Exhibit 99.12

 

Report of the Director and

 

Financial Statements

 

for the Year Ended 31 December 2019

 

for

 

Mastermind Principles Ltd

 

 

 

 

Mastermind Principles Ltd

 

Contents of the Financial Statements
for the Year Ended 31 December 2019

 

 

 

 

  Page
Company Information 1
Report of the Director 2
Report of the Independent Auditors 3
Income Statement 5
Balance Sheet 6
Notes to the Financial Statements 7
Trading and Profit and Loss Account 11

 

 

 

 

Mastermind Principles Ltd

 

Company Information

for the Year Ended 31 December 2019

 

DIRECTOR: S W H Zutshi
   
REGISTERED OFFICE: Quadrant Court
  Calthorpe Road
  Edgbaston
  Birmingham
  Bl5 1TH
   
REGISTERED NUMBER: 07106363 (England and Wales)
   
AUDITORS: SKS Audit LLP
  3 Sheen Road
  Richmond Upon Thames
  TW9 1AD

 

Page 1 

 

 

Mastermind Principles Ltd

 

Report of the Director

for the Year Ended 31 December 2019

 

The director presents his report with the financial statements of the company for the year ended 31 December 2019.

 

INCORPORATION

 

The company was incorporated on 16 December 2009.

 

PRINCIPAL ACTIVITY

 

The principal activity of the company in the year under review was that of management consultancy activities other than financial management.

 

DIRECTOR

 

S W H Zutshi held office during the whole of the period from 1 January 2019 to the date of this report.

 

The director, being eligible, offers himself for election at the forthcoming first Annual General Meeting.

 

STATEMENT OF DIRECTOR'S RESPONSIBILITIES

 

The director is responsible for preparing the Report of the Director and the financial statements in accordance with applicable law and regulations.

 

Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the director is required to:

 

-select suitable accounting policies and then apply them consistently;

 

-make judgements and accounting estimates that are reasonable and prudent;

 

The director is responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable him to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

 

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS

 

So far as the director is aware, there is no relevant audit information ( as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and he has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

 

AUDITORS

 

The auditors, SKS Audit LLP, will be proposed for re-appointment at the forthcoming Annual General Meeting.

 

This report has been prepared in accordance with the provisions of Part 15 of the Companies Act 2006 relating to small companies.

 

ON BEHALF OF THE BOARD:

 

/s/ Simon Zutshi  
   
S W H Zutshi - Director  

 

21 September 2021

 

Page 2 

 

 

Report of the Independent Auditors to the Members of

Mastermind Principles Ltd

 

Opinion

 

We have audited the financial statements of Mastermind Principles Ltd (the 'company') for the year ended 31 December 2019 which comprise the Income Statement, Balance Sheet and Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

 

 

In our opinion the financial statements:

 

-give a true and fair view of the state of the company's affairs as at 31 December 2019 and of its profit for the year then ended;

 

-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

 

-have been prepared in accordance with the requirements of the Companies Act 2006.

 

Basis for opinion

 

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

 

Conclusions relating to going concern

 

We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:

 

-the director's use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or

 

-the director has not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the company's ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.

 

Other information

 

The director is responsible for the other information. The other information comprises the information in the Report of the Director, but does not include the financial statements and our Report of the Auditors thereon.

 

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

 

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

 

Opinions on other matters prescribed by the Companies Act 2006

 

In our opinion, based on the work undertaken in the course of the audit:

 

-the information given in the Report of the Director for the financial year for which the financial statements are prepared is consistent with the financial statements; and

 

-the Report of the Director has been prepared in accordance with applicable legal requirements.

 

Page 3 

 

 

Report of the Independent Auditors to the Members of

Mastermind Principles Ltd

 

 

Matters on which we are required to report by exception

 

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Report of the Director.

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

 

-adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

 

-the financial statements are not in agreement with the accounting records and returns; or

 

-certain disclosures of director's remuneration specified by law are not made; or

 

-we have not received all the information and explanations we require for our audit; or

 

-the director was not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemption from the requirement to prepare a Strategic Report or in preparing the Report of the Director.

