Scramble Films Limited - Period Ending 2019-03-31

Scramble Films Limited - Period Ending 2019-03-31


Scramble Films Limited 06499071 false 2018-04-01 2019-03-31 2019-03-31 The principal activity of the company is Television programme production activities Digita Accounts Production Advanced 6.24.8820.0 Software true 06499071 2018-04-01 2019-03-31 06499071 2019-03-31 06499071 core:RetainedEarningsAccumulatedLosses 2019-03-31 06499071 core:ShareCapital 2019-03-31 06499071 core:CurrentFinancialInstruments 2019-03-31 06499071 core:CurrentFinancialInstruments core:WithinOneYear 2019-03-31 06499071 core:Goodwill 2019-03-31 06499071 core:FurnitureFittingsToolsEquipment 2019-03-31 06499071 core:MotorVehicles 2019-03-31 06499071 core:OtherPropertyPlantEquipment 2019-03-31 06499071 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2019-03-31 06499071 bus:SmallEntities 2018-04-01 2019-03-31 06499071 bus:AuditExemptWithAccountantsReport 2018-04-01 2019-03-31 06499071 bus:FullAccounts 2018-04-01 2019-03-31 06499071 bus:SmallCompaniesRegimeForAccounts 2018-04-01 2019-03-31 06499071 bus:RegisteredOffice 2018-04-01 2019-03-31 06499071 bus:Director1 2018-04-01 2019-03-31 06499071 bus:PrivateLimitedCompanyLtd 2018-04-01 2019-03-31 06499071 core:Goodwill 2018-04-01 2019-03-31 06499071 core:FurnitureFittingsToolsEquipment 2018-04-01 2019-03-31 06499071 core:MotorVehicles 2018-04-01 2019-03-31 06499071 core:OfficeEquipment 2018-04-01 2019-03-31 06499071 core:OtherPropertyPlantEquipment 2018-04-01 2019-03-31 06499071 core:PlantMachinery 2018-04-01 2019-03-31 06499071 core:KeyManagementPersonnel 2018-04-01 2019-03-31 06499071 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2018-04-01 2019-03-31 06499071 countries:AllCountries 2018-04-01 2019-03-31 06499071 2018-03-31 06499071 core:Goodwill 2018-03-31 06499071 core:FurnitureFittingsToolsEquipment 2018-03-31 06499071 core:MotorVehicles 2018-03-31 06499071 core:OtherPropertyPlantEquipment 2018-03-31 06499071 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2018-03-31 06499071 2017-04-01 2018-03-31 06499071 2018-03-31 06499071 core:RetainedEarningsAccumulatedLosses 2018-03-31 06499071 core:ShareCapital 2018-03-31 06499071 core:CurrentFinancialInstruments 2018-03-31 06499071 core:CurrentFinancialInstruments core:WithinOneYear 2018-03-31 06499071 core:FurnitureFittingsToolsEquipment 2018-03-31 06499071 core:MotorVehicles 2018-03-31 06499071 core:OtherPropertyPlantEquipment 2018-03-31 06499071 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2018-03-31 06499071 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2017-04-01 2018-03-31 06499071 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2017-03-31 iso4217:GBP xbrli:pure

Registration number: 06499071

Scramble Films Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2019

 

Scramble Films Limited

Contents

Balance Sheet

1

Notes to the Financial Statements

2 to 6

 

Scramble Films Limited

(Registration number: 06499071)
Balance Sheet as at 31 March 2019

Note

2019
£

2018
£

Fixed assets

 

Tangible assets

5

5,237

6,750

Current assets

 

Debtors

6

20,772

12,213

Cash at bank and in hand

 

3,626

8,383

 

24,398

20,596

Creditors: Amounts falling due within one year

7

(28,688)

(21,387)

Net current liabilities

 

(4,290)

(791)

Total assets less current liabilities

 

947

5,959

Provisions for liabilities

(495)

(495)

Net assets

 

452

5,464

Capital and reserves

 

Called up share capital

100

100

Profit and loss account

352

5,364

Total equity

 

452

5,464

For the financial year ending 31 March 2019 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 26 September 2019 and signed on its behalf by:
 

.........................................

Mr G Lewis
Director

 

Scramble Films Limited

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

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Freshford House
Redcliffe Way
Bristol
Avon
BS1 6NL
England

These financial statements were authorised for issue by the Board on 26 September 2019.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

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

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

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

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

 

Scramble Films Limited

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

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant and machinery

20% straight line

Office equipment

25% straight line

Vehicles

15% straight line

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

20% straight line

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

 

Scramble Films Limited

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

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 2 (2018 - 2).

 

Scramble Films Limited

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

4

Intangible assets

Goodwill
 £

Cost or valuation

At 1 April 2018

74,900

At 31 March 2019

74,900

Amortisation

At 1 April 2018

74,900

At 31 March 2019

74,900

Carrying amount

At 31 March 2019

-

5

Tangible assets

Office equipment
 £

Vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 April 2018

3,370

1,250

9,510

14,130

Additions

1,220

-

-

1,220

At 31 March 2019

4,590

1,250

9,510

15,350

Depreciation

At 1 April 2018

1,377

31

5,972

7,380

Charge for the year

859

188

1,686

2,733

At 31 March 2019

2,236

219

7,658

10,113

Carrying amount

At 31 March 2019

2,354

1,031

1,852

5,237

At 31 March 2018

1,993

1,219

3,538

6,750

6

Debtors

2019
£

2018
£

Trade debtors

3,618

-

Other debtors

17,154

8,703

Prepayments and accrued income

-

3,510

Total current trade and other debtors

20,772

12,213

 

Scramble Films Limited

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

7

Creditors

Creditors: amounts falling due within one year

Note

2019
£

2018
£

Due within one year

 

Taxation and social security

 

26,707

19,887

Accruals and deferred income

 

1,981

1,500

 

28,688

21,387

8

Related party transactions

Loans to related parties

2019

Key management
£

At start of period

8,703

Advanced

18,380

Repaid

(12,072)

At end of period

15,011

2018

Key management
£

At start of period

3,620

Advanced

9,035

Repaid

(3,952)

At end of period

8,703

Terms of loans to related parties

The loan is charged at the standard rate of interest and is repaybale on demand.