Cubed Group Ltd - Period Ending 2023-03-31

Cubed Group Ltd - Period Ending 2023-03-31


Cubed Group Ltd 10565304 false 2022-04-01 2023-03-31 2023-03-31 The principal activity of the company is Activities of other holding companies not elsewhere classified Digita Accounts Production Advanced 6.30.9574.0 true false true 10565304 2022-04-01 2023-03-31 10565304 2023-03-31 10565304 bus:Director1 1 2023-03-31 10565304 core:CurrentFinancialInstruments 2023-03-31 10565304 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 10565304 core:Goodwill 2023-03-31 10565304 core:AdditionsToInvestments 2023-03-31 10565304 core:FurnitureFittingsToolsEquipment 2023-03-31 10565304 core:AllSubsidiaries 2023-03-31 10565304 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2023-03-31 10565304 bus:SmallEntities 2022-04-01 2023-03-31 10565304 bus:AuditExemptWithAccountantsReport 2022-04-01 2023-03-31 10565304 bus:FullAccounts 2022-04-01 2023-03-31 10565304 bus:SmallCompaniesRegimeForAccounts 2022-04-01 2023-03-31 10565304 bus:RegisteredOffice 2022-04-01 2023-03-31 10565304 bus:Director1 2022-04-01 2023-03-31 10565304 bus:Director1 1 2022-04-01 2023-03-31 10565304 bus:PrivateLimitedCompanyLtd 2022-04-01 2023-03-31 10565304 core:Goodwill 2022-04-01 2023-03-31 10565304 core:IntangibleAssetsOtherThanGoodwill 2022-04-01 2023-03-31 10565304 core:ComputerEquipment 2022-04-01 2023-03-31 10565304 core:FurnitureFittingsToolsEquipment 2022-04-01 2023-03-31 10565304 core:LeaseholdImprovements 2022-04-01 2023-03-31 10565304 core:PlantMachinery 2022-04-01 2023-03-31 10565304 core:AllSubsidiaries 2022-04-01 2023-03-31 10565304 core:AllSubsidiaries core:RenderingOrReceivingServices 2022-04-01 2023-03-31 10565304 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2022-04-01 2023-03-31 10565304 countries:EnglandWales 2022-04-01 2023-03-31 10565304 2022-03-31 10565304 bus:Director1 1 2022-03-31 10565304 core:Goodwill 2022-03-31 10565304 core:FurnitureFittingsToolsEquipment 2022-03-31 10565304 core:AllSubsidiaries 2022-03-31 10565304 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2022-03-31 10565304 2021-04-01 2022-03-31 10565304 2022-03-31 10565304 bus:Director1 1 2022-03-31 10565304 core:CurrentFinancialInstruments 2022-03-31 10565304 core:CurrentFinancialInstruments core:WithinOneYear 2022-03-31 10565304 core:Goodwill 2022-03-31 10565304 core:FurnitureFittingsToolsEquipment 2022-03-31 10565304 core:AllSubsidiaries 2022-03-31 10565304 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2022-03-31 10565304 bus:Director1 1 2021-04-01 2022-03-31 10565304 core:AllSubsidiaries 2021-04-01 2022-03-31 10565304 core:AllSubsidiaries core:RenderingOrReceivingServices 2021-04-01 2022-03-31 10565304 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2021-04-01 2022-03-31 10565304 2021-03-31 10565304 bus:Director1 1 2021-03-31 10565304 core:AllSubsidiaries 2021-03-31 10565304 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2021-03-31 iso4217:GBP xbrli:pure

Registration number: 10565304

Cubed Group Ltd

Unaudited Filleted Financial Statements

for the Year Ended 31 March 2023

 

Cubed Group Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 12

 

Cubed Group Ltd

Company Information

Director

Mr Duncan Cook

Registered office

Telephone House
18 Christchurch Road
Bournemouth
Dorset
BH1 3NE

Accountants

Clear Vision Financial Management Limited
Chartered Management Accountants
3 Victoria Place
Love Lane
Romsey
Hampshire
SO51 8DE

 

Cubed Group Ltd

(Registration number: 10565304)
Balance Sheet as at 31 March 2023

Note

2023
£

2022
£

Fixed assets

 

Intangible assets

4

6,758

7,908

Tangible assets

5

18,596

11,928

Investments

6

4,963,623

-

 

4,988,977

19,836

Current assets

 

Debtors

7

1,421,802

1,870,857

Cash at bank and in hand

 

684,029

1,017,356

 

2,105,831

2,888,213

Creditors: Amounts falling due within one year

8

(2,438,704)

(1,165,955)

Net current (liabilities)/assets

 

(332,873)

