AIR_CONTROL_ENTECH_LIMITE - Accounts


Company registration number SC551681 (Scotland)
AIR CONTROL ENTECH LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
PAGES FOR FILING WITH REGISTRAR
AIR CONTROL ENTECH LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
AIR CONTROL ENTECH LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2022
31 December 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Intangible assets
3
219,053
163,326
Tangible assets
4
199,182
248,440
418,235
411,766
Current assets
Stocks
21,380
21,380
Debtors
5
385,498
311,518
Cash at bank and in hand
32,228
40,655
439,106
373,553
Creditors: amounts falling due within one year
6
(308,525)
(262,721)
Net current assets
130,581
110,832
Total assets less current liabilities
548,816
522,598
Creditors: amounts falling due after more than one year
7
(401,515)
(383,934)
Net assets
147,301
138,664
Capital and reserves
Called up share capital
1
1
Share premium account
706,695
706,695
Profit and loss reserves
(559,395)
(568,032)
Total equity
147,301
138,664

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.

AIR CONTROL ENTECH LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2022
31 December 2022
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 20 September 2023 and are signed on its behalf by:
MR D R SMITH
Mr D R Smith
Director
Company Registration No. SC551681
AIR CONTROL ENTECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 3 -
1
Accounting policies
Company information

Air Control Entech Limited is a private company limited by shares incorporated in Scotland. The registered office is Units 12-13, Murcar Commercial Park, Denmore Road, Bridge of Don, Aberdeen, United Kingdom, AB23 8JW.

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
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 goods and 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.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from contracts for the provision of professional 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

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.

1.5
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.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

AIR CONTROL ENTECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 4 -

Once commercially developed and complete 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:

Development costs
20% straight line
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 property
20% straight line
Plant and machinery
20% straight line
Fixtures and fittings
20% straight line
Computer equipment
20% straight line
Motor vehicles
20% 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
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.

1.8
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.9
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.

1.10
Financial instruments

The Company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade debtors and creditors. These are measured at amortised cost and 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.

AIR CONTROL ENTECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 5 -
1.11
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.

1.12
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, 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.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.14
Retirement benefits

The company operates a defined contribution plan for it's employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company has no further payment obligations. The contributions are recognised as an expense in the Statement of comprehensive income when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the company in independently administered funds.

AIR CONTROL ENTECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 6 -
1.15
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.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.16
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

Government grants received do not specify performance conditions and are recognised in income when the proceeds are received or receivable.

2
Employees

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

2022
2021
Number
Number
Total
10
8
3
Intangible fixed assets
Development costs
£
Cost
At 1 January 2022
163,326
Additions - internally developed
55,727
At 31 December 2022
219,053
Amortisation and impairment
At 1 January 2022 and 31 December 2022
-
0
Carrying amount
At 31 December 2022
219,053
At 31 December 2021
163,326
AIR CONTROL ENTECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 7 -
4
Tangible fixed assets
Leasehold property
Plant and machinery
Fixtures and fittings
Computer equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2022
74,459
294,539
6,697
19,304
66,400
461,399
Additions
8,051
5,759
2,795
3,824
31,000
51,429
At 31 December 2022
82,510
300,298
9,492
23,128
97,400
512,828
Depreciation and impairment
At 1 January 2022
56,426
115,395
4,050
10,528
26,560
212,959
Depreciation charged in the year
15,839
59,462
1,572
4,334
19,480
100,687
At 31 December 2022
72,265
174,857
5,622
14,862
46,040
313,646
Carrying amount
At 31 December 2022
10,245
125,441
3,870
8,266
51,360
199,182
At 31 December 2021
18,033
179,144
2,647
8,776
39,840
248,440
5
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
241,182
42,996
Corporation tax recoverable
46,434
78,109
Other debtors
97,882
190,413
385,498
311,518
6
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans
5,915
7,109
Trade creditors
80,045
88,526
Taxation and social security
99,303
89,765
Other creditors
123,262
77,321
308,525
262,721

Included within other creditors are obligations under finance lease agreements of £24,902 (2021 - £25,101) which are secured over the asset to which they relate.

