ACTIVAEON_LIMITED - Accounts


Company Registration No. 05119485 (England and Wales)
ACTIVAEON LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2017
PAGES FOR FILING WITH REGISTRAR
ACTIVAEON LIMITED
COMPANY INFORMATION
Directors
S P Bell
B C Moat
Company number
05119485
Registered office
32 Portland Terrace
Jesmond
Newcastle upon Tyne
NE2 1QP
Accountants
Ryecroft Glenton
32 Portland Terrace
Jesmond
Newcastle upon Tyne
NE2 1QP
Business address
Cobalt Business Exchange
Cobalt Park Way
Newcastle upon Tyne
NE28 9NZ
Bankers
Barclays Bank plc
P.O Box 379
71 Grey Street
Newcastle upon Tyne
NE99 1JA
ACTIVAEON LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
ACTIVAEON LIMITED
BALANCE SHEET
AS AT 31 OCTOBER 2017
31 October 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Tangible assets
3
2,597
2,669
Current assets
Debtors
4
12,890
10,401
Cash at bank and in hand
53,261
38,665
66,151
49,066
Creditors: amounts falling due within one year
5
(83,429)
(84,123)
Net current liabilities
(17,278)
(35,057)
Total assets less current liabilities
(14,681)
(32,388)
Creditors: amounts falling due after more than one year
6
(200,000)
(200,000)
Net liabilities
(214,681)
(232,388)
Capital and reserves
Called up share capital
7
394,282
394,282
Share premium account
922,244
922,244
Profit and loss reserves
(1,531,207)
(1,548,914)
Total equity
(214,681)
(232,388)

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 October 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime.

ACTIVAEON LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 OCTOBER 2017
31 October 2017
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 10 July 2018 and are signed on its behalf by:
B C Moat
Director
Company Registration No. 05119485
ACTIVAEON LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2017
- 3 -
1
Accounting policies
Company information

ActivAeon Limited is a private company limited by shares incorporated in England and Wales. The registered office is 32 Portland Terrace, Jesmond, Newcastle upon Tyne, NE2 1QP.

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 disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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 £.

These financial statements for the year ended 31 October 2017 are the first financial statements of ActivAeon Limited prepared in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland. The date of transition to FRS 102 was 1 November 2015. The reported financial position and financial performance for the previous period are not affected by the transition to FRS 102.

1.2
Going concern

The company depends on its existing bank facilities and Nstar, who provide the long term loan to meet its day to day working capital requirements. Current forecasts indicate that the company expects to be able to operate within these facilities for the whole of the foreseeable future.

 

The directors are not aware, however, of any circumstances that may adversely affect the renewal of these facilities or would necessitate repayment of the loan. Accordingly, the directors believe it is appropriate to prepare the financial statements on the going concern basis.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

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:

Office equipment
25% on cost
Fixtures, fittings & equipment
25% on cost

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 credited or charged to profit or loss.

ACTIVAEON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2017
1
Accounting policies
(Continued)
- 4 -
1.5
Cash at bank and in hand

Cash at bank and in hand 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.

1.6
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

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 company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.7
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.

1.8
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

ACTIVAEON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2017
1
Accounting policies
(Continued)
- 5 -
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

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.9
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.10
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the lease asset are consumed.

1.11
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 are included in the profit and loss account for the period.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 2 (2016 - 2).

ACTIVAEON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2017
- 6 -
3
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 November 2016
26,252
Additions
1,169
At 31 October 2017
27,421
Depreciation and impairment
At 1 November 2016
23,583
Depreciation charged in the year
1,241
At 31 October 2017
24,824
Carrying amount
At 31 October 2017
2,597
At 31 October 2016
2,669
4
Debtors
2017
2016
Amounts falling due within one year:
£
£
Trade debtors
11,789
9,334
Other debtors
1,101
1,067
12,890
10,401
5
Creditors: amounts falling due within one year
2017
2016
£
£
Bank loans and overdrafts
18
14
Trade creditors
5,550
3,770
Other taxation and social security
56,432
63,361
Other creditors
21,429
16,978
83,429
84,123
ACTIVAEON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2017
- 7 -
6
Creditors: amounts falling due after more than one year
2017
2016
£
£
Other creditors
200,000
200,000

Included within creditors falling due after more than one year are unsecured convertible loans of £200,000 (2016: £200,000). The convertible loan bears no interest charges but carries a redemption premium of £60,000 or is convertible into 720,104 ordinary shares of 10p each at the option of the holder.

7
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and fully paid
1,519,280 Ordinary shares of 10p each
151,928
151,928
2,423,540 Deferred ordinary shares of 10p each
242,354
242,354
394,282
394,282
2017-10-312016-11-01falseCCH SoftwareCCH Accounts Production 2018.200The principal activity of the company is developing and marketing a unique software agent that records and processes data on software usage in the "pay-per-use" software licensing arena. Pay-per-use is one of the fastest growing areas of software licensing.
10 July 2018S P BellB C Moat
051194852016-11-012017-10-3105119485bus:Director12016-11-012017-10-3105119485bus:Director22016-11-012017-10-3105119485bus:RegisteredOffice2016-11-012017-10-3105119485bus:Agent12016-11-012017-10-31051194852017-10-31051194852016-10-3105119485core:OtherPropertyPlantEquipment2017-10-3105119485core:OtherPropertyPlantEquipment2016-10-3105119485core:CurrentFinancialInstruments2017-10-3105119485core:CurrentFinancialInstruments2016-10-3105119485core:Non-currentFinancialInstruments2017-10-3105119485core:Non-currentFinancialInstruments2016-10-3105119485core:ShareCapital2017-10-3105119485core:ShareCapital2016-10-3105119485core:SharePremium2017-10-3105119485core:SharePremium2016-10-3105119485core:RetainedEarningsAccumulatedLosses2017-10-3105119485core:RetainedEarningsAccumulatedLosses2016-10-3105119485core:ShareCapitalOrdinaryShares2017-10-3105119485core:ShareCapitalOrdinaryShares2016-10-3105119485core:PlantMachinery2016-11-012017-10-3105119485core:FurnitureFittings2016-11-012017-10-3105119485core:OtherPropertyPlantEquipment2016-10-3105119485core:OtherPropertyPlantEquipment2016-11-012017-10-3105119485bus:OrdinaryShareClass12016-11-012017-10-3105119485bus:OrdinaryShareClass22016-11-012017-10-3105119485bus:OrdinaryShareClass12017-10-3105119485bus:OrdinaryShareClass22017-10-3105119485bus:PrivateLimitedCompanyLtd2016-11-012017-10-3105119485bus:FRS1022016-11-012017-10-3105119485bus:AuditExemptWithAccountantsReport2016-11-012017-10-3105119485bus:SmallCompaniesRegimeForAccounts2016-11-012017-10-3105119485bus:FullAccounts2016-11-012017-10-31xbrli:purexbrli:sharesiso4217:GBP