CRB_Audio_Limited_(Former - Accounts


CRB Audio Limited (Formerly Celador Radio Limited)
Financial Statements
For Filing with Registrar
For the year ended 30 September 2019
Company Registration No. 05439096 (England and Wales)
CRB Audio Limited (Formerly Celador Radio Limited)
Company Information
Directors
D Ford
(Appointed 25 February 2019)
P Kennan
(Appointed 25 February 2019)
S Vickery
(Appointed 25 February 2019)
Secretary
Bauer Group Secretariat Limited
Company number
05439096
Registered office
Media House Peterborough Business Park
Lynch Wood
Peterborough
PE2 6EA
Auditor
Moore Kingston Smith LLP
Charlotte Building
17 Gresse Street
London
W1T 1QL
CRB Audio Limited (Formerly Celador Radio Limited)
Contents
Page
Balance sheet
1
Notes to the financial statements
2 - 10
CRB Audio Limited (Formerly Celador Radio Limited)
Balance Sheet
As at 30 September 2019
Page 1
2019
2018
Notes
£
£
£
£
Fixed assets
Intangible assets
4
370,147
698,098
Tangible assets
6
220,233
331,996
Investments
7
1
1
590,381
1,030,095
Current assets
Debtors
9
4,663,818
2,998,641
Cash at bank and in hand
223,517
243,752
4,887,335
3,242,393
Creditors: amounts falling due within one year
10
(16,902,245)
(16,181,715)
Net current liabilities
(12,014,910)
(12,939,322)
Total assets less current liabilities
(11,424,529)
(11,909,227)
Provisions for liabilities
11
(145,000)
(145,000)
Net liabilities
(11,569,529)
(12,054,227)
Capital and reserves
Called up share capital
12
100,000
100,000
Profit and loss reserves
(11,669,529)
(12,154,227)
Total equity
(11,569,529)
(12,054,227)

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 15 October 2020 and are signed on its behalf by:
2020-10-15
S  Vickery
Director
Company Registration No. 05439096
CRB Audio Limited (Formerly Celador Radio Limited)
Notes to the Financial Statements
For the year ended 30 September 2019
Page 2
1
Accounting policies
Company information

CRB Audio Limited (Formerly Celador Radio Limited) is a private company limited by shares incorporated in England and Wales. The registered office is Media House Peterborough Business Park, Lynch Wood, Peterborough, PE2 6EA.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 Section 1A “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 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 pound.

The financial statements have been prepared on the historical cost convention. The principal accounting policies adopted are set out below.

The company has taken advantage of the exemption in section 398 of the Companies Act 2006 from the requirement to prepare consolidated financial statements, on the grounds that it is a small sized group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Going concern

The company made a profit for the year of £484,698 (2018: loss of £131,497) and as at the balance sheet date had net liabilities of £11,569,529 (2018: 12,054,227).

The directors have prepared cash flow forecasts for a period of 12 months from the date of approval of these financial statements which indicate that, taking account of reasonably possible downsides, the Company will have sufficient funds to meet its liabilities as they fall due for that period. The Company's parent, subscribed £15,100,000 cash for 15,100,000 ordinary shares of £1 each on 14 September 2020.

 

Consequently, the directors are confident that the Company will have sufficient funds to continue to meet its liabilities as they fall due for at least 12 months from the date of approval of the financial statements and therefore have prepared the financial statements on a going concern basis.

 

1.3
Turnover

Turnover (which excludes VAT) represents the value of amounts receivable from clients in respect of advertising, sponsorship and promotions on the radio.

 

Income is generally recognised on a monthly basis in the month in which the advertising or promotion has been aired.

1.4
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.

1.5
Intangible fixed assets - goodwill

Acquired goodwill is written off in equal annual instalments over its estimated useful economic life which the directors have estimated is ten years. Goodwill is reviewed annually for impairment by the directors.

CRB Audio Limited (Formerly Celador Radio Limited)
Notes to the Financial Statements (Continued)
For the year ended 30 September 2019
1
Accounting policies
(Continued)
Page 3
1.6
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 if the fair value 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:

Software
33.33% straight line
Licences
10% straight line
1.7
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:

Motor vehicles
20% straight line
Fixtures, fittings & equipment
33.33% 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.

1.8
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.9
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.

CRB Audio Limited (Formerly Celador Radio Limited)
Notes to the Financial Statements (Continued)
For the year ended 30 September 2019
1
Accounting policies
(Continued)
Page 4

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.

1.10
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, 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.

1.11
Financial instruments

The Company only has basic financial instruments measured at amortised cost, with no financial instruments classified as other or basic instruments measured at fair value.

1.12
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.13
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

CRB Audio Limited (Formerly Celador Radio Limited)
Notes to the Financial Statements (Continued)
For the year ended 30 September 2019
1
Accounting policies
(Continued)
Page 5
1.14
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.

1.15
Retirement benefits

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

1.16
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 lease asset are consumed.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Dilapidations

Provisions have been made for dilapidations. These provisions are estimates and the actual costs and timing of future cash flows are dependent on future events. The difference between expectations and the actual future liability will be accounted for in the period when such determination is made.

