Envision Media Ltd - Period Ending 2020-05-31

Envision Media Ltd - Period Ending 2020-05-31


Envision Media Ltd 08037794 false 2019-06-01 2020-05-31 2020-05-31 The principal activity of the company is the provision of media solutions. Digita Accounts Production Advanced 6.26.9041.0 true 08037794 2019-06-01 2020-05-31 08037794 2020-05-31 08037794 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2020-05-31 08037794 bus:OrdinaryShareClass2 bus:Non-cumulativeShares 2020-05-31 08037794 bus:OrdinaryShareClass3 bus:Non-cumulativeShares 2020-05-31 08037794 bus:OrdinaryShareClass4 bus:Non-cumulativeShares 2020-05-31 08037794 bus:OrdinaryShareClass5 bus:Non-cumulativeShares 2020-05-31 08037794 core:RetainedEarningsAccumulatedLosses 2020-05-31 08037794 core:ShareCapital 2020-05-31 08037794 core:CurrentFinancialInstruments 2020-05-31 08037794 core:CurrentFinancialInstruments core:WithinOneYear 2020-05-31 08037794 core:Non-currentFinancialInstruments core:AfterOneYear 2020-05-31 08037794 core:MotorVehicles 2020-05-31 08037794 core:OtherPropertyPlantEquipment 2020-05-31 08037794 bus:SmallEntities 2019-06-01 2020-05-31 08037794 bus:AuditExemptWithAccountantsReport 2019-06-01 2020-05-31 08037794 bus:FullAccounts 2019-06-01 2020-05-31 08037794 bus:SmallCompaniesRegimeForAccounts 2019-06-01 2020-05-31 08037794 bus:RegisteredOffice 2019-06-01 2020-05-31 08037794 bus:Director1 2019-06-01 2020-05-31 08037794 bus:Director2 2019-06-01 2020-05-31 08037794 bus:Director3 2019-06-01 2020-05-31 08037794 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2019-06-01 2020-05-31 08037794 bus:OrdinaryShareClass2 bus:Non-cumulativeShares 2019-06-01 2020-05-31 08037794 bus:OrdinaryShareClass3 bus:Non-cumulativeShares 2019-06-01 2020-05-31 08037794 bus:OrdinaryShareClass4 bus:Non-cumulativeShares 2019-06-01 2020-05-31 08037794 bus:OrdinaryShareClass5 bus:Non-cumulativeShares 2019-06-01 2020-05-31 08037794 bus:PrivateLimitedCompanyLtd 2019-06-01 2020-05-31 08037794 core:MotorVehicles 2019-06-01 2020-05-31 08037794 core:OtherPropertyPlantEquipment 2019-06-01 2020-05-31 08037794 core:PlantMachinery 2019-06-01 2020-05-31 08037794 countries:AllCountries 2019-06-01 2020-05-31 08037794 2019-05-31 08037794 core:MotorVehicles 2019-05-31 08037794 core:OtherPropertyPlantEquipment 2019-05-31 08037794 2018-06-01 2019-05-31 08037794 2019-05-31 08037794 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2019-05-31 08037794 bus:OrdinaryShareClass2 bus:Non-cumulativeShares 2019-05-31 08037794 bus:OrdinaryShareClass3 bus:Non-cumulativeShares 2019-05-31 08037794 bus:OrdinaryShareClass4 bus:Non-cumulativeShares 2019-05-31 08037794 bus:OrdinaryShareClass5 bus:Non-cumulativeShares 2019-05-31 08037794 core:RetainedEarningsAccumulatedLosses 2019-05-31 08037794 core:ShareCapital 2019-05-31 08037794 core:CurrentFinancialInstruments 2019-05-31 08037794 core:CurrentFinancialInstruments core:WithinOneYear 2019-05-31 08037794 core:Non-currentFinancialInstruments core:AfterOneYear 2019-05-31 08037794 core:MotorVehicles 2019-05-31 08037794 core:OtherPropertyPlantEquipment 2019-05-31 08037794 bus:OrdinaryShareClass2 bus:Non-cumulativeShares 2018-06-01 2019-05-31 08037794 bus:OrdinaryShareClass3 bus:Non-cumulativeShares 2018-06-01 2019-05-31 08037794 bus:OrdinaryShareClass4 bus:Non-cumulativeShares 2018-06-01 2019-05-31 08037794 bus:OrdinaryShareClass5 bus:Non-cumulativeShares 2018-06-01 2019-05-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 08037794

