Company Registration No. 07441522 (England and Wales)
BREAKING FREE ONLINE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2018
PAGES FOR FILING WITH REGISTRAR
BREAKING FREE ONLINE LIMITED
COMPANY INFORMATION
Director
Dr J Ward
Company number
07441522
Registered office
Innovation Birmingham Campus
Faraday Wharf
Holt Street
Birmingham
West Midlands
B7 4BB
Accountants
Mitchell Charlesworth LLP
Centurion House, 11th Floor
129 Deansgate
Manchester
M3 3WR
Bankers
Barclays Bank plc
1 Market Street
Bolton
Lancashire
BL1 1XA
BREAKING FREE ONLINE LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 12
BREAKING FREE ONLINE LIMITED
BALANCE SHEET
AS AT 28 FEBRUARY 2018
28 February 2018
- 1 -
2018
2017
Notes
£
£
£
£
Fixed assets
Intangible assets
4
51,774
45,469
Tangible assets
5
26,798
58,927
Investments
6
1
1
78,573
104,397
Current assets
Debtors
8
122,977
111,888
Cash at bank and in hand
53,560
124,299
176,537
236,187
Creditors: amounts falling due within one year
9
(562,303)
(494,926)
Net current liabilities
(385,766)
(258,739)
Total assets less current liabilities
(307,193)
(154,342)
Creditors: amounts falling due after more than one year
10
(708,930)
(724,442)
Provisions for liabilities
(20,000)
(20,000)
Net liabilities
(1,036,123)
(898,784)
Capital and reserves
Called up share capital
11
146
134
Share premium account
1,503
1,503
Profit and loss reserves
(1,037,772)
(900,421)
Total equity
(1,036,123)
(898,784)
BREAKING FREE ONLINE LIMITED
BALANCE SHEET (CONTINUED)
AS AT 28 FEBRUARY 2018
28 February 2018
- 2 -

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

For the financial year ended 28 February 2018 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 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.

The financial statements were approved by the board of directors and authorised for issue on 20 November 2018 and are signed on its behalf by:
Dr J  Ward
Director
Company Registration No. 07441522
BREAKING FREE ONLINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2018
- 3 -
1
Accounting policies
Company information

Breaking Free Online Limited is a private company limited by shares incorporated in England and Wales. The registered office is Innovation Birmingham Campus, Faraday Wharf, Holt Street, Birmingham, West Midlands, B7 4BB.

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 £.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

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.

1.2
Going concern

The directors believe that at the time of approving the financial statements there is a reasonable expectation that the company has adequate resources together with internally generated cash flows to continue in operational existence for the foreseeable future. For this reason, the directors continue to adopt the going concern basis in preparing the financial statements.

1.3
Turnover

All significant revenue streams arise from the sale of software and licenses and maintenance and support contracts.

 

Revenue is measured at fair value of the consideration received or receivable and represents amounts receivable for goods and services provided in the normal course of business, net of discounts, VAT and other sales related taxes.

 

Revenue arising from the sale of services is recognised when and to the extent that the company obtains the right to consideration in exchange for the performance of its contractual obligations.

 

Revenue from software licenses and maintenance and support contracts is recognised pro-rata over the duration of the agreement, provided that there are no significant vendor obligations remaining and collectability of the debt is expected.

 

Billings in excess of revenue recognised are held in the balance sheet under "deferred revenue".

BREAKING FREE ONLINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2018
1
Accounting policies
(Continued)
- 4 -
1.4
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the cost or value of the asset can be measured reliably.

Amortisation 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:

Patents
Over 20 years
Trade Marks
Over 10 years
1.5
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:

Fixtures, fittings & equipment
20% straight line
Computer equipment
25% straight line
Website Development
25% straight line

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.

Where the company's website is expected to generate future revenues in excess of costs of developing those websites, expenditure on functionality of the website is capitalised and treated as a tangible fixed asset. Expenditure incurred on maintaining websites and expenditure incurred on developing websites used only for advertising and promotional purposes are written off as incurred.

1.6
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.

1.7
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

BREAKING FREE ONLINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2018
1
Accounting policies
(Continued)
- 5 -

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.8
Cash and cash equivalents

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.

1.9
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.

BREAKING FREE ONLINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2018
1
Accounting policies
(Continued)
- 6 -
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.

1.10
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.

1.11
Taxation

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

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.

BREAKING FREE ONLINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2018
1
Accounting policies
(Continued)
- 7 -
1.12
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

1.13
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.14
Retirement benefits

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

1.15
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

1.16

Research and development

Development costs are charged to the profit and loss account in the year of expenditure, unless individual projects satisfy all of the following criteria:

 

- the project is clearly defined and related expenditure is separately identifiable,

 

- the project is technically feasible and commercially viable,

 

- current and future costs are expected to be exceeded by future sales, and

 

- adequate resources exist for the project to be completed.

 

In such circumstances the costs are carried forward and amortised over a systematic basis by reference to the sale of use of a product, commencing in the year the company starts to benefit from the expenditure.

BREAKING FREE ONLINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2018
1
Accounting policies
(Continued)
- 8 -
1.17

Website development costs

Where the company's website is expected to generate future revenues in excess of costs of developing those websites, expenditure on functionality of the website is capitalised and treated as a tangible fixed asset. Expenditure incurred on maintaining websites and expenditure incurred on developing websites used only for advertising and promotional purposes are written off as incurred.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 10 (2017 - 12).

3
Taxation
2018
2017
£
£
Current tax
Adjustments in respect of prior periods
(46,561)
(25,966)
4
Intangible fixed assets
Patents
£
Cost
At 1 March 2017
54,018
Additions
10,098
At 28 February 2018
64,116
Amortisation and impairment
At 1 March 2017
8,549
Amortisation charged for the year
3,793
At 28 February 2018
12,342
Carrying amount
At 28 February 2018
51,774
At 28 February 2017
45,469
BREAKING FREE ONLINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2018
- 9 -
5
Tangible fixed assets
Fixtures, fittings & equipment
Computer equipment
Website Development
Total
£
£
£
£
Cost
At 1 March 2017
2,993
7,580
291,976
302,549
Additions
-
1,428
-
1,428
At 28 February 2018
2,993
9,008
291,976
303,977
Depreciation and impairment
At 1 March 2017
1,833
6,655
235,134
243,622
Depreciation charged in the year
296
409
32,852
33,557
At 28 February 2018
2,129
7,064
267,986
277,179
Carrying amount
At 28 February 2018
864
1,944
23,990
26,798
At 28 February 2017
1,160
925
56,842
58,927
6
Fixed asset investments
2018
2017
£
£
Investments
1
1

 

Movements in fixed asset investments
Shares in group undertakings
£
Cost or valuation
At 1 March 2017 & 28 February 2018
1
Carrying amount
At 28 February 2018
1
At 28 February 2017
1
BREAKING FREE ONLINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2018
- 10 -
7
Subsidiaries

Details of the company's subsidiaries at 28 February 2018 are as follows:

Name of undertaking
Registered
Nature of business
Class of
% Held
office
shares held
Direct
Indirect
Psycho-Social Interventions Limited
England and Wales
Dormant
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
Profit/(Loss)
Capital and Reserves
£
£
Psycho-Social Interventions Limited
-
3
8
Debtors
2018
2017
Amounts falling due within one year:
£
£
Trade debtors
108,200
96,000
Other debtors
14,777
15,888
122,977
111,888
9
Creditors: amounts falling due within one year
2018
2017
£
£
Trade creditors
21,101
27,419
Other taxation and social security
38,972
46,760
Other creditors
502,230
420,747
562,303
494,926
10
Creditors: amounts falling due after more than one year
2018
2017
£
£
Other creditors
708,930
724,442
BREAKING FREE ONLINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2018
10
Creditors: amounts falling due after more than one year
(Continued)
- 11 -

On June 13th 2012 the company entered into a quasi-equity agreement with The Exceed Partnership L.P. and The Exceed Co-Investment Partnership L.P, who are both shareholders of the company. The terms of the agreement state that the loan of £505,485 is repayable in 48 equal monthly instalments of capital and interest on the 25th day of every month (or the nearest business day thereafter) starting from 25th January 2014. The final instalment is to be paid on the 25th December 2017. No repayments of the quasi-equity loan are due until distributable reserves of at least £25,000 have been achieved. Interest at a rate of 10% per annum is payable on the quasi-equity loan. Interest started to accrue on this loan from 1st January 2013.

