INSTANT_WIN_GAMING_LIMITE - Accounts


Company registration number 07852508 (England and Wales)
INSTANT WIN GAMING LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2022
INSTANT WIN GAMING LIMITED
COMPANY INFORMATION
Directors
Mr R T S Fisher
Mrs M E Fisher
Mr S Bucknall
Mrs A K Bucknall
Secretary
Mrs M E Fisher
Company number
07852508
Registered office
1st Floor
2 Old Street Yard
London
EC1Y 8AF
Auditor
CBW Audit Limited
66 Prescot Street
London
E1 8NN
Business address
1st Floor
2 Old Street Yard
London
EC1Y 8AF
INSTANT WIN GAMING LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 5
Profit and loss account
6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 25
INSTANT WIN GAMING LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 APRIL 2022
- 1 -

The directors present the strategic report for the year ended 30 April 2022.

Fair review of the business

The directors are pleased with the continued growth of the company. Both turnover and profit before taxation have increased by 23% and 46% respectfully, and we are confident that trend will continue going forward. The balance sheet provides more than adequate cash of £14.4m to invest in the future growth of the company and meet our strategic goals for the coming financial period.

 

The company's gross profit was £16.1m producing a gross profit margin of 84%. The profit for the period after taxation was £12m. For the 2023 financial year, data costs are expected to increase as suppliers pass on increases in energy costs. However, the company is expected to benefit from the weakened pound as the vast majority of its sales are in US dollars.

Principal risks and uncertainties

The market for the companies services continues to grow in all key regions and is historically extremely stable.

 

Competition risk

The company manages the risk of losing custom to competition through the persistent and regular innovation and refinement of our product.

 

Foreign currency risk

The company is protected from swings in the currency markets as we receive income in spread of major currencies.

 

Sales contract risk

The company trades almost exclusively with government contracts which are long term and extremely low credit risk.

 

Legal and compliance risk

The company is subject to varying UK and other jurisdictional legal and compliance regulations. The company takes its responsibilities seriously and ensures that its policies, systems and procedures are continually updated and comply with the legal requirements in all the markets in which we operate.

Development and performance

The company has continued to increase its broad portfolio of games, harnessing its ability to develop omnichannel games to offer them in new markets and formats.

 

We will continue to innovate and generate profits while always exploring potential growth opportunities.

On behalf of the board

Mr S Bucknall
Director
27 April 2023
INSTANT WIN GAMING LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 APRIL 2022
- 2 -

The directors present their annual report and financial statements for the year ended 30 April 2022.

Principal activities

The principal activities of the company continued to be the provision of online games.

Results and dividends

The results for the year are set out on page 6.

No ordinary dividends were paid. The directors do not recommend payment of a final dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr R T S Fisher
Mrs M E Fisher
Mr S Bucknall
Mrs A K Bucknall
Statement of directors' responsibilities

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

INSTANT WIN GAMING LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
- 3 -
On behalf of the board
Mr S Bucknall
Director
27 April 2023
INSTANT WIN GAMING LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF INSTANT WIN GAMING LIMITED
- 4 -
Opinion

We have audited the financial statements of Instant Win Gaming Limited (the 'company') for the year ended 30 April 2022 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 30 April 2022 and of its profit for the year then ended;

  •     have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  •     have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.

INSTANT WIN GAMING LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF INSTANT WIN GAMING LIMITED
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

  •     adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

  •     the financial statements are not in agreement with the accounting records and returns; or

  •     certain disclosures of remuneration specified by law are not made; or

  •     we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Other matters which we are required to address

The comparative figures to the year ended 30 April 2021 have not been subject to audit.

