SPARKLE_CS_LTD - Accounts


Company registration number 07455827 (England and Wales)
SPARKLE CS LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
PAGES FOR FILING WITH REGISTRAR
SPARKLE CS LTD
COMPANY INFORMATION
Directors
Mr S Armstrong
Mr T J Ferrer
Mr D H Godfrey
Company number
07455827
Registered office
2nd Floor
Hygeia House
66 College Road
Harrow
Middlesex
United Kingdom
HA1 1BE
Accountants
Lawrence Grant LLP
2nd Floor
Hygeia House
66 College Road
Harrow
Middlesex
United Kingdom
HA1 1BE
SPARKLE CS LTD
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 7
SPARKLE CS LTD
BALANCE SHEET
AS AT
31 DECEMBER 2022
31 December 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Intangible assets
4
4,437,820
3,993,476
Tangible assets
5
1,992
3,049
4,439,812
3,996,525
Current assets
Debtors
6
343,795
362,393
Cash at bank and in hand
298
12,994
344,093
375,387
Creditors: amounts falling due within one year
7
(408,377)
(366,245)
Net current (liabilities)/assets
(64,284)
9,142
Total assets less current liabilities
4,375,528
4,005,667
Creditors: amounts falling due after more than one year
8
(1,245,028)
(962,083)
Net assets
3,130,500
3,043,584
Capital and reserves
Called up share capital
461,559
461,395
Share premium account
3,621,599
3,457,395
Profit and loss reserves
(952,658)
(875,206)
Total equity
3,130,500
3,043,584

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

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

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 23 August 2023 and are signed on its behalf by:
Mr D H Godfrey
Director
Company Registration No. 07455827
SPARKLE CS LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 2 -
1
Accounting policies
Company information

Sparkle CS Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 2nd Floor, Hygeia House, 66 College Road, Harrow, Middlesex, United Kingdom, HA1 1BE.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

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

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable from services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

1.3
Research and development expenditure

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.

1.4
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:

Software
Nil
Patents & licences
Nil
1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Computers
25% on cost

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.

SPARKLE CS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 3 -
1.6
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.

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
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 unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

SPARKLE CS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 4 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
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.

1.11
Employee benefits

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

 

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

1.12
Retirement benefits

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

SPARKLE CS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 5 -
1.13
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
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.

3
Employees

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

2022
2021
Number
Number
Total
4
4
4
Intangible fixed assets
Software
Patents & licences
Total
£
£
£
Cost
At 1 January 2022
3,719,881
273,595
3,993,476
Additions
394,744
49,600
444,344
At 31 December 2022
4,114,625
323,195
4,437,820
Amortisation and impairment
At 1 January 2022 and 31 December 2022
-
0
-
0
-
0
Carrying amount
At 31 December 2022
4,114,625
323,195
4,437,820
At 31 December 2021
3,719,881
273,595
3,993,476
SPARKLE CS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 6 -
5
Tangible fixed assets
Computers
£
Cost
At 1 January 2022
13,410
Additions
1,092
At 31 December 2022
14,502
Depreciation and impairment
At 1 January 2022
10,361
Depreciation charged in the year
2,149
At 31 December 2022
12,510
Carrying amount
At 31 December 2022
1,992
At 31 December 2021
3,049
6
Debtors
2022
2021
Amounts falling due within one year:
£
£
Corporation tax recoverable
85,322
271,344
Other debtors
258,473
91,049
343,795
362,393
7
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans and overdrafts
32,382
50,660
Trade creditors
214,715
190,266
Taxation and social security
2,164
36,193
Other creditors
159,116
89,126
408,377
366,245
8
Creditors: amounts falling due after more than one year
2022
2021
£
£
Bank loans and overdrafts
21,242
29,151
Other creditors
1,223,786
932,932
1,245,028
962,083
SPARKLE CS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 7 -
9
Secured debts
2022
2021
£
£
Other creditor
150,000
150,000
Debenture including fixed charge over all present assets. A first fixed charge over book debts and other debts both present and and a first floating charge over all assets and undertaking both present and future dated 06 October 2014.
10
Financial instruments

Included in creditors due after one year, is a Convertible debt of £150,000 (2021: £150,000) which carries interest at 2% and may be converted into shares at a cost of £0.50 per share within five years. If the debt is repaid, a premium of up to 30% will apply.

 

11
Related party transactions

Included in creditors due after more than one year is a joint loan of £580,915 (2021: £293,933) from the directors D H Godfrey and S Armstrong. The loan is repayable on demand and interest was charged at the rate of 3.5% to the company.

 

12
Directors' transactions
Description
% Rate
Opening balance
Amounts advanced
Closing balance
£
£
£
Director's loan account
-
9,450
350
9,800
9,450
350
9,800

The above loan is to be repaid by 30 September 2023.

2022-12-312022-01-01false23 August 2023CCH SoftwareCCH Accounts Production 2023.200No description of principal activityMr S ArmstrongMr T J FerrerMr D H Godfrey074558272022-01-012022-12-3107455827bus:Director12022-01-012022-12-3107455827bus:Director22022-01-012022-12-3107455827bus:Director32022-01-012022-12-3107455827bus:RegisteredOffice2022-01-012022-12-31074558272022-12-31074558272021-12-3107455827core:ComputerSoftware2022-12-3107455827core:PatentsTrademarksLicencesConcessionsSimilar2022-12-3107455827core:ComputerSoftware2021-12-3107455827core:PatentsTrademarksLicencesConcessionsSimilar2021-12-3107455827core:ComputerEquipment2022-12-3107455827core:ComputerEquipment2021-12-3107455827core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3107455827core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3107455827core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-3107455827core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3107455827core:CurrentFinancialInstruments2022-12-3107455827core:CurrentFinancialInstruments2021-12-3107455827core:Non-currentFinancialInstruments2022-12-3107455827core:Non-currentFinancialInstruments2021-12-3107455827core:ShareCapital2022-12-3107455827core:ShareCapital2021-12-3107455827core:SharePremium2022-12-3107455827core:SharePremium2021-12-3107455827core:RetainedEarningsAccumulatedLosses2022-12-3107455827core:RetainedEarningsAccumulatedLosses2021-12-3107455827core:IntangibleAssetsOtherThanGoodwill2022-01-012022-12-3107455827core:ComputerSoftware2022-01-012022-12-3107455827core:PatentsTrademarksLicencesConcessionsSimilar2022-01-012022-12-3107455827core:ComputerEquipment2022-01-012022-12-31074558272021-01-012021-12-3107455827core:ComputerSoftware2021-12-3107455827core:PatentsTrademarksLicencesConcessionsSimilar2021-12-31074558272021-12-3107455827core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssets2022-01-012022-12-3107455827core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssets2022-01-012022-12-3107455827core:ExternallyAcquiredIntangibleAssets2022-01-012022-12-3107455827core:ComputerEquipment2021-12-3107455827core:WithinOneYear2022-12-3107455827core:WithinOneYear2021-12-3107455827bus:PrivateLimitedCompanyLtd2022-01-012022-12-3107455827bus:SmallCompaniesRegimeForAccounts2022-01-012022-12-3107455827bus:FRS1022022-01-012022-12-3107455827bus:AuditExemptWithAccountantsReport2022-01-012022-12-3107455827bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP