Periwinkle Productions Limited - Accounts to registrar (filleted)

REGISTERED NUMBER: 09444644 (England and Wales)

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 JULY 2020

FOR

PERIWINKLE PRODUCTIONS LIMITED

Page

Company Information

1

Balance Sheet

2

Notes to the Financial Statements

3

DIRECTORS:

Ingenious Media Director Limited

Ms C M Palfrey

SECRETARY:

FLB Company Secretarial Services Ltd

REGISTERED OFFICE:

250 Wharfedale Road

Winnersh Triangle

Wokingham

Berkshire

RG41 5TP

REGISTERED NUMBER:

09444644 (England and Wales)

INDEPENDENT AUDITORS:

Shipleys LLP, Statutory Auditor

10 Orange Street

Haymarket

London

WC2H 7DQ

FIXED ASSETS

Investments

5

1

CURRENT ASSETS

Stocks

23,887,758

14,920,797

Debtors

6

859,838

1,620,534

Cash at bank

484,726

48,004

25,232,322

16,589,335

CREDITORS

Amounts falling due within one year

7

(21,956,388

)

(13,159,663

)

NET CURRENT ASSETS

3,275,934

3,429,672

TOTAL ASSETS LESS CURRENT
LIABILITIES

3,275,935

3,429,673

CAPITAL AND RESERVES

Called up share capital

9

41,004

Share premium

10

4,219,650

Retained earnings

10

(984,719

)

(830,981

)

SHAREHOLDERS' FUNDS

3,275,935

3,429,673

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

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 30 April 2021 and were signed on its behalf by:

Ingenious Media Director Limited - Director

1.	STATUTORY INFORMATION

Periwinkle Productions Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

The principal activity of the Company is to conduct a film and television development and production business.

2.	ACCOUNTING POLICIES

Basis of preparing the financial statements

These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Going concern

We draw attention to the current Covid-19 pandemic and the potential economic impact the virus will have in the coming months. The directors have considered the cash balance held by the company, and the projected administrative and other costs for the forthcoming 12 months from the date of signing of the financial statements, and consider there to be adequate resources in place. The company has cashflow provided by Ingenious Broadcasting 2 LLP loans, has significantly recovered the debtor balance since the date of the financial statements and is contractually obligated to recover on the outstanding production. On this basis, the company is considered to be a going concern.

Preparation of consolidated financial statements

The financial statements contain information about Periwinkle Productions Limited as an individual company and do not contain consolidated financial information as the parent of a group. The company is exempt under Section 399(2A) of the Companies Act 2006 from the requirements to prepare consolidated financial statements.

Significant judgements and estimates

In the application of the Company's accounting policies, the directors are required to make judgments, estimates and assumptions about the carrying amounts 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 if the revision affects only that period or in the period of the revision and future periods if the revision affects both current and future periods. No significant judgement or estimates have been made in the year.

Investments in subsidiaries

Investments in subsidiary undertakings are recognised at cost.

Stocks

Stock and work in progress other than long term contracts, are stated at the lower of cost and net realisable value. Cost comprises contractual expenditure in respect of the film and/or television projects being developed and/or produced. Net realisable value is based on estimated selling price less all further costs to completion and all relevant marketing, selling and distribution costs.

Financial instruments

The Company enters into basic financial instruments 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.

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in administrative expenses. The company does not currently apply hedge accounting for interest rate and foreign exchange derivatives.

Short term debtors are measured at transaction price, less any impairment.

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.

Taxation

Tax is recognised in the Income Statement, 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.

Foreign currencies

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 Profit and loss account except when deferred in other comprehensive income as qualifying cash flow hedges.

Loans

Non-derivative financial liabilities with fixed or determinable repayments that are not quoted in an active market are classified as loans. Loans are initially recognised at fair value of the consideration received plus directly related transaction costs. They are subsequently measured at amortised cost using the effective interest method. Arrangement fees and interest payable on financial liabilities that are classified as loans, are charged to the profit and loss account.

The effective interest method is a method of calculating the amortised cost of a financial liability and of allocating the interest payable over the expected life of the liability. The effective interest rate is the rate that exactly discounts estimated future cashflows to the instrument's initial carrying amount. Calculation of the effective interest rate takes into account fees payable, that are an integral part of the instrument yield and transaction costs. All contractual terms of a financial instrument are considered when estimating future cash flows.

A financial liability is removed from the balance sheet when the obligation is discharged, or cancelled, or expires.

3.	EMPLOYEES AND DIRECTORS

The average number of employees during the year was NIL (2019 - NIL).

4.	AUDITORS' REMUNERATION

Period

6.4.19

Year Ended

to

31.7.20

31.7.19

£

Fees payable to the company's auditors for the audit of the
company's financial statements

2,000

5.	FIXED ASSET INVESTMENTS

Shares in

group

undertakin

£

COST

At 1 August 2019

and 31 July 2020

1

NET BOOK VALUE

At 31 July 2020

1

At 31 July 2019

1

6.

DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

2020

2019

£

Trade debtors

591,584

1,358,469

Other debtors

268,254

262,065

859,838

1,620,534

Contained within the above is a balance of £217,191 (2019: £162,677 other creditors) in relation to foreign exchange contracts held at fair value. During the year, £379,868 was credited to the profit and loss (2019: £435,155 charged) in respect of these.

7.

CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

2020

2019

£

Bank loans and overdrafts

134

-

Trade creditors

268,579

131,010

Taxation and social security

918,868

-

Other creditors

20,768,807

13,028,653

21,956,388

13,159,663

8.	SECURED DEBTS

The following secured debts are included within creditors:

2020

2019

£

Other creditors

20,634,077

11,545,874

Ingenious Broadcasting 2 LLP holds fixed and floating charges dated 15 November 2018 covering all the property or undertaking of the company, the outstanding charge contains a negative pledge.

Pacific Mercantile Bank holds fixed and floating charges dated 6 November 2018 covering all the property or undertaking of the company, the outstanding charge contains a negative pledge.

Film Finances Inc holds fixed and floating charges dated 5 November 2018 covering all the property or undertaking of the company, the outstanding charge contains a negative pledge.

Red Notice Limited holds fixed and floating charges dated 5 November 2018 covering all the property or undertaking of the company, the outstanding charge contains a negative pledge.

Sherbourne Media Finance Limited holds fixed and floating charges dated 18 September 2018 covering all the property or undertaking of the company, the outstanding charge contains a negative pledge.

9.	CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:

Number:

Class:

Nominal

2020

2019

value:

£

4,100,446

A Ordinary

£0.01

41,004

10.

RESERVES

Retained

Share

earnings

premium

Totals

£

At 1 August 2019

(830,981

)

4,219,650

3,388,669

Deficit for the year

(153,738

)

(153,738

)

At 31 July 2020

(984,719

)

4,219,650

3,234,931

Share premium account

The Share Premium reserve records the amount above the nominal value received for shares issued.

Profit and loss account

The Profit and Loss Account represents the cumulative profits or losses, net of dividends paid and

other adjustments.

11.	DISCLOSURE UNDER SECTION 444(5B) OF THE COMPANIES ACT 2006

The Report of the Auditors was unqualified.

Terrence Bourne (Senior Statutory Auditor)

for and on behalf of Shipleys LLP, Statutory Auditor

Periwinkle Productions Limited - Accounts to registrar (filleted) - small 18.2

Periwinkle Productions Limited - Accounts to registrar (filleted) - small 18.2