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Daniel Rose
Senior Statutory Auditor
For and on behalf of CBW Audit Limited
27 April 2023
Chartered Accountants
Statutory Auditor
66 Prescot Street
London
E1 8NN
INSTANT WIN GAMING LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 30 APRIL 2022
- 6 -
2022
2021
as restated
Notes
£
£
Turnover
3
19,137,886
15,563,284
Cost of sales
(3,032,304)
(2,470,669)
Gross profit
16,105,582
13,092,615
Administrative expenses
(1,637,989)
(3,189,866)
Operating profit
4
14,467,593
9,902,749
Interest receivable and similar income
7
150,862
63,529
Interest payable and similar expenses
8
(54,559)
(15,852)
Profit before taxation
14,563,896
9,950,426
Tax on profit
9
(2,609,882)
(2,065,716)
Profit for the financial year
11,954,014
7,884,710
INSTANT WIN GAMING LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 APRIL 2022
- 7 -
2022
2021
as restated
£
£
Profit for the year
11,954,014
7,884,710
Other comprehensive income
-
-
Total comprehensive income for the year
11,954,014
7,884,710
INSTANT WIN GAMING LIMITED
BALANCE SHEET
AS AT 30 APRIL 2022
30 April 2022
- 8 -
2022
2021
as restated
Notes
£
£
£
£
Fixed assets
Intangible assets
10
1,252,480
974,112
Tangible assets
11
413,990
413,609
Investments
12
3,787
787
1,670,257
1,388,508
Current assets
Debtors
14
14,996,893
12,450,188
Cash at bank and in hand
14,386,103
5,539,610
29,382,996
17,989,798
Creditors: amounts falling due within one year
15
(3,913,801)
(4,528,047)
Net current assets
25,469,195
13,461,751
Total assets less current liabilities
27,139,452
14,850,259
Creditors: amounts falling due after more than one year
16
(114,795)
(153,758)
Provisions for liabilities
Deferred tax liability
18
392,519
18,377
(392,519)
(18,377)
Net assets
26,632,138
14,678,124
Capital and reserves
Called up share capital
21
6,340
6,340
Profit and loss reserves
26,625,798
14,671,784
Total equity
26,632,138
14,678,124
The financial statements were approved by the board of directors and authorised for issue on 27 April 2023 and are signed on its behalf by:
Mr S Bucknall
Director
Company Registration No. 07852508
INSTANT WIN GAMING LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 APRIL 2022
- 9 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
As restated for the period ended 30 April 2021:
Balance at 1 May 2020
2,000
6,787,074
6,789,074
Year ended 30 April 2021:
Profit and total comprehensive income for the year
-
7,884,710
7,884,710
Issue of share capital
21
4,340
-
4,340
Balance at 30 April 2021
6,340
14,671,784
14,678,124
Year ended 30 April 2022:
Profit and total comprehensive income for the year
-
11,954,014
11,954,014
Balance at 30 April 2022
6,340
26,625,798
26,632,138
INSTANT WIN GAMING LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 APRIL 2022
- 10 -
2022
2021
as restated
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
26
14,309,445
10,039,262
Interest paid
(54,559)
(15,852)
Income taxes paid
(3,359,329)
(1,218,562)
Net cash inflow from operating activities
10,895,557
8,804,848
Investing activities
Purchase of intangible assets
(765,118)
(675,753)
Purchase of tangible fixed assets
(247,101)
(286,393)
Proceeds on disposal of subsidiaries
(3,000)
-
0
Increase in directors' loans
(1,200,935)
(5,112,169)
Interest received
150,862
63,529
Net cash used in investing activities
(2,065,292)
(6,010,786)
Financing activities
Proceeds from issue of shares
-
0
4,340
Payment of finance leases obligations
16,228
7,845
Net cash generated from financing activities
16,228
12,185
Net increase in cash and cash equivalents
8,846,493
2,806,247
Cash and cash equivalents at beginning of year
5,539,610
2,733,363
Cash and cash equivalents at end of year
14,386,103
5,539,610
INSTANT WIN GAMING LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2022
- 11 -
1
Accounting policies
Company information

Instant Win Gaming Limited is a private company limited by shares incorporated in England and Wales. The registered office is 1st Floor, 2 Old Street Yard, London, EC1Y 8AF.

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.

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. The principal accounting policies adopted are set out below.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business, and is shown net of VAT.

Revenue from contracts for the provision of lottery design and consultancy 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.

1.4
Research and development expenditure

The company capitalises development expenditure based on a proportion of time spent by staff attributable to the development of both new and existing features of the Remote Gaming Server platform offered to customers. This expenditure is included in Intangible assets and amortised over its expected useful life of 4 years on a straight line basis.

 

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.Development expenditure is capitalised in so far that it provides future economic benefits to the company.

 

1.5
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.

