Weathernet Limited - Period Ending 2023-05-31
Weathernet Limited - Period Ending 2023-05-31
Company registration number:
for the Year Ended
Weathernet Limited
Contents
Balance Sheet |
|
Statement of Changes in Equity |
|
Notes to the Financial Statements |
Weathernet Limited
(Registration number: 03135129)
Balance Sheet as at 31 May 2023
Note |
2023 |
(As restated) |
|
Fixed assets |
|||
Intangible assets |
|
|
|
Tangible assets |
|
|
|
|
|
||
Current assets |
|||
Debtors |
|
|
|
Cash at bank and in hand |
|
|
|
|
|
||
Creditors: Amounts falling due within one year |
( |
( |
|
Net current assets |
|
|
|
Total assets less current liabilities |
|
|
|
Provisions for liabilities |
|||
Deferred tax liabilities |
(282,376) |
(238,063) |
|
Net assets |
|
|
|
Capital and reserves |
|||
Called up share capital |
|
|
|
Profit and loss account |
|
|
|
Total equity |
|
|
These financial statements have been prepared and delivered in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006. The option not to file the profit and loss account and directors’ report has been taken.
Approved and authorised by the
|
|
Weathernet Limited
Statement of Changes in Equity
for the Year Ended 31 May 2023
Ordinary share capital |
Profit and loss reserve |
Total |
|
At 1 June 2022 |
|
|
|
Movement in year : |
|||
Profit for the year |
- |
|
|
Total comprehensive income |
- |
|
|
Dividends |
- |
( |
( |
Total movement for the year |
- |
77,373 |
77,373 |
At 31 May 2023 |
1,000 |
1,269,876 |
1,270,876 |
Ordinary share capital |
Profit and loss reserve |
Total |
|
Brought forward |
1,000 |
686,355 |
687,355 |
Movement in year : |
|||
Profit for the year (as restated) |
- |
|
|
Total comprehensive income |
- |
|
|
Dividends |
- |
( |
( |
Total movement for the year |
- |
506,148 |
506,148 |
At 31 May 2022 (as restated) |
|
|
|
Weathernet Limited
Notes to the Financial Statements
for the Year Ended 31 May 2023
General information |
The company is a private company limited by share capital, incorporated in England.
The address of its registered office is:
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.
These financial statements are presented in Sterling (£).
Going concern
The directors, having made due and careful enquiry and preparing forecasts, are of the opinion that the Company have adequate working capital to execute its operations for at least the next 12 months. The directors, therefore, have made an informed judgement, at the time of approving the financial statements, that there is a reasonable expectation that the Company have adequate resources to continue in operational existence for the foreseeable future.
Weathernet Limited
Notes to the Financial Statements
for the Year Ended 31 May 2023
Prior period errors
During the prior year the company elected to captialise internally generated software development costs. However, during the current year management have established that the connected deferred tax was not recognised. This has been corrected, with a deferred tax liability being brought forward as at 1 June 2021 of £137,581. The P&L reserves brought forwards as at 1 June 2021 have been reduced by this amount.
The comparative profit and loss and balance sheet has been restated to recognise deferrred tax for comparative period of £100,482. This includes £57,135 in relation to the corporation tax rate change from 19% to 25%.
Key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported for assets and liabilities as at the balance sheet date and the amounts reported for revenues and expenses during the year. However, the nature of estimation means that actual outcomes could differ from those estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Any revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision only affects that period. If the revision affects both current and future periods then it is recognised in both the current and future periods.
The directors have identified the following key estimates that impact the accounts, for which policies are set out below.
1. Trade debtor provisions
Management assesses the expected recoverable amount for each trade debtor at the year end and provides where they believe the realisable value to be in excess of this amount. In making this assessment management consider their historic knowledge and current expectation.
2. Useful economic life of intangible fixed assets
The annual amortisation charge of intangible assets is sensitive to changes in the estimated economic live and residual value of the assets. The useful economic lives and residual values are reassessed when a significant event occurs by management. They are amended when necessary to reflect current estimates, based on technological advancement, future investment, economic utilisation and the physical condition of the assets.
Turnover recognition
Turnover comprises the fair value of the consideration received or receivable for the 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.
Revenue is mainly generated from the sale of licenses which is recognised on a straight line basis over the length of the subscription.
Weathernet Limited
Notes to the Financial Statements
for the Year Ended 31 May 2023
Foreign currency transactions and balances
Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.
