SMARTZER_LTD - Accounts


Company registration number 08331824 (England and Wales)
SMARTZER LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
PAGES FOR FILING WITH REGISTRAR
SMARTZER LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 10
SMARTZER LTD
BALANCE SHEET
AS AT
31 DECEMBER 2023
31 December 2023
- 1 -
2023
2022
Notes
£
£
£
£
Fixed assets
Intangible assets
3
1,326,151
1,222,935
Tangible assets
4
1,481
1,167
1,327,632
1,224,102
Current assets
Debtors
5
116,285
214,352
Cash at bank and in hand
99,586
182,448
215,871
396,800
Creditors: amounts falling due within one year
6
(109,144)
(392,467)
Net current assets
106,727
4,333
Total assets less current liabilities
1,434,359
1,228,435
Creditors: amounts falling due after more than one year
7
(14,167)
(26,627)
Provisions for liabilities
8
(226,589)
(147,904)
Net assets
1,193,603
1,053,904
Capital and reserves
Called up share capital
9
852
825
Share premium account
1,721,586
1,521,613
Profit and loss reserves
(528,835)
(468,534)
Total equity
1,193,603
1,053,904

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 2023 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.

SMARTZER LTD
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2023
31 December 2023
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 5 March 2024 and are signed on its behalf by:
K Gross
Director
Company Registration No. 08331824
SMARTZER LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
- 3 -
1
Accounting policies
Company information

Smartzer Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Ashcombe Court, Woolsack Way, Godalming, Surrey, United Kingdom, GU7 1LQ. The principal place of business is 103, 65 Hopton Street, London, Surrey, United Kingdom, SE1 9LR.

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

The directors have paid particular attention to the likely effects on the business of the current wider world economic uncertainty and remain confident that sufficient funding is in place and that the company has adequate resources to enable the company to continue as a going concern for the foreseeable future.

Management review the cash flow of the business on a monthly basis and are confident that the company has adequate resources to enable the company to continue as a going concern for the foreseeable future.

1.3
Turnover

Turnover represents subscription and one off project income, shown net of value added tax.

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.

Subscriptions income relating to future accounting periods is carried forward as deferred income.

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.

SMARTZER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 4 -
1.5
Intangible fixed assets other than goodwill

Intangible assets are measured at cost less accumulated amortisation and any accumulated impairment losses.

 

Software development costs are recognised as an intangible asset when all the following criteria are demonstrated:

 

  •     The technical feasibility of completing the software so that it will be available for use or sale;

  •     The intention to complete the software and use or sell it;

  •     The ability to use the software or sell it;

  •     How the software will generate probable future economic benefits;

  •     The availability of adequate technical, financial and other resources to complete the development and to use or sell the software; and

  •     The ability to measure reliably the expenditure attributable to the software during its development.

 

If there is an indication that there has been a significant change in amortisation rate or residual value of an asset, the amortisation of that asset is revised prospectively to reflect the new expectations.

 

Amortisation is charged so as to allocate the cost of intangibles less their residual values over their estimated useful lives, using the straight-line method. The intangible assets are amortised over the following useful economic lives:

Software development costs
20% on cost
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:

Fixtures and fittings
25% on cost
Computers
33% on cost

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
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.

SMARTZER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 5 -
1.9
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 balance sheet 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 debtors 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.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

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

1.10
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.

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.

SMARTZER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 6 -
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.

Research and development

Research and development tax credits are recognised on an accruals basis.

1.13
Retirement benefits

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

1.14
Share-based payments

The company operates an Enterprise Management Incentive Scheme ('EMI Scheme').

 

FRS 102 requires the company to determine the fair value of the options granted each year, and to make a charge to the profit and loss account based on the fair value determined. No charge has been made to the companies profit and loss account as it is not deemed material to these financial statements.

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.