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:

Website development cost
25% straight line
INSTANT WIN GAMING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
1
Accounting policies
(Continued)
- 12 -
1.6
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:

Leasehold land and buildings
20% straight line
Plant and machinery
33.33% straight line
Fixtures, fittings & equipment
25% - 50% straight line
Computer equipment
33.33% 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.

1.7
Fixed asset investments

Investments 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.

1.8
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.

1.9
Cash and cash equivalents

Cash at bank and in hand are basic financial assets and include cash in hand, deposits held at call with banks.

INSTANT WIN GAMING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
1
Accounting policies
(Continued)
- 13 -
1.10
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. Financial assets classified as receivable within one year are not amortised.

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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.

INSTANT WIN GAMING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
1
Accounting policies
(Continued)
- 14 -
Basic financial liabilities

Basic financial liabilities, including creditors are initially recognised at transaction price. Financial liabilities classified as payable within one year are not amortised.

 

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.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.11
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs.

1.12
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.

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.

1.13
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

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
INSTANT WIN GAMING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
1
Accounting policies
(Continued)
- 15 -
1.16
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

1.17
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.

1.18

Share based payments

The company issues equity-settled share-based payments to certain employees. Equity-settled share-based payments are accounted for using the intrinsic value method. In accordance with the transition provisions FRS 20 has been applied to all grants made after November 2002 that were unvested as at 1 January 2006.

 

Shares under option are held by an ESOP trust. In accordance with the requirements of UITF abstract 38, Accounting for ESOP Trusts, the consideration paid for the company's own shares held by the ESOP trust is deducted in arriving at shareholders' funds. A provision against shares under option at less than cost is carried in other reserves. An amount representing the realised loss for the year, calculated as the difference between the purchase price of the shares and the proceeds receivable from employees, allocated over the vesting period, is transferred to the profit and loss account.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are 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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Capitalisation of development expenditure

The directors capitalise proportions of staff costs using carefully considered bases. Inevitably, there is an element of judgment, however, the directors aim to achieve a fair balance to be presented in the financial statements.

INSTANT WIN GAMING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
2
Judgements and key sources of estimation uncertainty
(Continued)
- 16 -
Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Impairment of intangible assets

The directors consider the valuation of intangible assets and the extent, if any, that the value is impaired. They are able to draw on many years of experience and current work in the field, when arriving at their conclusions. The assets are not currently considered to be impaired.

3
Turnover and other revenue
2022
2021
£
£
Turnover analysed by class of business
Revenue share
18,867,706
15,176,887
Game development
270,180
386,397
19,137,886
15,563,284
2022
2021
£
£
Turnover analysed by geographical market
UK
20,638
33,493
Non UK
19,117,248
15,529,791
19,137,886
15,563,284
2022
2021
£
£
Other revenue
Interest income
150,862
63,529
4
Operating profit
2022
2021
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange (gains)/losses
(1,163,299)
462,556
Research and development costs
-
0
738
Fees payable to the company's auditor for the audit of the company's financial statements
27,000
-
0
Depreciation of owned tangible fixed assets
246,720
197,043
Amortisation of intangible assets
486,750
480,891
Lease payments recognised as an expense
179,537
157,277
INSTANT WIN GAMING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
- 17 -
5
Employees

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

2022
2021
Number
Number
36
33

Their aggregate remuneration comprised:

2022
2021
£
£
Wages and salaries
692,470
624,724
Social security costs
157,262
139,854
Pension costs
28,817
24,191
878,549
788,769

During the year, employee costs totalling £765,118 (2021: £675,753) were capitalised as website development costs.

6
Directors' remuneration
2022
2021
£
£
Remuneration for qualifying services
48,000
48,000
7
Interest receivable and similar income
2022
2021
£
£
Interest income
Other interest income
150,862
63,529
8
Interest payable and similar expenses
2022
2021
£
£
Other finance costs:
Interest on finance leases and hire purchase contracts
23,025
3,874
Other interest
31,534
11,978
54,559
15,852
INSTANT WIN GAMING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
- 18 -
9
Taxation
2022
2021
£
£
Current tax
UK corporation tax on profits for the current period
2,528,038
2,016,213
Adjustments in respect of prior periods
(292,298)
40,682
Total current tax
2,235,740
2,056,895
Deferred tax
Origination and reversal of timing differences
374,142
8,821
Total tax charge
2,609,882
2,065,716