 

Responsibilities of director

 

As explained more fully in the Statement of Director's Responsibilities set out on page two, the director is responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the director determines necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the financial statements, the director is responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the director either intends to liquidate the company or to cease operations, or has no realistic alternative but to do so.

 

Auditors' responsibilities for the audit of the financial statements

 

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

 

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

 

Use of our report

 

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

 

/s/ SKS Audit LLP

 

Bobby Bhogal (Senior Statutory Auditor)

for and on behalf of SKS Audit LLP

3 Sheen Road

Richmond Upon Thames

TW9 1AD

 

21 September 2021

 

Page 4 

 

 

Mastermind Principles Ltd

 

Income Statement

for the Year Ended 31 December 2019 

 

   Notes   £ 
TURNOVER      2,938,775 
Cost of sales      (1,409,732)
GROSS PROFIT      1,529,043 
Administrative expenses      (1,150,832)
       378,211 
Other operating income      21,000 
OPERATING PROFIT  4   399,211 
Interest receivable and similar income      9,578 
       408,789 
Interest payable and similar expenses      (73,047)
PROFIT BEFORE TAXATION      335,742 
Tax on profit      (158,004)
PROFIT FOR THE FINANCIAL YEAR      177,738 

 

The notes form part of these financial statements

 

Page 5 

 

 

Mastermind Principles Ltd (Registered number: 07106363)

 

Balance Sheet

31 December 2019

 

   Notes   £ 
FIXED ASSETS         
Tangible assets  5    17,472 
          
CURRENT ASSETS         
Stocks       11,197 
Debtors  6    2,807,426 
Cash in hand       438 
        2,819,061 
CREDITORS         
Amounts falling due within one year  7    (1,572,226)
          
NET CURRENT ASSETS       1,246,835 
          
TOTAL ASSETS LESS CURRENT LIABILITIES       1,264,307 
          
CAPITAL AND RESERVES         
Called up share capital       2 
Retained earnings      1,264,305 
        1,264,307 

 

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

 

The financial statements were approved by the director and authorised for issue on 21 September 2021 and were signed by:

 

/s/ Simon Zutshi

 

S W H Zutshi - Director

 

The notes form part of these financial statements

 

Page 6 

 

 

Mastermind Principles Ltd

 

Notes to the Financial Statements
for the Year Ended 31 December 2019

 

1.STATUTORY INFORMATION

 

Mastermind Principles Ltd is a private company, limited by shares, registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

 

2.ACCOUNTING POLICIES

 

BASIS OF PREPARING THE FINANCIAL STATEMENTS

 

These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section lA "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

 

TURNOVER

 

Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

 

TANGIBLE FIXED ASSETS

 

Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.

 

Plant and machinery     -     20% on reducing balance

 

STOCKS

 

Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

 

TAXATION

 

Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

 

Current or deferred taxation assets and liabilities are not discounted.

 

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

 

DEFERRED TAX

 

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

 

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

 

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

 

HIRE PURCHASE AND LEASING COMMITMENTS

 

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

 

PENSION COSTS AND OTHER POST-RETIREMENT BENEFITS

 

The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

 

3.EMPLOYEES AND DIRECTORS

 

The average number of employees during the year was 22.

 

  Page 7continued ...

 

 

Mastermind Principles Ltd

 

Notes to the Financial Statements - continued
for the Year Ended 31 December 2019

 

4.OPERATING PROFIT

 

The operating profit is stated after charging:

 

  £ 
Depreciation - owned assets              320 

 

5. TANGIBLE FIXED ASSETS

 

    Plant and 
    machinery 
    £ 
COST     
At 1 January 2019   65,885 
Additions   786 
At 31 December 2019   66,671 
      
DEPRECIATION     
At 1 January 2019   48,879 
Charge for year   320 
At 31 December 2019   49,199 
      
NET BOOK VALUE     
At 31 December 2019   17,472 
At 31 December 2018   17,006 

 

