Clearwater_Topco_Limited - Accounts


Clearwater Topco Limited
Financial Statements
For the year ended 31 August 2023
Pages for Filing with Registrar
Company Registration No. 13361349 (England and Wales)
Clearwater Topco Limited
Contents
Page
Balance sheet
1
Notes to the financial statements
2 - 7
Clearwater Topco Limited
Balance Sheet
As at 31 August 2023
Page 1
2023
2022
Notes
£
£
£
£
Fixed assets
Investments
3
1
1
Current assets
Debtors
6
12,063,570
9,667,250
Net current assets
12,063,570
9,667,250
Net assets
12,063,571
9,667,251
Capital and reserves
Called up share capital
7
116,783
96,150
Share premium account
11,952,814
9,571,114
Capital redemption reserve
1,550
1,550
Profit and loss reserves
(7,576)
(1,563)
Total equity
12,063,571
9,667,251

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 15 February 2024 and are signed on its behalf by:
S  Williams
Director
Company Registration No. 13361349
Clearwater Topco Limited
Notes to the Financial Statements
For the year ended 31 August 2023
Page 2
1
Accounting policies
Company information

Clearwater Topco Limited is a private company limited by shares incorporated in England and Wales. The registered office is Academic House, 24-28 Oval Road, London, England, NW1 7DJ.

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
Consolidated financial statements

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.3
Going concern

The directors have prepared cash flow forecasts for a period of 12 months from the date of approval of these financial statements which indicate that, taking account of reasonably possible downsides, the company will have sufficient funds to meet its liabilities as they fall due for that period.

 

Consequently, the directors are confident that the company will have sufficient funds to continue to meet its liabilities as they fall due for at least 12 months from the date of approval of the financial statements and therefore have prepared the financial statements on a going concern basis.

1.4
Reporting period

The accounts have been prepared to 31 August 2023. The comparative period was prepared for a period

of 16 months to 31 August 2022 from incorporation on 3 May 2021. As such the prior period results are

not directly comparable.

1.5
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Clearwater Topco Limited
Notes to the Financial Statements (Continued)
For the year ended 31 August 2023
1
Accounting policies
(Continued)
Page 3

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.6
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.

1.7
Financial instruments

All of the company's financial assets and liabilities are basic and measured at amortised cost.

1.8
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.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 0 (2022: 7).

3
Fixed asset investments
2023
2022
£
£
Shares in group undertakings and participating interests
1
1

There no movements in fixed asset investments during the year.

Clearwater Topco Limited
Notes to the Financial Statements (Continued)
For the year ended 31 August 2023
Page 4
4
Subsidiaries

Details of the company's subsidiaries at 31 August 2023 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Clearwater Midco Limited
Academic House, 24-28 Oval Road,
London, NW1 7DJ
Ordinary
100.00
-
Clearwater Newco Limited
Academic House, 24-28 Oval Road,
London, NW1 7DJ
Ordinary
-
100.00
Boundary Visualisation Holdings Limited
Academic House, 24-28 Oval Road,
London, NW1 7DJ
Ordinary
-
100.00
Boundary Visualisation Limited
Academic House, 24-28 Oval Road,
London, NW1 7DJ
Ordinary
-
100.00
The Boundary, Inc
The Graybar Building, Ste 2831, 420 Lexington Ave, New York, NY, 10170
Ordinary
-
100.00
Boundary Visualisation APAC Limited
24b Spring Street, Auckland, 1011
Ordinary
-
100.00
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Capital and Reserves
Profit/(Loss)
£
£
Clearwater Midco Limited
(2,001,259)
(943,233)
Clearwater Newco Limited
414,589
(230,083)
Boundary Visualisation Holdings Limited
67,942
449,736
Boundary Visualisation Limited
7,710,217
2,570,743
The Boundary, Inc
(446,199)
(152,800)
Boundary Visualisation APAC Limited
657,575
277,314
5
Associates

Details of the company's associates at 31 August 2023 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Indirect
Virtual Reality Property Marketing Limited
1 Rosoman Place, London, England, EC1R 0JY
Ordinary
39
6
Debtors
2023
2022
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
12,063,570
9,667,250
Clearwater Topco Limited
Notes to the Financial Statements (Continued)
For the year ended 31 August 2023
Page 5
7
Called up share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
35,120 A ordinary shares of £1 each
35,330
35,120
35,330
35,120
44,233 B1 ordinary shares of £1 each
62,323
44,233
62,323
44,233
779 B2 ordinary shares of £1 each
779
779
779
779
12,047 C1 ordinary shares of £1 each
12,047
12,047
12,047
12,047
771 C2 ordinary shares of £1 each
771
771
771
771
3,200 D ordinary shares of £1 each
3,200
3,200
3,200
3,200
D1 ordinary shares of £1 each
2,333
-
2,333
-
116,783
96,150
116,783
96,150

On incorporation, the company issued 1 Ordinary £1 share at par.

