ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2022.0.179 2022.0.179 2022-07-312022-07-31true2021-08-01falseNo description of principal activity43trueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 12768117 2021-08-01 2022-07-31 12768117 2020-08-01 2021-07-31 12768117 2022-07-31 12768117 2021-07-31 12768117 c:Director1 2021-08-01 2022-07-31 12768117 c:Director4 2021-08-01 2022-07-31 12768117 d:PlantMachinery 2021-08-01 2022-07-31 12768117 d:PlantMachinery 2022-07-31 12768117 d:PlantMachinery 2021-07-31 12768117 d:PlantMachinery d:OwnedOrFreeholdAssets 2021-08-01 2022-07-31 12768117 d:ComputerEquipment 2021-08-01 2022-07-31 12768117 d:ComputerEquipment 2022-07-31 12768117 d:ComputerEquipment 2021-07-31 12768117 d:ComputerEquipment d:OwnedOrFreeholdAssets 2021-08-01 2022-07-31 12768117 d:OwnedOrFreeholdAssets 2021-08-01 2022-07-31 12768117 d:DevelopmentCostsCapitalisedDevelopmentExpenditure 2022-07-31 12768117 d:DevelopmentCostsCapitalisedDevelopmentExpenditure 2021-07-31 12768117 d:CurrentFinancialInstruments 2022-07-31 12768117 d:CurrentFinancialInstruments 2021-07-31 12768117 d:CurrentFinancialInstruments d:WithinOneYear 2022-07-31 12768117 d:CurrentFinancialInstruments d:WithinOneYear 2021-07-31 12768117 d:ShareCapital 2022-07-31 12768117 d:ShareCapital 2021-07-31 12768117 d:SharePremium 2022-07-31 12768117 d:SharePremium 2021-07-31 12768117 d:RetainedEarningsAccumulatedLosses 2022-07-31 12768117 d:RetainedEarningsAccumulatedLosses 2021-07-31 12768117 c:FRS102 2021-08-01 2022-07-31 12768117 c:AuditExemptWithAccountantsReport 2021-08-01 2022-07-31 12768117 c:FullAccounts 2021-08-01 2022-07-31 12768117 c:PrivateLimitedCompanyLtd 2021-08-01 2022-07-31 12768117 d:DevelopmentCostsCapitalisedDevelopmentExpenditure d:InternallyGeneratedIntangibleAssets 2021-08-01 2022-07-31 12768117 6 2021-08-01 2022-07-31 iso4217:GBP xbrli:pure

Registered number: 12768117










BREATHABLOK LIMITED








UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 JULY 2022

 
BREATHABLOK LIMITED
 

CONTENTS



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


 
BREATHABLOK LIMITED
 
  
CHARTERED ACCOUNTANTS' REPORT TO THE BOARD OF DIRECTORS ON THE PREPARATION OF THE UNAUDITED STATUTORY FINANCIAL STATEMENTS OF BREATHABLOK LIMITED
FOR THE YEAR ENDED 31 JULY 2022

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Breathablok Limited for the year ended 31 July 2022 which comprise  the Balance sheet and the related notes from the Company's accounting records and from information and explanations you have given us.

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

This report is made solely to the Board of directors of Breathablok Limited, as a body, in accordance with the terms of our engagement letter dated 6 August 2020Our work has been undertaken solely to prepare for your approval the financial statements of Breathablok Limited  and state those matters that we have agreed to state to the Board of directors of Breathablok Limited, as a body, in this report in accordance with ICAEW Technical Release TECH07/16AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Breathablok Limited and its Board of directors, as a body, for our work or for this report. 

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

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

  

BAGINSKY COHEN
CHARTERED ACCOUNTANTS
930 HIGH ROAD
LONDON
N12 9RT
27 July 2023
Page 1

 
BREATHABLOK LIMITED
REGISTERED NUMBER: 12768117

BALANCE SHEET
AS AT 31 JULY 2022

As restated
As restated
2022
2022
2021
2021
Note
£
£
£
£

FIXED ASSETS
  

Intangible assets
 4 
1,563,859
850,395

Tangible assets
 5 
51,433
21,353

Investments
 6 
1,500,487
-

  
3,115,779
871,748

CURRENT ASSETS
  

Debtors: amounts falling due within one year
 7 
277,100
434,350

Cash at bank and in hand
 8 
1,340,286
2,166,063

  
1,617,386
2,600,413

Creditors: amounts falling due within one year
 9 
(30,139)
(101,651)

NET CURRENT ASSETS
  
 
 
1,587,247
 
 
2,498,762

  

NET ASSETS
  
4,703,026
3,370,510


CAPITAL AND RESERVES
  

Called up share capital 
  
1,320
1,040

Share premium account
  
4,834,439
3,334,759

Profit and loss account
  
(132,733)
34,711

  
4,703,026
3,370,510


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 comprehensive income 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 on 27 July 2023.