SMARTZER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 7 -
2
Employees

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

2023
2022
Number
Number
Total
10
13
3
Intangible fixed assets
Software development costs
£
Cost
At 1 January 2023
2,077,754
Additions
432,592
At 31 December 2023
2,510,346
Amortisation and impairment
At 1 January 2023
854,819
Amortisation charged for the year
329,376
At 31 December 2023
1,184,195
Carrying amount
At 31 December 2023
1,326,151
At 31 December 2022
1,222,935
SMARTZER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 8 -
4
Tangible fixed assets
Fixtures and fittings
Computers
Total
£
£
£
Cost
At 1 January 2023
4,287
6,650
10,937
Additions
-
0
1,021
1,021
At 31 December 2023
4,287
7,671
11,958
Depreciation and impairment
At 1 January 2023
4,287
5,483
9,770
Depreciation charged in the year
-
0
707
707
At 31 December 2023
4,287
6,190
10,477
Carrying amount
At 31 December 2023
-
0
1,481
1,481
At 31 December 2022
-
0
1,167
1,167
5
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
27,976
85,217
Other debtors
88,309
129,135
116,285
214,352
6
Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans
10,000
10,000
Convertible loans
-
0
200,000
Trade creditors
33,773
31,018
Taxation and social security
13,380
16,237
Other creditors
51,991
135,212
109,144
392,467
SMARTZER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 9 -
7
Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans
14,167
24,167
Other borrowings
-
0
2,460
14,167
26,627
8
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2023
2022
Balances:
£
£
Accelerated capital allowances
331,908
227,946
Tax losses
(105,319)
(80,042)
226,589
147,904
2023
Movements in the year:
£
Liability at 1 January 2023
147,904
Charge to profit or loss
78,685
Liability at 31 December 2023
226,589

The increase in the deferred tax liability during the year of £78,685 is largely due to an increase in the corporation tax rate from 19% to 25%.

9
Called up share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 0.01p each
8,520,558
8,251,740
852
825

On 9 July 2023 268,817 ordinary shares with a nominal value of 0.01p per share were issued at a premium of £0.744 per share.

SMARTZER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 10 -
10
Related party transactions
2023
2022
Amounts due to related parties
£
£
Key management personnel
6,257
3,275

The amount due is a loan balance that has no formal terms, is interest free and repayable on demand.

2023-12-312023-01-01false05 March 2024CCH SoftwareCCH Accounts Production 2023.300No description of principal activityMiss K GrossJill Ridley-SmithBrian TseN I Jayasuriyafalse083318242023-01-012023-12-31083318242023-12-31083318242022-12-3108331824core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-12-3108331824core:DevelopmentCostsCapitalisedDevelopmentExpenditure2022-12-3108331824core:FurnitureFittings2023-12-3108331824core:ComputerEquipment2023-12-3108331824core:FurnitureFittings2022-12-3108331824core:ComputerEquipment2022-12-3108331824core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3108331824core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3108331824core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3108331824core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-3108331824core:CurrentFinancialInstruments2023-12-3108331824core:CurrentFinancialInstruments2022-12-3108331824core:Non-currentFinancialInstruments2023-12-3108331824core:Non-currentFinancialInstruments2022-12-3108331824core:ShareCapital2023-12-3108331824core:ShareCapital2022-12-3108331824core:SharePremium2023-12-3108331824core:SharePremium2022-12-3108331824core:RetainedEarningsAccumulatedLosses2023-12-3108331824core:RetainedEarningsAccumulatedLosses2022-12-3108331824bus:Director12023-01-012023-12-3108331824core:IntangibleAssetsOtherThanGoodwill2023-01-012023-12-31083318242022-01-012022-12-3108331824core:DevelopmentCostsCapitalisedDevelopmentExpenditure2022-12-3108331824core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:ExternallyAcquiredIntangibleAssets2023-01-012023-12-3108331824core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-01-012023-12-3108331824core:FurnitureFittings2022-12-3108331824core:ComputerEquipment2022-12-31083318242022-12-3108331824core:FurnitureFittings2023-01-012023-12-3108331824core:ComputerEquipment2023-01-012023-12-3108331824core:WithinOneYear2023-12-3108331824core:WithinOneYear2022-12-3108331824bus:PrivateLimitedCompanyLtd2023-01-012023-12-3108331824bus:SmallCompaniesRegimeForAccounts2023-01-012023-12-3108331824bus:FRS1022023-01-012023-12-3108331824bus:AuditExemptWithAccountantsReport2023-01-012023-12-3108331824bus:Director22023-01-012023-12-3108331824bus:Director32023-01-012023-12-3108331824bus:Director42023-01-012023-12-3108331824bus:FullAccounts2023-01-012023-12-31xbrli:purexbrli:sharesiso4217:GBP