 

On 19 May 2021, the Ordinary shares were re-designated as A Ordinary shares.

 

The following transactions occurred on 19 May 2021:

35,119 A Ordinary £1 shares were issued at £13.33 per share.

44,233 B1 Ordinary £1 shares were issued at £196.28 per share.

1,558 B2 Ordinary £1 shares were issued at £196.28 per share.

12,047 C1 Ordinary £1 shares were issued at £13.33 per share.

1,542 C2 Ordinary £1 shares were issued at £13.33 per share.

 

All the above transactions results in a credit to share premium of £9,542,634.

 

On 25 May 2022, the company repurchased and cancelled 779 B2 Ordinary £1 shares and 771 C2 Ordinary £1 shares at par value.

 

On 16 June 2022, 3,200 D Ordinary £1 shares were issued at £9.90 per share. This resulted in a credit to share premium of £28,480.

 

On 8 December 2022, 18,300 B1 Ordinary £1 shares were issued at £131.15 per share. This resulted in a credit to share premium of £2,381,700.

On 12 December 2022, 210 B1 Ordinary £1 shares were converted into A Ordinary £1 shares at par.

On 20 July 2023, 2,333 D1 Ordinary £1 shares were issued at par.

 

Ordinary A, Ordinary B1, Ordinary B2, Ordinary C1, Ordinary C2 shareholders are entitled to full voting rights and dividends from the company. These shares rank in pari passu in all respects.

 

Ordinary D shares are not entitled to voting rights or dividends from the company.

 

The return of capital entitlement is first to the Ordinary A, Ordinary B1, Ordinary B2, Ordinary C1, Ordinary C2 shareholders and lastly to the Ordinary D shareholders if the exit amount exceeds a hurdle rate.

Clearwater Topco Limited
Notes to the Financial Statements (Continued)
For the year ended 31 August 2023
Page 6
8
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 unqualified.

Senior Statutory Auditor:
Esther Carder
Statutory Auditor:
Moore Kingston Smith LLP
Clearwater Topco Limited
Notes to the Financial Statements (Continued)
For the year ended 31 August 2023
Page 7
9
Related party transactions

The company has taken the exemption available in section 33 of FRS 102 from disclosing transactions with wholly-owned group companies.

 

The company has made a cross-guarantee over loan notes issued by a fellow group company, Clearwater Midco Limited. The company has issued security in the form of a charge over all of its assets. The value of the of these loan notes at the balance sheet date was £9,655,210 (2022: £8,755,210).

10
Parent company

The directors do not consider there to be any ultimate controlling party.

2023-08-312022-09-01false15 February 2024CCH SoftwareCCH Accounts Production 2024.100No description of principal activityThis audit opinion is unqualifiedH GossP GuthrieJ MaltzS WilliamsT WoodA McGuinnessD Neale-Drayseyfalsefalse133613492022-09-012023-08-31133613492023-08-31133613492022-08-3113361349core:ShareCapital2023-08-3113361349core:ShareCapital2022-08-3113361349core:SharePremium2023-08-3113361349core:SharePremium2022-08-3113361349core:CapitalRedemptionReserve2023-08-3113361349core:CapitalRedemptionReserve2022-08-3113361349core:RetainedEarningsAccumulatedLosses2023-08-3113361349core:RetainedEarningsAccumulatedLosses2022-08-3113361349core:ShareCapitalOrdinaryShares2023-08-3113361349core:ShareCapitalOrdinaryShares2022-08-3113361349bus:Director42022-09-012023-08-3113361349core:CurrentFinancialInstruments2022-08-3113361349bus:PrivateLimitedCompanyLtd2022-09-012023-08-3113361349bus:SmallCompaniesRegimeForAccounts2022-09-012023-08-3113361349bus:FRS1022022-09-012023-08-3113361349bus:Audited2022-09-012023-08-3113361349bus:Director12022-09-012023-08-3113361349bus:Director22022-09-012023-08-3113361349bus:Director32022-09-012023-08-3113361349bus:Director52022-09-012023-08-3113361349bus:Director62022-09-012023-08-3113361349bus:Director72022-09-012023-08-3113361349bus:FullAccounts2022-09-012023-08-31xbrli:purexbrli:sharesiso4217:GBP