Chameleon_Scenery_Limited - Accounts


Chameleon Scenery Limited
(formerly Blake Education Limited)
Unaudited Financial Statements
For the year ended 31 July 2022
For Filing with Registrar
Company Registration No. 02009459 (England and Wales)
Chameleon Scenery Limited
(formerly Blake Education Limited)
Company Information
Director
Mr D Cluckie
Secretary
Ms M J Catalan
Company number
02009459
Registered office
6th Floor
9 Appold Street
London
EC2A 2AP
Accountants
Moore Kingston Smith LLP
6th Floor
9 Appold Street
London
EC2A 2AP
Chameleon Scenery Limited
(formerly Blake Education Limited)
Contents
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 9
Chameleon Scenery Limited
(formerly Blake Education Limited)
Balance Sheet
As at 31 July 2022
Page 1
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
4
522,145
540,761
Investments
5
1,600,000
-
0
2,122,145
540,761
Current assets
Debtors
6
331,729
295,057
Cash at bank and in hand
327,872
2,763,372
659,601
3,058,429
Creditors: amounts falling due within one year
7
(31,962)
(331,555)
Net current assets
627,639
2,726,874
Net assets
2,749,784
3,267,635
Capital and reserves
Called up share capital
8
145
145
Other reserves
55
55
Profit and loss reserves
2,749,584
3,267,435
Total equity
2,749,784
3,267,635

The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 July 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges his 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.

Chameleon Scenery Limited
(formerly Blake Education Limited)
Balance Sheet (Continued)
As at 31 July 2022
Page 2
The financial statements were approved and signed by the director and authorised for issue on 17 January 2023
Mr D Cluckie
Director
Company Registration No. 02009459
Chameleon Scenery Limited
(formerly Blake Education Limited)
Statement of Changes in Equity
For the year ended 31 July 2022
Page 3
Share capital
Revaluation reserve
Other reserves
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 August 2020
145
217,815
55
1,502,206
1,720,221
Year ended 31 July 2021:
Profit and total comprehensive income for the year
-
-
-
1,777,414
1,777,414
Dividends
-
-
-
(230,000)
(230,000)
Transfers
-
(217,815)
-
217,815
-
Balance at 31 July 2021
145
-
0
55
3,267,435
3,267,635
Year ended 31 July 2022:
Loss and total comprehensive income for the year
-
-
-
(17,851)
(17,851)
Dividends
-
-
-
(500,000)
(500,000)
Balance at 31 July 2022
145
-
0
55
2,749,584
2,749,784
Chameleon Scenery Limited
(formerly Blake Education Limited)
Notes to the Financial Statements
For the year ended 31 July 2022
Page 4
1
Accounting policies
Company information

Chameleon Scenery Limited is a private company limited by shares incorporated in England and Wales. The registered office is 6th Floor, 9 Appold Street, London, EC2A 2AP.

1.1
Accounting convention

These financial statements have been prepared in accordance with Section 1A 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 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 under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

1.3
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
2% on cost
Plant and machinery
20% reducing balance

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.

1.4
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Chameleon Scenery Limited
(formerly Blake Education Limited)
Notes to the Financial Statements (Continued)
For the year ended 31 July 2022
1
Accounting policies
(Continued)
Page 5

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.7
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic 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.

Classification of financial liabilities

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 company after deducting all of its liabilities.

Chameleon Scenery Limited
(formerly Blake Education Limited)
Notes to the Financial Statements (Continued)
For the year ended 31 July 2022
1
Accounting policies
(Continued)
Page 6
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.8
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.

1.9
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

1.10
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 profit and loss account 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.

