ARC_X-MEDIA_LIMITED - Accounts


Company Registration No. 09633403 (England and Wales)
ARC X-MEDIA LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018
PAGES FOR FILING WITH REGISTRAR
ARC X-MEDIA LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 10
ARC X-MEDIA LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2018
31 December 2018
- 1 -
2018
2017
Notes
£
£
£
£
Fixed assets
Intangible assets
3
176,729
154,161
Tangible assets
4
47,646
37,181
224,375
191,342
Current assets
Stocks
22,779
-
Debtors
5
173,321
87,227
Cash at bank and in hand
899,703
318,950
1,095,803
406,177
Creditors: amounts falling due within one year
6
(47,618)
(55,214)
Net current assets
1,048,185
350,963
Total assets less current liabilities
1,272,560
542,305
Creditors: amounts falling due after more than one year
7
-
(3,637)
Net assets
1,272,560
538,668
Capital and reserves
Called up share capital
9
199,900
149,900
Share premium account
1,767,051
649,600
Other reserves
13,077
-
Profit and loss reserves
(707,468)
(260,832)
Total equity
1,272,560
538,668

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 December 2018 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 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.

ARC X-MEDIA LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2018
31 December 2018
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 25 February 2019 and are signed on its behalf by:
A J Curran
Director
Company Registration No. 09633403
ARC X-MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018
- 3 -
1
Accounting policies
Company information

Arc X-Media Limited is a private company limited by shares incorporated in England and Wales. The registered office is 78 York Street, London, W1H 1DP. The business address can be found on the company information page of these financial statements.

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 certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business, and is shown net of VAT and other sales related taxes.

1.3
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

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 fair 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:

Development costs
20% per annum straight line basis
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
25% per annum reducing balance basis
Computer equipment
33.3% per annum reducing balance basis
ARC X-MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 4 -

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.

1.6
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.

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.

1.7
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of replacement cost and cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.8
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 and other short-term liquid investments with original maturities of three months or less.

ARC X-MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 5 -
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.

Basic financial liabilities

Basic financial liabilities, including creditors 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 transaction 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.

ARC X-MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 6 -
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.

1.12
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

 

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.

1.13
Retirement benefits

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

1.14
Share-based payments

Equity-settled share-based payments are measured at fair value at the date of grant. The fair value determined at the grant date is expensed on a straight-line basis over the vesting period, based on the estimate of shares that will eventually vest. A corresponding adjustment is made to equity.

When the terms and conditions of equity-settled share-based payments at the time they were granted are subsequently modified, the fair value of the share-based payment under the original terms and conditions and under the modified terms and conditions are both determined at the date of the modification. Any excess of the modified fair value over the original fair value is recognised over the remaining vesting period in addition to the grant date fair value of the original share-based payment. The share-based payment expense is not adjusted if the modified fair value is less than the original fair value.

 

Cancellations or settlements (including those resulting from employee redundancies) are treated as an acceleration of vesting and the amount that would have been recognised over the remaining vesting period is recognised immediately.

1.15
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the profit and loss account so as to produce a constant periodic rate of interest on the remaining balance of the liability.

ARC X-MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 7 -

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.

1.16
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 7 (2017 - 4).

3
Intangible fixed assets
Development costs
£
Cost
At 1 January 2018
267,923
Additions - internally developed
95,191
At 31 December 2018
363,114
Amortisation and impairment
At 1 January 2018
113,762
Amortisation charged for the year
72,623
At 31 December 2018
186,385
Carrying amount
At 31 December 2018
176,729
At 31 December 2017
154,161
ARC X-MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 8 -
4
Tangible fixed assets
Fixtures, fittings & equipment
Computer equipment
Total
£
£
£
Cost
At 1 January 2018
41,602
30,382
71,984
Additions
1,637
32,951
34,588
Disposals
-
(4,160)
(4,160)
At 31 December 2018
43,239
59,173
102,412
Depreciation and impairment
At 1 January 2018
23,457
11,346
34,803
Depreciation charged in the year
4,945
16,405
21,350
Eliminated in respect of disposals
-
(1,387)
(1,387)
At 31 December 2018
28,402
26,364
54,766
Carrying amount
At 31 December 2018
14,837
32,809
47,646
At 31 December 2017
18,145
19,036
37,181
5
Debtors
2018
2017
Amounts falling due within one year:
£
£
Trade debtors
74,749
468
Other debtors
98,572
86,759
173,321
87,227
6
Creditors: amounts falling due within one year
2018
2017
£
£
Trade creditors
41,782
35,774
Other creditors
5,836
19,440
47,618
55,214

Included within other creditors is a hire purchase liability of £3,636 (2017 £13,258) secured on the asset to which it relates.