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2022
2021
£
£
Profit before taxation
14,563,896
9,950,426
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2021: 19.00%)
2,767,140
1,890,581
Tax effect of expenses that are not deductible in determining taxable profit
8,462
128,107
Adjustments in respect of prior years
(292,298)
40,682
Permanent capital allowances in excess of depreciation
145,286
(26,364)
Research and development tax credit
(204,883)
(268,409)
Under/(over) provided in prior years
-
0
292,298
Deferred tax movement
374,142
8,821
Movement in deferred tax not recognised
(282,020)
-
0
Adjust closing deferred tax to average rate of 19%
94,053
-
0
Taxation charge for the year
2,609,882
2,065,716
INSTANT WIN GAMING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
- 19 -
10
Intangible fixed assets
Website development cost
£
Cost
At 1 May 2021
2,209,599
Additions
765,118
At 30 April 2022
2,974,717
Amortisation and impairment
At 1 May 2021
1,235,487
Amortisation charged for the year
486,750
At 30 April 2022
1,722,237
Carrying amount
At 30 April 2022
1,252,480
At 30 April 2021
974,112
11
Tangible fixed assets
Leasehold land and buildings
Plant and machinery
Fixtures, fittings & equipment
Computer equipment
Total
£
£
£
£
£
Cost
At 1 May 2021
139,458
837,071
82,805
48,112
1,107,446
Additions
-
0
208,318
4,615
34,168
247,101
At 30 April 2022
139,458
1,045,389
87,420
82,280
1,354,547
Depreciation and impairment
At 1 May 2021
94,282
494,753
66,901
37,901
693,837
Depreciation charged in the year
27,892
192,302
14,358
12,168
246,720
At 30 April 2022
122,174
687,055
81,259
50,069
940,557
Carrying amount
At 30 April 2022
17,284
358,334
6,161
32,211
413,990
At 30 April 2021
45,176
342,318
15,904
10,211
413,609
12
Fixed asset investments
2022
2021
Notes
£
£
Investments in subsidiaries
13
3,787
787
INSTANT WIN GAMING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
12
Fixed asset investments
(Continued)
- 20 -
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 1 May 2021
787
Additions
3,000
At 30 April 2022
3,787
Carrying amount
At 30 April 2022
3,787
At 30 April 2021
787
13
Subsidiaries

Details of the company's subsidiaries at 30 April 2022 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Instant Win Gaming North America Inc
205 S Washington AVE, Suite C, Ann Arbor, MI 48104
Ordinary
100.00
Instant Win gaming (Gibraltar) Ltd
Madison Building, Midtown, Queensway, Gibraltar
Ordinary
100.00
14
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
1,862,139
1,046,248
Corporation tax recoverable
2,701,287
2,294,507
Other debtors
8,426,370
7,707,836
Prepayments and accrued income
2,007,097
1,401,597
14,996,893
12,450,188
INSTANT WIN GAMING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
- 21 -
15
Creditors: amounts falling due within one year
2022
2021
Notes
£
£
Obligations under finance leases
17
158,737
103,546
Trade creditors
644,911
458,467
Corporation tax
2,950,192
3,667,001
Other taxation and social security
52,922
47,259
Other creditors
7,466
177
Accruals and deferred income
99,573
251,597
3,913,801
4,528,047
16
Creditors: amounts falling due after more than one year
2022
2021
Notes
£
£
Obligations under finance leases
17
114,795
153,758

Other creditors relate to liabilities due under hire purchase contracts. These liabilities are secured on the assets which they finance.

17
Finance lease obligations
2022
2021
Future minimum lease payments due under finance leases:
£
£
Within one year
158,737
103,546
In two to five years
114,795
153,758
273,532
257,304
18
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2022
2021
Balances:
£
£
Accelerated capital allowances
79,399
18,377
Accelerated intangible asset allowances
313,120
-
392,519
18,377
INSTANT WIN GAMING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
18
Deferred taxation
(Continued)
- 22 -
2022
Movements in the year:
£
Liability at 1 May 2021
18,377
Charge to profit or loss
374,142
Liability at 30 April 2022
392,519

The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances and accelerated intangible asset allowances that are expected to mature within the same period.

