SAGE MEDIA LIMITED - Accounts to registrar (filleted) - small 18.2

SAGE MEDIA LIMITED - Accounts to registrar (filleted) - small 18.2


IRIS Accounts Production v18.3.1.65 05462823 director 1.6.17 31.5.18 31.5.18 false true false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure054628232017-05-31054628232018-05-31054628232017-06-012018-05-31054628232016-05-31054628232016-06-012017-05-31054628232017-05-3105462823ns15:EnglandWales2017-06-012018-05-3105462823ns14:PoundSterling2017-06-012018-05-3105462823ns10:Director12017-06-012018-05-3105462823ns10:PrivateLimitedCompanyLtd2017-06-012018-05-3105462823ns10:SmallEntities2017-06-012018-05-3105462823ns10:AuditExemptWithAccountantsReport2017-06-012018-05-3105462823ns10:SmallCompaniesRegimeForDirectorsReport2017-06-012018-05-3105462823ns10:SmallCompaniesRegimeForAccounts2017-06-012018-05-3105462823ns10:FullAccounts2017-06-012018-05-3105462823ns10:CompanySecretary12017-06-012018-05-3105462823ns10:RegisteredOffice2017-06-012018-05-3105462823ns5:CurrentFinancialInstruments2018-05-3105462823ns5:CurrentFinancialInstruments2017-05-3105462823ns5:Non-currentFinancialInstruments2018-05-3105462823ns5:Non-currentFinancialInstruments2017-05-3105462823ns5:ShareCapital2018-05-3105462823ns5:ShareCapital2017-05-3105462823ns5:RetainedEarningsAccumulatedLosses2018-05-3105462823ns5:RetainedEarningsAccumulatedLosses2017-05-3105462823ns5:LeaseholdImprovements2017-06-012018-05-3105462823ns5:PlantMachinery2017-06-012018-05-3105462823ns5:FurnitureFittings2017-06-012018-05-3105462823ns5:ComputerEquipment2017-06-012018-05-3105462823ns5:LeaseholdImprovements2017-05-3105462823ns5:PlantMachinery2017-05-3105462823ns5:FurnitureFittings2017-05-3105462823ns5:ComputerEquipment2017-05-3105462823ns5:LeaseholdImprovements2018-05-3105462823ns5:PlantMachinery2018-05-3105462823ns5:FurnitureFittings2018-05-3105462823ns5:ComputerEquipment2018-05-3105462823ns5:LeaseholdImprovements2017-05-3105462823ns5:PlantMachinery2017-05-3105462823ns5:FurnitureFittings2017-05-3105462823ns5:ComputerEquipment2017-05-3105462823ns5:CurrentFinancialInstrumentsns5:WithinOneYear2018-05-3105462823ns5:CurrentFinancialInstrumentsns5:WithinOneYear2017-05-3105462823ns5:MoreThanFiveYearsns5:Non-currentFinancialInstruments2018-05-3105462823ns5:MoreThanFiveYearsns5:Non-currentFinancialInstruments2017-05-3105462823ns5:Non-currentFinancialInstruments2017-06-012018-05-31


REGISTERED NUMBER: 05462823 (England and Wales)















Unaudited Financial Statements for the Year Ended 31 May 2018

for

SAGE MEDIA LIMITED

SAGE MEDIA LIMITED (Registered number: 05462823)






Contents of the Financial Statements
for the Year Ended 31 May 2018




Page

Company Information 1

Chartered Accountants' Report 2

Balance Sheet 3

Notes to the Financial Statements 5


SAGE MEDIA LIMITED

Company Information
for the Year Ended 31 May 2018







DIRECTOR: Adnan Faour





SECRETARY: Osman Secretaries Ltd





REGISTERED OFFICE: 591 London Road
Cheam
Sutton
Surrey
SM3 9AG





REGISTERED NUMBER: 05462823 (England and Wales)





ACCOUNTANTS: Merali's Chartered Accountants
Scottish Provident House
76-80 College Road
Harrow
Middlesex
HA1 1BQ

Chartered Accountants' Report to the Director
on the Unaudited Financial Statements of
SAGE MEDIA LIMITED

The following reproduces the text of the report prepared for the director in respect of the company's annual unaudited
financial statements. In accordance with the Companies Act 2006, the company is only required to file a Balance Sheet.
Readers are cautioned that the Income Statement and certain other primary statements and the Report of the Director are not
required to be filed with the Registrar of Companies.

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial
statements of SAGE MEDIA LIMITED for the year ended 31 May 2018 which comprise the Income Statement, Balance Sheet and
the related notes from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed within the ICAEW's regulations and guidance at http://www.icaew.com/en/membership/regulations-standards-and-guidance.