CRB Audio Limited (Formerly Celador Radio Limited)
Notes to the Financial Statements (Continued)
For the year ended 30 September 2019
Page 6
3
Exceptional income
2019
2018
£
£
Exceptional item
(1,950,000)
-

On 31 January 2019 Celador Radio Limited disposed of certain of its radio licences to a third party resulting in a profit on disposal of £1,950,000.

 

4
Employees

The average monthly number of persons (including directors) employed by the company during the year was 109 (2018: 128).

5
Intangible fixed assets
Goodwill
Software
Licences
Total
£
£
£
£
Cost
At 1 October 2018
189,743
421,808
985,439
1,596,990
Additions - internally developed
-
3,780
-
3,780
At 30 September 2019
189,743
425,588
985,439
1,600,770
Amortisation and impairment
At 1 October 2018
121,145
140,075
637,672
898,892
Amortisation charged for the year
8,979
27,723
121,864
158,566
Impairment losses
-
-
173,165
173,165
At 30 September 2019
130,124
167,798
932,701
1,230,623
Carrying amount
At 30 September 2019
59,619
257,790
52,738
370,147
At 30 September 2018
68,598
281,733
347,767
698,098
CRB Audio Limited (Formerly Celador Radio Limited)
Notes to the Financial Statements (Continued)
For the year ended 30 September 2019
Page 7
6
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 October 2018
739,725
2,192,718
2,932,443
Additions
-
124,040
124,040
Disposals
-
(2,908)
(2,908)
At 30 September 2019
739,725
2,313,850
3,053,575
Depreciation and impairment
At 1 October 2018
552,823
2,047,624
2,600,447
Depreciation charged in the year
101,053
134,750
235,803
Eliminated in respect of disposals
-
(2,908)
(2,908)
At 30 September 2019
653,876
2,179,466
2,833,342
Carrying amount
At 30 September 2019
85,849
134,384
220,233
At 30 September 2018
186,902
145,094
331,996
7
Fixed asset investments
2019
2018
£
£
Investments
1
1

 

Movements in fixed asset investments
Shares in group undertakings
£
Cost or valuation
At 1 October 2018 & 30 September 2019
1
Carrying amount
At 30 September 2019
1
At 30 September 2018
1
CRB Audio Limited (Formerly Celador Radio Limited)
Notes to the Financial Statements (Continued)
For the year ended 30 September 2019
Page 8
8
Subsidiaries

Details of the company's subsidiaries at 30 September 2019 are as follows:

Name of undertaking
Registered
Nature of business
Class of
% Held
office
shares held
Direct
Indirect
Bauer Radio (South West) Limited (Formerly Celador Radio (South West) Limited)
Media House, Peterborough Business Park, Lynch Wood, Peterborough, United Kingdom, PE2 6EA
Dormant
Ordinary
100.00
0
9
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
774,707
801,370
Amounts due from group undertakings
1,504,642
1,816,891
Other debtors
2,384,469
380,380
4,663,818
2,998,641
10
Creditors: amounts falling due within one year
2019
2018
£
£
Trade creditors
229,436
396,961
Amounts due to group undertakings
16,054,640
15,259,206
Other taxation and social security
197,548
103,814
Other creditors
420,621
421,734
16,902,245
16,181,715
11
Provisions for liabilities
2019
2018
£
£
Dilapidations provision
145,000
145,000
CRB Audio Limited (Formerly Celador Radio Limited)
Notes to the Financial Statements (Continued)
For the year ended 30 September 2019
Page 9
12
Called up share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
100,000 Ordinary shares of £1 each
100,000
100,000
100,000
100,000
13
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 Francesca Robe.
The auditor was Moore Kingston Smith LLP.
14
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
£
£
Within one year
344,396
365,862
Between two and five years
523,850
1,042,315
In over five years
78,342
421,635
946,588
1,829,812
15
Events after the reporting date

Subsequent to the year end, there has been the global impact of the Coronavirus (COVID-19) pandemic. Although it is too early to foresee the full effect of COVID 19 on the UK economy, a significant downturn in advertising is already being felt. However, the Company is taking action to mitigate the impact and has taken steps to manage the cost base during the crisis.

 

On 14th September the Company's parent, CRB Audio Group Limited subscribed £15,100,000 cash for 15,100,000 ordinary shares of £1 each in the company.

 

On 15th September 2020 the board approved the reduction of the Company's share capital to 1 ordinary share of £1 each.

16
Related party transactions
CRB Audio Limited (Formerly Celador Radio Limited)
Notes to the Financial Statements (Continued)
For the year ended 30 September 2019
16
Related party transactions
(Continued)
Page 10

The company has taken the exemption under Section 33 of FRS102 Related Party Disclosures paragraph 33.1A from disclosing transactions with other members of a wholly owned group.

