OPTIVA_SOLUTIONS_(UK)_LIM - Accounts


Company registration number 06753675 (England and Wales)
OPTIVA SOLUTIONS (UK) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
OPTIVA SOLUTIONS (UK) LIMITED
COMPANY INFORMATION
Directors
M Halligan
D Sharma
R H Kay
(Appointed 1 January 2022)
Company number
06753675
Registered office
450 Brooke Drive
Green Park
Reading
United Kingdom
RG2 6UU
Auditor
Azets Audit Services
Ty Derw, Lime Tree Court
Cardiff Gate Business Park
Cardiff
United Kingdom
CF23 8AB
OPTIVA SOLUTIONS (UK) LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Directors' responsibilities statement
5
Independent auditor's report
6 - 8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Notes to the financial statements
12 - 25
OPTIVA SOLUTIONS (UK) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 1 -

The directors present their annual report and the audited financial statements for the year ended 31 December 2022

 

Review of the business

Principal activities

 

The principal activity of the Company is the identification and provision of business opportunities and services in the software telecommunications market in Europe, Middle East and Africa (EMEA) on behalf of its parent, Optiva Inc. The Company has a small branch office in the Philippines to provide onsite services to local customers. This continues to operate as intended at the year end.

 

Overview

 

In 2022, the Company focused on the strategic optimisation of its cost base to drive future increased sustainable operating leverage from its business. The Company aligned its business portfolio through local affiliates in order to strengthen customer relationships and advance its position as a leading global provider of real-time monetisation and subscriber management software.

 

Operating Review

 

Throughout fiscal 2021 and 2022, the Company finalised the assignment of certain customer contracts to more local subsidiaries and affiliates. This has significantly decreased the Company’s presence in the EMEA and APAC markets and will create more cost-efficient operations.

 

Key Performance indicators

 

The Company monitors a wide range of financial and operating measures to track the Company’s progress. There are three core key performance indicators (‘KPIs’) which are set out below:

 

 

2022

2021

Change

Revenue (USD$'000)

10,501

15,132

-31%

Recurring revenue1

69%

87%

-18%

Gross profit margin2

51%

34%

17%

 

1    Revenue from term license, product subscription, support and maintenance as a % of total revenue

2    Gross profit as % of revenue.

 

Revenue decreased mainly from the completion of key legacy projects in the prior year and the renewal of some contracts with local subsidiaries or affiliated companies within the Optiva group. The Company anticipates that both revenues and recurring revenues will stabilise and remain steady for the immediate future.

 

The Company intends to focus on customer satisfaction, defining this as foundational to its long-term strategic growth. Investment will be made in the formation of cross-functional customer partner teams to enhance client success.

OPTIVA SOLUTIONS (UK) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 2 -

The Company has exposure to the following risks from its use of financial instruments:

 

Credit risk

Credit risk arises from the potential that a counterparty will fail to perform its obligations. The Company is exposed to credit risk from banks and customers. In order to minimize the risk of loss for trade receivables, the Company's extension of credit to customers involves review and approval by senior management, as well as progress payments as contracts are performed. Credit reviews take into account the counterparty's financial position, past experience and other factors. The Company reviews its trade receivable accounts regularly and reduces amounts to their expected realizable values by making an allowance for doubtful accounts, as soon as the account is perceived not to be fully collectible. The Company believes that the concentration of credit risk from trade receivables is limited, as they are widely distributed among customers in various countries.

 

Market risk

Market risk is the risk that the value of the Company's financial instruments will fluctuate due to changes in the market risk factors. The market risk factor which affects the Company is foreign currency. The Company conducts a significant portion of its business activities in foreign countries. Foreign currency risk arises because of fluctuations in foreign currency exchange rates. The Company's objective in managing its foreign currency risk is to minimize its net exposures to foreign currency cash flows by converting foreign-denominated cash balances into U.S. dollars to the extent practical to match U.S. dollar obligations..

On behalf of the board

D Sharma
Director
1 May 2024
OPTIVA SOLUTIONS (UK) LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 3 -

The directors present their annual report and financial statements for the year ended 31 December 2022.

