ACCOUNTS - Final Accounts


Caseware UK (AP4) 2016.0.208 2016.0.208 2017-08-312017-08-31telecommunications consultancyfalse2016-09-01The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.truetrueDebt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or financed at a rate of interest that is not a market rate or in the case of an out-right short-term loan not at market rate, the financial asset or liability is measured, initially, at the present value of the future cash flow discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost. 08664236 2016-09-01 2017-08-31 08664236 2017-08-31 08664236 2016-08-31 08664236 c:Director1 2016-09-01 2017-08-31 08664236 c:Director2 2016-09-01 2017-08-31 08664236 c:Director3 2016-09-01 2017-08-31 08664236 c:RegisteredOffice 2016-09-01 2017-08-31 08664236 d:PlantMachinery 2016-09-01 2017-08-31 08664236 d:PlantMachinery 2017-08-31 08664236 d:PlantMachinery 2016-08-31 08664236 d:PlantMachinery d:OwnedOrFreeholdAssets 2016-09-01 2017-08-31 08664236 d:CurrentFinancialInstruments 2017-08-31 08664236 d:CurrentFinancialInstruments 2016-08-31 08664236 d:CurrentFinancialInstruments d:WithinOneYear 2017-08-31 08664236 d:CurrentFinancialInstruments d:WithinOneYear 2016-08-31 08664236 d:ShareCapital 2017-08-31 08664236 d:ShareCapital 2016-08-31 08664236 d:RetainedEarningsAccumulatedLosses 2017-08-31 08664236 d:RetainedEarningsAccumulatedLosses 2016-08-31 08664236 c:FRS102 2016-09-01 2017-08-31 08664236 c:AuditExempt-NoAccountantsReport 2016-09-01 2017-08-31 08664236 c:FullAccounts 2016-09-01 2017-08-31 08664236 c:PrivateLimitedCompanyLtd 2016-09-01 2017-08-31 iso4217:GBP

Registered number: 08664236









AVC ONE LIMITED







UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 AUGUST 2017

 
AVC ONE LIMITED
 
 
COMPANY INFORMATION


Directors
V. Eckerman 
M. Every 
K. Kristiansen 




Registered number
08664236



Registered office
C/O Sherrards Solicitors
4 Beaconsfield Road

St Albans

Hertfordshire

AL1 3RD




Accountants
WMT
Chartered Accountants

45 Grosvenor Road

St Albans

Hertfordshire

AL1 3AW





 
AVC ONE LIMITED
 

CONTENTS



Page
Balance sheet
1
Notes to the financial statements
2 - 7


 
AVC ONE LIMITED
REGISTERED NUMBER: 08664236

BALANCE SHEET
AS AT 31 AUGUST 2017
2017
2016
Note
£
£

Fixed assets
  

Tangible assets
 5 
198,521
72,359

Current assets
  

Stocks
 6 
1,242
143,733

Debtors: amounts falling due within one year
 7 
296,779
79,672

Cash at bank and in hand
  
2,496
872

  
300,517
224,277

Creditors: amounts falling due within one year
 8 
(2,585,510)
(2,068,857)

Net current liabilities
  
 
 
(2,284,993)
 
 
(1,844,580)

Total assets less current liabilities
  
(2,086,472)
(1,772,221)

Net liabilities
  
(2,086,472)
(1,772,221)


Capital and reserves
  

Called up share capital 
  
200
200

Profit and loss account
  
(2,086,672)
(1,772,421)

  
(2,086,472)
(1,772,221)


The Directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of Companies Act 2006.

The Directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 

M. Every
Director

Date: 30 May 2018
The notes on pages 2 to 7 form part of these financial statements.
Page 1

 
AVC ONE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2017

1.


General information

AVC One Limited is a company incorporated in England & Wales under the Companies Act 2006. The address of the registered office is given on the Company information page. 

