ELECTROPAGES_MEDIA_LIMITE - Accounts


Company Registration No. 04953819 (England and Wales)
ELECTROPAGES MEDIA LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
PAGES FOR FILING WITH REGISTRAR
ELECTROPAGES MEDIA LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 8
ELECTROPAGES MEDIA LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2019
31 December 2019
- 1 -
2019
2018
Notes
£
£
£
£
Fixed assets
Intangible assets
4
408,050
128,481
Tangible assets
5
569,265
272,247
977,315
400,728
Current assets
Debtors
6
442,575
170,077
Cash at bank and in hand
478,376
1,104,702
920,951
1,274,779
Creditors: amounts falling due within one year
7
(388,342)
(1,017,156)
Net current assets
532,609
257,623
Total assets less current liabilities
1,509,924
658,351
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
1,509,824
658,251
Total equity
1,509,924
658,351

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

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

The financial statements were approved by the board of directors and authorised for issue on 30 July 2020 and are signed on its behalf by:
S Brown
C Dyball
Director
Director
Company Registration No. 04953819
ELECTROPAGES MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 2 -
1
Accounting policies
Company information

Electropages Media Limited is a private company limited by shares incorporated in England and Wales. The registered office is 8 High Street, Brentwood, Essex, CM14 4AB.

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. 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. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

1.3
Intangible fixed assets - goodwill

Acquired goodwill is written off in equal annual instalments over its estimated useful economic life of 5 years.

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; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

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:

Customer list
Customer lists are valued at cost less accumulated amortisation. Amortisation is calculated to write off the
cost in equal annual instalments over their estimated useful lives.
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.

ELECTROPAGES MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 3 -

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:

Leasehold improvements
Over lease term
Plant and machinery
20% straight line
Fixtures, fittings & equipment
20% straight line
Computer equipment
20% straight line
Motor vehicles
20% straight line

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.

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
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.

ELECTROPAGES MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 4 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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.

1.9
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.

1.10
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.

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.

ELECTROPAGES MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 5 -
1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

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.

1.12
Retirement benefits

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

1.13
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss 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 leases asset are consumed.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.14
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 in the period are included in profit or loss.

2
Auditor's remuneration
2019
2018
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
5,000
3,250
For other services
All other non-audit services
39,490
25,048
3
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2019
2018
Number
Number
Total
43
27
ELECTROPAGES MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 6 -
4
Intangible fixed assets
Goodwill
Customer list
Total
£
£
£
Cost
At 1 January 2019
378,531
6,000
384,531
Additions
392,384
-
392,384
At 31 December 2019
770,915
6,000
776,915
Amortisation and impairment
At 1 January 2019
252,350
3,700
256,050
Amortisation charged for the year
111,615
1,200
112,815
At 31 December 2019
363,965
4,900
368,865
Carrying amount
At 31 December 2019
406,950
1,100
408,050
At 31 December 2018
126,181
2,300
128,481
5
Tangible fixed assets
Leasehold improvements
Plant and machinery
Fixtures, fittings & equipment
Computer equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2019
138,136
15,979
46,414
174,947
-
375,476
Additions
177,490
81,225
33,350
145,688
27,924
465,677
At 31 December 2019
315,626
97,204
79,764
320,635
27,924
841,153
Depreciation and impairment
At 1 January 2019
32,393
3,280
8,968
58,588
-
103,229
Depreciation charged in the year
92,717
9,721
13,143
52,147
931
168,659
At 31 December 2019
125,110
13,001
22,111
110,735
931
271,888
Carrying amount
At 31 December 2019
190,516
84,203
57,653
209,900
26,993
569,265
At 31 December 2018
105,743
12,699
37,446
116,359
-
272,247
ELECTROPAGES MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 7 -
6
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
58,567
91,814
Amounts owed by group undertakings
290,830
-
Other debtors
93,178
78,263
442,575
170,077
7
Creditors: amounts falling due within one year
2019
2018
£
£
Bank loans and overdrafts
216
-
Trade creditors
46,170
54,905
Amounts owed to group undertakings
-
751,739
Corporation tax
136,589
33,290
Other taxation and social security
68,050
36,195
Other creditors
137,317
141,027
388,342
1,017,156
8
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was Ian Warwick ACA FCCA.
The auditor was M J Bushell Ltd.
9
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:

2019
2018
£
£
158,373
154,508
ELECTROPAGES MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 8 -
10
Related party transactions
Transactions with related parties

Transactions entered into by the company with related parties during the year were concluded under normal market conditions.

