ZERO_PROOF_INTERNATIONAL_ - Accounts


Company registration number 11592690 (England and Wales)
ZERO PROOF INTERNATIONAL LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
PAGES FOR FILING WITH REGISTRAR
ZERO PROOF INTERNATIONAL LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 12
ZERO PROOF INTERNATIONAL LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2021
31 December 2021
- 1 -
2021
2020
as restated
Notes
£
£
£
£
Fixed assets
Intangible assets
4
1,502,204
1,561,254
Tangible assets
5
2,071
2,366
Investments
6
401,937
52,798
1,906,212
1,616,418
Current assets
Debtors
9
24,979,008
4,851,520
Cash at bank and in hand
1,399,946
688,823
26,378,954
5,540,343
Creditors: amounts falling due within one year
10
(790,288)
(578,648)
Net current assets
25,588,666
4,961,695
Net assets
27,494,878
6,578,113
Capital and reserves
Called up share capital
18,019
15,641
Share premium account
33,492,182
9,139,616
Profit and loss reserves
(6,015,323)
(2,577,144)
Total equity
27,494,878
6,578,113

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

For the financial year ended 31 December 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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 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.

ZERO PROOF INTERNATIONAL LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2021
31 December 2021
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 31 March 2023 and are signed on its behalf by:
M Livings
Director
Company Registration No. 11592690
ZERO PROOF INTERNATIONAL LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2021
- 3 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
As restated for the period ended 31 December 2020:
Balance at 1 January 2020 as orginaly disclosed
12,915
4,232,048
(847,166)
3,397,797
Effect of prior period adjustment
-
-
0
(62,839)
(62,839)
As restated 1 January 2020
12,915
4,232,048
(910,005)
3,334,958
Year ended 31 December 2020:
Loss and total comprehensive income for the year
-
-
(1,667,139)
(1,667,139)
Issue of share capital
2,726
4,907,568
-
4,910,294
Balance at 31 December 2020
15,641
9,139,616
(2,577,144)
6,578,113
Year ended 31 December 2021:
Loss and total comprehensive income for the year
-
-
(3,438,179)
(3,438,179)
Issue of share capital
2,378
24,352,566
-
24,354,944
Balance at 31 December 2021
18,019
33,492,182
(6,015,323)
27,494,878
ZERO PROOF INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 4 -
1
Accounting policies
Company information

Zero Proof International Limited is a private company limited by shares incorporated in England and Wales. The registered office is Enterprise House, Beeson's Yard, Bury Lane, Rickmansworth, Herts, WD3 1DS.

1.1
Accounting convention

These financial statements have been prepared in accordance with 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 disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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 pound.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Prior period error

These accounts include adjustments relating to errors in prior periods. The effect of these are detailed further in note 13.

1.3
Going concern

The accounts are prepared on a going concern basis which assumes that the company and operating subsidiaries will continue to trade.

 

The Company is mainly financed through equity. The continuity of the company depends to a significant extend on the ability the raise capital and to improve group performance. During 2022 the Company has successfully raised capital to strengthen the cash position and is in the process of completing a new significant round. It is anticipated that this capital will allow the company to reach break-even in reasonably foreseeable future. The board is confident that this funding round will be successfully completed.

 

The accounting principles applied to the valuation of assets and liabilities and the determination of results in these financial statements are based on the assumption of continuity of the company.

1.4
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.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

ZERO PROOF INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies (Continued)
- 5 -

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.5
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Where it can be separately identified, development expenditure is capitalised provided that the technical, commercial and financial feasibility or related products can be demonstrated.

1.6
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Intangible assets with indefinite useful lives and intangible assets not yet available for use are tested for impairment annually, and whenever there is an indication that the asset may be impaired.

Amortisation 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:

Software
3 Years straight line
Patents and licences
10 Years straight line
Product development
10 Years straight line
1.7
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:

Computers
3 years straight line

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.

1.8
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.

ZERO PROOF INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies (Continued)
- 6 -
1.9
Impairment of fixed assets

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

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

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.

1.10
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.

1.11
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, bank balances and loans to fellow group companies 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.

ZERO PROOF INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies (Continued)
- 7 -
Basic financial liabilities

Basic financial liabilities, including creditors and loans from fellow group companies 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.

1.12
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.

1.13
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.14
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.15
Share-based payments

The company participates in a share-based payment arrangement granted to its employees and employees of its subsidiaries. The company has elected to recognise and measure its share-based payment expense on the basis of a reasonable allocation of the expense for the group recognised in its consolidated accounts. The directors consider the number of unvested options granted to the company’s employees compared to the total unvested options granted under the group plan to be a reasonable basis for allocating the expense.