Envision Media Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 May 2020

 

Envision Media Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 7

 

Envision Media Ltd

Company Information for the Year Ended 31 May 2020

Directors

Mr Paul Harrison

Mr Andrew Phillips

Mr Jonathan Berry

Registered office

20 Greenhey Place
Skelmersdale
WN8 9SA

Accountants

Whitnalls
Trident House
105 Derby Road
Liverpool
L20 8LZ

 

Envision Media Ltd

(Registration number: 08037794)
Balance Sheet as at 31 May 2020

Note

2020
£

2019
£

Fixed assets

 

Tangible assets

3

111,850

113,545

Current assets

 

Debtors

4

179,332

195,673

Cash at bank and in hand

 

108,366

60,447

 

287,698

256,120

Creditors: Amounts falling due within one year

5

(147,862)

(122,578)

Net current assets

 

139,836

133,542

Total assets less current liabilities

 

251,686

247,087

Creditors: Amounts falling due after more than one year

5

(54,417)

(62,393)

Provisions for liabilities

(21,252)

-

Net assets

 

176,017

184,694

Capital and reserves

 

Called up share capital

7

8

4

Profit and loss account

176,009

184,690

Shareholders' funds

 

176,017

184,694

For the financial year ending 31 May 2020 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.

 

Envision Media Ltd

(Registration number: 08037794)
Balance Sheet as at 31 May 2020

Approved and authorised by the Board on 16 February 2021 and signed on its behalf by:
 

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

Mr Paul Harrison

Director

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

Mr Andrew Phillips

Director

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

Mr Jonathan Berry

Director

 

Envision Media Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2020

1

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 for the sale of goods and provision of services 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.

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:

 

Envision Media Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2020

Asset class

Depreciation method and rate

Plant and Machinery

20% Straight Line

Motor Vehicles

25% Reducing Balance

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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.

2

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 10 (2019 - 8).

 

Envision Media Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2020

3

Tangible assets

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 June 2019

6,800

191,421

198,221

Additions

15,500

21,618

37,118

At 31 May 2020

22,300

213,039

235,339

Depreciation

At 1 June 2019

3,345

81,331

84,676

Charge for the year

3,770

35,043

38,813

At 31 May 2020

7,115

116,374

123,489

Carrying amount

At 31 May 2020

15,185

96,665

111,850

At 31 May 2019

3,455

110,090

113,545

4

Debtors

2020
£

2019
£

Trade debtors

122,165

94,537

Prepayments

10,193

-

Other debtors

46,974

101,136

179,332

195,673

5

Creditors

Creditors: amounts falling due within one year

Note

2020
£

2019
£

Due within one year

 

Loans and borrowings

6

23,771

26,526

Trade creditors

 

78,002

70,516

Taxation and social security

 

43,354

22,698

Other creditors

 

2,735

2,838

 

147,862

122,578

 

Envision Media Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2020

Creditors: amounts falling due after more than one year

Note

2020
£

2019
£

Due after one year

 

Loans and borrowings

6

54,417

62,393

6

Loans and borrowings

2020
£

2019
£

Current loans and borrowings

HP and finance lease liabilities

23,771

26,526

2020
£

2019
£

Non-current loans and borrowings

HP and finance lease liabilities

54,417

62,393

7

Share capital

Allotted, called up and fully paid shares

 

2020

2019

 

No.

£

No.

£

Ordinary of £1 each

4

4

4

4

Ordinary A of £1 (2019 - £0) each

1

1

-

-

Ordinary B of £1 (2019 - £0) each

1

1

-

-

Ordinary C of £1 (2019 - £0) each

1

1

-

-

Ordinary D of £1 (2019 - £0) each

1

1

-

-

 

8

8

4

4