 

Results and dividends

The results for the period are set out on page 8. The net profit for the year after taxation is $395,668 (2021 as restated: $2,824,797 loss). Details of the prior period adjustment are set out in note 20.

No ordinary dividends were paid. The directors do not recommend payment of a final dividend.

Directors

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

A Joshi
(Resigned 1 January 2022)
M Halligan
D Sharma
R H Kay
(Appointed 1 January 2022)
Political donations

The company made no political and charitable donations during the year (2021: nil).

Auditor

In accordance with the company's articles, a resolution proposing that Azets Audit Services be reappointed as auditor of the company 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.

Director indemnity

The company through its parent, Optiva Inc., maintained throughout the year Directors' and Officers' liability insurance, which gives appropriate cover for any legal action brought against the directors. The directors also have the benefit of the indemnity provision contained in the Company's articles of association.

Going concern

The directors believe that preparing the financial statements on the going concern basis is appropriate as the directors have a reasonable expectation that the Company has adequate resources to operate for a period of at least twelve months from the date of approval of the financial statements.

 

The Company has made a significant loss in the prior year primarily due to the closure of subsidiaries.  

However, the Company is in a net asset position at the balance sheet date. The Company is also a member of a group whose financial position is closely linked to the status and continued support of other group undertakings. The parent company, Optiva Canada Inc., has stated that they will continue to support the Company for at least 12 months past the signing date of the accounts.

Having considered the information available at 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. The Directors have therefore continued to adopt the going concern basis of accounting in preparing the financial statements.

 

 

 

 

OPTIVA SOLUTIONS (UK) LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 4 -
On behalf of the board
D Sharma
Director
1 May 2024
OPTIVA SOLUTIONS (UK) LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 5 -

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

  • select suitable accounting policies and then apply them consistently;

  • make judgements and accounting estimates that are reasonable and prudent;

  • state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and

  • prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

OPTIVA SOLUTIONS (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF OPTIVA SOLUTIONS (UK) LIMITED
- 6 -
Opinion

We have audited the financial statements of Optiva Solutions (UK) Limited (the 'Company') for the year ended 31 December 2022 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity and notes 1-22 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 Financial Reporting Standard 101 Reduced Disclosure Framework (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  • give a true and fair view of the state of the company's affairs as at 31 December 2022 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 opinion

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 opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the directors' report has been prepared in accordance with applicable legal requirements.

OPTIVA SOLUTIONS (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF OPTIVA SOLUTIONS (UK) LIMITED
- 7 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

  • adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

  • the financial statements are not in agreement with the accounting records and returns; or

  • certain disclosures of remuneration specified by law are not made; or

  • we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

A further description of our responsibilities is available on the Financial Reporting Council's website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

OPTIVA SOLUTIONS (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF OPTIVA SOLUTIONS (UK) LIMITED
- 8 -

Extent to which the audit was considered capable of detecting irregularities, including fraud

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.

 

We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework.  Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion.  This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.

 

In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:

 

  • Enquiry of management and those charged with governance around actual and potential litigation and claims as well as actual, suspected and alleged fraud; 

  • Assessing the extent of compliance with the laws and regulations considered to have a direct material effect on the financial statements or the operations of the company through enquiry and inspection; 

  • Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;

  • Performing audit work over the risk of management bias and override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for indicators of potential bias. 

 

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation.  This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance.  The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

Use of our report

This report is made solely to the company’s member in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s member, those matters we are required to state to the member in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s member, for our audit work, for this report, or for the opinions we have formed.

Andrew Howells (Senior Statutory Auditor)
For and on behalf of Azets Audit Services
2 May 2024
Chartered Accountants
Statutory Auditor
Ty Derw, Lime Tree Court
Cardiff Gate Business Park
Cardiff
CF23 8AB
OPTIVA SOLUTIONS (UK) LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2022
- 9 -
2022
2021
as restated
Notes
$'000
$'000
Turnover
3
10,501
15,132
Cost of sales
(5,109)
(10,017)
Gross profit
5,392
5,115
Administrative expenses
(5,060)
(7,923)
Other operating income
-
0
70
Operating profit/(loss)
5
332
(2,738)
Interest receivable and similar income
7
143
196
Interest payable and similar expenses
6
(3)
(78)
Profit/(loss) before taxation
472
(2,620)
Tax on profit/(loss)
8
(77)
(204)
Profit/(loss) and total comprehensive income for the financial year
395
(2,824)

The profit and loss account has been prepared on the basis that all operations are continuing operations.

OPTIVA SOLUTIONS (UK) LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2022
31 December 2022
- 10 -
2022
2021
as restated
Notes
$'000
$'000
$'000
$'000
Fixed assets
Intangible assets
9
361
1,805
Tangible fixed assets
10
41
13
Investments
12
65
65
467
1,883
Current assets
Debtors
13
11,604
15,525
Cash at bank and in hand
2,866
3,499
14,470
19,024
Creditors: amounts falling due within one year
14
(2,027)
(8,374)
Net current assets
12,443
10,650
Net assets
12,910
12,533
Capital and reserves
Called up share capital
17
1,286
1,286
Other reserves
18
22
40
Profit and loss reserves
11,602
11,207
Total equity
12,910
12,533
The financial statements were approved by the board of directors and authorised for issue on 1 May 2024 and are signed on its behalf by:
D Sharma
Director
Company registration number 06753675
OPTIVA SOLUTIONS (UK) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2022
- 11 -
Share capital
Other reserves
Profit and loss reserves
Total
$'000
$'000
$'000
$'000
As restated for the period ended 31 December 2021:
Balance at 1 January 2021
1,286
40
14,031
15,357
Year ended 31 December 2021:
Loss and total comprehensive income for the year
-
-
(2,824)
(2,824)
Balance at 31 December 2021
1,286
40
11,207
12,533
Year ended 31 December 2022:
Profit and total comprehensive income for the year
-
-
395
395
Transactions with owners in their capacity as owners:
Other movements
-
(18)
-
(18)
Balance at 31 December 2022
1,286
22
11,602
12,910
OPTIVA SOLUTIONS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 12 -
1
Accounting policies
Company information

Optiva Solutions (UK) Limited is a private company limited by shares incorporated in United Kingdom. The registered office is 450 Brook Drive, Green Park, Reading, Berkshire, RG2 6UU450 Brooke Drive, Green Park, Reading, United Kingdom, RG2 6UU. The company's principal activities and nature of its operations are disclosed in the directors' report.

1.1
Accounting convention

The financial statements have been prepared in accordance with Financial Reporting Standard 101 Reduced Disclosure Framework (FRS 101) and in accordance with applicable accounting standards.

The financial statements are prepared in dollars, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest $'000.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

As permitted by FRS 101, the company has taken advantage of the following disclosure exemptions from the requirements of IFRS:

  • presentation of a statement of cash flows and related notes;

  • disclosure of key management personnel compensation;

  • disclosures of transactions with a management entity that provides key management personnel;

  • comparative period reconciliations for the number of shares and the carrying amount of intangible assets;

  • disclosure of the future impact of new International Financial Reporting Standards in issue but not yet effective at the reporting date;

  • related party disclosures for transactions with the parent or wholly owned members of the group;

  • the effects of new but not yet effective IFRSs.

Where required, equivalent disclosures are given in the group accounts of Optiva Inc. The group accounts of Optiva Inc are available to the public and can be obtained from the company's website and from Optiva Inc, 2233 Argentina Road, East Tower, Suite 302, Mississauga, Ontario, L5N 2X7.

The company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.

 

Optiva Solutions (UK) Limited is a wholly owned subsidiary of Optiva Inc. and the results of Optiva Solutions (UK) Limited are included in the consolidated financial statements of Opitva Inc. which are available from 2233 Argentina Road, East Tower, Suite 302, Mississauga, Ontario, L5N 2X7.

