First Class Learning Ltd - Period Ending 2023-06-30

First Class Learning Ltd - Period Ending 2023-06-30


First Class Learning Ltd 04958654 false 2022-07-01 2023-06-30 2023-06-30 The principal activity of the company is the franchise services of educational provision. Digita Accounts Production Advanced 6.30.9574.0 true true true 04958654 2022-07-01 2023-06-30 04958654 2023-06-30 04958654 bus:OrdinaryShareClass1 2023-06-30 04958654 core:CurrentFinancialInstruments 2023-06-30 04958654 core:CurrentFinancialInstruments core:WithinOneYear 2023-06-30 04958654 core:Non-currentFinancialInstruments 2023-06-30 04958654 core:Non-currentFinancialInstruments core:AfterOneYear 2023-06-30 04958654 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2023-06-30 04958654 core:OtherResidualIntangibleAssets 2023-06-30 04958654 core:FurnitureFittingsToolsEquipment 2023-06-30 04958654 core:ParentEntities 2023-06-30 04958654 bus:SmallEntities 2022-07-01 2023-06-30 04958654 bus:AuditExemptWithAccountantsReport 2022-07-01 2023-06-30 04958654 bus:FullAccounts 2022-07-01 2023-06-30 04958654 bus:SmallCompaniesRegimeForAccounts 2022-07-01 2023-06-30 04958654 bus:RegisteredOffice 2022-07-01 2023-06-30 04958654 bus:CompanySecretaryDirector1 2022-07-01 2023-06-30 04958654 bus:Director2 2022-07-01 2023-06-30 04958654 bus:Director3 2022-07-01 2023-06-30 04958654 bus:Director4 2022-07-01 2023-06-30 04958654 bus:OrdinaryShareClass1 2022-07-01 2023-06-30 04958654 bus:PrivateLimitedCompanyLtd 2022-07-01 2023-06-30 04958654 core:BrandNames 2022-07-01 2023-06-30 04958654 core:ComputerSoftware 2022-07-01 2023-06-30 04958654 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2022-07-01 2023-06-30 04958654 core:LicencesFranchises 2022-07-01 2023-06-30 04958654 core:OtherResidualIntangibleAssets 2022-07-01 2023-06-30 04958654 core:FurnitureFittingsToolsEquipment 2022-07-01 2023-06-30 04958654 core:OfficeEquipment 2022-07-01 2023-06-30 04958654 core:ParentEntities 2022-07-01 2023-06-30 04958654 1 2022-07-01 2023-06-30 04958654 countries:EnglandWales 2022-07-01 2023-06-30 04958654 2022-06-30 04958654 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2022-06-30 04958654 core:OtherResidualIntangibleAssets 2022-06-30 04958654 core:FurnitureFittingsToolsEquipment 2022-06-30 04958654 core:ParentEntities 2022-06-30 04958654 2021-07-01 2022-06-30 04958654 2022-06-30 04958654 bus:OrdinaryShareClass1 2022-06-30 04958654 core:CurrentFinancialInstruments 2022-06-30 04958654 core:CurrentFinancialInstruments core:WithinOneYear 2022-06-30 04958654 core:Non-currentFinancialInstruments 2022-06-30 04958654 core:Non-currentFinancialInstruments core:AfterOneYear 2022-06-30 04958654 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2022-06-30 04958654 core:OtherResidualIntangibleAssets 2022-06-30 04958654 core:FurnitureFittingsToolsEquipment 2022-06-30 04958654 core:ParentEntities 2022-06-30 04958654 core:ParentEntities 2021-07-01 2022-06-30 04958654 core:ParentEntities core:SettlementLiabilities 2021-07-01 2022-06-30 04958654 2021-06-30 04958654 core:ParentEntities 2021-06-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 04958654

First Class Learning Ltd

Unaudited Filleted Financial Statements

for the Year Ended 30 June 2023

 

First Class Learning Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 12

 

First Class Learning Ltd

Company Information

Directors

Mr R K Ellis

Mr E J Hyslop

Mr S Ramasamy

Dr R Fisher

Company secretary

Mr R K Ellis

Registered office

4th Floor The Blade
Abbey Street
Reading
Berkshire
RG1 3BE

Accountants

Goldstrong Accountants Ltd
55 Heaton Road
Grange Park
Billingham
Cleveland
TS23 3GP

 

First Class Learning Ltd

(Registration number: 04958654)
Balance Sheet as at 30 June 2023

Note

2023
£

2022
£

Fixed assets

 

Intangible assets

4

835,821

738,535

Tangible assets

5

19,251

18,582

 

855,072

757,117

Current assets

 

Stocks

6

31,349

7,700

Debtors

7

814,949

710,767

Cash at bank and in hand

 

146,310

94,305

 

992,608

812,772

Creditors: Amounts falling due within one year

8

(1,378,592)

(1,225,117)

Net current liabilities

 

(385,984)

(412,345)

Total assets less current liabilities

 

469,088

344,772

Creditors: Amounts falling due after more than one year

8

(116,000)

(164,000)

Provisions for liabilities

(34,332)

(6,450)

Net assets

 

318,756

174,322

Capital and reserves

 

Called up share capital

9

75

75

Capital redemption reserve

128

128

Retained earnings

318,553

174,119

Shareholders' funds

 

318,756

174,322

For the financial year ending 30 June 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. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

 

First Class Learning Ltd

(Registration number: 04958654)
Balance Sheet as at 30 June 2023

Approved and authorised by the Board on 26 March 2024 and signed on its behalf by:
 

.........................................
Mr E J Hyslop
Director

 

First Class Learning Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 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:
4th Floor The Blade
Abbey Street
Reading
Berkshire
RG1 3BE
England

These financial statements were authorised for issue by the Board on 26 March 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.

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.

 

First Class Learning Ltd

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

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.

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

Straight line basis at 25% per annum

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

Intellectual property rights

The asset is not diminished in value and therefore no rate is applicable in this period.

Branding (re-branding)

The asset is written off at a variable rate in accordance with the extent of impairment in the period.

 

First Class Learning Ltd

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

Software development

The asset is not diminished in value and therefore no rate is applicable in this period.

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

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.

 

First Class Learning Ltd

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

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.

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 8 (2022 - 8).

 

First Class Learning Ltd

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

4

Intangible assets

Internally generated software development costs
 £

Other intangible assets
 £

Total
£

Cost or valuation

At 1 July 2022

55,566

682,969

738,535

Additions acquired separately

62,512

34,774

97,286

At 30 June 2023

118,078

717,743

835,821

Amortisation

Carrying amount

At 30 June 2023

118,078

717,743

835,821

At 30 June 2022

55,566

682,969

738,535

5

Tangible assets

Furniture, fittings and equipment
 £

Total
£

Cost or valuation

At 1 July 2022

34,580

34,580

Additions

2,927

2,927

At 30 June 2023

37,507

37,507

Depreciation

At 1 July 2022

15,998

15,998

Charge for the year

2,258

2,258

At 30 June 2023

18,256

18,256

Carrying amount

At 30 June 2023

19,251

19,251

At 30 June 2022

18,582

18,582

6

Stocks

2023
£

2022
£

Other inventories

31,349

7,700

 

First Class Learning Ltd

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

7

Debtors

Current

Note

2023
£

2022
£

Trade debtors

 

218,403

119,885

Amounts owed by related parties

11

560,392

558,467

Prepayments

 

19,554

15,692

Other debtors

 

16,600

16,723

   

814,949

710,767

 

First Class Learning Ltd

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

8

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Loans and borrowings

10

48,018

48,000

Trade creditors

 

195,596

120,517

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

11

892,544

892,596

Taxation and social security

 

133,650

102,521

Accruals and deferred income

 

82,469

40,785

Other creditors

 

26,315

20,698

 

1,378,592

1,225,117

Creditors: amounts falling due after more than one year

Note

2023
£

2022
£

Due after one year

 

Loans and borrowings

10

116,000

164,000

9

Share capital

Allotted, called up and fully paid shares

 

2023

2022

 

No.

£

No.

£

Ordinary shares of £1 each

75

75

75

75

         

10

Loans and borrowings

2023
£

2022
£

Non-current loans and borrowings

Bank borrowings

116,000

164,000

 

First Class Learning Ltd

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

2023
£

2022
£

Current loans and borrowings

Bank borrowings

48,000

48,000

Bank overdrafts

18

-

48,018

48,000

11

Related party transactions

Summary of transactions with parent

First Class Learning Holdings Limited
 

Income and receivables from related parties

2023

Parent
£

Amounts receivable from related party

1,925

2022

Parent
£

Amounts receivable from related party

2,849

Expenditure with and payables to related parties

2023

Parent
£

Amounts payable to related party

52

2022

Parent
£

Settlement of liabilities

150,000

Loans to related parties

2023

Parent
£

Total
£

At start of period

558,467

558,467

Advanced

1,925

1,925

At end of period

560,392

560,392

2022

Parent
£

Total
£

At start of period

705,296

705,296

Advanced

3,171

3,171

Repaid

(150,000)

(150,000)

At end of period

558,467

558,467

Loans from related parties

 

First Class Learning Ltd

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

2023

Parent
£

Total
£

At start of period

892,596

892,596

Repaid

(52)

(52)

At end of period

892,544

892,544

2022

Parent
£

Total
£

At start of period

892,274

892,274

Advanced

322

322

At end of period

892,596

892,596

12

Parent and ultimate parent undertaking

The company's immediate parent is First Class Learning Holdings Limited, incorporated in England.