ARC X-MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 9 -
7
Creditors: amounts falling due after more than one year
2018
2017
£
£
Other creditors
-
3,637

Included within other creditors is a hire purchase liability of nil (2016 £3,637) secured on the asset to which it relates.

8
Share-based payment transactions
Number of share options
Weighted average exercise price
2018
2017
2018
2017
Number
Number
£
£
Outstanding at 1 January 2018
-
-
-
-
Granted
19,000
-
8.42
-
Outstanding at 31 December 2018
19,000
-
8.42
-
Exercisable at 31 December 2018
-
-
-
-

The options outstanding at 31 December 2018 had an exercise price ranging from £1 to £23.35, and a remaining contractual life of 10 years.

The fair value of the equity instruments granted during the year were determined by the expected exercise price of the options discounted to present values by utilising consumer price index (CPI) inflation rates.

During the year, the company recognised total share-based payment expenses of £13,077 (2017 £nil) which related to equity settled share based payment transactions.

9
Called up share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
54,400 A Ordinary shares of £1 each
54,400
54,400
122,430 B Ordinary shares of £1 each
122,430
75,000
23,070 C Ordinary shares of £1 each
23,070
20,500
199,900
149,900
ARC X-MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
9
Called up share capital
(Continued)
- 10 -
Reconciliation of movements during the year:
A Ord £1 Shares
B Ord £1 Shares
C Ord £1 Shares
Number
Number
Number
At 1 January 2018
54,400
75,000
20,500
Issue of fully paid shares
-
47,430
2,570
At 31 December 2018
54,400
122,430
23,070

During the period 47,430 B ordinary £1 shares were issued for the consideration of £23.35 per share. 2,570 C ordinary £1 shares were issued for the consideration of £23.35 per share.

10
Operating lease commitments
Lessee

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

2018
2017
£
£
112,145
27,552
2018-12-312018-01-01falseCCH SoftwareCCH Accounts Production 2018.300No description of principal activity26 February 2019A J CurranR J CurranM EvansG Hipwell096334032018-01-012018-12-31096334032018-12-31096334032017-12-3109633403core:DevelopmentCostsCapitalisedDevelopmentExpenditure2018-12-3109633403core:DevelopmentCostsCapitalisedDevelopmentExpenditure2017-12-3109633403core:FurnitureFittings2018-12-3109633403core:ComputerEquipment2018-12-3109633403core:FurnitureFittings2017-12-3109633403core:ComputerEquipment2017-12-3109633403core:CurrentFinancialInstruments2018-12-3109633403core:CurrentFinancialInstruments2017-12-3109633403core:Non-currentFinancialInstruments2017-12-3109633403core:ShareCapital2018-12-3109633403core:ShareCapital2017-12-3109633403core:SharePremium2018-12-3109633403core:SharePremium2017-12-3109633403core:OtherMiscellaneousReserve2018-12-3109633403core:RetainedEarningsAccumulatedLosses2018-12-3109633403core:RetainedEarningsAccumulatedLosses2017-12-3109633403core:ShareCapitalOrdinaryShares2018-12-3109633403core:ShareCapitalOrdinaryShares2017-12-3109633403bus:Director12018-01-012018-12-3109633403core:FurnitureFittings2018-01-012018-12-3109633403core:ComputerEquipment2018-01-012018-12-3109633403core:DevelopmentCostsCapitalisedDevelopmentExpenditure2017-12-3109633403core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:InternallyGeneratedIntangibleAssets2018-01-012018-12-3109633403core:DevelopmentCostsCapitalisedDevelopmentExpenditure2018-01-012018-12-3109633403core:FurnitureFittings2017-12-3109633403core:ComputerEquipment2017-12-31096334032017-12-3109633403bus:OrdinaryShareClass12018-01-012018-12-3109633403bus:OrdinaryShareClass22018-01-012018-12-3109633403bus:OrdinaryShareClass32018-01-012018-12-3109633403bus:OrdinaryShareClass12018-12-3109633403bus:OrdinaryShareClass22018-12-3109633403bus:OrdinaryShareClass32018-12-3109633403bus:PrivateLimitedCompanyLtd2018-01-012018-12-3109633403bus:FRS1022018-01-012018-12-3109633403bus:AuditExemptWithAccountantsReport2018-01-012018-12-3109633403bus:SmallCompaniesRegimeForAccounts2018-01-012018-12-3109633403bus:Director22018-01-012018-12-3109633403bus:Director32018-01-012018-12-3109633403bus:Director42018-01-012018-12-3109633403bus:FullAccounts2018-01-012018-12-31xbrli:purexbrli:sharesiso4217:GBP