The following amounts were outstanding at the reporting end date:

2019
2018
Amounts due to related parties
£
£
Entities with control, joint control or significant influence over the company
-
751,739

The following amounts were outstanding at the reporting end date:

2019
2018
Amounts due from related parties
£
£
Entities with control, joint control or significant influence over the company
290,830
-
11
Parent company

The ultimate parent company is Berkshire Hathaway Inc., a United States company registered in Omaha, Nebraska. The group financial statements are not publicly available.

 

The company was under the control of Mouser Electronics Inc, the sole shareholder.

2019-12-312019-01-01false04 August 2020CCH SoftwareCCH Accounts Production 2020.200No description of principal activityThis audit opinion is unqualifiedS BrownG L SmithC Dyball2020-07-30049538192019-01-012019-12-31049538192019-12-3104953819core:Goodwill2019-12-3104953819core:PatentsTrademarksLicencesConcessionsSimilar2019-12-3104953819core:Goodwill2018-12-3104953819core:PatentsTrademarksLicencesConcessionsSimilar2018-12-31049538192018-12-31049538192018-01-012018-12-3104953819core:LeaseholdImprovements2019-12-3104953819core:PlantMachinery2019-12-3104953819core:FurnitureFittings2019-12-3104953819core:ComputerEquipment2019-12-3104953819core:MotorVehicles2019-12-3104953819core:LeaseholdImprovements2018-12-3104953819core:PlantMachinery2018-12-3104953819core:FurnitureFittings2018-12-3104953819core:ComputerEquipment2018-12-3104953819core:CurrentFinancialInstrumentscore:WithinOneYear2019-12-3104953819core:CurrentFinancialInstrumentscore:WithinOneYear2018-12-3104953819core:CurrentFinancialInstruments2019-12-3104953819core:CurrentFinancialInstruments2018-12-3104953819core:ShareCapital2019-12-3104953819core:ShareCapital2018-12-3104953819core:RetainedEarningsAccumulatedLosses2019-12-3104953819core:RetainedEarningsAccumulatedLosses2018-12-3104953819bus:Director12019-01-012019-12-3104953819bus:Director32019-01-012019-12-3104953819core:Goodwill2019-01-012019-12-3104953819core:IntangibleAssetsOtherThanGoodwill2019-01-012019-12-3104953819core:PatentsTrademarksLicencesConcessionsSimilar2019-01-012019-12-3104953819core:LeaseholdImprovements2019-01-012019-12-3104953819core:PlantMachinery2019-01-012019-12-3104953819core:FurnitureFittings2019-01-012019-12-3104953819core:ComputerEquipment2019-01-012019-12-3104953819core:MotorVehicles2019-01-012019-12-3104953819core:Goodwill2018-12-3104953819core:PatentsTrademarksLicencesConcessionsSimilar2018-12-31049538192018-12-3104953819core:Goodwillcore:ExternallyAcquiredIntangibleAssets2019-01-012019-12-3104953819core:ExternallyAcquiredIntangibleAssets2019-01-012019-12-3104953819core:LeaseholdImprovements2018-12-3104953819core:PlantMachinery2018-12-3104953819core:FurnitureFittings2018-12-3104953819core:ComputerEquipment2018-12-3104953819core:WithinOneYear2019-12-3104953819core:WithinOneYear2018-12-3104953819bus:PrivateLimitedCompanyLtd2019-01-012019-12-3104953819bus:SmallCompaniesRegimeForAccounts2019-01-012019-12-3104953819bus:FRS1022019-01-012019-12-3104953819bus:Audited2019-01-012019-12-3104953819bus:Director22019-01-012019-12-3104953819bus:FullAccounts2019-01-012019-12-31xbrli:purexbrli:sharesiso4217:GBP