 

On December 10th 2015 the company entered into a further agreement with The Exceed Partnership L.P. for an additional £200,032. There are no fixed repayment terms for this loan, however if the loan is still outstanding at 31 December 2017, TEP will have the the right to subscribe for additional 'A' Ordinary shares representing 5% of the company's equity for a nominal amount. On every anniversary following 31 December 2017, if any of the loan remains outstanding TEP will have the right to subscribe for additional 'A' ordinary shares representing 3% of the company's equity for a nominal amount. Interest accrues on this loan at the rate of 10% per annum.

 

The loans are secured by a fixed and floating charge over the assets of the company.

11
Called up share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
10,000 Ordinary Shares of 1p each
100
100
4,600 Ordinary Shares A of 1p each
46
34
146
134

During the year 1,222 Ordinary A shares were alloted to The Exceed Partnership for a nominal price of £12.22.

12
Operating lease commitments

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2018
2017
£
£
39,202
74,196
BREAKING FREE ONLINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2018
- 12 -
13
Related party transactions

The company was under the control of Dr J Ward throughout the current and previous year.

 

At the year end the company owed Clinical Psychology Associates Limited, a company under the common control of Dr J Ward, £3,425 (2017: £20,101 ) which is included within other creditors.

 

At the year end the company owed Midven (The Exceed Partnership) £12,000 (2017 : £12,000)

2018-02-282017-03-01falseCCH SoftwareCCH Accounts Production 2018.300No description of principal activity20 November 2018Dr J WardMr C L Bawden074415222017-03-012018-02-2807441522bus:Director12017-03-012018-02-2807441522bus:Director22017-03-012018-02-2807441522bus:RegisteredOffice2017-03-012018-02-2807441522bus:Agent12017-03-012018-02-28074415222018-02-28074415222017-02-2807441522core:PatentsTrademarksLicencesConcessionsSimilar2018-02-2807441522core:PatentsTrademarksLicencesConcessionsSimilar2017-02-2807441522core:FurnitureFittings2018-02-2807441522core:ComputerEquipment2018-02-2807441522core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2018-02-2807441522core:FurnitureFittings2017-02-2807441522core:ComputerEquipment2017-02-2807441522core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2017-02-2807441522core:CurrentFinancialInstruments2018-02-2807441522core:CurrentFinancialInstruments2017-02-2807441522core:Non-currentFinancialInstruments2018-02-2807441522core:Non-currentFinancialInstruments2017-02-2807441522core:ShareCapital2018-02-2807441522core:ShareCapital2017-02-2807441522core:SharePremium2018-02-2807441522core:SharePremium2017-02-2807441522core:RetainedEarningsAccumulatedLosses2018-02-2807441522core:RetainedEarningsAccumulatedLosses2017-02-2807441522core:ShareCapitalOrdinaryShares2018-02-2807441522core:ShareCapitalOrdinaryShares2017-02-2807441522core:ExternallyAcquiredIntangibleAssets2017-03-012018-02-2807441522core:PatentsTrademarksLicencesConcessionsSimilar2017-03-012018-02-2807441522core:FurnitureFittings2017-03-012018-02-2807441522core:ComputerEquipment2017-03-012018-02-2807441522core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2017-03-012018-02-2807441522core:UKTax2017-03-012018-02-2807441522core:UKTax2016-03-012017-02-2807441522core:PatentsTrademarksLicencesConcessionsSimilar2017-02-2807441522core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssets2017-03-012018-02-2807441522core:FurnitureFittings2017-02-2807441522core:ComputerEquipment2017-02-2807441522core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2017-02-28074415222017-02-2807441522core:Subsidiary12017-03-012018-02-2807441522core:Subsidiary112017-03-012018-02-2807441522core:Subsidiary122017-03-012018-02-2807441522bus:OrdinaryShareClass12017-03-012018-02-2807441522bus:OrdinaryShareClass22017-03-012018-02-2807441522bus:OrdinaryShareClass12018-02-2807441522bus:OrdinaryShareClass22018-02-2807441522bus:PrivateLimitedCompanyLtd2017-03-012018-02-2807441522bus:FRS1022017-03-012018-02-2807441522bus:AuditExemptWithAccountantsReport2017-03-012018-02-2807441522bus:SmallCompaniesRegimeForAccounts2017-03-012018-02-2807441522bus:FullAccounts2017-03-012018-02-28xbrli:purexbrli:sharesiso4217:GBP