BlueLightsDigital Ltd - Period Ending 2023-04-30

BlueLightsDigital Ltd - Period Ending 2023-04-30


BlueLightsDigital Ltd 09430671 false 2022-05-01 2023-04-30 2023-04-30 The principal activity of the company is the provision of bespoke consultancy and training services Digita Accounts Production Advanced 6.30.9574.0 false true 09430671 2022-05-01 2023-04-30 09430671 2023-04-30 09430671 bus:Director2 1 2023-04-30 09430671 bus:OrdinaryShareClass1 2023-04-30 09430671 core:CurrentFinancialInstruments 2023-04-30 09430671 core:CurrentFinancialInstruments core:WithinOneYear 2023-04-30 09430671 core:Non-currentFinancialInstruments 2023-04-30 09430671 core:Non-currentFinancialInstruments core:AfterOneYear 2023-04-30 09430671 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2023-04-30 09430671 core:FurnitureFittingsToolsEquipment 2023-04-30 09430671 1 2023-04-30 09430671 bus:SmallEntities 2022-05-01 2023-04-30 09430671 bus:AuditExemptWithAccountantsReport 2022-05-01 2023-04-30 09430671 bus:FullAccounts 2022-05-01 2023-04-30 09430671 bus:SmallCompaniesRegimeForAccounts 2022-05-01 2023-04-30 09430671 bus:RegisteredOffice 2022-05-01 2023-04-30 09430671 bus:Director1 2022-05-01 2023-04-30 09430671 bus:Director2 2022-05-01 2023-04-30 09430671 bus:Director2 1 2022-05-01 2023-04-30 09430671 bus:OrdinaryShareClass1 2022-05-01 2023-04-30 09430671 bus:PrivateLimitedCompanyLtd 2022-05-01 2023-04-30 09430671 core:ComputerSoftware 2022-05-01 2023-04-30 09430671 core:FurnitureFittingsToolsEquipment 2022-05-01 2023-04-30 09430671 core:OfficeEquipment 2022-05-01 2023-04-30 09430671 core:AllSubsidiaries 2022-05-01 2023-04-30 09430671 core:Subsidiary1 2022-05-01 2023-04-30 09430671 core:Subsidiary1 1 2022-05-01 2023-04-30 09430671 core:Subsidiary1 countries:England 2022-05-01 2023-04-30 09430671 1 2022-05-01 2023-04-30 09430671 countries:AllCountries 2022-05-01 2023-04-30 09430671 2022-04-30 09430671 bus:Director2 1 2022-04-30 09430671 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2022-04-30 09430671 core:CostValuation 2022-04-30 09430671 core:FurnitureFittingsToolsEquipment 2022-04-30 09430671 2021-05-01 2022-04-30 09430671 2022-04-30 09430671 bus:Director2 1 2022-04-30 09430671 bus:OrdinaryShareClass1 2022-04-30 09430671 core:CurrentFinancialInstruments 2022-04-30 09430671 core:CurrentFinancialInstruments core:WithinOneYear 2022-04-30 09430671 core:Non-currentFinancialInstruments 2022-04-30 09430671 core:Non-currentFinancialInstruments core:AfterOneYear 2022-04-30 09430671 core:FurnitureFittingsToolsEquipment 2022-04-30 09430671 1 2022-04-30 09430671 bus:Director2 1 2021-05-01 2022-04-30 09430671 core:Subsidiary1 1 2021-05-01 2022-04-30 09430671 bus:Director2 1 2021-04-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 09430671

BlueLightsDigital Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 30 April 2023

 

BlueLightsDigital Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 14

 

BlueLightsDigital Ltd

Company Information

Directors

Mr M Service

Mr N Curry

Registered office

Business Centre
The Officers Mess
Royston Road
Duxford
Cambridge
CB22 4QH

Accountants

Jeremy Clark Accountants Ltd T/A AIMS
The Moat House
Sallow Lane
Wacton
Norwich
Norfolk
NR15 2UL

 

BlueLightsDigital Ltd

(Registration number: 09430671)
Balance Sheet as at 30 April 2023

Note

2023
£

2022
£

Fixed assets

 

Tangible assets

5

43,771

46,134

Investments

6

7,523

7,523

 

51,294

53,657

Current assets

 

Stocks

7

-

3,239

Debtors

8

438,285

202,606

Cash at bank and in hand

 

328,127

102,099

 

766,412

307,944

Creditors: Amounts falling due within one year

9

(443,176)

(177,584)

Net current assets

 

323,236

130,360

Total assets less current liabilities

 

374,530

184,017

Creditors: Amounts falling due after more than one year

9

(58,500)

(144,993)

Provisions for liabilities

(10,942)

(8,765)

Net assets

 

305,088

30,259

Capital and reserves

 

Called up share capital

10

85

85

Capital redemption reserve

20

20

Retained earnings

304,983

30,154

Shareholders' funds

 

305,088

30,259

 

BlueLightsDigital Ltd

(Registration number: 09430671)
Balance Sheet as at 30 April 2023

For the financial year ending 30 April 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' 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 directors acknowledge their 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 and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 25 January 2024 and signed on its behalf by:
 

.........................................
Mr M Service
Director

 

BlueLightsDigital Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2023

1

General information

The company is a private company limited by share capital, incorporated in England & Wales.

