Logical Glue Limited - Period Ending 2017-06-30

Logical Glue Limited - Period Ending 2017-06-30


Logical Glue Limited 06872149 false 2016-07-01 2017-06-30 2017-06-30 The principal activity of the company is a Machine Learning as a Service business helping customers make better business decisions on future outcomes. We produce predictive models with the highest accuracy, translating to increased profitability, lower customer acquisition costs and reduced risk. Model predictions for new customers are delivered in real-time, and Logical Glue’s unique IP makes the decisions easy to understand Digita Accounts Production Advanced 6.21.8540.0 Software true true 06872149 2016-07-01 2017-06-30 06872149 2017-06-30 06872149 bus:OrdinaryShareClass1 2017-06-30 06872149 core:RetainedEarningsAccumulatedLosses 2017-06-30 06872149 core:ShareCapital 2017-06-30 06872149 core:SharePremium 2017-06-30 06872149 core:CurrentFinancialInstruments 2017-06-30 06872149 core:CurrentFinancialInstruments core:WithinOneYear 2017-06-30 06872149 core:PatentsTrademarksLicencesConcessionsSimilar 2017-06-30 06872149 core:FurnitureFittingsToolsEquipment 2017-06-30 06872149 bus:SmallEntities 2016-07-01 2017-06-30 06872149 bus:AuditExemptWithAccountantsReport 2016-07-01 2017-06-30 06872149 bus:FullAccounts 2016-07-01 2017-06-30 06872149 bus:RegisteredOffice 2016-07-01 2017-06-30 06872149 bus:Director2 2016-07-01 2017-06-30 06872149 bus:Director4 2016-07-01 2017-06-30 06872149 bus:Director5 2016-07-01 2017-06-30 06872149 bus:Director6 2016-07-01 2017-06-30 06872149 bus:OrdinaryShareClass1 2016-07-01 2017-06-30 06872149 bus:PrivateLimitedCompanyLtd 2016-07-01 2017-06-30 06872149 core:PatentsTrademarksLicencesConcessionsSimilar 2016-07-01 2017-06-30 06872149 core:ComputerEquipment 2016-07-01 2017-06-30 06872149 core:FurnitureFittingsToolsEquipment 2016-07-01 2017-06-30 06872149 core:OfficeEquipment 2016-07-01 2017-06-30 06872149 countries:AllCountries 2016-07-01 2017-06-30 06872149 2016-06-30 06872149 core:PatentsTrademarksLicencesConcessionsSimilar 2016-06-30 06872149 core:FurnitureFittingsToolsEquipment 2016-06-30 06872149 2015-07-01 2016-06-30 06872149 2016-06-30 06872149 bus:OrdinaryShareClass1 2016-06-30 06872149 core:RetainedEarningsAccumulatedLosses 2016-06-30 06872149 core:ShareCapital 2016-06-30 06872149 core:SharePremium 2016-06-30 06872149 core:CurrentFinancialInstruments 2016-06-30 06872149 core:CurrentFinancialInstruments core:WithinOneYear 2016-06-30 06872149 core:PatentsTrademarksLicencesConcessionsSimilar 2016-06-30 06872149 core:FurnitureFittingsToolsEquipment 2016-06-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 06872149

Logical Glue Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 June 2017

 

Logical Glue Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Financial Statements

3 to 8

 

Logical Glue Limited

Company Information

Directors

Mr Daniel McPherson

Patrick Byrne

Colin Gallick

Alex Strang

Registered office

c/o Liquid Bureau - CDC
2nd Floor Port House
Port Solent
PO6 4TH

 

Logical Glue Limited

(Registration number: 06872149)
Balance Sheet as at 30 June 2017

Note

2017
£

2016
£

Fixed assets

 

Intangible assets

4

-

1,310

Tangible assets

5

19,698

7,140

 

19,698

8,450

Current assets

 

Debtors

6

474,489

143,929

Cash at bank and in hand

 

766,801

63,859

 

1,241,290

207,788

Creditors: Amounts falling due within one year

7

(322,565)

(307,829)

Net current assets/(liabilities)

 

918,725

(100,041)

Total assets less current liabilities

 

938,423

(91,591)

Provisions for liabilities

-

25,198

Net assets/(liabilities)

 

938,423

(66,393)

Capital and reserves

 

Called up share capital

509

426

Share premium reserve

2,340,874

1,310,965

Profit and loss account

(1,402,960)

(1,377,784)

Total equity

 

938,423

(66,393)

For the financial year ending 30 June 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements 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.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 21 June 2018 and signed on its behalf by:
 

.........................................

Mr Daniel McPherson

Director

 

Logical Glue Limited

Notes to the Financial Statements for the Year Ended 30 June 2017

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
c/o Liquid Bureau - CDC
2nd Floor Port House
Port Solent
PO6 4TH

These financial statements were authorised for issue by the Board on 21 June 2018.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Going concern

The financial statements have been prepared on a going concern basis.

Prior period errors

Judgements

Management estimation is required to determine the amount of deferred tax assets that can be recognised, based upon likely timing and level of future taxable profits together with an assessment of the effect of future tax planning strategies.

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

Significant judgements

There are no judgements (apart from those involving estimations) that management has made in the process of applying the entity's accounting policies that have any significant effect on the amounts recognised in the financial statements.

Key sources of estimation uncertainty

Accounting estimates and assumptions are made concerning the future and, by their nature, will rarely equal the related actual outcome. There are no key assumptions and other sources of estimation uncertainty that have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities within the next financial year..

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

 

Logical Glue Limited

Notes to the Financial Statements for the Year Ended 30 June 2017

2

Accounting policies (continued)

Tax

The tax expense for the period comprises current tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

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

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Office equipment

20% straight line

Computer Equipment

20% straight line

Intangible assets

Separately acquired trademarks and licences are shown at historical cost.

Trademarks, licences (including software) and customer-related intangible assets acquired in a business combination are recognised at fair value at the acquisition date.

Trademarks, licences and customer-related intangible assets have a finite useful life and are carried at cost less accumulated amortisation and any accumulated impairment losses.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Patents

20% straight line

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

 

Logical Glue Limited

Notes to the Financial Statements for the Year Ended 30 June 2017

2

Accounting policies (continued)

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

Share based payments

The company operates an equity-settled, share-based compensation plan, under which the entity receives services from employees as consideration for equity instruments (options) of the entity. The fair value of the employee services received is measured by reference to the estimated fair value at the grant date of equity instruments granted and is recognised as an expense over the vesting period. The estimated fair value of the option granted is calculated using the Black Scholes option pricing model. The total amount expensed is recognised over the vesting period, which is the period over which all of the specified vesting conditions are to be satisfied.

The proceeds received net of any directly attributable transaction costs are credited to share capital (nominal value) and share premium when the options are exercised.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 15 (2016 - 8).

 

Logical Glue Limited

Notes to the Financial Statements for the Year Ended 30 June 2017

4

Intangible assets

Trademarks, patents and licenses
 £

Total
£

Cost or valuation

At 1 July 2016

15,462

15,462

At 30 June 2017

15,462

15,462

Amortisation

At 1 July 2016

14,152

14,152

Amortisation charge

1,310

1,310

At 30 June 2017

15,462

15,462

Carrying amount

At 30 June 2017

-

-

At 30 June 2016

1,310

1,310

The aggregate amount of research and development expenditure recognised as an expense during the period is £Nil (2016 - £Nil).
 

Revalued assets for the year ended 30 June 2017

Revalued assets for the year ended 30 June 2016

 

Logical Glue Limited

Notes to the Financial Statements for the Year Ended 30 June 2017

5

Tangible assets

Furniture, fittings and equipment
 £

Total
£

Cost or valuation

At 1 July 2016

31,571

31,571

Additions

18,270

18,270

At 30 June 2017

49,841

49,841

Depreciation

At 1 July 2016

24,431

24,431

Charge for the year

5,712

5,712

At 30 June 2017

30,143

30,143

Carrying amount

At 30 June 2017

19,698

19,698

At 30 June 2016

7,140

7,140

6

Debtors

Note

2017
£

2016
£

Trade debtors

 

103,225

74,634

Amounts owed by group undertakings and undertakings in which the company has a participating interest

10

-

6,201

Prepayments

 

147,127

19,446

Other debtors

 

224,137

43,648

 

474,489

143,929

7

Creditors

Creditors: amounts falling due within one year

Note

2017
£

2016
£

Due within one year

 

Bank loans and overdrafts

9

(11,367)

(5,534)

Trade creditors

 

49,100

45,087

Taxation and social security

 

52,014

57,989

Accruals and deferred income

 

193,386

210,287

Other creditors

 

39,432

-

 

322,565

307,829

 

Logical Glue Limited

Notes to the Financial Statements for the Year Ended 30 June 2017

7

Creditors (continued)

8

Share capital

Allotted, called up and fully paid shares

 

2017

2016

 

No.

£

No.

£

Ordinary shares of £0.01 each

50,943

509.43

42,637

426.37

         

9

Loans and borrowings

2017
£

2016
£

Current loans and borrowings

Bank overdrafts

6,208

-

Other borrowings

(17,575)

(5,534)

(11,367)

(5,534)

10

Related party transactions

Directors' remuneration

The directors' remuneration for the year was as follows:

2017
£

2016
£

Remuneration

12,000

100,000

11

Transition to FRS 102

No material adjustments were required for the transition to FRS102