1.16
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
Change in accounting policy

The company previously recognised intangible assets relating to intellectual property under the revaluation model in accordance with FRS 102 Section 18. The directors have now adopted the cost model to measure assets at cost less accumulated amortisation to more accurately reflect the use of these assets. Assets are now amortised over a period of 10 years and the cost has been recognised in the period to which it relates and as described in note 13.

ZERO PROOF INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 8 -
3
Employees

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

2021
2020
Number
Number
Total
6
4
4
Intangible fixed assets
Product development
£
Cost
At 1 January 2021
1,796,822
Additions in the year
122,929
At 31 December 2021
1,919,751
Amortisation and impairment
At 1 January 2021
235,568
Amortisation charged for the year
181,979
At 31 December 2021
417,547
Carrying amount
At 31 December 2021
1,502,204
At 31 December 2020
1,561,254
ZERO PROOF INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 9 -
5
Tangible fixed assets
£
Cost
At 1 January 2021
2,930
Additions in the year
818
At 31 December 2021
3,748
Depreciation and impairment
At 1 January 2021
564
Depreciation charged in the year
1,113
At 31 December 2021
1,677
Carrying amount
At 31 December 2021
2,071
At 31 December 2020
2,366
6
Fixed asset investments
2021
2020
£
£
Shares in group undertakings and participating interests
401,937
52,798
Movements in fixed asset investments
Shares in subsidiaries and associates
£
Cost or valuation
At 1 January 2021
52,798
Additions
350,776
Disposals
(1,637)
At 31 December 2021
401,937
Carrying amount
At 31 December 2021
401,937
At 31 December 2020
52,798
ZERO PROOF INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 10 -
7
Subsidiaries

Details of the company's subsidiaries at 31 December 2021 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Zero Proof UK Limited
Enterprise House, Beesons Yard, Bury Lane, Rickmansworth, Herts, England, WD3 1DS
Ordinary
100.00
Zero Proof Australia Pty Ltd
NSW 2040, Australia
Ordinary
100.00
Zero Proof USA Inc
365 Bond Street, B311
Brooklyn, New York 11231
United States of America
Ordinary
100.00
Zero Proof EU BV
Boxtel, Netherlands
Ordinary
100.00
Zero Proof South Africa (Pty) Ltd
South Africa
Ordinary
100.00
Zero Proof Middle East DWC LLC
Uniteed Arab Emirates
Ordinary
100.00
Zero Proof SEA Pte Ltd
Sinagapore
Ordinary
100.00
8
Associates

Details of the company's associates at 31 December 2021 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Zero Proof (Shanghai) Co., Ltd.
Room 243, 115 Petrochemicall, 12th Village, Jinshan,Shanghani, China
Ordinary
43.70
9
Debtors
2021
2020
Amounts falling due within one year:
£
£
Other debtors
24,979,008
4,851,520
10
Creditors: amounts falling due within one year
2021
2020
£
£
Trade creditors
658,698
524,589
Taxation and social security
30,499
23,927
Other creditors
101,091
30,132
790,288
578,648
12
Contingent liabilities

On 28 June 2019 the company introduced a Simple Agreement for Future Equity (SAFE) in which certain employees of Brandlink Employees Zero Proof Trust, a related entity, have the option to acquire 37,390 Ordinary Shares in the company, exercisable in the case of an Exit Event.

The directors are not able to reliably measure the fair value of the options at the grant date and, there being no certainty that the conditions of the options will arise, no share-based expense or contingent liability has been recognised in respect of these options.

ZERO PROOF INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 11 -
13
Prior period adjustments

A change in accounting policy together with an accounting error affecting the comparative period accounts have necessitated adjustments as follows:

 

Intangible Assets

Intangible assets were previously measured under the revaluation model and considered for impairment losses. The directors consider that these should be measured under the cost model amortised over a period of 10 years to more accurately reflect their cost. The amortisation from initial measurement has been reflected in the relevant period below.

 

Errors have been identified in the comparative period accounts and adjustments have been made to rectify these errors as follows:

 

Investments in Associates

Investments and liabilities relating to an investment in an associate were previously omitted from the financial statements. The subsequent disposal of a portion of the shares along with associated costs were also omitted.