AIR CONTROL ENTECH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 8 -
7
Creditors: amounts falling due after more than one year
2022
2021
£
£
Bank loans and overdrafts
37,365
41,952
Other creditors
364,150
341,982
401,515
383,934

Included within other creditors are obligations under finance lease agreements of £59,150 (2021 - £56,982) which are secured over the asset to which they relate.

 

Also included within other creditors are convertible loan notes of £305,000 inclusive of accrued interest of £55,000 (2021 - £285,000 inclusive of accrued interest of £35,000). Post year end, on the 17 May 2023, the convertible loan notes and accrued interest were converted to equity.

8
Financial commitments, guarantees and contingent liabilities

Security in the form of a fixed and floating charge over all property of the company has been provided in relation to an invoice factoring facility.

9
Operating lease commitments
Lessee

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

2022
2021
£
£
146,061
182,399
10
Related party transactions

At the year end £64,792 (2021 - £64,792) was due to the company from the directors.

 

2022-12-312022-01-01false20 September 2023CCH SoftwareCCH Accounts Production 2023.200No description of principal activityMr K HopeMr B G L NicholsMr D R SmithSC5516812022-01-012022-12-31SC5516812022-12-31SC5516812021-12-31SC551681core:DevelopmentCostsCapitalisedDevelopmentExpenditure2022-12-31SC551681core:DevelopmentCostsCapitalisedDevelopmentExpenditure2021-12-31SC551681core:LeaseholdImprovements2022-12-31SC551681core:PlantMachinery2022-12-31SC551681core:FurnitureFittings2022-12-31SC551681core:ComputerEquipment2022-12-31SC551681core:MotorVehicles2022-12-31SC551681core:LeaseholdImprovements2021-12-31SC551681core:PlantMachinery2021-12-31SC551681core:FurnitureFittings2021-12-31SC551681core:ComputerEquipment2021-12-31SC551681core:MotorVehicles2021-12-31SC551681core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-31SC551681core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-31SC551681core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-31SC551681core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-31SC551681core:CurrentFinancialInstruments2022-12-31SC551681core:CurrentFinancialInstruments2021-12-31SC551681core:Non-currentFinancialInstruments2022-12-31SC551681core:Non-currentFinancialInstruments2021-12-31SC551681core:ShareCapital2022-12-31SC551681core:ShareCapital2021-12-31SC551681core:SharePremium2022-12-31SC551681core:SharePremium2021-12-31SC551681core:RetainedEarningsAccumulatedLosses2022-12-31SC551681core:RetainedEarningsAccumulatedLosses2021-12-31SC551681bus:Director32022-01-012022-12-31SC551681core:IntangibleAssetsOtherThanGoodwill2022-01-012022-12-31SC551681core:DevelopmentCostsCapitalisedDevelopmentExpenditure2022-01-012022-12-31SC551681core:LeaseholdImprovements2022-01-012022-12-31SC551681core:PlantMachinery2022-01-012022-12-31SC551681core:FurnitureFittings2022-01-012022-12-31SC551681core:ComputerEquipment2022-01-012022-12-31SC551681core:MotorVehicles2022-01-012022-12-31SC5516812021-01-012021-12-31SC551681core:DevelopmentCostsCapitalisedDevelopmentExpenditure2021-12-31SC551681core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:InternallyGeneratedIntangibleAssets2022-01-012022-12-31SC551681core:LeaseholdImprovements2021-12-31SC551681core:PlantMachinery2021-12-31SC551681core:FurnitureFittings2021-12-31SC551681core:ComputerEquipment2021-12-31SC551681core:MotorVehicles2021-12-31SC5516812021-12-31SC551681core:WithinOneYear2022-12-31SC551681core:WithinOneYear2021-12-31SC551681bus:PrivateLimitedCompanyLtd2022-01-012022-12-31SC551681bus:SmallCompaniesRegimeForAccounts2022-01-012022-12-31SC551681bus:FRS1022022-01-012022-12-31SC551681bus:AuditExemptWithAccountantsReport2022-01-012022-12-31SC551681bus:Director12022-01-012022-12-31SC551681bus:Director22022-01-012022-12-31SC551681bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP