Good.Loop Ltd Filleted accounts for Companies House (small and micro)

25 false false false false false false false false false true false false true false true true No description of principal activity 2022-01-01 Sage Accounts Production Advanced 2021 - FRS102_2021 11,745 4,899 3,349 13,295 5,231 812 1,750 4,293 9,002 6,514 xbrli:pure xbrli:shares iso4217:GBP SC548356 2022-01-01 2022-03-31 SC548356 2022-03-31 SC548356 2021-12-31 SC548356 2021-01-01 2021-12-31 SC548356 2021-12-31 SC548356 2020-12-31 SC548356 bus:OrdinaryShareClass1 2022-01-01 2022-03-31 SC548356 bus:OrdinaryShareClass2 2022-01-01 2022-03-31 SC548356 bus:OrdinaryShareClass3 2022-01-01 2022-03-31 SC548356 bus:Director2 2022-01-01 2022-03-31 SC548356 core:WithinOneYear 2022-03-31 SC548356 core:WithinOneYear 2021-12-31 SC548356 core:AfterOneYear 2022-03-31 SC548356 core:AfterOneYear 2021-12-31 SC548356 core:ShareCapital 2022-03-31 SC548356 core:ShareCapital 2021-12-31 SC548356 core:SharePremium 2022-03-31 SC548356 core:SharePremium 2021-12-31 SC548356 core:OtherReservesSubtotal 2022-03-31 SC548356 core:OtherReservesSubtotal 2021-12-31 SC548356 core:RetainedEarningsAccumulatedLosses 2022-03-31 SC548356 core:RetainedEarningsAccumulatedLosses 2021-12-31 SC548356 bus:SmallEntities 2022-01-01 2022-03-31 SC548356 bus:AuditExemptWithAccountantsReport 2022-01-01 2022-03-31 SC548356 bus:FullAccounts 2022-01-01 2022-03-31 SC548356 bus:SmallCompaniesRegimeForAccounts 2022-01-01 2022-03-31 SC548356 bus:PrivateLimitedCompanyLtd 2022-01-01 2022-03-31 SC548356 bus:OrdinaryShareClass1 2022-03-31 SC548356 bus:OrdinaryShareClass1 2021-12-31 SC548356 bus:OrdinaryShareClass2 2022-03-31 SC548356 bus:OrdinaryShareClass2 2021-12-31 SC548356 bus:OrdinaryShareClass3 2022-03-31 SC548356 bus:OrdinaryShareClass3 2021-12-31 SC548356 bus:AllOrdinaryShares 2022-03-31 SC548356 bus:AllOrdinaryShares 2021-12-31 SC548356 core:UKTax 2022-01-01 2022-03-31 SC548356 core:OfficeEquipment 2022-01-01 2022-03-31 SC548356 core:OfficeEquipment 2021-12-31 SC548356 core:OfficeEquipment 2022-03-31

COMPANY REGISTRATION NUMBER: SC548356

Good.Loop Ltd

Filleted Unaudited Financial Statements

For the period from 1 January 2022 to

31 March 2022

Good.Loop Ltd

Statement of Financial Position

31 March 2022

	31 Mar 22		31 Dec 21
Note	£	£	£

Fixed assets

Tangible assets	6		9,002	6,514

Current assets

Debtors	7	1,712,275	2,853,478
Cash at bank and in hand		5,618,509	4,047,136
		------------	------------
		7,330,784	6,900,614

Creditors: amounts falling due within one year	8	2,051,998		2,854,852
		------------		------------
Net current assets			5,278,786	4,045,762
			------------	------------
Total assets less current liabilities			5,287,788	4,052,276

Creditors: amounts falling due after more than one year	9	120,500	150,625
		------------	------------
Net assets		5,167,288	3,901,651
		------------	------------

Capital and reserves

Called up share capital	12	29	26
Share premium account		6,343,060	4,775,906
Other reserves		20,000	20,000
Profit and loss account		( 1,195,801)	( 894,281)
		------------	------------
Shareholders funds		5,167,288	3,901,651
		------------	------------

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.

In accordance with section 444 of the Companies Act 2006, the statement of comprehensive income has not been delivered.

For the period ending 31 March 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

- The members have not required the company to obtain an audit of its financial statements for the period in question in accordance with section 476 ;

- The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements .

These financial statements were approved by the board of directors and authorised for issue on 7 February 2023 , and are signed on behalf of the board by:

D B Winterstein

Director

Company registration number: SC548356

Good.Loop Ltd

Notes to the Financial Statements

Period from 1 January 2022 to 31 March 2022

1. General information

The company is a private company limited by shares, registered in Scotland. The address of the registered office is 27 McDonald Road, Edinburgh, EH7 4LX.

2. Statement of compliance

These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.

3. Accounting policies

Basis of preparation

The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss. The financial statements are prepared in sterling, which is the functional currency of the entity. Going Concern The financial statements have been prepared on a going concern basis. The directors have assessed the Company's ability to continue as a going concern and have reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future. Thus they continue to adopt the going concern basis of accounting in preparing the financial statements.

Revenue recognition

When the outcome of a transaction involving the rendering of services can be reliably estimated, 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. When the outcome of a transaction involving the rendering of services cannot be reliably estimated, revenue is recognised only to the extent that expenses recognised are recoverable.

Taxation

The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.

Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.

Foreign currencies

Foreign currency transactions are initially recorded in the functional currency, by applying the spot exchange rate as at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated at the exchange rate ruling at the reporting date, with any gains or losses being taken to the profit and loss account.

Tangible assets

Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.

Depreciation

Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:

	Equipment	-	33% straight line

Impairment of fixed assets

A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets.

Grants

Grants are recognised at the fair value of the asset received or receivable. Grants are not recognised until there is reasonable assurance that the company will comply with the conditions attaching to them and the grants will be received. Grants are recognised using the accrual model and the performance model. Under the accrual model, grants relating to revenue are recognised on a systematic basis over the periods in which the company recognises the related costs for which the grant is intended to compensate. Grants that are receivable as compensation for expenses or losses already incurred or for the purpose of giving immediate financial support to the entity with no future related costs are recognised in income in the period in which it becomes receivable. Grants relating to assets are recognised in income on a systematic basis over the expected useful life of the asset. Where part of a grant relating to an asset is deferred, it is recognised as deferred income and not deducted from the carrying amount of the asset. Under the performance model, where the grant does not impose specified future performance-related conditions on the recipient, it is recognised in income when the grant proceeds are received or receivable. Where the grant does impose specified future performance-related conditions on the recipient, it is recognised in income only when the performance-related conditions have been met. Where grants received are prior to satisfying the revenue recognition criteria, they are recognised as a liability.

Financial instruments

A financial asset or a financial liability is recognised only when the entity becomes a party to the contractual provisions of the instrument. Basic financial assets, which include trade and other debtors and cash, are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Basic financial liabilities, which include trade and other creditors, are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. At each reporting date the company assesses whether there is objective evidence that any financial asset has been impaired. A provision for impairment is established when there is objective evidence that the company will not be able to collect all amounts due. The amount of the provision is recognised immediately in profit or loss.

Defined contribution plans

Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

Share-based payments

Equity-settled share-based payment transactions are measured at fair value at the date of grant. The fair value is expensed on a straight-line basis over the vesting period, with a corresponding increase in equity. This is based upon the company's estimate of the shares or share options that will eventually vest which takes into account all vesting conditions and non-market performance conditions, with adjustments being made where new information indicates the number of shares or share options expected to vest differs from previous estimates. Fair value is determined using an appropriate pricing model. All market conditions and non-vesting conditions are taken into account when estimating the fair value of the shares or share options. As long as all other vesting conditions are satisfied, no adjustment is made irrespective of whether market or non-vesting conditions are met. Where the terms of an equity-settled transaction are modified, an expense is recognised as if the terms had not been modified. In addition, an expense is recognised for any increase in the fair value of the transaction, as measured at the date of modification. Where an equity-settled transaction is cancelled or settled, it is treated as if it had vested on the date of cancellation or settlement, and any expense not yet recognised in profit or loss is expensed immediately. Cash-settled share-based payment transactions are measured at the fair value of the liability. Until the liability is settled, the fair value of the liability is re-measured at each reporting date and at the date of settlement, with any changes in fair value recognised in profit or loss for the period.

4. Employee numbers

The average number of persons employed by the company during the period amounted to 25 (2021: 20 ).

5. Tax on loss

Major components of tax income

	Period from
	1 Jan 22 to	Year to
	31 Mar 22	31 Dec 21
	£	£

Current tax:

Research and development tax credit	( 67,483)	–
	--------	----
Tax on loss	( 67,483)	–
	--------	----

6. Tangible assets

	Equipment
	£
Cost
At 1 January 2022	11,745
Additions	4,899
Disposals	( 3,349)
	--------
At 31 March 2022	13,295
	--------
Depreciation
At 1 January 2022	5,231
Charge for the period	812
Disposals	( 1,750)
	--------
At 31 March 2022	4,293
	--------
Carrying amount
At 31 March 2022	9,002
	--------
At 31 December 2021	6,514
	--------

7. Debtors

	31 Mar 22	31 Dec 21
	£	£
Trade debtors	1,458,786	2,701,745
Other debtors	253,489	151,733
	------------	------------
	1,712,275	2,853,478
	------------	------------

8. Creditors: amounts falling due within one year

	31 Mar 22	31 Dec 21
	£	£
Bank loans and overdrafts	120,500	90,375
Trade creditors	191,100	287,556
Social security and other taxes	279,405	345,724
Other creditors	1,460,993	2,131,197
	------------	------------
	2,051,998	2,854,852
	------------	------------

9. Creditors: amounts falling due after more than one year

	31 Mar 22	31 Dec 21
	£	£
Bank loans and overdrafts	120,500	150,625
	---------	---------

10. Deferred tax

There is an unrecognised deferred tax asset of £246,221 (2021: £166,563). This arises as a result of losses carried forward. Losses can only be offset against future profits, which cannot be determined with certainty.

11. Share-based payments

Certain employees have been granted options to subscribe for shares in the company under share option schemes.

Details of the number and weighted average exercise prices (WAEP) of share options during the period are as follows:

	31 Mar 22		31 Dec 21
	No.	WAEP	No.	WAEP
Outstanding at 1 January 2022	33,306	5.49	22,649	7.88
Granted during the period	–	–	11,495	0.42
Expired during the period	–	–	( 838)	( 0.42)
	--------	-----	--------	-----
Outstanding at 31 March 2022	33,306	5.49	33,306	5.49
	--------	-----	--------	-----

The total expense recognised in profit or loss for the period is as follows:

	31 Mar 22	31 Dec 21
	£	£
Equity-settled share-based payments	4,249	39,920
	-------	--------

The estimated fair values were calculated by applying the Black-Scholes option pricing model. The model inputs were 2022 Share price at grant date £0.47 - £18.04 Exercise price £0.42 - £22.99 Expected volatility 70% Expected life 10 years Risk free interest rate 0.101%-1.375% Dividend yield 0%

12. Called up share capital

Issued, called up and fully paid

	31 Mar 22		31 Dec 21
	No.	£	No.	£
Ordinary shares of £ 0.00005 each	275,321	14	275,321	14
Ordinary A shares of £ 0.00005 each	196,271	10	166,841	8
A Preferred shares of £ 0.00005 each	102,430	5	85,866	4
	---------	----	---------	----
	574,022	29	528,028	26
	---------	----	---------	----