19
Retirement benefit schemes
2022
2021
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
28,817
24,191

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

20
Share-based payment transactions

During 2014 the company initiated a share option scheme for key employees. The share options are subject to the service and performance conditions of the scheme. The fair value of the share options granted is equivalent with the prevailing market value at the date the options were granted.


During the year, the company authorised a sub division of its share capital. Each share was sub divided into 100 new shares. Following the subdivision, the company issued 113,172 share options to its existing share option scheme members such that their holdings were not diluted and do not provide additional value to the members. As such, there is no share-based payment recognised in the year. The obligation to settle these options lies with the company.

 

The number of shares options and the weighted average price of such shares is as follows:

 

Number of share options
Weighted average exercise price
2022
2021
2022
2021
Number
Number
£
£
Outstanding at 1 May 2021
1,147
1,147
11,813.81
11,813.81
Granted following subdivision of share capital
113,172
-
0
82.09
-
0
Outstanding at 30 April 2022
114,319
1,147
82.09
11,813.81
Exercisable at 30 April 2022
-
0
-
0
-
0
-
0
INSTANT WIN GAMING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
20
Share-based payment transactions
(Continued)
- 23 -

The options outstanding at 30 April 2022 had an exercise price ranging from £33.33 to £235.17, and all have a contractual life of 10 years.

21
Share capital
2022
2021
2022
2021
as restated
as restated
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 1p (2021: £1) each
634,000
6,340
6,340
6,340

During the period the company authorised a sub division of its share capital. Its 6,340 ordinary shares with a nominal value of £1 each were sub divided into 634,000 ordinary shares with a nominal value of 1p each.

22
Operating lease commitments

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2022
2021
£
£
Within one year
29,360
122,547
23
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2022
2021
£
£
Aggregate compensation
48,000
48,000

The following amounts were outstanding at the reporting end date:

2022
2021
Amounts due from related parties
£
£
Instant Win Gaming North America Inc
476,582
370,583
Instant Win gaming (Gilbraltar) Ltd
20,164
-
INSTANT WIN GAMING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
- 24 -
24
Directors' transactions

The following amounts are shown in other debtors.

Description
% Rate
Opening balance
Amounts advanced
Interest charged
Closing balance
£
£
£
£
Mr R T S Fisher -
2.00
3,565,660
528,379
76,221
4,170,260
Mr S Bucknall -
2.00
3,494,363
526,033
74,642
4,095,038
7,060,023
1,054,412
150,863
8,265,298
25
Ultimate controlling party

The ultimate controlling party of the group are the directors.

26
Cash generated from operations
2022
2021
£
£
Profit for the year after tax
11,954,014
7,884,710
Adjustments for:
Taxation charged
2,609,882
2,065,716
Finance costs
54,559
15,852
Investment income
(150,862)
(63,529)
Amortisation and impairment of intangible assets
486,750
480,891
Depreciation and impairment of tangible fixed assets
246,720
197,043
Movements in working capital:
Increase in debtors
(938,990)
(751,493)
Increase in creditors
47,372
210,072
Cash generated from operations
14,309,445
10,039,262
27
Analysis of changes in net funds
1 May 2021
Cash flows
30 April 2022
£
£
£
Cash at bank and in hand
5,539,610
8,846,493
14,386,103
Obligations under finance leases
(257,304)
(16,228)
(273,532)
5,282,306
8,830,265
14,112,571
INSTANT WIN GAMING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
- 25 -
28
Prior period adjustment

Subsequent to finalising the 30 April 2021 accounts, the directors discovered an error in relation to the reporting of share capital. On the 1 December 2020 the company issued 4,340 ordinary shares at their nominal value of £1 per share that were not reflected in the financial statements.

 

The result of the error has increased share capital by £4,340 in the comparatives of the 30 April 2022 financial statements.