Chameleon Scenery Limited
(formerly Blake Education Limited)
Notes to the Financial Statements (Continued)
For the year ended 31 July 2022
1
Accounting policies
(Continued)
Page 7
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
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
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Employees

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

2022
2021
Number
Number
Total
1
1
Chameleon Scenery Limited
(formerly Blake Education Limited)
Notes to the Financial Statements (Continued)
For the year ended 31 July 2022
Page 8
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 August 2021 and 31 July 2022
922,218
9,670
931,888
Depreciation and impairment
At 1 August 2021
382,317
8,810
391,127
Depreciation charged in the year
18,444
172
18,616
At 31 July 2022
400,761
8,982
409,743
Carrying amount
At 31 July 2022
521,457
688
522,145
At 31 July 2021
539,901
860
540,761
5
Fixed asset investments
2022
2021
£
£
Other investments other than loans
1,600,000
-
0
Movements in fixed asset investments
Investments
£
Cost or valuation
At 1 August 2021
-
Additions
1,600,000
At 31 July 2022
1,600,000
Carrying amount
At 31 July 2022
1,600,000
At 31 July 2021
-
6
Debtors
2022
2021
Amounts falling due within one year:
£
£
Other debtors
331,729
295,057
Chameleon Scenery Limited
(formerly Blake Education Limited)
Notes to the Financial Statements (Continued)
For the year ended 31 July 2022
Page 9
7
Creditors: amounts falling due within one year
2022
2021
£
£
Amounts owed to group undertakings
23,756
23,756
Corporation tax
74
300,867
Other creditors
8,132
6,932
31,962
331,555
8
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
145
145
145
145
9
Controlling party

The ultimate controlling party is Mr D Cluckie by virtue of his ownership of the share capital of the company.

10
Related party transactions

At the balance sheet date, £333,796 (2021: £295,057) was owed to the company by another company under the control of the director.

 

2022-07-312021-08-01false27 January 2023CCH SoftwareCCH Accounts Production 2022.300No description of principal activityMr D CluckieMs M J Catalan020094592021-08-012022-07-3102009459bus:Director12021-08-012022-07-3102009459bus:CompanySecretary12021-08-012022-07-3102009459bus:RegisteredOffice2021-08-012022-07-31020094592022-07-31020094592021-07-3102009459core:LandBuildings2022-07-3102009459core:OtherPropertyPlantEquipment2022-07-3102009459core:LandBuildings2021-07-3102009459core:OtherPropertyPlantEquipment2021-07-3102009459core:CurrentFinancialInstrumentscore:WithinOneYear2022-07-3102009459core:CurrentFinancialInstrumentscore:WithinOneYear2021-07-3102009459core:CurrentFinancialInstruments2022-07-3102009459core:CurrentFinancialInstruments2021-07-3102009459core:ShareCapital2022-07-3102009459core:ShareCapital2021-07-3102009459core:OtherMiscellaneousReserve2022-07-3102009459core:OtherMiscellaneousReserve2021-07-3102009459core:RetainedEarningsAccumulatedLosses2022-07-3102009459core:RetainedEarningsAccumulatedLosses2021-07-3102009459core:ShareCapital2020-07-3102009459core:RevaluationReserve2020-07-3102009459core:OtherMiscellaneousReserve2020-07-3102009459core:RetainedEarningsAccumulatedLosses2020-07-31020094592020-07-3102009459core:RevaluationReserve2021-07-3102009459core:RevaluationReserve2022-07-3102009459core:RetainedEarningsAccumulatedLosses2020-08-012021-07-31020094592020-08-012021-07-3102009459core:RetainedEarningsAccumulatedLosses2021-08-012022-07-3102009459core:RevaluationReserve2020-08-012021-07-3102009459core:LandBuildingscore:OwnedOrFreeholdAssets2021-08-012022-07-3102009459core:FurnitureFittings2021-08-012022-07-3102009459core:LandBuildings2021-07-3102009459core:OtherPropertyPlantEquipment2021-07-31020094592021-07-3102009459core:LandBuildings2021-08-012022-07-3102009459core:OtherPropertyPlantEquipment2021-08-012022-07-3102009459core:WithinOneYear2022-07-3102009459core:WithinOneYear2021-07-3102009459bus:PrivateLimitedCompanyLtd2021-08-012022-07-3102009459bus:SmallCompaniesRegimeForAccounts2021-08-012022-07-3102009459bus:FRS1022021-08-012022-07-3102009459bus:AuditExemptWithAccountantsReport2021-08-012022-07-3102009459bus:FullAccounts2021-08-012022-07-31xbrli:purexbrli:sharesiso4217:GBP