Changes to the balance sheet
As previously reported
Adjustments
As restated at 31 Dec 2020
£
£
£
Fixed assets
Other intangibles
1,796,496
(235,242)
1,561,254
Investments
27,686
25,112
52,798
Creditors due within one year
Other creditors
(527,971)
(26,750)
(554,721)
Net assets
6,814,993
(236,880)
6,578,113
Capital and reserves
Profit and loss reserves
(2,340,264)
(236,880)
(2,577,144)
Changes to the profit and loss account
As previously reported
Adjustments
As restated
Period ended 31 December 2020
£
£
£
Administrative expenses
(1,493,098)
(251,233)
(1,744,331)
Amounts written off investments
-
77,192
77,192
Loss for the financial period
(1,493,098)
(174,041)
(1,667,139)
ZERO PROOF INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
13
Prior period adjustments (Continued)
- 12 -
Reconciliation of changes in equity
1 January
31 December
2020
2020
£
£
Adjustments to prior periods:
Amorisation
-
(235,242)
Profit on disposal of investment
-
77,192
Advertising and marketing costs
-
(78,830)
Total adjustments
-
(236,880)
Equity as previously reported
3,397,797
6,814,993
Equity as adjusted
3,397,797
6,578,113
Analysis of the effect upon equity
Profit and loss reserves
-
(236,880)
Reconciliation of changes in loss for the previous financial period
2020
£
Adjustments to prior periods
Profit on disposal of investment
77,192
Advertising and marketing costs
(78,830)
Amortisation
(172,403)
Total adjustments
(174,041)
Loss as previously reported
(1,493,098)
Loss as adjusted
(1,667,139)
2021-12-312021-01-01false03 April 2023CCH SoftwareCCH Accounts Production 2022.300No description of principal activityM LivingsG BundyC F HartmannK M Morgan115926902021-01-012021-12-31115926902021-12-31115926902020-12-3111592690core:IntangibleAssetsOtherThanGoodwill2021-12-3111592690core:IntangibleAssetsOtherThanGoodwill2020-12-3111592690core:OtherPropertyPlantEquipment2021-12-3111592690core:OtherPropertyPlantEquipment2020-12-3111592690core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3111592690core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3111592690core:CurrentFinancialInstruments2021-12-3111592690core:CurrentFinancialInstruments2020-12-3111592690core:ShareCapital2021-12-3111592690core:ShareCapital2020-12-3111592690core:SharePremium2021-12-3111592690core:SharePremium2020-12-3111592690core:RetainedEarningsAccumulatedLosses2021-12-3111592690core:RetainedEarningsAccumulatedLosses2020-12-3111592690core:SharePremiumcore:PriorPeriodIncreaseDecrease2019-12-3111592690core:RetainedEarningsAccumulatedLossescore:PriorPeriodIncreaseDecrease2019-12-3111592690core:ShareCapital2019-12-3111592690core:SharePremium2019-12-3111592690core:RetainedEarningsAccumulatedLosses2019-12-3111592690bus:Director12021-01-012021-12-3111592690core:RetainedEarningsAccumulatedLosses2020-01-012020-12-31115926902020-01-012020-12-3111592690core:RetainedEarningsAccumulatedLosses2021-01-012021-12-3111592690core:ShareCapital2020-01-012020-12-3111592690core:SharePremium2020-01-012020-12-3111592690core:ShareCapital2021-01-012021-12-3111592690core:SharePremium2021-01-012021-12-3111592690core:IntangibleAssetsOtherThanGoodwill2021-01-012021-12-3111592690core:ComputerSoftware2021-01-012021-12-3111592690core:PatentsTrademarksLicencesConcessionsSimilar2021-01-012021-12-3111592690core:DevelopmentCostsCapitalisedDevelopmentExpenditure2021-01-012021-12-3111592690core:ComputerEquipment2021-01-012021-12-3111592690core:IntangibleAssetsOtherThanGoodwill2020-12-3111592690core:OtherPropertyPlantEquipment2020-12-3111592690core:OtherPropertyPlantEquipment2021-01-012021-12-3111592690core:Subsidiary12021-01-012021-12-3111592690core:Subsidiary22021-01-012021-12-3111592690core:Subsidiary32021-01-012021-12-3111592690core:Subsidiary42021-01-012021-12-3111592690core:Subsidiary52021-01-012021-12-3111592690core:Subsidiary62021-01-012021-12-3111592690core:Subsidiary72021-01-012021-12-3111592690core:Subsidiary112021-01-012021-12-3111592690core:Subsidiary222021-01-012021-12-3111592690core:Subsidiary332021-01-012021-12-3111592690core:Subsidiary442021-01-012021-12-3111592690core:Subsidiary552021-01-012021-12-3111592690core:Subsidiary662021-01-012021-12-3111592690core:Subsidiary772021-01-012021-12-3111592690core:Associate12021-01-012021-12-3111592690core:Associate112021-01-012021-12-3111592690core:WithinOneYear2021-12-3111592690core:WithinOneYear2020-12-3111592690core:ContinuingOperations2020-01-012020-12-3111592690bus:PrivateLimitedCompanyLtd2021-01-012021-12-3111592690bus:SmallCompaniesRegimeForAccounts2021-01-012021-12-3111592690bus:FRS1022021-01-012021-12-3111592690bus:AuditExemptWithAccountantsReport2021-01-012021-12-3111592690bus:Director22021-01-012021-12-3111592690bus:Director32021-01-012021-12-3111592690bus:CompanySecretary12021-01-012021-12-3111592690bus:FullAccounts2021-01-012021-12-31xbrli:purexbrli:sharesiso4217:GBP