ACCOUNTS - Final Accounts


Caseware UK (AP4) 2021.0.152 2021.0.152 2022-10-312022-10-31The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.2021-11-01falseNo description of principal activity34truetrue 05258680 2021-11-01 2022-10-31 05258680 2020-11-01 2021-10-31 05258680 2022-10-31 05258680 2021-10-31 05258680 c:Director1 2021-11-01 2022-10-31 05258680 c:Director2 2021-11-01 2022-10-31 05258680 c:RegisteredOffice 2021-11-01 2022-10-31 05258680 d:OfficeEquipment 2021-11-01 2022-10-31 05258680 d:OfficeEquipment 2022-10-31 05258680 d:OfficeEquipment 2021-10-31 05258680 d:OfficeEquipment d:OwnedOrFreeholdAssets 2021-11-01 2022-10-31 05258680 d:CopyrightsPatentsTrademarksServiceOperatingRights 2022-10-31 05258680 d:CopyrightsPatentsTrademarksServiceOperatingRights 2021-10-31 05258680 d:CurrentFinancialInstruments 2022-10-31 05258680 d:CurrentFinancialInstruments 2021-10-31 05258680 d:Non-currentFinancialInstruments 2022-10-31 05258680 d:Non-currentFinancialInstruments 2021-10-31 05258680 d:CurrentFinancialInstruments d:WithinOneYear 2022-10-31 05258680 d:CurrentFinancialInstruments d:WithinOneYear 2021-10-31 05258680 d:Non-currentFinancialInstruments d:AfterOneYear 2022-10-31 05258680 d:Non-currentFinancialInstruments d:AfterOneYear 2021-10-31 05258680 d:ShareCapital 2022-10-31 05258680 d:ShareCapital 2021-10-31 05258680 d:SharePremium 2022-10-31 05258680 d:SharePremium 2021-10-31 05258680 d:RetainedEarningsAccumulatedLosses 2022-10-31 05258680 d:RetainedEarningsAccumulatedLosses 2021-10-31 05258680 c:FRS102 2021-11-01 2022-10-31 05258680 c:AuditExempt-NoAccountantsReport 2021-11-01 2022-10-31 05258680 c:FullAccounts 2021-11-01 2022-10-31 05258680 c:PrivateLimitedCompanyLtd 2021-11-01 2022-10-31 05258680 6 2021-11-01 2022-10-31 05258680 d:CopyrightsPatentsTrademarksServiceOperatingRights d:OwnedIntangibleAssets 2021-11-01 2022-10-31 iso4217:GBP xbrli:pure
Company registration number: 05258680







UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 OCTOBER 2022


FILMTEK LIMITED






































img3822.png                        

 


FILMTEK LIMITED
 


 
COMPANY INFORMATION


Directors
Mr G H Bannerman 
Mr S D Harrhy 




Registered number
05258680



Registered office
Kings House Home Park Estate
Station Road

Kings Langley

Hertfordshire

WD4 8LZ




Accountants
Menzies LLP
Chartered Accountants

3000a Parkway

Whiteley

Hampshire

PO15 7FX





 


FILMTEK LIMITED
 



CONTENTS



Page
Statement of Financial Position
1 - 2
Notes to the Financial Statements
3 - 8


 


FILMTEK LIMITED
REGISTERED NUMBER:05258680



STATEMENT OF FINANCIAL POSITION
AS AT 31 OCTOBER 2022

2022
2021
Note
£
£

Fixed assets
  

Intangible assets
 4 
58,500
78,000

Tangible assets
 5 
125
167

Investments
 6 
18,140
18,140

  
76,765
96,307

Current assets
  

Debtors: amounts falling due within one year
 7 
163,337
264,213

Cash at bank and in hand
  
4,173
10,716

  
167,510
274,929

Creditors: amounts falling due within one year
 8 
(88,123)
(172,025)

Net current assets
  
 
 
79,387
 
 
102,904

Total assets less current liabilities
  
156,152
199,211

Creditors: amounts falling due after more than one year
 9 
(32,100)
(40,000)

  

Net assets
  
124,052
159,211

Page 1

 


FILMTEK LIMITED
REGISTERED NUMBER:05258680


    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 OCTOBER 2022

2022
2021
£
£

Capital and reserves
  

Called up share capital 
  
1,170
1,170

Share premium account
  
449,400
449,400

Profit and loss account
  
(326,518)
(291,359)

  
124,052
159,211


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 statement of income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 



Mr G H Bannerman
Director

Date: 28 March 2023

The notes on pages 3 to 8 form part of these financial statements.

Page 2

 


FILMTEK LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2022

1.


General information

Filmtek Limited is a private company limited by shares, registered in England and Wales. The address of its registered office is disclosed on the company information page.

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

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Page 3

 


FILMTEK LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2022

2.Accounting policies (continued)

 
2.3

Revenue

Revenue is recognised 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. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.4

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Statement of Income and Retained Earnings in the same period as the related expenditure.

 
2.5

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.

 
2.6

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

Page 4

 


FILMTEK LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2022

2.Accounting policies (continued)

 
2.7

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 Statement of Financial Position. The assets of the plan are held separately from the Company in independently administered funds.

 
2.8

Intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 
2.9

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, on a reducing balance basis.

Depreciation is provided on the following basis:

Office equipment
-
25%

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.

 
2.10

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

 
2.11

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 5

 


FILMTEK LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2022

2.Accounting policies (continued)

 
2.12

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. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.13

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.

 
2.14

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.


3.


Employees

The average monthly number of employees, including directors, during the year was 3 (2021 - 4).


4.


Intangible assets




Intellectual property

£



Cost


At 1 November 2021
195,000



At 31 October 2022

195,000



Amortisation


At 1 November 2021
117,000


Charge for the year on owned assets
19,500



At 31 October 2022

136,500



Net book value



At 31 October 2022
58,500



At 31 October 2021
78,000



Page 6

 


FILMTEK LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2022

5.


Tangible fixed assets





Office equipment

£



Cost or valuation


At 1 November 2021
1,076



At 31 October 2022

1,076



Depreciation


At 1 November 2021
909


Charge for the year on owned assets
42



At 31 October 2022

951



Net book value



At 31 October 2022
125



At 31 October 2021
167


6.


Fixed asset investments





Investments in associates

£



Cost or valuation


At 1 November 2021
18,140



At 31 October 2022
18,140





7.


Debtors

2022
2021
£
£


Trade debtors
65,953
141,244

Amounts owed by group undertakings
81,397
82,995

Other debtors
15,987
39,974

163,337
264,213


Page 7

 


FILMTEK LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2022

8.


Creditors: Amounts falling due within one year

2022
2021
£
£

Bank loans
9,524
10,000

Trade creditors
7,454
83,606

Other taxation and social security
30,866
42,432

Other creditors
7,879
3,787

Accruals and deferred income
32,400
32,200

88,123
172,025



9.


Creditors: Amounts falling due after more than one year

2022
2021
£
£

Bank loans
32,100
40,000

32,100
40,000



10.


Transactions with directors

At the year end, included within debtors due under one year were amounts due to the company from directors amounting to £Nil (2021 - £33,790). No interest is charged on the loan balance which is repayable on demand.

 
Page 8