This report is made solely to the director of SAGE MEDIA LIMITED in accordance with our terms of engagement. Our work has been undertaken solely to prepare for your approval the financial statements of SAGE MEDIA LIMITED and state those matters that we have agreed to state to the director of SAGE MEDIA LIMITED in this report in accordance with ICAEW Technical Release 07/16AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than SAGE MEDIA LIMITED and its director for our work or for this report.

It is your duty to ensure that SAGE MEDIA LIMITED has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of SAGE MEDIA LIMITED. You consider that SAGE MEDIA LIMITED is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the financial statements of SAGE MEDIA LIMITED. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.






Merali's Chartered Accountants
Scottish Provident House
76-80 College Road
Harrow
Middlesex
HA1 1BQ


Date: .............................................

SAGE MEDIA LIMITED (Registered number: 05462823)

Balance Sheet
31 May 2018

2018 2017
Notes £    £   
FIXED ASSETS
Tangible assets 4 152,320 143,220

CURRENT ASSETS
Debtors 5 1,469,773 2,111,130
Cash at bank 452,462 528,663
1,922,235 2,639,793
CREDITORS
Amounts falling due within one year 6 (1,162,965 ) (5,789,986 )
NET CURRENT ASSETS/(LIABILITIES) 759,270 (3,150,193 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

911,590

(3,006,973

)

CREDITORS
Amounts falling due after more than one year 7 (3,763,400 ) -
NET LIABILITIES (2,851,810 ) (3,006,973 )

CAPITAL AND RESERVES
Called up share capital 1,000 1,000
Retained earnings (2,852,810 ) (3,007,973 )
SHAREHOLDERS' FUNDS (2,851,810 ) (3,006,973 )

SAGE MEDIA LIMITED (Registered number: 05462823)

Balance Sheet - continued
31 May 2018


The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 May 2018.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 May 2018 in accordance with Section 476 of the Companies Act 2006.

The director acknowledges his responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each
financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and
which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable
to the company.

The financial statements have been prepared and delivered in accordance with the provisions of Part 15 of the Companies Act 2006 relating to small companies.

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the director on 25 February 2019 and were signed by:





Adnan Faour - Director


SAGE MEDIA LIMITED (Registered number: 05462823)

Notes to the Financial Statements
for the Year Ended 31 May 2018

1. STATUTORY INFORMATION

SAGE MEDIA LIMITED 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 the provisions of Section 1A "Small Entities" of Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" 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.
Studio fixture and fittings - 10% on cost
Filming and broadcasting equi pment - 25% on reducing balance
Office equipment - 10% on cost
Electronic equipment - 25% on cost

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.

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.

Going concern
The director considers that it is appropriate to prepare the financial statements on a going concern basis.

Although the balance sheet shows a deficiency of assets, this is funded by a loan secured by an unrelated third party.

The company's profits have also been continuously improving.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 10 (2017 - 10 ) .

SAGE MEDIA LIMITED (Registered number: 05462823)

Notes to the Financial Statements - continued
for the Year Ended 31 May 2018

4. TANGIBLE FIXED ASSETS
Filming
Studio and
fixture broadcasting
and equi Office Electronic
fittings pment equipment equipment Totals
£    £    £    £    £   
COST
At 1 June 2017 110,127 149,573 31,552 138,366 429,618
Additions - 40,927 - - 40,927
Reclassification/transfer (1,286 ) 1,286 - - -
At 31 May 2018 108,841 191,786 31,552 138,366 470,545
DEPRECIATION
At 1 June 2017 - 128,387 19,645 138,366 286,398
Charge for year 10,884 18,572 2,371 - 31,827
Reclassification/transfer 10,884 (10,884 ) - - -
At 31 May 2018 21,768 136,075 22,016 138,366 318,225
NET BOOK VALUE
At 31 May 2018 87,073 55,711 9,536 - 152,320
At 31 May 2017 110,127 21,186 11,907 - 143,220

5. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2018 2017
£    £   
Trade debtors - 517,000
Other debtors 1,469,773 1,594,130
1,469,773 2,111,130

6. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2018 2017
£    £   
Bank loans and overdrafts - 3,797,230
Trade creditors 365,042 331,964
Taxation and social security 12,503 14,370
Other creditors 785,420 1,646,422
1,162,965 5,789,986

7. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2018 2017
£    £   
Bank loans 3,763,400 -

Amounts falling due in more than five years:

Repayable otherwise than by instalments
LiBank loan USD 3,763,400 -

Bank loan is secured by guarantee provided by unrelated third party.

8. RELATED PARTY DISCLOSURES

Creditors include an amount of £13,620 (2016: £20,820) payable to Adnan Faour, director of the company. This is an
interest free loan provided to the company.