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Going concern

The Company meets its day to day working capital requirements through loans from its parent company and other group companies, the loan not being repayable except on demand. On the basis that the Company has continuing support from these companies, the Directors consider it appropriate to prepare the financial statements on a going concern basis.

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.4

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 2

 
AVC ONE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2017

2.Accounting policies (continued)


2.4
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Plant & machinery
-
3 - 5 year straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the Statement of comprehensive income.

 
2.5

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first outbasis. Work in progress and finished goods include labour and attributable overheads. 

At each balance sheet date, stocks are assessed for impairment.  If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell.  The impairment loss is recognized immediately in profit or loss.

 
2.6

Debtors

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.7

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.8

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares.

Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or financed at a rate of interest that is not a market rate or in the case of an out-right short-term loan not at market
Page 3

 
AVC ONE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2017

2.Accounting policies (continued)


2.8
Financial instruments (continued)

rate, the financial asset or liability is measured, initially, at the present value of the future cash flow discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost.

 
2.9

Creditors

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.10

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

 
2.11

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in the Statement of comprehensive income when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the Company in independently administered funds.

 
2.12

Taxation

Tax is recognised in the Statement of comprehensive income, except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.

Page 4

 
AVC ONE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2017

3.


Judgments in applying accounting policies and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgments, estimates and assumptions that affect the amounts reported for assets and liabilities as at the balance sheet date and the amounts reported for revenues and expenses during the year. The nature of estimation means the actual outcomes could differ from those estimates. There are no material judgments made in the financial statements.


4.


Employees

The average monthly number of employees, including directors, during the year was 10 (2016 - 5).


5.


Tangible fixed assets





Plant & machinery

£



Cost or valuation


At 1 September 2016
134,374


Additions
214,487


Disposals
(13,800)



At 31 August 2017

335,061



Depreciation


At 1 September 2016
62,015


Charge for the year on owned assets
81,422


Disposals
(6,897)



At 31 August 2017

136,540



Net book value



At 31 August 2017
198,521



At 31 August 2016
72,359


6.


Stocks

2017
2016
£
£

Finished goods and goods for resale
1,242
143,733

Page 5

 
AVC ONE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2017

7.


Debtors

2017
2016
£
£


Trade debtors
100,595
10,535

Other debtors
63,201
-

Prepayments and accrued income
132,983
69,137

296,779
79,672



8.


Creditors: Amounts falling due within one year

2017
2016
£
£

Trade creditors
255,159
125,741

Amounts owed to group undertakings
451,929
1,810,093

Other taxation and social security
89,471
52,652

Other creditors
1,413,527
38,009

Accruals and deferred income
375,424
42,362

2,585,510
2,068,857



9.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company  in an independently administered fund. The pension cost charge represents contributions payable by the Company  to the fund and amounted to £4,032 (2016: £3,427). Contributions totalling £2,121 (2016: £523) were payable to the fund at the balance sheet date and are included in creditors.


10.


Related party transactions

The table below outlines the related parties and the respective balances owed to and by the company at the period end. During the year AVC One Limited made sales to AVC Digital Limited, a fellow subsidiary company of £235,168 (2016: £830,265) and purchases of £37,727 (2016: £4,348). In addition during the year AVC One Limited made sales to AVC Weeeco Limited, a fellow subsidiary company of £540 (2016; £nil) and purchases of £12,588 (2016: £22,000)

2017
2016
£
£

AVC Weeeco Limited
(451,929)
(235,621)
AVC Digital Limited
-
(448,465)
Core Management Limited
(1,411,408)
(36,714)
Sahura AG
-
(1,126,006)
Page 6

 
AVC ONE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2017

11.


Controlling party

The ultimate controlling party is M Every is by virtue of his shareholding in the current and preceeding year.  The ultimate parent company is Sahura AG a company incorporated in Switzerland.


12.


First time adoption of FRS 102

The policies applied under the entity's previous accounting framework are not materially different to FRS 102 and have not impacted on equity or profit or loss.

 
Page 7