OPTIVA SOLUTIONS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 13 -
1.2
Turnover

The Company's accounting policy under IFRS 15, adopted effective 1 October 2018, is as follows:

 

The Company enters into arrangements that contain separately identifiable components, which may include any combination of software, services, PCS and/or hardware.

 

Where an arrangement includes multiple components, revenue is allocated to the different components based on their relative fair values or the residual method, as applicable. The Company generally uses optional stated renewal rates to evidence fair value of undelivered term-license/PCS services when the renewal fees and terms are substantive. When stated renewal rates do not exist for an arrangement, the Company considers fees charged on standalone PCS renewals in other similar arrangements to establish fair value. The Company typically evidences fair value for other products and services based on the pricing when those deliverables are sold separately. Where reasonable vendor-specific or third party inputs do not exist to reliably establish fair value, the Company allocates revenue based on its best estimate of selling price that the Company would transact at if the deliverable were sold on a standalone basis. For services, this includes the expected cost of delivery plus an estimated profit margin. Under the residual method, revenue is allocated to undelivered components of the arrangement based on their fair values and the residual amount of the arrangement revenue is allocated to delivered components.

 

Turnover is not recognised unless persuasive evidence of an arrangement exists, it is probable the economic benefits of the transaction will flow to the Company and revenue and costs can be measured reliably.

 

The Company sells on-premise software licenses primarily on a perpetual basis. Where licensed software is combined with non-distinct services as a combined performance obligation, revenue is recognized according to the percentage-of-completion method. The Company uses either the ratio of hours to estimated total hours or the completion of applicable milestones, as appropriate, as the measure of its progress to completion on each contract. If a loss on a contract is considered probable, the loss is recognized at the date determinable. Distinct software licenses, when not combined with services for accounting purposes, are recognized upon delivery and commencement of the customer’s right to use the software.

 

Software-as-a-service (SaaS) allows a customer access to the Company’s software on a platform hosted by a third party without taking possession of the software. SaaS is typically offered on a fixed-term basis. Where fees are fixed for the term, revenue is recognized ratably over the term commencing when the customer has the right to access the platform. Where the fees are based on periodic activity, revenue is recognized as invoiced to the customer at each period.

 

Revenue for installation, implementation, training and other services, when not combined with software as a combined performance obligation, is recognized as the services are delivered to the customer. Fixed fee service arrangements are recognized using the percentage-of-completion method based on labour input measures.

 

PCS revenue is recognized ratably over the term of the PCS agreement.

 

Third party software and hardware revenue is recognized when control of the product transfers to the customer. When the products are distinct, control typically transfers upon delivery to the customer. Where such products are related to professional services as a combined performance obligation, the percentage-of-completion method is applied.

 

Amounts are generally billable on reaching certain performance milestones, as defined by individual contracts. Revenue in excess of contract billings is recorded as unbilled revenue. Cash proceeds received in advance of performance under contracts are recorded as deferred revenue. Deferred and unbilled revenue is classified as long-term if it relates to performance obligations that are expected to be fulfilled greater than 12 months from period end.

OPTIVA SOLUTIONS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 14 -
1.3
Intangible assets other than goodwill

Other intangible assets that are acquired by the Company are stated at cost less accumulated amortisation and less accumulated impairment losses.

 

The cost of an intangible asset acquired in a business combination is its fair value at the acquisition date.

 

Amortisation

 

Amortisation is charged to the profit and loss account on a straight-line basis over the estimated useful lives of intangible assets unless such lives are indefinite. Other tangible assets are amortised from the date they are available for use. The estimated useful lives are as follows:

 

Customer Relationships - 10 years

1.4
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:

Computers
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 recognised in the profit and loss account.

1.5
Fixed asset investments

Fixed asset investments are stated at cost unless, in the opinion of the Directors, there has been a diminution in the value of an investment, when an appropriate provision is made.

1.6
Impairment of tangible and intangible assets

At each reporting 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.

Intangible assets with indefinite useful lives and intangible assets not yet available for use are tested for impairment annually, and whenever there is an indication that the asset may be impaired.

