Noxcrew Ltd - Period Ending 2022-07-31

Noxcrew Ltd - Period Ending 2022-07-31


Noxcrew Ltd 09149464 false 2021-08-01 2022-07-31 2022-07-31 The principal activity of the company is publishing of computer games. Digita Accounts Production Advanced 6.30.9574.0 true false true 09149464 2021-08-01 2022-07-31 09149464 2022-07-31 09149464 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2022-07-31 09149464 core:CurrentFinancialInstruments 2022-07-31 09149464 core:CurrentFinancialInstruments core:WithinOneYear 2022-07-31 09149464 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2022-07-31 09149464 core:PatentsTrademarksLicencesConcessionsSimilar 2022-07-31 09149464 core:OtherPropertyPlantEquipment 2022-07-31 09149464 bus:SmallEntities 2021-08-01 2022-07-31 09149464 bus:AuditExemptWithAccountantsReport 2021-08-01 2022-07-31 09149464 bus:FullAccounts 2021-08-01 2022-07-31 09149464 bus:SmallCompaniesRegimeForAccounts 2021-08-01 2022-07-31 09149464 bus:RegisteredOffice 2021-08-01 2022-07-31 09149464 bus:Director1 2021-08-01 2022-07-31 09149464 bus:Director2 2021-08-01 2022-07-31 09149464 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2021-08-01 2022-07-31 09149464 bus:PrivateLimitedCompanyLtd 2021-08-01 2022-07-31 09149464 core:ComputerSoftware 2021-08-01 2022-07-31 09149464 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2021-08-01 2022-07-31 09149464 core:PatentsTrademarksLicencesConcessionsSimilar 2021-08-01 2022-07-31 09149464 core:OfficeEquipment 2021-08-01 2022-07-31 09149464 core:OtherPropertyPlantEquipment 2021-08-01 2022-07-31 09149464 1 2021-08-01 2022-07-31 09149464 countries:EnglandWales 2021-08-01 2022-07-31 09149464 2021-07-31 09149464 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2021-07-31 09149464 core:PatentsTrademarksLicencesConcessionsSimilar 2021-07-31 09149464 core:OtherPropertyPlantEquipment 2021-07-31 09149464 2020-08-01 2021-07-31 09149464 2021-07-31 09149464 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2021-07-31 09149464 core:CurrentFinancialInstruments 2021-07-31 09149464 core:CurrentFinancialInstruments core:WithinOneYear 2021-07-31 09149464 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2021-07-31 09149464 core:PatentsTrademarksLicencesConcessionsSimilar 2021-07-31 09149464 core:OtherPropertyPlantEquipment 2021-07-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 09149464

Noxcrew Ltd

Unaudited Filleted Financial Statements

for the Year Ended 31 July 2022

 

Noxcrew Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 9

 

Noxcrew Ltd

Company Information

Directors

Mr S Panic

Mr C Roesbeke

Registered office

71-75 Shelton Street
Covent Garden
London
WC2H 9JQ

Accountants

RWB CA Limited
Northgate House
North Gate
New Basford
Nottingham
NG7 7BQ

 

Noxcrew Ltd

(Registration number: 09149464)
Balance Sheet as at 31 July 2022

Note

2022
£

2021
£

Fixed assets

 

Intangible assets

4

16,326

16,186

Tangible assets

5

17,520

29,035

 

33,846

45,221

Current assets

 

Debtors

6

793,670

552,470

Cash at bank and in hand

 

1,046,600

1,534,975

 

1,840,270

2,087,445

Creditors: Amounts falling due within one year

7

(36,477)

(107,703)

Net current assets

 

1,803,793

1,979,742

Total assets less current liabilities

 

1,837,639

2,024,963

Provisions for liabilities

(3,344)

(5,517)

Net assets

 

1,834,295

2,019,446

Capital and reserves

 

Called up share capital

8

100

100

Retained earnings

1,834,195

2,019,346

Shareholders' funds

 

1,834,295

2,019,446

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

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

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

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 28 June 2023 and signed on its behalf by:

 

Noxcrew Ltd

(Registration number: 09149464)
Balance Sheet as at 31 July 2022

.........................................
Mr S Panic
Director

 

Noxcrew Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2022

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
71-75 Shelton Street
Covent Garden
London
WC2H 9JQ
England & Wales

These financial statements were authorised for issue by the Board on 28 June 2023.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Going concern

The financial statements have been prepared on a going concern basis.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the provision of services in the ordinary course of the company’s activities.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rate on the date when the fair value is re-measured.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

 

Noxcrew Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2022

Tax

The tax expense for the period comprises deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

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

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Office equipment

33% Straight Line

Intangible assets

Separately acquired trademarks and licences are shown at historical cost.

Trademarks, licences (including software) and customer-related intangible assets acquired in a business combination are recognised at fair value at the acquisition date.

Trademarks, licences and customer-related intangible assets have a finite useful life and are carried at cost less accumulated amortisation and any accumulated impairment losses.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Trademarks

10% straight line

Software assets

3 year straight line

 

Noxcrew Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2022

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are initially recognised at the transaction price. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised at the transaction price.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 11 (2021 - 5).

 

Noxcrew Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2022

4

Intangible assets

Trademarks, patents and licenses
 £

Software development costs
 £

Total
£

Cost or valuation

At 1 August 2021

20,414

777

21,191

Additions acquired separately

2,588

-

2,588

At 31 July 2022

23,002

777

23,779

Amortisation

At 1 August 2021

4,852

153

5,005

Amortisation charge

2,189

259

2,448

At 31 July 2022

7,041

412

7,453

Carrying amount

At 31 July 2022

15,961

365

16,326

At 31 July 2021

15,562

624

16,186

5

Tangible assets

Other tangible assets
£

Total
£

Cost or valuation

At 1 August 2021

82,195

82,195

Additions

7,313

7,313

Disposals

(699)

(699)

At 31 July 2022

88,809

88,809

Depreciation

At 1 August 2021

53,160

53,160

Charge for the year

18,129

18,129

At 31 July 2022

71,289

71,289

Carrying amount

At 31 July 2022

17,520

17,520

At 31 July 2021

29,035

29,035

 

Noxcrew Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2022

6

Debtors

Note

2022
£

2021
£

Trade debtors

 

15,000

-

Amounts owed by group undertakings and undertakings in which the company has a participating interest

9

720,684

470,000

Prepayments

 

9,710

13,302

Other debtors

 

48,276

69,168

 

793,670

552,470

 

Noxcrew Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2022

7

Creditors

Creditors: amounts falling due within one year

2022
£

2021
£

Due within one year

Trade creditors

29,637

32,110

Taxation and social security

-

65,300

Accruals and deferred income

3,096

7,207

Other creditors

3,744

3,086

36,477

107,703

8

Share capital

Allotted, called up and fully paid shares

 

2022

2021

 

No.

£

No.

£

Ordinary Shares of £1 each

100

100

100

100

         

9

Related party transactions

The company remunerates the directors with a combination of salary and dividends, all of which are deemed to be within the normal course of business.

10

Parent and ultimate parent undertaking

The company's immediate parent is Noxcrew Holdings Ltd, incorporated in England and Wales.