A. I. SPRAGUE
R. M. BERELOWITZ
Director
Director
Page 2

 
BREATHABLOK LIMITED
REGISTERED NUMBER: 12768117

BALANCE SHEET (CONTINUED)
AS AT 31 JULY 2022


Page 3

 
BREATHABLOK LIMITED
 

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

1.ACCOUNTING POLICIES

 
1.1

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 preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Company's accounting policies (see note 2).

The following principal accounting policies have been applied:

 
1.2

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.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

  
1.3

RESEARCH AND DEVELOPMENT

In the research phase of an internal project it is not possible to demonstrate that the project will generate future economic benefits and hence all expenditure on research shall be recognised as an expense when it is incurred. Intangible assets are recognised from the development phase of a project if and only if the following specific criteria are met:
• an asset is created that can be identified (such as software and new processes);
• the project from which the asset arises meets the company's criteria for assessing technical feasibility; 
• it is probable that the asset created will generate future economic benefits; and
• the development cost of the asset can be measured reliably.
The capitalised development costs are subsequently amortised on a straight line basis over their useful economic lives. At the period ended 31 July 2022, the development phase was ongoing and therefore the asset has not been amortised and the expected life of the project has not been determined.
iIf it is not possible to distinguish between the research phase and the development phase of an internal project, the expenditure is treated as if it were all incurred in the research phase only.

Page 4

 
BREATHABLOK LIMITED
 

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

1.ACCOUNTING POLICIES (CONTINUED)

 
1.4

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.

 
1.5

TAXATION

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

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

 
1.6

TANGIBLE FIXED ASSETS

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

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

Depreciation is provided on the following basis:

Plant and machinery
-
10%
per annum
Computer equipment
-
25%
per annum

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.

 
1.7

VALUATION OF INVESTMENTS

Investments in subsidiaries are measured at cost less accumulated impairment.

Investments in unlisted Company shares, whose market value can be reliably determined, are remeasured to market value at each balance sheet date. Gains and losses on remeasurement are recognised in the Statement of comprehensive income for the period. Where market value cannot be reliably determined, such investments are stated at historic cost less impairment.

 
1.8

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

 
BREATHABLOK LIMITED
 

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

1.ACCOUNTING POLICIES (CONTINUED)

 
1.9

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.

 
1.10

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.

 
1.11

FINANCIAL INSTRUMENTS

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

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


2.



JUDGMENTS IN APPLYING ACCOUNTING POLICIES AND KEY SOURCES OF ESTIMATION UNCERTAINTY

In the application of the Company's accounting policies, which are described in note 1, management is required to make judgements, estimates and assumptions about the carrying value of assets and liabilities that are not readily apparent from other sources. The estimates and underlying assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from those 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 if the revision affects only that period or in the period of the revision and future periods if the revision affects both current and future periods.


3.


EMPLOYEES

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

Page 6

 
BREATHABLOK LIMITED
 

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

4.


INTANGIBLE ASSETS




Development expenditure

£



COST


At 1 August 2021
850,395


Additions - internal
713,464



At 31 July 2022

1,563,859






NET BOOK VALUE



At 31 July 2022
1,563,859



At 31 July 2021
850,395




5.


TANGIBLE FIXED ASSETS





Plant and machinery
Computer equipment
Total

£
£
£



COST OR VALUATION


At 1 August 2021
21,353
-
21,353


Additions
28,234
9,073
37,307



At 31 July 2022

49,587
9,073
58,660



DEPRECIATION


Charge for the year on owned assets
4,959
2,268
7,227



At 31 July 2022

4,959
2,268
7,227



NET BOOK VALUE



At 31 July 2022
44,628
6,805
51,433



At 31 July 2021
21,353
-
21,353

Page 7

 
BREATHABLOK LIMITED
 

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

6.


FIXED ASSET INVESTMENTS





Investments in subsidiary companies
Unlisted investments
Total

£
£
£



COST OR VALUATION


Additions
1
1,500,486
1,500,487



At 31 July 2022
1
1,500,486
1,500,487





7.


DEBTORS

2022
2021
£
£


Amounts owed by group undertakings
63,033
-

Other debtors
774
467

Prepayments and accrued income
24,740
245,330

Corporation tax -  R&D tax credit
188,553
188,553

277,100
434,350



8.


CASH AND CASH EQUIVALENTS

2022
2021
£
£

Cash at bank and in hand
1,340,286
2,166,063



9.


CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

2022
2021
£
£

Trade creditors
3,480
-

Accruals and deferred income
26,659
101,651

30,139
101,651



Page 8