Reconciliation of changes in equity
1 May
30 April
2020
2021
£
£
Adjustments to prior year
Increase in share capital
-
4,340
Equity as previously reported
6,789,074
14,673,784
Equity as adjusted
6,789,074
14,678,124
Analysis of the effect upon equity
Share capital
-
4,340
Reconciliation of changes in profit for the previous financial period
2021
£
Total adjustments
-
Profit as previously reported
7,884,710
Profit as adjusted
7,884,710
2022-04-302021-05-01falseCCH SoftwareCCH Accounts Production 2022.300Mr R T S FisherMr S BucknallMrs A K BucknallMrs A K BucknallMrs M E Fisher078525082021-05-012022-04-3007852508bus:Director12021-05-012022-04-3007852508bus:CompanySecretaryDirector12021-05-012022-04-3007852508bus:Director22021-05-012022-04-3007852508bus:Director32021-05-012022-04-3007852508bus:CompanySecretary12021-05-012022-04-3007852508bus:Director42021-05-012022-04-3007852508bus:RegisteredOffice2021-05-012022-04-30078525082022-04-30078525082020-05-012021-04-3007852508core:RetainedEarningsAccumulatedLosses2020-05-012021-04-3007852508core:RetainedEarningsAccumulatedLosses2021-05-012022-04-3007852508core:OtherResidualIntangibleAssets2022-04-3007852508core:OtherResidualIntangibleAssets2021-04-3007852508core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-04-3007852508core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-04-30078525082021-04-3007852508core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-04-3007852508core:PlantMachinery2022-04-3007852508core:FurnitureFittings2022-04-3007852508core:ComputerEquipment2022-04-3007852508core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-04-3007852508core:PlantMachinery2021-04-3007852508core:FurnitureFittings2021-04-3007852508core:ComputerEquipment2021-04-3007852508core:CurrentFinancialInstrumentscore:WithinOneYear2022-04-3007852508core:CurrentFinancialInstrumentscore:WithinOneYear2021-04-3007852508core:Non-currentFinancialInstrumentscore:AfterOneYear2022-04-3007852508core:Non-currentFinancialInstrumentscore:AfterOneYear2021-04-3007852508core:CurrentFinancialInstruments2022-04-3007852508core:CurrentFinancialInstruments2021-04-3007852508core:ShareCapital2022-04-3007852508core:ShareCapital2021-04-3007852508core:RetainedEarningsAccumulatedLosses2022-04-3007852508core:RetainedEarningsAccumulatedLosses2021-04-3007852508core:ShareCapital2020-04-3007852508core:RetainedEarningsAccumulatedLosses2020-04-3007852508core:ShareCapital2020-05-012021-04-30078525082021-04-30078525082020-04-3007852508core:IntangibleAssetsOtherThanGoodwill2021-05-012022-04-3007852508core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-05-012022-04-3007852508core:LandBuildingscore:LongLeaseholdAssets2021-05-012022-04-3007852508core:PlantMachinery2021-05-012022-04-3007852508core:FurnitureFittings2021-05-012022-04-3007852508core:ComputerEquipment2021-05-012022-04-300785250812021-05-012022-04-300785250812020-05-012021-04-3007852508core:UKTax2021-05-012022-04-3007852508core:UKTax2020-05-012021-04-300785250822021-05-012022-04-300785250822020-05-012021-04-300785250832021-05-012022-04-300785250832020-05-012021-04-300785250842021-05-012022-04-300785250842020-05-012021-04-3007852508core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-04-3007852508core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssets2021-05-012022-04-3007852508core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-04-3007852508core:PlantMachinery2021-04-3007852508core:FurnitureFittings2021-04-3007852508core:ComputerEquipment2021-04-3007852508core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-05-012022-04-3007852508core:Non-currentFinancialInstruments2022-04-3007852508core:Non-currentFinancialInstruments2021-04-3007852508core:Subsidiary12021-05-012022-04-3007852508core:Subsidiary22021-05-012022-04-3007852508core:Subsidiary112021-05-012022-04-3007852508core:Subsidiary222021-05-012022-04-3007852508core:WithinOneYear2022-04-3007852508core:WithinOneYear2021-04-3007852508core:BetweenTwoFiveYears2022-04-3007852508core:BetweenTwoFiveYears2021-04-3007852508bus:PrivateLimitedCompanyLtd2021-05-012022-04-3007852508bus:FRS1022021-05-012022-04-3007852508bus:Audited2021-05-012022-04-3007852508bus:FullAccounts2021-05-012022-04-30xbrli:purexbrli:sharesiso4217:GBP