DSTBTD_LIMITED - Accounts


Company registration number 10552489 (England and Wales)
DSTBTD LIMITED
Unaudited financial statements
For the year ended 31 December 2022
Pages for filing with registrar
DSTBTD LIMITED
CONTENTS
Pages
Statement of financial position
1 - 2
Notes to the financial statements
3 - 9
DSTBTD LIMITED
STATEMENT OF FINANCIAL POSITION
As at 31 December 2022
- 1 -
2022
2021
Notes
£
£
£
£
Non-current assets
Property, plant and equipment
4
254,600
19,235
Current assets
Trade and other receivables
5
3,884,245
1,500,430
Cash and cash equivalents
6,057,727
1,521,572
9,941,972
3,022,002
Current liabilities
6
(7,605,267)
(1,869,994)
Net current assets
2,336,705
1,152,008
Total assets less current liabilities
2,591,305
1,171,243
Non-current liabilities
7
(583,333)
(312,500)
Net assets
2,007,972
858,743
Equity
Called up share capital
9
554
382
Share premium account
14,816,685
7,285,799
Share based payments reserve
6
-
0
Retained earnings
(12,809,273)
(6,427,438)
Total equity
2,007,972
858,743

The directors of the company have elected not to include a copy of the income statement 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.

DSTBTD LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
As at 31 December 2022
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 21 February 2024 and are signed on its behalf by:
R Taylor
Director
Company Registration No. 10552489
DSTBTD LIMITED
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 31 December 2022
- 3 -
1
Accounting policies
Company information

DSTBTD Limited is a private company limited by shares incorporated in England and Wales. The registered office is Connect House, 133-137 Alexandra Road, Wimbledon, London, SW19 7JY.

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

At the time of approving the financial statements, the directors have undertaken an assessment of the adequacy of the resources available to the company. The assessment includes evaluating the financial position of the company, the future trading and the financial support available. The directors have a reasonable expectation the company has adequate resources to continue in operational existence for the foreseeable future and accordingly are satisfied it is appropriate to continue to adopt the going concern basis of accounting in preparing the financial statements.true

1.3
Revenue

Revenue 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 contracts for the provision of professional software development 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, 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
Property, plant and equipment

Property, plant and equipment 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:

Plant and equipment
33.33% straight line
Other plant and equipment
33.33% 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.

DSTBTD LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
For the year ended 31 December 2022
1
Accounting policies
(Continued)
- 4 -
1.6
Impairment of non-current assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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.

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks.

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 statement of financial position 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 trade and other receivables 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.

Basic financial liabilities

Basic financial liabilities, including trade and other payables 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.

 

Trade payables 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 payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.9
Compound instruments

The component parts of compound instruments issued by the company are classified separately as financial liabilities and equity in accordance with the substance of the contractual arrangement. At the date of issue, the fair value of the liability component is estimated using the prevailing market interest rate for a similar non-convertible instrument. This amount is recorded as a liability on an amortised cost basis using the effective interest method until extinguished upon conversion or at the instrument's maturity date. The equity component is determined by deducting the amount of the liability component from the fair value of the compound instrument as a whole. This is recognised and included in equity net of income tax effects and is not subsequently remeasured.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

DSTBTD LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
For the year ended 31 December 2022
1
Accounting policies
(Continued)
- 5 -
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 income statement 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 income statement, 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
Retirement benefits

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

1.12
Share-based payments

Equity-settled share-based payments are measured at fair value at the date of grant by reference to the fair value of the equity instruments granted using the discounted cash flow model. The fair value determined at the grant date is expensed on a straight-line basis over the vesting period, based on the estimate of shares that will eventually vest. A corresponding adjustment is made to equity.

When the terms and conditions of equity-settled share-based payments at the time they were granted are subsequently modified, the fair value of the share-based payment under the original terms and conditions and under the modified terms and conditions are both determined at the date of the modification. Any excess of the modified fair value over the original fair value is recognised over the remaining vesting period in addition to the grant date fair value of the original share-based payment. The share-based payment expense is not adjusted if the modified fair value is less than the original fair value.

 

Cancellations or settlements (including those resulting from employee redundancies) are treated as an acceleration of vesting and the amount that would have been recognised over the remaining vesting period is recognised immediately.

1.13
Leases

Rentals payable under operating leases 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.

DSTBTD LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
For the year ended 31 December 2022
1
Accounting policies
(Continued)
- 6 -
1.14
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.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

1.15
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
48
29
DSTBTD LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
For the year ended 31 December 2022
- 7 -
4
Property, plant and equipment
Plant and machinery etc
Other plant and equipment
Total
£
£
£
Cost
At 1 January 2022
59,502
3,068
62,570
Additions
66,586
225,722
292,308
Disposals
(15,311)
-
0
(15,311)
At 31 December 2022
110,777
228,790
339,567
Depreciation and impairment
At 1 January 2022
40,563
2,772
43,335
Depreciation charged in the year
17,881
30,406
48,287
Eliminated in respect of disposals
(6,655)
-
0
(6,655)
At 31 December 2022
51,789
33,178
84,967
Carrying amount
At 31 December 2022
58,988
195,612
254,600
At 31 December 2021
18,939
296
19,235
5
Trade and other receivables
2022
2021
Amounts falling due within one year:
£
£
Trade receivables
3,157,719
989,376
Corporation tax recoverable
448,157
281,568
Other receivables
278,369
229,486
3,884,245
1,500,430
6
Current liabilities
2022
2021
£
£
Bank loans
-
0
187,500
Trade payables
649,243
546,801
Taxation and social security
244,716
313,642
Other payables
6,711,308
822,051
7,605,267
1,869,994
DSTBTD LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
For the year ended 31 December 2022
- 8 -
7
Non-current liabilities
2022
2021
£
£
Bank loans and overdrafts
83,333
312,500
Convertible loans
500,000
-
0
583,333
312,500
8
Share-based payment transactions

During the year the company had an equity settled share based arrangement in place. The vesting period of these shares are three years.

