ACCOUNTS - Final Accounts


Caseware UK (AP4) 2018.0.196 2018.0.196 2019-02-282019-02-28true2018-03-01falsetrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.No description of principal activity 06120966 2018-03-01 2019-02-28 06120966 2017-03-01 2018-02-28 06120966 2019-02-28 06120966 2018-02-28 06120966 c:Director2 2018-03-01 2019-02-28 06120966 d:FurnitureFittings 2018-03-01 2019-02-28 06120966 d:FurnitureFittings 2019-02-28 06120966 d:FurnitureFittings 2018-02-28 06120966 d:FurnitureFittings d:OwnedOrFreeholdAssets 2018-03-01 2019-02-28 06120966 d:OfficeEquipment 2018-03-01 2019-02-28 06120966 d:OfficeEquipment 2019-02-28 06120966 d:OfficeEquipment 2018-02-28 06120966 d:OfficeEquipment d:OwnedOrFreeholdAssets 2018-03-01 2019-02-28 06120966 d:ComputerEquipment 2018-03-01 2019-02-28 06120966 d:ComputerEquipment 2019-02-28 06120966 d:ComputerEquipment 2018-02-28 06120966 d:ComputerEquipment d:OwnedOrFreeholdAssets 2018-03-01 2019-02-28 06120966 d:OwnedOrFreeholdAssets 2018-03-01 2019-02-28 06120966 d:Goodwill 2018-03-01 2019-02-28 06120966 d:Goodwill 2019-02-28 06120966 d:Goodwill 2018-02-28 06120966 d:CopyrightsPatentsTrademarksServiceOperatingRights 2018-03-01 2019-02-28 06120966 d:CopyrightsPatentsTrademarksServiceOperatingRights 2019-02-28 06120966 d:CopyrightsPatentsTrademarksServiceOperatingRights 2018-02-28 06120966 d:CopyrightsPatentsTrademarksServiceOperatingRights 2017-03-01 06120966 d:CurrentFinancialInstruments 2019-02-28 06120966 d:CurrentFinancialInstruments 2018-02-28 06120966 d:CurrentFinancialInstruments d:WithinOneYear 2019-02-28 06120966 d:CurrentFinancialInstruments d:WithinOneYear 2018-02-28 06120966 d:ShareCapital 2019-02-28 06120966 d:ShareCapital 2018-02-28 06120966 d:SharePremium 2019-02-28 06120966 d:SharePremium 2018-02-28 06120966 d:RetainedEarningsAccumulatedLosses 2019-02-28 06120966 d:RetainedEarningsAccumulatedLosses 2018-02-28 06120966 d:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2019-02-28 06120966 d:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2018-02-28 06120966 c:FRS102 2018-03-01 2019-02-28 06120966 c:AuditExempt-NoAccountantsReport 2018-03-01 2019-02-28 06120966 c:FullAccounts 2018-03-01 2019-02-28 06120966 c:PrivateLimitedCompanyLtd 2018-03-01 2019-02-28 06120966 c:PublicLimitedCompanyPLCNotQuotedOnAnyExchange 2018-03-01 2019-02-28 06120966 d:Subsidiary1 2018-03-01 2019-02-28 06120966 d:Subsidiary1 1 2018-03-01 2019-02-28 06120966 d:Subsidiary2 2018-03-01 2019-02-28 06120966 d:Subsidiary2 1 2018-03-01 2019-02-28 06120966 d:Subsidiary3 2018-03-01 2019-02-28 06120966 d:Subsidiary3 1 2018-03-01 2019-02-28 06120966 6 2018-03-01 2019-02-28 06120966 d:Associate1 2018-03-01 2019-02-28 06120966 d:Associate1 1 2018-03-01 2019-02-28 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 06120966









SN&CK MEDIA LIMITED







UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 28 FEBRUARY 2019

 
SN&CK MEDIA LIMITED
 

CONTENTS



Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 12


 
SN&CK MEDIA LIMITED
REGISTERED NUMBER: 06120966

BALANCE SHEET
AS AT 28 FEBRUARY 2019

2019
2018
Note
£
£

Fixed assets
  

Intangible assets
 4 
11,777
19,722

Tangible assets
 5 
30,165
38,770

Investments
 6 
40,438
51,450

  
82,380
109,942

Current assets
  

Debtors: amounts falling due within one year
 7 
973,945
785,072

Cash at bank and in hand
 8 
545,441
150,634

  
1,519,386
935,706

Creditors: amounts falling due within one year
 9 
(878,573)
(635,119)

Net current assets
  
 
 
640,813
 
 
300,587

Total assets less current liabilities
  
723,193
410,529

Provisions for liabilities
  

Deferred tax
  
(9,001)
(7,366)

  
 
 
(9,001)
 
 
(7,366)

Net assets
  
714,192
403,163


Capital and reserves
  

Called up share capital 
  
1,667
1,667

Share premium account
  
99,333
99,333

Profit and loss account
  
613,192
302,163

  
714,192
403,163


Page 1

 
SN&CK MEDIA LIMITED
REGISTERED NUMBER: 06120966
    
BALANCE SHEET (CONTINUED)
AS AT 28 FEBRUARY 2019

The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of Companies Act 2006.

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 financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 1 October 2019.




N Coen
Director

The notes on pages 3 to 12 form part of these financial statements.

Page 2

 
SN&CK MEDIA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2019

1.


General information

The company is a private company limited by shares and is incorporated in England and Wales. Its registered office is located at Rosebery House Business Centre, 70 Rosebery Avenue, London, EC1R 4RR.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the Statement of comprehensive income except when deferred in other comprehensive income as qualifying cash flow hedges.

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Statement of comprehensive income within 'finance income or costs'. All other foreign exchange gains and losses are presented in the Statement of comprehensive income within 'other operating income'.

Page 3

 
SN&CK MEDIA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2019

2.Accounting policies (continued)

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.4

Finance costs

Finance costs are charged to the Statement of comprehensive income over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.5

Borrowing costs

All borrowing costs are recognised in the Statement of comprehensive income in the year in which they are incurred.

 
2.6

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in the Statement of comprehensive income when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the Company in independently administered funds.

Page 4

 
SN&CK MEDIA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2019

2.Accounting policies (continued)

 
2.7

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in the Statement of comprehensive income, except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

 
2.8

Intangible assets

Goodwill

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight line basis to the Statement of comprehensive income over its useful economic life.

Other intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 
2.9

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 5

 
SN&CK MEDIA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2019

2.Accounting policies (continued)


2.9
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using both the straight line and reducing balance methods.

Depreciation is provided on the following basis:

Fixtures and fittings
-
3 year straight line
Office equipment
-
3 year straight line
Website development
-
25% reducing balance

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the Statement of comprehensive income.

 
2.10

Impairment of fixed assets and goodwill

Assets that are subject to depreciation or amortisation are assessed at each balance sheet date to determine whether there is any indication that the assets are impaired. Where there is any indication that an asset may be impaired, the carrying value of the asset (or cash-generating unit to which the asset has been allocated) is tested for impairment. An impairment loss is recognised for the amount by which the asset's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset's (or CGU's) fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (CGUs). Non-financial assets that have been previously impaired are reviewed at each balance sheet date to assess whether there is any indication that the impairment losses recognised in prior periods may no longer exist or may have decreased.

 
2.11

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

Investments in unlisted Company shares, whose market value can be reliably determined, are remeasured to market value at each balance sheet date. Gains and losses on remeasurement are recognised in the Statement of comprehensive income for the period. Where market value cannot be reliably determined, such investments are stated at historic cost less impairment.

Investments in listed company shares are remeasured to market value at each Balance sheet date. Gains and losses on remeasurement are recognised in profit or loss for the period.

 
2.12

Associates and joint ventures

Associates and Joint Ventures are held at cost less impairment.

 
2.13

Debtors

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

Page 6

 
SN&CK MEDIA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2019

2.Accounting policies (continued)

 
2.14

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.15

Creditors

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.16

Provisions for liabilities

Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to the Statement of comprehensive income in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the Balance sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Balance sheet.

Page 7

 
SN&CK MEDIA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2019

2.Accounting policies (continued)

 
2.17

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares.


3.


Employees

The average monthly number of employees, including directors, during the year was 21 (2018 - 21).


4.


Intangible assets




Trademarks
Goodwill
Total

£
£
£



Cost


At 1 March 2018
11,500
20,000
31,500



At 28 February 2019

11,500
20,000
31,500



Amortisation


At 1 March 2018
5,111
6,667
11,778


Charge for the year
1,278
6,667
7,945



At 28 February 2019

6,389
13,334
19,723



Net book value



At 28 February 2019
5,111
6,666
11,777



At 28 February 2018
6,389
13,333
19,722

Page 8

 
SN&CK MEDIA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2019

5.


Tangible fixed assets





Fixtures and fittings
Office equipment
Website development
Total

£
£
£
£



Cost or valuation


At 1 March 2018
22,224
22,176
81,134
125,534


Additions
1,029
4,715
13,000
18,744



At 28 February 2019

23,253
26,891
94,134
144,278



Depreciation


At 1 March 2018
15,499
18,868
52,397
86,764


Charge for the year on owned assets
7,029
2,710
17,610
27,349



At 28 February 2019

22,528
21,578
70,007
114,113



Net book value



At 28 February 2019
725
5,313
24,127
30,165



At 28 February 2018
6,726
3,308
28,736
38,770


6.


Fixed asset investments





Investments in subsidiary companies
Investments in associates
Total

£
£
£



Cost or valuation


At 1 March 2018
51,200
250
51,450


Additions
101
-
101


Amounts written off
(11,113)
-
(11,113)



At 28 February 2019
40,188
250
40,438




Page 9

 
SN&CK MEDIA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2019

Subsidiary undertakings


The following were subsidiary undertakings of the Company:

Name

Class of shares

Holding

Vital Network Limited
Ordinary 'B'
75%
Digital Sport Limited
Ordinary
100%
Snack Sports Streaming Limited
Ordinary
80%


Associate


The following was an associate of the Company:


Name

Class of shares

Holding

Snack Gaming Limited
Ordinary 'B'
25%

Page 10

 
SN&CK MEDIA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2019

7.


Debtors

2019
2018
£
£


Trade debtors
873,078
676,462

Other debtors
16,605
176

Prepayments and accrued income
84,262
108,434

973,945
785,072



8.


Cash and cash equivalents

2019
2018
£
£

Cash at bank and in hand
545,441
150,634

545,441
150,634



9.


Creditors: Amounts falling due within one year

2019
2018
£
£

Other loans
-
14,921

Trade creditors
326,084
309,297

Amounts owed to group undertakings
-
20,903

Corporation tax
75,409
13,515

Other taxation and social security
38,863
25,108

Other creditors
2,101
2,495

Accruals and deferred income
436,116
248,880

878,573
635,119


Page 11

 
SN&CK MEDIA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2019

10.


Financial instruments

2019
2018
£
£

Financial assets


Financial assets measured at fair value through profit or loss
545,441
150,634




Financial assets measured at fair value through profit or loss comprise cash at bank and in hand.


11.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company  in an independently administered fund. The pension cost charge represents contributions payable by the Company  to the fund and amounted to £11,233 (2018 - £2,959). Contributions totalling £2,526 (2018 - £740) were payable to the fund at the balance sheet date and are included in creditors.

 
Page 12