ACCOUNTS - Final Accounts


Caseware UK (AP4) 2021.0.152 2021.0.152 2022-06-302022-06-30The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.2021-07-01falseConsultancy and management services3134truetrue 03446796 2021-07-01 2022-06-30 03446796 2020-07-01 2021-06-30 03446796 2022-06-30 03446796 2021-06-30 03446796 c:Director7 2021-07-01 2022-06-30 03446796 d:FurnitureFittings 2021-07-01 2022-06-30 03446796 d:FurnitureFittings 2022-06-30 03446796 d:FurnitureFittings 2021-06-30 03446796 d:FurnitureFittings d:OwnedOrFreeholdAssets 2021-07-01 2022-06-30 03446796 d:CurrentFinancialInstruments 2022-06-30 03446796 d:CurrentFinancialInstruments 2021-06-30 03446796 d:Non-currentFinancialInstruments 2022-06-30 03446796 d:Non-currentFinancialInstruments 2021-06-30 03446796 d:CurrentFinancialInstruments d:WithinOneYear 2022-06-30 03446796 d:CurrentFinancialInstruments d:WithinOneYear 2021-06-30 03446796 d:Non-currentFinancialInstruments d:AfterOneYear 2022-06-30 03446796 d:Non-currentFinancialInstruments d:AfterOneYear 2021-06-30 03446796 d:ShareCapital 2022-06-30 03446796 d:ShareCapital 2021-06-30 03446796 d:SharePremium 2022-06-30 03446796 d:SharePremium 2021-06-30 03446796 d:RetainedEarningsAccumulatedLosses 2022-06-30 03446796 d:RetainedEarningsAccumulatedLosses 2021-06-30 03446796 c:FRS102 2021-07-01 2022-06-30 03446796 c:AuditExemptWithAccountantsReport 2021-07-01 2022-06-30 03446796 c:FullAccounts 2021-07-01 2022-06-30 03446796 c:PrivateLimitedCompanyLtd 2021-07-01 2022-06-30 iso4217:GBP xbrli:pure

Registered number: 03446796










ICORE LIMITED








UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 30 JUNE 2022

 
ICORE LIMITED
 

CONTENTS



Page
Accountants' report
 
1
Balance sheet
 
2 - 3
Notes to the financial statements
 
4 - 8


 
ICORE LIMITED
 
 
  
CHARTERED ACCOUNTANTS' REPORT TO THE BOARD OF DIRECTORS ON THE PREPARATION OF THE UNAUDITED STATUTORY FINANCIAL STATEMENTS OF ICORE LIMITED
FOR THE YEAR ENDED 30 JUNE 2022

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Icore Limited for the year ended 30 June 2022 which comprise  the Balance Sheet and the related notes from the Company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW)we are subject to its ethical and other professional requirements which are detailed at https://www.icaew.com /regulation.

This report is made solely to the Board of directors of Icore Limited, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the financial statements of Icore Limited  and state those matters that we have agreed to state to the Board of directors of Icore Limited, as a body, in this report in accordance with ICAEW Technical Release TECH07/16AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Icore Limited and its Board of directors, as a body, for our work or for this report. 

It is your duty to ensure that Icore Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of Icore Limited. You consider that Icore Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or review of the financial statements of Icore Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.

  



Simmons Gainsford LLP
Chartered Accountants
14th Floor
33 Cavendish Square
London
W1G 0PW
3 February 2023
Page 1

 
ICORE LIMITED
REGISTERED NUMBER: 03446796

BALANCE SHEET
AS AT 30 JUNE 2022

2022
2021
Note
£
£

Fixed assets
  

Tangible assets
 4 
2,609
2,318

  
2,609
2,318

Current assets
  

Debtors: amounts falling due within one year
 5 
2,437,581
2,081,521

Cash at bank and in hand
 6 
172,908
139,535

  
2,610,489
2,221,056

Creditors: amounts falling due within one year
 7 
(1,010,430)
(757,423)

Net current assets
  
 
 
1,600,059
 
 
1,463,633

Total assets less current liabilities
  
1,602,668
1,465,951

Creditors: amounts falling due after more than one year
 8 
(28,704)
(40,000)

  

Net assets
  
1,573,964
1,425,951


Capital and reserves
  

Called up share capital 
  
120,218
120,218

Share premium account
  
641,547
641,547

Profit and loss account
  
812,199
664,186

Shareholders' funds
  
1,573,964
1,425,951


The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

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 financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The Company has opted not to file the profit and loss account in accordance with provisions applicable to companies subject to the small companies' regime.


 
Page 2

 
ICORE LIMITED
REGISTERED NUMBER: 03446796
    
BALANCE SHEET (CONTINUED)
AS AT 30 JUNE 2022

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 3 February 2023.




A T Marland
Director

The notes on pages 4 to 8 form part of these financial statements.

Page 3

 
ICORE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2022

1.


General information

The company is a private company limited by shares and is incorporated in England and Wales. The address of its registered office is 14th Floor, 33 Cavendish Square, London, W1G 0PW.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Revenue

Rendering of services
Revenue from the rendering of services is recognised in the period in which the services are provided to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

 
2.3

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight line method.

Depreciation is provided on the following basis:

Fixtures and fittings
-
33%

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.4

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

Page 4

 
ICORE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2022

2.Accounting policies (continued)

 
2.5

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. 

 
2.6

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Profit and Loss Account.

Financial assets and liabilities are offset and the net amount reported in the Balance Sheet when there is an 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.

 
2.7

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.8

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.9

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

 
2.10

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Page 5

 
ICORE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2022

2.Accounting policies (continued)

 
2.11

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Company in independently administered funds.

 
2.12

Taxation

Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

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


3.


Employees

The average monthly number of employees, including directors, during the year was 31 (2021 -34).

Page 6

 
ICORE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2022

4.


Tangible fixed assets





Fixtures and fittings

£



Cost


At 1 July 2021
26,812


Additions
2,171



At 30 June 2022

28,983



Depreciation


At 1 July 2021
24,494


Charge for the year on owned assets
1,880



At 30 June 2022

26,374



Net book value



At 30 June 2022
2,609



At 30 June 2021
2,318


5.


Debtors

2022
2021
£
£


Trade debtors
1,078,019
828,649

Amounts owed by group undertakings
1,340,961
1,224,171

Other debtors
6,601
16,701

Prepayments and accrued income
12,000
12,000

2,437,581
2,081,521


Page 7

 
ICORE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2022

6.


Cash and cash equivalents

2022
2021
£
£

Cash at bank and in hand
172,908
139,535

Less: bank overdrafts
(279,479)
(11,583)

(106,571)
127,952



7.


Creditors: amounts falling due within one year

2022
2021
£
£

Bank overdrafts
279,479
11,583

Bank loans
10,648
10,000

Trade creditors
87,195
43,976

Corporation tax
175,015
227,728

Other taxation and social security
174,597
171,065

Other creditors
146,329
131,154

Accruals and deferred income
137,167
161,917

1,010,430
757,423


The bank overdraft facility is secured by way of a fixed and floating debenture over all assets of the company.


8.


Creditors: Amounts falling due after more than one year

2022
2021
£
£

Bank loans
28,704
40,000


 
Page 8