ACCOUNTS - Final Accounts preparation

ACCOUNTS - Final Accounts preparation


05262373 2015-11-01 false true 2016-10-312016-10-31 05262373 2015-11-01 2016-10-31 05262373 2016-10-31 05262373 2015-10-31 05262373 c:OrdinaryShareClass1 2016-10-31 05262373 c:OrdinaryShareClass1 2015-10-31 05262373 c:OrdinaryShareClass1 2015-11-01 2016-10-31 05262373 c:Director1 2015-11-01 2016-10-31 05262373 c:Director2 2015-11-01 2016-10-31 05262373 d:OfficeEquipment 2015-11-01 2016-10-31 05262373 d:Subsidiary1 2015-11-01 2016-10-31 05262373 d:Subsidiary1 2016-10-31 iso4217:GBP xbrli:shares xbrli:pure
Company registration number 05262373







ABBREVIATED ACCOUNTS
FOR THE YEAR ENDED
31 OCTOBER 2016


EMULATE3D LIMITED






































img272a.jpg                        

 


EMULATE3D LIMITED
REGISTERED NUMBER: 05262373



ABBREVIATED BALANCE SHEET
AS AT 31 OCTOBER 2016

2016
2015
Note
£
£
£
£
 
FIXED ASSETS





 
Tangible assets
 
2
45,407
27,677
 
Investments
 
3
1

1








45,408

27,678
 
CURRENT ASSETS





 
Debtors
675,116
566,134

 
Cash at bank and in hand

498,566
362,580







 
1,173,682
928,714
 
CREDITORS: amounts falling due within one year
(101,367)
(45,996)
 
NET CURRENT ASSETS


1,072,315

882,718
 
TOTAL ASSETS LESS CURRENT LIABILITIES
 1,117,723

 910,396
  
CAPITAL AND RESERVES

 
Called up share capital
4
3
3
 
Profit and loss account
1,117,720
910,393
 
SHAREHOLDERS' FUNDS
 

 1,117,723

 910,396


The directors consider that the company is entitled to exemption from the requirement to have an audit under the provisions of section 477 of the Companies Act 2006 ("the Act") and members have not required the company to obtain an audit for the year in question in accordance with section 476 of the Act. 

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and for preparing financial statements which give a true and fair view of the state of affairs of the company as at 31 October 2016 and of its profit for the year in accordance with the requirements of sections 394 and 395 of the Act and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.


The abbreviated accounts, which have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006, were approved and authorised for issue by the board and were signed on its behalf on 26 July 2017.



Mr A Davidson
Mr D Dawkins
Director
Director



The notes on pages 2 to 4 form part of these financial statements.

Page 1

 


EMULATE3D LIMITED
 


 
NOTES TO THE ABBREVIATED ACCOUNTS
FOR THE YEAR ENDED 31 OCTOBER 2016

1.ACCOUNTING POLICIES

1.1
Basis of preparation of financial statements

The full financial statements, from which these abbreviated accounts have been extracted, have been prepared under the historical cost convention and in accordance with the Financial Reporting Standard for Smaller Entities (effective January 2015).

1.2
Turnover

Turnover comprises revenue recognised by the company in respect of goods and services supplied during the year, exclusive of Value Added Tax and trade discounts.

1.3
Tangible fixed assets and depreciation

Tangible fixed assets are stated at cost less depreciation.  Depreciation is provided at rates calculated to write off the cost of fixed assets, less their estimated residual value, over their expected useful lives on the following bases:

Equipment
-
25% reducing balance

1.4
Investments

Investments held as fixed assets are shown at cost less provision for impairment.

1.5
Foreign currencies

Monetary assets and liabilities denominated in foreign currencies are translated into sterling at rates of exchange ruling at the balance sheet date.
Transactions in foreign currencies are translated into sterling at the rate ruling on the date of the transaction.
Exchange gains and losses are recognised in the Profit and loss account.

1.6
Financial instruments

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 entity after deducting all of its financial liabilities. 

1.7
Going concern

The directors have a reasonable expectation that the company has adequate resources to continue operational existence for the foreseeable future. For this reason, the directors continue to adopt the going concern basis of accounting in preparing the annual financial statements. 

1.8
Finance lease agreements

Where the company enters into a lease which entails taking substantially all the risks and rewards of ownership of an asset, the lease is treated as a finance lease. The asset is recorded in the balance sheet as a tangible fixed asset and is depreciated in accordance with the above depreciation policies. Future installments under such leases, net of finance charges, are included within creditors. Rentals payable are apportioned between the finance element, which is charged to the profit and loss account on a straight line basis, and the capital element which reduces the outstanding obligation for future installments. 

Page 2

 


EMULATE3D LIMITED
 


 
NOTES TO THE ABBREVIATED ACCOUNTS
FOR THE YEAR ENDED 31 OCTOBER 2016

2.TANGIBLE FIXED ASSETS



£


Cost 


At 1 November 2015
67,626

Additions
34,271

Disposals
(5,159)


At 31 October 2016

96,738



Depreciation


At 1 November 2015
39,949

Charge for the year
15,038

On disposals
(3,656)


At 31 October 2016

51,331




Net book value


At 31 October 2016
 45,407


At 31 October 2015

 27,677


3.FIXED ASSET INVESTMENTS



£


Cost or valuation



At 1 November 2015 and 31 October 2016

1




Net book value


At 31 October 2016
 1


At 31 October 2015

 1

Subsidiary undertakings

The following were subsidiary undertakings of the company:

Name
Class of shares
Holding



Emulate3D Inc
Ordinary
100%

The aggregate of the share capital and reserves as at 31 October 2016 and of the profit or loss for the year ended on that date for the subsidiary undertakings were as follows:

Name
Aggregate of share capital and reserves
Profit/(loss)

        £
        £



Emulate3D Inc
410,529
(156,563)

Page 3

 


EMULATE3D LIMITED
 


 
NOTES TO THE ABBREVIATED ACCOUNTS
FOR THE YEAR ENDED 31 OCTOBER 2016

4.SHARE CAPITAL
        2016
        2015
        £

        £

Allotted, called up and fully paid



3 Ordinary shares of £1 each
 3
 3

Page 4