OPTIVA SOLUTIONS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 15 -

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.

 

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 at bank and in hand

Cash and cash equivalents 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 assets

Financial assets are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument. Financial assets are classified into specified categories, depending on the nature and purpose of the financial assets.

 

At initial recognition, financial assets classified as fair value through profit and loss are measured at fair value and any transaction costs are recognised in profit or loss. Financial assets not classified as fair value through profit and loss are initially measured at fair value plus transaction costs.

Financial assets at fair value through profit or loss

When any of the above-mentioned conditions for classification of financial assets is not met, a financial asset is classified as measured at fair value through profit or loss. Financial assets measured at fair value through profit or loss are recognized initially at fair value and any transaction costs are recognised in profit or loss when incurred. A gain or loss on a financial asset measured at fair value through profit or loss is recognised in profit or loss, and is included within finance income or finance costs in the statement of income for the reporting period in which it arises.

Financial assets held at amortised cost

Financial instruments are classified as financial assets measured at amortised cost where the objective is to hold these assets in order to collect contractual cash flows, and the contractual cash flows are solely payments of principal and interest. They arise principally from the provision of goods and services to customers (eg trade receivables). They are initially recognised at fair value plus transaction costs directly attributable to their acquisition or issue, and are subsequently carried at amortised cost using the effective interest rate method, less provision for impairment where necessary.

OPTIVA SOLUTIONS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 16 -
Financial assets at fair value through other comprehensive income

Debt instruments are classified as financial assets measured at fair value through other comprehensive income where the financial assets are held within the company’s business model whose objective is achieved by both collecting contractual cash flows and selling financial assets, and the contractual terms of the financial asset give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding.

 

A debt instrument measured at fair value through other comprehensive income is recognised initially at fair value plus transaction costs directly attributable to the asset. After initial recognition, each asset is measured at fair value, with changes in fair value included in other comprehensive income. Accumulated gains or losses recognised through other comprehensive income are directly transferred to profit or loss when the debt instrument is derecognised.

The company has made an irrevocable election to recognize changes in fair value of investments in equity instruments through other comprehensive income, not through profit or loss. A gain or loss from fair value changes will be shown in other comprehensive income and will not be reclassified subsequently to profit or loss. Equity instruments measured at fair value through other comprehensive income are recognized initially at fair value plus transaction cost directly attributable to the asset. After initial recognition, each asset is measured at fair value, with changes in fair value included in other comprehensive income. Accumulated gains or losses recognized through other comprehensive income are directly transferred to retained earnings when the equity instrument is derecognized or its fair value substantially decreased. Dividends are recognized as finance income in profit or loss.

Impairment of financial assets

Financial assets carried at amortised cost and FVOCI are assessed for indicators of impairment at each reporting end date.

 

The expected credit losses associated with these assets are estimated on a forward-looking basis. A broad range of information is considered when assessing credit risk and measuring expected credit losses, including past events, current conditions, and reasonable and supportable forecasts that affect the expected collectability of the future cash flows of the instrument.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire, or when it transfers the financial asset and substantially all the risks and rewards of ownership to another entity.

1.9
Financial liabilities

The company recognises financial debt when the company becomes a party to the contractual provisions of the instruments. Financial liabilities are classified as either 'financial liabilities at fair value through profit or loss' or 'other financial liabilities'.

Financial liabilities at fair value through profit or loss

Financial liabilities are classified as measured at fair value through profit or loss when the financial liability is held for trading. A financial liability is classified as held for trading if:

 

  • it has been incurred principally for the purpose of repurchasing it in the near term, or

  • on initial recognition it is part of a portfolio of identified financial instruments that the manages together and has a recent actual pattern of short-term profit taking, or

  • it is a derivative that is not designated and effective hedging instrument.

 

Financial liabilities at fair value through profit or loss are stated at fair value with any gains or losses arising on remeasurement recognised in profit or loss.

OPTIVA SOLUTIONS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 17 -
Other financial liabilities

Other financial liabilities, including borrowings, trade payables and other short-term monetary liabilities, are initially measured at fair value net of transaction costs directly attributable to the issuance of the financial liability. They are subsequently measured at amortised cost using the effective interest method. For the purposes of each financial liability, interest expense includes initial transaction costs and any premium payable on redemption, as well as any interest or coupon payable while the liability is outstanding.

Derecognition of financial liabilities

Financial liabilities are derecognised when, and only when, the company’s obligations are discharged, cancelled, or they expire.

1.10
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.11
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

A net deferred tax asset is regarded as recoverable and therefore recognised only when, on the basis of all available evidence, it can be regarded as more likely than not that there will be suitable taxable profits from which the future reversal of the underlying timing differences can be deducted.

 

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date. Provision is made at the rates that are expected to apply when the timing differences reverse. Timing differences are differences between Company's taxable profits and its results as stated in the financial statements that arise from the inclusion of gains and losses in taxable profits in periods different from those in which they are recognised in the financial statements.

 

Deferred tax is measured at the average tax rates that are expected to apply in the periods in which the timing differences are expected to reverse, based on tax rates and laws that have been enacted or substantively enacted by the balance sheet date. Deferred tax is measured on an undiscounted basis.

1.12
Retirement benefits

The company operates a defined contribution pension plan for its employees. Contributions are recognised as an expense when they fall due. Amounts due but not yet paid are included within creditors on the balance sheet. The assets of the plan are held seperately from the company in independently administered funds. Once contributions to the pension fund have been paid, there is no furtrher obligation to the company.

 

The Company also operates a defined benefit pension scheme in its branch in The Philippines, however, at the end of the year, there were no employees on the plan and pension liability has been fully settled at the year end. Actuarial gains and losses arising from experience adjustments and changes in actuarial assumptions, when applicable, are recognised in full in the period in which they occur and are presented in the statement of other comprehensive income.

OPTIVA SOLUTIONS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 18 -
1.13
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
Critical accounting estimates and judgements

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, if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

 

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are outlined below.

Critical judgements
Revenue

Key sources of estimation uncertainty:

In its determination of the amount and timing of revenue to be recognised, management relies on assumptions and estimates supporting its revenue recognition policy. Estimates of the percentage-of-completion for customer projects are based upon current actual and forecasted information and contractual terms.

 

Critical judgements in applying accounting policies:

A significant portion of the Company's revenue is generated from large and complex customer contracts. Management's judgement is applied regarding, among other aspects, the evaluation of multiple components within these arrangements to assess whether deliverables can be recognised separately for revenue recognition purposes. This includes whether software installation and implementation services have stand-alone value to the customer. In evaluating whether software is separable from services, the Company's judgements include, among other things, assessing the nature and complexity of the services, whether other vendors could provide the services, and the linkage of payments of software to delivery services.

Trade receivables

The Company monitors the financial stability of its customers and the environment in which they operate to make estimates regarding the likelihood that the individual trade receivable balances will be paid. Credit risks for outstanding customer receivables are regularly assessed and allowances are recorded for estimated losses.

3
Turnover
2022
2021
$'000
$'000
Turnover analysed by class of business
Fees for software licenses
10,501
15,132
OPTIVA SOLUTIONS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
3
Turnover
(Continued)
- 19 -
2022
2021
$'000
$'000
Turnover analysed by geographical market
Europe
7,275
8,302
Americas
1,064
1,253
Asia/Pacific
2,162
5,577
10,501
15,132

Following a review of turnover for the year ended 31 December 2021, Americas turnover has been increased by $1,253,000 and turnover from Europe reduced by $1,253,000, in respect of a customer previously analysed within European turnover.

4
Employees

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

2022
2021
Number
Number
Selling and distribution
15
4

Their aggregate remuneration comprised:

2022
2021
$'000
$'000
Wages and salaries
2,039
1,280
Social security costs
175
49
Pension costs
260
55
2,474
1,384
5
Operating profit/(loss)
2022
2021
$'000
$'000
Operating profit/(loss) for the year is stated after charging/(crediting):
Exchange losses
483
923
Depreciation of property, plant and equipment
14
1
Amortisation of intangibles
1,444
1,451
Operating lease charges - Land and buildings
-
7
Services provided by the Company's auditor - fees payable for the audit
36
33
OPTIVA SOLUTIONS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 20 -
6
Interest payable and similar expenses
2022
2021
$'000
$'000
Interest on financial liabilities measured at amortised cost:
Interest payable to group undertakings
-
0
59
Interest on other loans
3
19
3
78
7
Interest receivable and similar income
2022
2021
$'000
$'000
Interest income
Interest receivable from group companies
9
59
Income from fixed asset investments
Income from shares in group undertakings
134
137
Total income
143
196
8
Taxation
2022
2021
$'000
$'000
Current tax
UK corporation tax on profits for the current period
77
204

The charge for the year can be reconciled to the profit/(loss) per the profit and loss account as follows:

2022
2021
$'000
$'000
Profit/(loss) before taxation
473
(2,619)
Expected tax charge/(credit) based on a corporation tax rate of 19.00% (2021: 19.00%)
91
(497)
Effect of expenses not deductible in determining taxable profit
5
697
Income not taxable
(25)
(26)
Adjustment in respect of prior years
3
(62)
Unrelieved foreign tax not recognised
-
88
Rate changes
2
1
Deferred tax not recognised
3
3
Enhanced capital allowance
(2)
-
Taxation charge for the year
77
204
OPTIVA SOLUTIONS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 21 -
9
Intangible fixed assets
Customer relationships
$'000
Cost
At 31 December 2021
14,511
At 31 December 2022
14,511
Amortisation
At 31 December 2021
12,706
Charge for the year
1,444
At 31 December 2022
14,150
Carrying amount
At 31 December 2022
361
At 31 December 2021
1,805
10
Tangible fixed assets
Computers
$'000
Cost
At 1 January 2022
14
Additions
42
At 31 December 2022
56
Accumulated depreciation and impairment
At 1 January 2022
1
Charge for the year
14
At 31 December 2022
15
Carrying amount
At 31 December 2022
41
At 31 December 2021
13
OPTIVA SOLUTIONS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 22 -
11
Subsidiaries

Details of the company's subsidiaries at 31 December 2022 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Redknee Global Operations Leadership Center GmbH
Hans-Stießberger-Str. 2b 85540, Haar, Bayern Germany
Ordinary
100.00
Redknee Techcenter GmbH
Hans-Stießberger-Str. 2b 85540, Haar, Bayern Germany
Ordinary
100.00
Redknee Maroc SARL
Rue Bab El Mansour ler ETC bureau No. 3, Casablanca, Morocco
Ordinary
1.00
Optiva India Technologies Private Limited
Unit no. 4 B-Wing Business @ Mantri Viman Nagar Pune 411014, India
Ordinary
1.00
OPTIVA SOLUTIONS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 23 -
12
Investments
Movements in fixed asset investments
Shares in group undertakings
$'000
Cost or valuation
At 1 January 2022 & 31 December 2022
65
Carrying amount
At 31 December 2022
65
At 31 December 2021
65
13
Debtors
2022
2021
$'000
$'000
Trade debtors
766
206
Unbilled revenue
1,973
1,098
Corporation tax recoverable
17
208
VAT recoverable
12
2
Amounts owed by fellow group undertakings
8,782
13,977
Other debtors
2
-
Prepayments
52
34
11,604
15,525
14
Creditors
2022
2021
Notes
$'000
$'000
Creditors
15
851
6,832
Corporation tax
123
131
Deferred income
1,053
1,411
2,027
8,374
OPTIVA SOLUTIONS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 24 -
15
Creditors
2022
2021
$'000
$'000
Trade creditors
188
29
Amounts owed to fellow group undertakings
-
6,442
Accruals
369
334
Other creditors
294
27
851
6,832

Amounts owed to the parent company are unsecured, interest free and are repayable on demand.

Analysis of deferred revenue

Deferred revenues are classified based on the amounts that are expected to be settled within the next 12 months and after more than 12 months from the reporting date.

16
Retirement benefit schemes
2022
2021
Defined contribution schemes
$'000
$'000
Charge to profit or loss in respect of defined contribution schemes
260
55

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

17
Share capital
2022
2021
$'000
$'000
Ordinary share capital
Authorised
860,001 of £1 each
1,286
1,286
Issued and fully paid
860,001 of £1 each
1,286
1,286
18
Other reserves
2022
2021
$'000
$'000
At the beginning of the year
40
40
Other movements
(18)
-
At the end of the year
22
40
OPTIVA SOLUTIONS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 25 -
19
Ultimate Controlling Party

The directors regard Optiva Inc., a company incorporated in Canada, as the ultimate parent undertaking and controlling party. The only group in which the financial statements of the Company are consolidated is that headed by Optiva Inc.

 

The consolidated financial statements of Optiva Inc. can be obtained from the company's website and from Optiva Inc. at 2233 Argentina Road, East Tower, Suite 302, Mississauga, Ontario, Canada L5N 2X7.

20
Prior period adjustment

The decision was made to cease operations in 2 related group businesses, the decision was made prior to 31 December 2021, as part of the cessation amounts of $356,000 were due from other group companies, the receivables were not reflected in the financial statements for the year ended 31 December 2021, it has been reflected as a prior year adjustment in these financial statements.

Reconciliation of changes in equity
1 January
31 December
2021
2021
$'000
$'000
Equity as previously reported
15,357
12,177
Adjustments to prior year
Revaluation of Group Debtors
-
356
Equity as adjusted
15,357
12,533
Analysis of the effect upon equity
Profit and loss reserves
-
356
Reconciliation of changes in loss for the previous financial period
2021
$'000
Loss as previously reported
(3,180)
Adjustments to prior year
Revaluation of Group Debtors
356
Loss as adjusted
(2,824)
2022-12-312022-01-01A JoshiM HalliganD SharmaR H KayfalseCCH SoftwareiXBRL Review & Tag 2022.2067536752022-01-012022-12-3106753675bus:Director22022-01-012022-12-3106753675bus:Director32022-01-012022-12-3106753675bus:Director42022-01-012022-12-3106753675bus:Director12022-01-012022-12-3106753675bus:RegisteredOffice2022-01-012022-12-31067536752022-12-31067536752021-01-012021-12-3106753675core:ContinuingOperations2022-01-012022-12-3106753675core:RetainedEarningsAccumulatedLosses2022-01-012022-12-3106753675core:RetainedEarningsAccumulatedLosses2021-01-012021-12-31067536752021-12-3106753675core:ShareCapital2022-12-3106753675core:ShareCapital2021-12-3106753675core:RetainedEarningsAccumulatedLosses2022-12-3106753675core:RetainedEarningsAccumulatedLosses2021-12-31067536752020-12-3106753675core:FinancialInstrumentsFairValueThroughProfitOrLoss2022-01-012022-12-3106753675core:Held-to-maturityFinancialAssets2022-01-012022-12-3106753675core:Available-for-saleFinancialAssets2022-01-012022-12-3106753675core:FinancialInstrumentsDesignatedFairValueThroughProfitOrLoss2022-01-012022-12-3106753675core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-12-3106753675core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-12-3106753675core:ComputerEquipment2021-12-3106753675core:ComputerEquipment2022-12-3106753675core:ComputerEquipment2022-01-012022-12-3106753675core:ComputerEquipment2021-12-3106753675core:CurrentFinancialInstruments2022-12-3106753675core:CurrentFinancialInstruments2021-12-3106753675core:WithinOneYear2022-12-3106753675core:WithinOneYear2021-12-3106753675bus:PrivateLimitedCompanyLtd2022-01-012022-12-3106753675bus:FRS1012022-01-012022-12-3106753675bus:Audited2022-01-012022-12-3106753675bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP