Hopscotch_Consulting_Limi - Accounts


Hopscotch Consulting Limited
Annual Report and Financial Statements
For the year ended 31 March 2023
Pages for Filing with Registrar
Company Registration No. 07427579 (England and Wales)
Hopscotch Consulting Limited
Contents
Page
Directors' report
1
Balance sheet
2
Statement of changes in equity
3
Notes to the financial statements
4 - 13
Hopscotch Consulting Limited
Directors' Report
For the year ended 31 March 2023
Page 1

The directors present their annual report and financial statements for the year ended 31 March 2023.

Principal activities

The principal activity of the company continued to be that of provision of strategic communications and public relations services.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

C W Kalbfleisch
(Appointed 23 September 2022)
S J Mercer
J Noble
Auditor

Moore Kingston Smith LLP were appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

Small companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.

On behalf of the board
C W Kalbfleisch
Director
4 April 2024
Hopscotch Consulting Limited
Balance Sheet
As at 31 March 2023
Page 2
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
4
10,300
5,401
Current assets
Debtors
5
289,422
640,515
Cash at bank and in hand
964,242
2,096,342
1,253,664
2,736,857
Creditors: amounts falling due within one year
6
(460,269)
(936,866)
Net current assets
793,395
1,799,991
Total assets less current liabilities
803,695
1,805,392
Provisions for liabilities
-
0
(1,026)
Net assets
803,695
1,804,366
Capital and reserves
Called up share capital
8
4
2
Share premium account
13,586
-
0
Profit and loss reserves
790,105
1,804,364
Total equity
803,695
1,804,366

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 4 April 2024 and are signed on its behalf by:
Director
Company Registration No. 07427579
Hopscotch Consulting Limited
Statement of Changes in Equity
For the year ended 31 March 2023
Page 3
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 April 2021
2
-
0
1,340,151
1,340,153
Year ended 31 March 2022:
Profit and total comprehensive income for the year
-
-
464,213
464,213
Balance at 31 March 2022
2
-
0
1,804,364
1,804,366
Year ended 31 March 2023:
Profit and total comprehensive income for the year
-
-
390,642
390,642
Issue of share capital
8
2
13,586
-
13,588
Dividends
-
-
(1,404,901)
(1,404,901)
Balance at 31 March 2023
4
13,586
790,105
803,695
Hopscotch Consulting Limited
Notes to the Financial Statements
For the year ended 31 March 2023
Page 4
1
Accounting policies
Company information

Hopscotch Consulting Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Embassy Tea House, Second Floor, 195-205 Union Street, London, United Kingdom, SE1 0LN.

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 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

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover 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.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from contracts for the provision of professional 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, mainly in relation to contractual hourly staff rates and materials, 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.

Hopscotch Consulting Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
1
Accounting policies
(Continued)
Page 5
1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is [XXXX].

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.5
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:

Plant and machinery
25% straight line on cost
Computers equipment
33% straight line 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.

1.6
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.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Hopscotch Consulting Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
1
Accounting policies
(Continued)
Page 6

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.7
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.

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 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.

Hopscotch Consulting Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
1
Accounting policies
(Continued)
Page 7
1.9
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.

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 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.

1.11
Employee benefits

Payments to defined contribution plans 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. 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.

Hopscotch Consulting Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
Page 8
2
Employees

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

2023
2022
Number
Number
Total
20
21
3
Intangible fixed assets
Goodwill
£
Cost
At 1 April 2022 and 31 March 2023
20,000
Amortisation and impairment
At 1 April 2022 and 31 March 2023
20,000
Carrying amount
At 31 March 2023
-
0
At 31 March 2022
-
0
4
Tangible fixed assets
Plant and machinery
Computers equipment
Total
£
£
£
Cost
At 1 April 2022
10,086
36,950
47,036
Additions
8,453
-
0
8,453
At 31 March 2023
18,539
36,950
55,489
Depreciation and impairment
At 1 April 2022
9,655
31,980
41,635
Depreciation charged in the year
572
2,982
3,554
At 31 March 2023
10,227
34,962
45,189
Carrying amount
At 31 March 2023
8,312
1,988
10,300
At 31 March 2022
431
4,970
5,401
Hopscotch Consulting Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
Page 9
5
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
100,819
356,155
Corporation tax recoverable
109,204
-
0
Other debtors
66,317
281,445
Prepayments and accrued income
11,793
600
288,133
638,200
Hopscotch Consulting Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
5
Debtors
(Continued)
Page 10
2023
2022
Amounts falling due after more than one year:
£
£
Deferred tax asset
1,289
2,315
Total debtors
289,422
640,515
6
Creditors: amounts falling due within one year
2023
2022
£
£
Trade creditors
18,854
100,323
Amounts owed to group undertakings
63,970
-
0
Corporation tax
-
0
109,224
Other taxation and social security
87,966
143,374
Other creditors
49,681
122,811
Accruals and deferred income
239,798
461,134
460,269
936,866
7
Share-based payment transactions
Number of share options
Weighted average exercise price
2023
2022
2023
2022
Number
Number
£
£
Outstanding at 1 April 2022
25,454
1,900
1.16
7.99
Granted
-
0
23,754
-
0
0.68
Forfeited
-
0
(200)
-
0
7.99
Exercised
(25,454)
-
0
1.16
-
0
Outstanding at 31 March 2023
-
0
25,454
-
0
1.16
Exercisable at 31 March 2023
-
0
-
0
-
0
-
0
Liabilities and expenses

During the year, the company recognised total share-based payment expenses of £0 (2022 - £1,574) which related to equity settled share based payment transactions.