The address of its registered office is:
Business Centre
The Officers Mess
Royston Road
Duxford
Cambridge
CB22 4QH

These financial statements were authorised for issue by the Board on 25 January 2024.

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.

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.

 

BlueLightsDigital Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2023

Tax

The tax expense for the period comprises current and 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.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable 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

Office equipment

25% reducing balance basis

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.

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:

Asset class

Amortisation method and rate

Development cost

4 years straight line basis

 

BlueLightsDigital Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2023

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.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

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.

Borrowings

 

BlueLightsDigital Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2023

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.

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.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

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 directors) during the year, was 15 (2022 - 15).

 

BlueLightsDigital Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2023

4

Intangible assets

Internally generated software development costs
 £

Total
£

Cost or valuation

At 1 May 2022

316,272

316,272

At 30 April 2023

316,272

316,272

Amortisation

At 1 May 2022

316,272

316,272

At 30 April 2023

316,272

316,272

Carrying amount

At 30 April 2023

-

-

5

Tangible assets

Furniture, fittings and equipment
 £

Total
£

Cost or valuation

At 1 May 2022

125,234

125,234

Additions

12,234

12,234

At 30 April 2023

137,468

137,468

Depreciation

At 1 May 2022

79,100

79,100

Charge for the year

14,597

14,597

At 30 April 2023

93,697

93,697

Carrying amount

At 30 April 2023

43,771

43,771

At 30 April 2022

46,134

46,134

6

Investments

2023
£

2022
£

Investments in subsidiaries

7,523

7,523

 

BlueLightsDigital Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2023

Subsidiaries

£

Cost or valuation

At 1 May 2022

7,523

Provision

Carrying amount

At 30 April 2023

7,523

At 30 April 2022

7,523

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

     

2023

2022

Subsidiary undertakings

Purple Tuesday Limited

Business Centre
The Officers Mess
Royston Road
Duxford
CB22 4QH

England

Ordinary

100%

100%

Subsidiary undertakings

Purple Tuesday Limited

The principal activity of Purple Tuesday Limited is software design and development.

7

Stocks

2023
£

2022
£

Other inventories

-

3,239

8

Debtors

 

BlueLightsDigital Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2023

Current

2023
£

2022
£

Trade debtors

379,673

65,197

Prepayments

-

70,460

Other debtors

58,612

66,949

 

438,285

202,606

 

BlueLightsDigital Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2023

9

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Loans and borrowings

11

94,667

72,090

Trade creditors

 

72,934

25,521

Taxation and social security

 

210,286

25,347

Accruals and deferred income

 

7,200

7,200

Other creditors

 

58,089

47,426

 

443,176

177,584

Creditors: amounts falling due after more than one year

Note

2023
£

2022
£

Due after one year

 

Loans and borrowings

11

58,500

144,993

10

Share capital

Allotted, called up and fully paid shares

 

2023

2022

 

No.

£

No.

£

Ordinary shares of £1 each

80

80

80

80

         

11

Loans and borrowings

2023
£

2022
£

Non-current loans and borrowings

Bank borrowings

58,500

144,993

2023
£

2022
£

Current loans and borrowings

Bank borrowings

94,667

72,090

 

BlueLightsDigital Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2023

Bank borrowings

Funding Circle Bounce Back Loan is denominated in £ Sterling with a nominal interest rate of 10.88%, and the final instalment is due on 31 January 2025. The carrying amount at year end is £136,500 (2022 - £217,082).

12

Related party transactions

 

BlueLightsDigital Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2023

Transactions with directors

2023

At 1 May 2022
£

Repayments by director
£

At 30 April 2023
£

Mr N Curry

Director loan at HMRC rate for beneficial loans

32,000

(32,000)

-

       
     

 

2022

At 1 May 2021
£

Advances to director
£

At 30 April 2022
£

Mr N Curry

Director loan at HMRC rate for beneficial loans

-

32,000

32,000

       
     

 
 

BlueLightsDigital Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2023

Summary of transactions with all subsidiaries

Purple Tuesday Limited
 Loan
 The company has provided an interest free loan, with no fixed repayment date. At 30 April 2023 the outstanding loan amount was £37,500 (2022 £22,500)