Tax
The tax expense for the period comprises current and deferred tax. Tax is recognised in the profit and loss account, 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 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 on timing differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.
The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.
Deferred tax liabilities are presented within provisions for liabilities on the balance sheet.
Tangible assets
Tangible assets are stated at cost, less accumulated depreciation and accumulated impairment losses.
The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.
Depreciation of tangible assets
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 |
Short leasehold improvements |
20% straight line |
Office equipment |
20%-33% straight line |
Motor vehicles |
20% straight line |
Weathernet Limited
Notes to the Financial Statements
for the Year Ended 31 May 2023
Intangible assets
Software development costs that are directly attributable to the design and testing of identifiable and unique services controlled by the company are recognised as intangible assets when the following criteria are met:
1) it is technically feasible to complete the project so that it will be available for use;
2) management intends to complete the project and use or sell it;
3) there is an ability to use or sell the project;
4) it can be demonstrated how the project will generate probable future economic benefits;
5) adequate technical, financial and other resources to complete the development and to use or sell the project are available; and
6) the expenditure attributable to the project during its development can be reliably measured.
Other development expenditures that do not meet these criteria are recognised as an expense as incurred. Development costs previously recognised as an expense are not recognised as an asset in a subsequent period.
Projects are amortised in the year following capitalisation.
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 |
Software development |
10% straight line |
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.
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.
Other debtors include accrued income which is accounted for in line with the turnover recognition policy.
Weathernet Limited
Notes to the Financial Statements
for the Year Ended 31 May 2023
Creditors
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditros 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.
Other creditors include deferred income which is accounted for in line with the turnover recognition policy.
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
The company operates a defined contribution plan for its 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 payments obligations.
The contributions are recognised as an expense in the profit and loss account 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.
Staff numbers |
The average number of persons employed by the company (including directors) during the year was
Weathernet Limited
Notes to the Financial Statements
for the Year Ended 31 May 2023
Intangible assets |
Internally generated software development costs |
Total |
|
Cost or valuation |
||
At 1 June 2022 |
|
|
Additions internally developed |
|
|
At 31 May 2023 |
|
|
Amortisation |
||
At 1 June 2022 |
|
|
Amortisation charge |
|
|
At 31 May 2023 |
|
|
Carrying amount |
||
At 31 May 2023 |
|
|
At 31 May 2022 |
|
|
Weathernet Limited
Notes to the Financial Statements
for the Year Ended 31 May 2023
Tangible assets |
Short leasehold improvements |
Office equipment |
Motor vehicles |
Total |
|
Cost or valuation |
||||
At 1 June 2022 |
|
|
|
|
Additions |
|
|
- |
|
Disposals |
- |
( |
- |
( |
At 31 May 2023 |
|
|
|
|
Depreciation |
||||
At 1 June 2022 |
|
|
|
|
Charge for the year |
|
|
|
|
Eliminated on disposal |
- |
( |
- |
( |
At 31 May 2023 |
|
|
|
|
Carrying amount |
||||
At 31 May 2023 |
|
|
|
|
At 31 May 2022 |
|
|
|
|
Debtors |
2023 |
2022 |
|
Trade debtors |
|
|
Prepayments |
|
|
Other debtors |
|
|
|
|
Weathernet Limited
Notes to the Financial Statements
for the Year Ended 31 May 2023
Creditors |
2023 |
2022 |
|
Due within one year |
||
Trade creditors |
|
|
Amounts owed to group undertakings and undertakings in which the company has a participating interest |
|
|
Taxation and social security |
|
|
Corporation tax |
- |
55,274 |
Other creditors |
|
|
|
|
Financial commitments, guarantees and contingencies |
Amounts not provided for in the balance sheet
The total amount of financial commitments not included in the balance sheet is £
Related party transactions |
Summary of transactions with parent
During the year, a loan of £236,600 was made to the parent company, Digital Claims Services Limited. Interest was charged on the loan at Bank of England base rate +0.5%, totalling £4,905 in the year. The full balance, including interest, was repaid in the year. Dividends totalling £301,500 (2022 - £3,464) were also paid to Digital Claims Services Limited.
Summary of transactions with other related parties
During the year, the company made purchases from Property Consortium UK Limited, a fellow group company, in the form of management charges totalling £24,032 (2022 - £27,865).
Relationship between entity and parents |
The parent of the smallest group in which these financial statements are consolidated is
The address of Property Consortium (Holdings) Limited is:
Audit Report |