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

 

    £ 
Trade debtors   548,782 
Provision for bad debts   (250,470)
Amounts owed by associates   742,185 
Other debtors   1,746,791 
Prepayments and accrued income   20,138 
    2,807,426 

 

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

 

    £ 
Bank loans and overdrafts   19,745 
Other loans   82,000 
Trade creditors   79,334 
Corporation tax   192,761 
Social security and other tax   10,836 
VAT   123,198 
Other creditors   10,804 
Amounts due to related parties   128,994 
Directors' current accounts   37,514 
Accrued expenses   887,040 
    1,572,226 

 

  Page 8continued ...

 

 

Mastermind Principles Ltd

 

Notes to the Financial Statements - continued
for the Year Ended 31 December 2019

 

8.RELATED PARTY DISCLOSURES

 

Property Investors Network Ltd
Director substantial interest

 

During the year the company repaid loan of £567,528 (2019: £696,522) from Property Investors Network Ltd, a company in which Mr Simon Zutshi is materially interested as both a director and a shareholder, No interest was charged on the loan during the year, and the balance outstanding as at the year end was £128,994 (2018: £696,522).

 

   £ 
Amount due to related party at the balance sheet date   128,994 

 

Crowd Property Ltd

Director substantial interest    

 

   £ 
Amount due from related party at the balance sheet date   215,014 

 

Throckley House Ltd

Substantial director interest    

 

   £ 
Amount due from related party at the balance sheet date   22,063 

 

Vision 1 Investments Ltd

director substantial interest    

 

   £ 
Amount due from related party at the balance sheet date   231,199 

 

Rent to Buy Ltd

director substantial interest    

 

   £ 
Amount due from related party at the balance sheet date   32,345 

 

BG3 Ltd

director substantial interest    

 

   £ 
Amount due from related party at the balance sheet date   241,389 

 

BG2 Ltd

director substantial interest    

 

   £ 
Amount due from related party at the balance sheet date   96 

 

  Page 9continued ...

 

 

Mastermind Principles Ltd

 

Notes to the Financial Statements - continued

for the Year Ended 31 December 2019

 

8. RELATED PARTY DISCLOSURES - continued
   
  Hatfield House
  director substantial interest

 

   £ 
Amount due from related party at the balance sheet date   82 

 

  Page 10

 

 

Mastermind Principles Ltd

 

Trading and Profit and Loss Account
for the Year Ended 31 December 2019

 

   £    £  
Sales       2,938,775  
            
Cost of sales           
Purchases   727,403       
Coaching and mentoring   264,763       
Commissions payable   366,843       
Advertising   61,920       
    1,420,929       
Closing stock   (11,197)      
        1,409,732  
GROSS PROFIT       1,529,043  
            
Other income           
Rent received   21,000       
Bank interest receivable   9,578       
        30,578  
        1,559,621  
Expenditure           
Wages   548,777       
Pensions   10,450       
Rent   128,064       
Insurance   17,613       
Directors' salaries   9,363       
Telephone   14,380       
Post and stationery   7,251       
Travelling   52,281       
Household and cleaning   3,643       
Staff recruitment costs   19,074       
Computer costs   57,917       
Sundry expenses   2,793       
Staff training   28,657       
Accountancy   2,083       
Subscriptions   1,247       
Professional fees   62,194       
Legal and professional fees   1,272       
Depreciation of tangible fixed assets           
Plant and machinery   320       
Hire of plant and machinery   4,858       
Entertainment   1,462       
Bad debts   112,049       
         1,085,748  
Carried forward        473,873  

 

This page does not form part of the statutory financial statements

 

  Page 11

 

 

Mastermind Principles Ltd

 

Trading and Profit and Loss Account
for the Year Ended 31 December 2019

 

   £     £ 
Brought forward         473,873 
Finance costs           
Bank charges   65,084       
Bank interest on loans   73,009       
Non bank interest on loans   38       
          138,131 
NET PROFIT        335,742 

 

This page does not form part of the statutory financial statements

 

  Page 12