Hopscotch Consulting Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
Page 11
8
Called up share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Shares of 0.01p each
21,700
21,700
2
2
Growth B Shares of 0.01p each
670
-
-
-
Growth C Shares of 0.01p each
23,084
-
2
-
45,454
21,700
4
2

The Ordinary shares have full voting rights and dividend rights.

 

Growth B & C Shares have attached to them no voting rights or dividend rights. On a distribution of assets on a liquidation or a return of capital, the surplus assets of the company shall be paid to the holders of ordinary shares, growth B and growth C shares save that the holders of Growth B shall have no entitlement prior to the holders of ordinary shares as a class having received an equal amount to the hurdle amount of that Growth B share and the holders of growth C shares shall have no entitlement prior to the holders of ordinary shares and growth B shares as a class (as if constituted one class) having received an amount equal to the hurdle amount of that growth C share. They do not confer any rights of redemption.

9
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was qualified and the auditor reported as follows:

Hopscotch Consulting Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
9
Audit report information
(Continued)
Page 12

Qualified opinion on financial statements

We have audited the financial statements of Hopscotch Consulting Limited (the 'company') for the year ended 31 March 2023 which comprise , the Balance Sheet, the Statement of Changes in Equity and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion, except for the possible effects of the matter described in the basis for qualified opinion section of our report, the financial statements:

  • give a true and fair view of the state of the company's affairs as at 31 March 2023 and of its profit for the year then ended;

  • have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  • have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for qualified opinion

With respect to deferred income totalling £451,355 as at 31 March 2022, the audit evidence available to us was limited. The financial statements of the company for the year ended 31 March 2022 were not subject to audit and certain accounting records impacting this balance were not retained. For the same reason, the audit evidence available to us in respect of any consequential impact on the profit of the company for the year ended 31 March 2023, was also limited. We were unable to obtain sufficient appropriate audit evidence by other means and consequently were unable to determine whether any adjustments to these amounts were required.

 

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor’s responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our qualified opinion.

Senior Statutory Auditor:
Esther Carder
Statutory Auditor:
Moore Kingston Smith LLP
10
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2023
2022
£
£
-
0
14,672
11
Related party transactions
Hopscotch Consulting Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
11
Related party transactions
(Continued)
Page 13

The following amounts were outstanding at the reporting end date:

 

At the year end, the company owed £63,970 (2022: £nil) to Waggener Edstrom Worldwide Limited, a company incorporated in the United Kingdom and a subsidiary of Waggener Edstrom Worldwide Inc, the parent company. This balance is included within creditors falling due within one year.

12
Parent company

The company is a subsidiary undertaking of Waggener Edstrom Worldwide, Inc. a company incorporated in the United States of America.

 

The address of Waggener Edstrom Worldwide, Inc. is as follows;

 

Civica North Tower

225 108th Avenue NE, Suite 600

Bellevue

WA 98004-5737

United States of America

 

Waggener Edstrom Worldwide, Inc. is the head of the largest and smallest group within which the results of the company are consolidated. The results of Waggener Edstrom Worldwide, Inc. are not available to the public.

2023-03-312022-04-01false05 April 2024CCH SoftwareCCH Accounts Production 2023.200No description of principal activityThis audit opinion is unqualifiedC W KalbfleischS J MercerJ Noble074275792022-04-012023-03-3107427579bus:Director12022-04-012023-03-3107427579bus:Director22022-04-012023-03-3107427579bus:Director32022-04-012023-03-31074275792023-03-31074275792022-03-3107427579core:FurnitureFittings2023-03-3107427579core:ComputerEquipment2023-03-3107427579core:FurnitureFittings2022-03-3107427579core:ComputerEquipment2022-03-3107427579core:CurrentFinancialInstrumentscore:WithinOneYear2023-03-3107427579core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3107427579core:ShareCapital2023-03-3107427579core:ShareCapital2022-03-3107427579core:SharePremium2023-03-3107427579core:SharePremium2022-03-3107427579core:RetainedEarningsAccumulatedLosses2023-03-3107427579core:RetainedEarningsAccumulatedLosses2022-03-3107427579core:ShareCapital2021-03-3107427579core:SharePremium2021-03-3107427579core:RetainedEarningsAccumulatedLosses2021-03-3107427579core:ShareCapitalOrdinaryShares2023-03-3107427579core:ShareCapitalOrdinaryShares2022-03-3107427579core:RetainedEarningsAccumulatedLosses2021-04-012022-03-31074275792021-04-012022-03-3107427579core:RetainedEarningsAccumulatedLosses2022-04-012023-03-3107427579core:ShareCapital2022-04-012023-03-3107427579core:SharePremium2022-04-012023-03-3107427579core:Goodwill2022-04-012023-03-3107427579core:FurnitureFittings2022-04-012023-03-3107427579core:ComputerEquipment2022-04-012023-03-3107427579core:NetGoodwill2022-03-3107427579core:NetGoodwill2023-03-3107427579core:NetGoodwill2022-03-3107427579core:FurnitureFittings2022-03-3107427579core:ComputerEquipment2022-03-31074275792022-03-3107427579core:CurrentFinancialInstruments2023-03-3107427579core:CurrentFinancialInstruments2022-03-3107427579core:AfterOneYear2023-03-3107427579core:AfterOneYear2022-03-31074275792021-03-3107427579bus:PrivateLimitedCompanyLtd2022-04-012023-03-3107427579bus:SmallCompaniesRegimeForAccounts2022-04-012023-03-3107427579bus:FRS1022022-04-012023-03-3107427579bus:Audited2022-04-012023-03-3107427579bus:FullAccounts2022-04-012023-03-31xbrli:purexbrli:sharesiso4217:GBP