 

Number of share options
Weighted average exercise price
2022
2021
2022
2021
Number
Number
£
£
Outstanding at 1 January 2022
58,227
58,767
-
0
-
0
Granted
14,659
11,321
-
0
-
0
Forfeited
(3,084)
(8,812)
-
0
-
0
Exercised
(9,892)
-
0
-
0
-
0
Expired
-
0
(3,049)
-
0
-
0
Outstanding at 31 December 2022
59,910
58,227
-
0
-
0
Exercisable at 31 December 2022
59,910
35,222
-
0
-
0

The options outstanding at 31 December 2022 had an exercise price of £0.001 and a remaining contractual life of one year.

Liabilities and expenses

During the year, the company recognised total share-based payment expenses of £6 (2021 - £-) which related to equity settled share based payment transactions.

DSTBTD LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
For the year ended 31 December 2022
- 9 -
9
Called up share capital
2022
2021
£
£
Ordinary share capital
Issued and fully paid
239,352 (2021: 169,659) Ordinary shares of £0.001 each
239
169
121,295 (2021: 121,295) A Ordinary shares of £0.001 each
121
121
92,081   (2021: 92,081) B Ordinary shares of £0.001 each
92
92
6,303     (2021: 0) C1 Ordinary shares of £0.001 each
5
-
4,830     (2021: 0) D Ordinary shares of £0.001 each
91
-
90,646   (2021: 0) E Ordinary shares of £0.001 each
6
-
554
382

Each ordinary, A ordinary, B ordinary, D ordinary and E ordinary share class have attached to them full voting rights, dividend and capital distribution rights (including on winding up), and they do not confer any rights of redemption. The C1 ordinary share class have no voting rights, no dividend entitlement, and reduced capital distribution rights.

 

The company has allotted the following shares during the financial year:

 

Share class

Number allotted

Aggregate nominal value

Consideration received

Ordinary shares

69,693

69.693

69.693

C1 Ordinary shares

6,303

6.303

6.303

D Ordinary shares

4,830

4.830

4.830

E Ordinary shares

90,646

90.646

90.646

 

10
Related party transactions

Included in other debtors is £37,479 due from (2021: £144,824) a director of the company.The amount is unsecured and payable on demand. Interest at a rate of 2.25% is charged on the outstanding amount of the loan during the year.

2022-12-312022-01-01false21 February 2024CCH SoftwareCCH Accounts Production 2023.300No description of principal activityA C AbrahamsC  AdamsonP J F BudgeM P J MurphyKaran PatelMr R TaylorJ D BousfieldJ  DownesJack EadieMr M A PearsonThe Virtual Legal Counsel Limitedfalse105524892022-01-012022-12-31105524892022-12-31105524892021-12-3110552489core:OtherPropertyPlantEquipment2022-12-3110552489core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2022-12-3110552489core:OtherPropertyPlantEquipment2021-12-3110552489core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2021-12-3110552489core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3110552489core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3110552489core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-3110552489core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3110552489core:CurrentFinancialInstruments2022-12-3110552489core:CurrentFinancialInstruments2021-12-3110552489core:Non-currentFinancialInstruments2022-12-3110552489core:Non-currentFinancialInstruments2021-12-3110552489core:ShareCapital2022-12-3110552489core:ShareCapital2021-12-3110552489core:SharePremium2022-12-3110552489core:SharePremium2021-12-3110552489core:OtherMiscellaneousReserve2022-12-3110552489core:OtherMiscellaneousReserve2021-12-3110552489core:RetainedEarningsAccumulatedLosses2022-12-3110552489core:RetainedEarningsAccumulatedLosses2021-12-3110552489core:ShareCapitalOrdinaryShares2022-12-3110552489core:ShareCapitalOrdinaryShares2021-12-3110552489bus:Director62022-01-012022-12-3110552489core:PlantMachinery2022-01-012022-12-3110552489core:FurnitureFittings2022-01-012022-12-31105524892021-01-012021-12-3110552489core:OtherPropertyPlantEquipment2021-12-3110552489core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2021-12-31105524892021-12-3110552489core:OtherPropertyPlantEquipment2022-01-012022-12-3110552489core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2022-01-012022-12-3110552489core:WithinOneYear2022-12-3110552489core:WithinOneYear2021-12-31105524892020-12-3110552489bus:PrivateLimitedCompanyLtd2022-01-012022-12-3110552489bus:SmallCompaniesRegimeForAccounts2022-01-012022-12-3110552489bus:FRS1022022-01-012022-12-3110552489bus:AuditExemptWithAccountantsReport2022-01-012022-12-3110552489bus:Director12022-01-012022-12-3110552489bus:Director22022-01-012022-12-3110552489bus:Director32022-01-012022-12-3110552489bus:Director42022-01-012022-12-3110552489bus:Director52022-01-012022-12-3110552489bus:Director72022-01-012022-12-3110552489bus:Director82022-01-012022-12-3110552489bus:Director92022-01-012022-12-3110552489bus:Director102022-01-012022-12-3110552489bus:CompanySecretary12022-01-012022-12-3110552489bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP