Vivantio Limited - Period Ending 2022-11-30

Vivantio Limited - Period Ending 2022-11-30


Vivantio Limited 04952363 false 2021-12-01 2022-11-30 2022-11-30 The principal activity of the company is that of business and technology consultants Digita Accounts Production Advanced 6.30.9574.0 true true true 04952363 2021-12-01 2022-11-30 04952363 2022-11-30 04952363 core:CapitalRedemptionReserve 2022-11-30 04952363 core:RetainedEarningsAccumulatedLosses 2022-11-30 04952363 core:ShareCapital 2022-11-30 04952363 core:SharePremium 2022-11-30 04952363 core:CurrentFinancialInstruments 2022-11-30 04952363 core:CurrentFinancialInstruments core:WithinOneYear 2022-11-30 04952363 core:Non-currentFinancialInstruments 2022-11-30 04952363 core:Non-currentFinancialInstruments core:AfterOneYear 2022-11-30 04952363 core:ConstructionInProgressAssetsUnderConstruction 2022-11-30 04952363 core:FurnitureFittings 2022-11-30 04952363 bus:SmallEntities 2021-12-01 2022-11-30 04952363 bus:AuditExemptWithAccountantsReport 2021-12-01 2022-11-30 04952363 bus:FullAccounts 2021-12-01 2022-11-30 04952363 bus:SmallCompaniesRegimeForAccounts 2021-12-01 2022-11-30 04952363 bus:RegisteredOffice 2021-12-01 2022-11-30 04952363 bus:Director3 2021-12-01 2022-11-30 04952363 bus:PrivateLimitedCompanyLtd 2021-12-01 2022-11-30 04952363 core:ComputerEquipment 2021-12-01 2022-11-30 04952363 core:ConstructionInProgressAssetsUnderConstruction 2021-12-01 2022-11-30 04952363 core:FurnitureFittings 2021-12-01 2022-11-30 04952363 core:OfficeEquipment 2021-12-01 2022-11-30 04952363 1 2021-12-01 2022-11-30 04952363 countries:EnglandWales 2021-12-01 2022-11-30 04952363 2021-11-30 04952363 core:ConstructionInProgressAssetsUnderConstruction 2021-11-30 04952363 core:FurnitureFittings 2021-11-30 04952363 2020-12-01 2021-11-30 04952363 2021-11-30 04952363 core:CapitalRedemptionReserve 2021-11-30 04952363 core:RetainedEarningsAccumulatedLosses 2021-11-30 04952363 core:ShareCapital 2021-11-30 04952363 core:SharePremium 2021-11-30 04952363 core:CurrentFinancialInstruments 2021-11-30 04952363 core:CurrentFinancialInstruments core:WithinOneYear 2021-11-30 04952363 core:Non-currentFinancialInstruments 2021-11-30 04952363 core:Non-currentFinancialInstruments core:AfterOneYear 2021-11-30 04952363 core:ConstructionInProgressAssetsUnderConstruction 2021-11-30 04952363 core:FurnitureFittings 2021-11-30 iso4217:GBP xbrli:pure

Registration number: 04952363

Vivantio Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 November 2022

 

Vivantio Limited

Contents

Balance Sheet

1 to 2

Notes to the Unaudited Financial Statements

3 to 7

 

Vivantio Limited

(Registration number: 04952363)
Balance Sheet as at 30 November 2022

Note

2022
£

2021
£

Fixed assets

 

Tangible assets

4

14,985

14,881

Current assets

 

Debtors

5

606,774

388,893

Cash at bank and in hand

 

262,027

558,022

 

868,801

946,915

Creditors: Amounts falling due within one year

6

(895,174)

(654,728)

Net current (liabilities)/assets

 

(26,373)

292,187

Total assets less current liabilities

 

(11,388)

307,068

Creditors: Amounts falling due after more than one year

6

(103,333)

(143,333)

Net (liabilities)/assets

 

(114,721)

163,735

Capital and reserves

 

Called up share capital

100

100

Share premium reserve

169,980

169,980

Capital redemption reserve

20

20

Profit and loss account

(284,821)

(6,365)

Total equity

 

(114,721)

163,735

 

Vivantio Limited

(Registration number: 04952363)
Balance Sheet as at 30 November 2022

For the financial year ending 30 November 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's 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 director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

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 director has not delivered to the registrar a copy of the Profit and Loss Account.

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.

Approved and authorised by the director on 21 August 2023
 

G J Rich
Director

   
     
 

Vivantio Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 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:
Regus - Redwood House
Brotherswood Court
Almondsbury
Bristol
BS32 4QW

These financial statements were authorised for issue by the director on 21 August 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 - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

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 directors have reviewed projections and budgets for the next twelve months in making an assessment of the appropriateness of the use of the going concern basis. Following this review, the directors consider there to be little impact on the company’s ability to act as a going concern.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of software products and licences in the ordinary course of the company’s activities. Turnover is shown net of value added tax, returns, rebates and discounts.

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.

Where income is received in advance of the service being provided in a future accounting period, the applicable revenue is recognised as deferred income and shown within other creditors.

 

Vivantio Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2022

Foreign currency transactions and balances

Transactions in foreign currencies are recorded at the exchange rate ruling at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated at the closing rates at the balance sheet date. All exchange differences are included in the profit and loss account.

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.

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

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

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

Furniture and fittings

25% reducing balance

Office equipment

25% reducing balance

Computer equipment

25% reducing balance

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Debtors

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

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. 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.

 

Vivantio Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2022

Creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors 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 initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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.

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 the director) during the year was 23 (2021 - 17).

 

Vivantio Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2022

4

Tangible assets

Office and computer equipment
 £

Furniture and fittings
£

Total
£

Cost or valuation

At 1 December 2021

114,786

11,374

126,160

Additions

7,974

-

7,974

Disposals

(75,127)

-

(75,127)

At 30 November 2022

47,633

11,374

59,007

Depreciation

At 1 December 2021

100,385

10,894

111,279

Charge for the year

4,875

120

4,995

Eliminated on disposal

(72,252)

-

(72,252)

At 30 November 2022

33,008

11,014

44,022

Carrying amount

At 30 November 2022

14,625

360

14,985

At 30 November 2021

14,401

480

14,881

5

Debtors

Current

2022
£

2021
£

Trade debtors

180,329

113,386

Prepayments

19,658

37,922

Other debtors

406,787

237,585

 

606,774

388,893

 

Vivantio Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2022

6

Creditors

Due within one year

Note

2022
£

2021
£

 

Loans and borrowings

7

40,000

40,000

Trade creditors

 

21,797

13,042

Social security and other taxes

 

118,312

85,002

Other creditors

 

4,352

2,368

Accruals

 

710,713

514,316

 

895,174

654,728

Due after one year

 

Loans and borrowings

7

103,333

143,333

7

Loans and borrowings

2022
£

2021
£

Non-current loans and borrowings

Bank borrowings

103,333

143,333

2022
£

2021
£

Current loans and borrowings

Bank borrowings

40,000

40,000

8

Parent and ultimate parent undertaking

The parent and the ultimate parent is Vivantio Holdings Inc, incorporated in The United States of America. The registered ofice and principal place of business of Vivantio Holdings Inc is 200 Portland Street Floor 5, Boston, MA, 02114, USA.