBER: 02582940)

Notes to the Financial Statements - continued
for the year ended 31 May 2021

2. ACCOUNTING POLICIES - continued
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

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

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.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 13 (2020 - 13 ) .

4. INTANGIBLE FIXED ASSETS
Other
intangible
assets
£   
COST
At 1 June 2020
and 31 May 2021 8,570
AMORTISATION
At 1 June 2020 4,285
Charge for year 2,143
At 31 May 2021 6,428
NET BOOK VALUE
At 31 May 2021 2,142
At 31 May 2020 4,285

OPTISOFT LTD (REGISTERED NUMBER: 02582940)

Notes to the Financial Statements - continued
for the year ended 31 May 2021

5. TANGIBLE FIXED ASSETS
Fixtures
Plant and and Motor
machinery fittings vehicles Totals
£    £    £    £   
COST
At 1 June 2020 14,536 52,927 69,328 136,791
Additions 5,838 - - 5,838
Disposals (2,510 ) - - (2,510 )
At 31 May 2021 17,864 52,927 69,328 140,119
DEPRECIATION
At 1 June 2020 4,365 35,447 46,495 86,307
Charge for year 4,031 2,673 6,878 13,582
Eliminated on disposal (1,881 ) - - (1,881 )
At 31 May 2021 6,515 38,120 53,373 98,008
NET BOOK VALUE
At 31 May 2021 11,349 14,807 15,955 42,111
At 31 May 2020 10,171 17,480 22,833 50,484

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
£    £   
Trade debtors 19,433 11,676
Other debtors 15,348 39,498
34,781 51,174

7. CURRENT ASSET INVESTMENTS
2021 2020
£    £   
Listed investments 306,753 240,822

8. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
£    £   
Trade creditors 24,684 19,419
Taxation and social security 29,057 46,581
Other creditors 146,030 104,359
199,771 170,359

9. PROVISIONS FOR LIABILITIES
2021 2020
£    £   
Deferred tax 6,673 7,972

Deferred
tax
£   
Balance at 1 June 2020 7,972
Provided during year (1,299 )
Balance at 31 May 2021 6,673

OPTISOFT LTD (REGISTERED NUMBER: 02582940)

Notes to the Financial Statements - continued
for the year ended 31 May 2021

10. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2021 2020
value: £    £   
172,500 Ordinary £1 172,500 172,500