17
Parent company

The immediate parent undertaking is Celador Radio Broadcasting Limited, registered at Media House, Peterborough Business Park, Lynch Wood, Peterborough, PE2 6EA. On 31 January 2019, the Company’s entire share capital was acquired by Bauer Radio Limited. Following the announcement of this acquisition, the Competitions and Markets Authority (‘CMA’) issued a hold separate order. At 30 September 2019, the Company was not controlled by its sole shareholder. On 14 April 2020, the CMA lifted the hold separate order and from this date Heinrich Bauer Verlag KG, established at Burchardstraße 11, 20095 Hamburg, Germany, is regarded by the directors as the Company's ultimate controlling party. The only parent undertaking for which Group accounts are drawn up is Heinrich Bauer Verlag Beteiligungs GmbH, registered in Germany. Copies of Heinrich Bauer Verlag Beteiligungs GmbH accounts are publicly available from Burchardstraße 11, 20095 Hamburg, Germany.

 

 

2019-09-302018-10-01false16 October 2020CCH SoftwareCCH Accounts Production 2020.200No description of principal activityThis audit opinion is unqualifiedP A SmithS J DoverD J OveryC D EdwardsA P DickeyP CharmanP RileyR D'OvidioD FordP KennanS VickeryBauer Group Secretariat Limited054390962018-10-012019-09-3005439096bus:Director132018-10-012019-09-3005439096bus:Director142018-10-012019-09-3005439096bus:Director152018-10-012019-09-3005439096bus:CompanySecretary12018-10-012019-09-3005439096bus:Director12018-10-012019-09-3005439096bus:Director22018-10-012019-09-3005439096bus:Director32018-10-012019-09-3005439096bus:Director42018-10-012019-09-3005439096bus:Director52018-10-012019-09-3005439096bus:Director62018-10-012019-09-3005439096bus:Director72018-10-012019-09-3005439096bus:Director82018-10-012019-09-3005439096bus:Director92018-10-012019-09-3005439096bus:Director102018-10-012019-09-3005439096bus:Director112018-10-012019-09-3005439096bus:RegisteredOffice2018-10-012019-09-30054390962019-09-3005439096core:Goodwill2019-09-3005439096core:ComputerSoftware2019-09-3005439096core:PatentsTrademarksLicencesConcessionsSimilar2019-09-3005439096core:Goodwill2018-09-3005439096core:ComputerSoftware2018-09-3005439096core:PatentsTrademarksLicencesConcessionsSimilar2018-09-30054390962018-09-30054390962017-10-012018-09-3005439096core:LandBuildings2019-09-3005439096core:OtherPropertyPlantEquipment2019-09-3005439096core:LandBuildings2018-09-3005439096core:OtherPropertyPlantEquipment2018-09-3005439096core:CurrentFinancialInstruments2019-09-3005439096core:CurrentFinancialInstruments2018-09-3005439096core:Non-currentFinancialInstruments2019-09-3005439096core:ShareCapital2019-09-3005439096core:ShareCapital2018-09-3005439096core:RetainedEarningsAccumulatedLosses2019-09-3005439096core:RetainedEarningsAccumulatedLosses2018-09-3005439096core:ShareCapitalOrdinaryShares2019-09-3005439096core:ShareCapitalOrdinaryShares2018-09-3005439096core:Goodwill2018-10-012019-09-3005439096core:IntangibleAssetsOtherThanGoodwill2018-10-012019-09-3005439096core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2018-10-012019-09-3005439096core:FurnitureFittings2018-10-012019-09-3005439096core:Goodwill2018-09-3005439096core:ComputerSoftware2018-09-3005439096core:PatentsTrademarksLicencesConcessionsSimilar2018-09-30054390962018-09-3005439096core:ComputerSoftwarecore:InternallyGeneratedIntangibleAssets2018-10-012019-09-3005439096core:InternallyGeneratedIntangibleAssets2018-10-012019-09-3005439096core:ComputerSoftware2018-10-012019-09-3005439096core:PatentsTrademarksLicencesConcessionsSimilar2018-10-012019-09-3005439096core:LandBuildings2018-09-3005439096core:OtherPropertyPlantEquipment2018-09-3005439096core:OtherPropertyPlantEquipment2018-10-012019-09-3005439096core:LandBuildings2018-10-012019-09-3005439096core:Subsidiary12018-10-012019-09-3005439096core:Subsidiary112018-10-012019-09-3005439096bus:OrdinaryShareClass12018-10-012019-09-3005439096bus:OrdinaryShareClass12019-09-3005439096core:WithinOneYear2019-09-3005439096core:WithinOneYear2018-09-3005439096core:BetweenTwoFiveYears2019-09-3005439096core:BetweenTwoFiveYears2018-09-3005439096core:MoreThanFiveYears2019-09-3005439096core:MoreThanFiveYears2018-09-3005439096bus:PrivateLimitedCompanyLtd2018-10-012019-09-3005439096bus:SmallCompaniesRegimeForAccounts2018-10-012019-09-3005439096bus:FRS1022018-10-012019-09-3005439096bus:Audited2018-10-012019-09-3005439096bus:FullAccounts2018-10-012019-09-30xbrli:purexbrli:sharesiso4217:GBP