1,722,258

Total assets less current liabilities

 

4,656,104

1,742,094

Provisions for liabilities

(764)

-

Net assets

 

4,655,340

1,742,094

Capital and reserves

 

Called up share capital

2,463,602

100

Retained earnings

2,191,738

1,741,994

Shareholders' funds

 

4,655,340

1,742,094

For the financial year ending 31 March 2023 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 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 director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 14 December 2023
 

 

Cubed Group Ltd

(Registration number: 10565304)
Balance Sheet as at 31 March 2023

.........................................
Mr Duncan Cook
Director

 

Cubed Group Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

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:
Telephone House
18 Christchurch Road
Bournemouth
Dorset
BH1 3NE

These financial statements were authorised for issue by the director on 14 December 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 sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/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.

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.

 

Cubed Group Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

Tax

The tax expense for the period comprises 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

Fixtures and Fittings

10% Straight Line

Office Equipment

33% Straight Line

Other Tangible Fixed Assets

20% Reducing Balance

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

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:

 

Cubed Group Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

Asset class

Amortisation method and rate

Intangible Assets

10% Straight Line

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

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.

Trade 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.

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 initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

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.

 

Cubed Group Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

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 1 (2022 - 4).

 

Cubed Group Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 April 2022

11,500

11,500

At 31 March 2023

11,500

11,500

Amortisation

At 1 April 2022

3,592

3,592

Amortisation charge

1,150

1,150

At 31 March 2023

4,742

4,742

Carrying amount

At 31 March 2023

6,758

6,758

At 31 March 2022

7,908

7,908

5

Tangible assets

Furniture, fittings and equipment
 £

Total
£

Cost or valuation

At 1 April 2022

139,901

139,901

Additions

11,380

11,380

Disposals

(107)

(107)

At 31 March 2023

151,174

151,174

Depreciation

At 1 April 2022

127,973

127,973

Charge for the year

4,605

4,605

At 31 March 2023

132,578

132,578

Carrying amount

At 31 March 2023

18,596

18,596

At 31 March 2022

11,928

11,928

6

Investments

2023
£

2022
£

Investments in subsidiaries

4,963,623

-

 

Cubed Group Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

Subsidiaries

£

Cost or valuation

Additions

4,963,623

Provision

Carrying amount

At 31 March 2023

4,963,623

7

Debtors

Current

Note

2023
£

2022
£

Trade debtors

 

123,564

99,661

Amounts owed by related parties

9

1,295,916

1,312,690

Other debtors

 

2,322

458,506

   

1,421,802

1,870,857

8

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Trade creditors

 

26,996

11,076

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

9

1,142,762

1,138,074

Taxation and social security

 

-

13,631

Accruals and deferred income

 

-

2,917

Other creditors

 

1,268,946

257

 

2,438,704

1,165,955

 

Cubed Group Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

9

Related party transactions

Transactions with the director

2023

At 1 April 2022
£

Advances to director
£

Repayments by director
£

At 31 March 2023
£

Mr Duncan Cook

0% Loan

459,268

789,774

(2,501,737)

(1,252,694)

         
       

 

2022

At 1 April 2021
£

Advances to director
£

Repayments by director
£

At 31 March 2022
£

Mr Duncan Cook

0% Loan

45,074

460,198

(46,004)

459,268

         
       

 

Dividends paid to the director

   

2023
£

 

2022
£

Mr Duncan Cook

       

 

-

 

-

         

Income and receivables from related parties

2023

Subsidiary
£

Receipt of services

11,550

2022

Subsidiary
£

Receipt of services

11,550

Loans to related parties

2023

Entities with joint control or significant influence
£

Total
£

At start of period

1,116,470

1,116,470

At end of period

1,116,470

1,116,470

 

Cubed Group Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

2022

Entities with joint control or significant influence
£

Total
£

At start of period

1,211,000

1,211,000

Advanced

70,000

70,000

Repaid

(164,530)

(164,530)

At end of period

1,116,470

1,116,470

 

Cubed Group Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

Terms of loans to related parties

Fourmation Developments Ltd is a company under joint control of the director. There were no conditions attached to this loan which is interest free.
 During the year there was a loan from 3 Sided Cube Design Ltd which is a 100% subsidiary company. There are no conditions attached to the loan which is interest free.
 

Loans from related parties

2023

Subsidiary
£

Total
£

At start of period

941,853

941,853

Advanced

550,000

550,000

Repaid

(528,537)

(528,537)

At end of period

963,316

963,316

2022

Subsidiary
£

Total
£

At start of period

390,909

390,909

Advanced

982,358

982,358

Repaid

(431,414)

(431,414)

At end of period

941,853

941,853