Sample_Magic_Limited - Accounts


Sample Magic Limited
Financial Statements
For the year ended 31 December 2021
For Filing with Registrar
Company Registration No. 07351133 (England and Wales)
Sample Magic Limited
Company Information
Director
S Martocci
Company number
07351133
Registered office
3rd Floor
1 Ashley Road
Altrincham
United Kingdom
WA14 2DT
Auditor
Moore Kingston Smith LLP
6th Floor
9 Appold Street
London
EC2A 2AP
Sample Magic Limited
Contents
Page
Balance sheet
1
Notes to the financial statements
2 - 5
Sample Magic Limited
Balance Sheet
As at 31 December 2021
Page 1
2021
2020
Notes
£
£
£
£
Current assets
Debtors
4
1,750,049
1,195,483
Cash at bank and in hand
94,356
71,801
1,844,405
1,267,284
Creditors: amounts falling due within one year
5
(121,117)
(159,149)
Net current assets
1,723,288
1,108,135
Capital and reserves
Called up share capital
6
200
200
Profit and loss reserves
1,723,088
1,107,935
Total equity
1,723,288
1,108,135

The director of the company has 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 and signed by the director and authorised for issue on 3 August 2022
S Martocci
Director
Company Registration No. 07351133
Sample Magic Limited
Notes to the Financial Statements
For the year ended 31 December 2021
Page 2
1
Accounting policies
Company information

Sample Magic Limited is a private company limited by shares domiciled and incorporated in England and Wales. The registered office is 3rd Floor, 1 Ashley Road, Altrincham, WA14 2DT, United Kingdom.

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 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
Going concern

The director has considered the ongoing impact of the Covid-19 pandemic to be minimal for the company due to the nature of the business. The US parent company has also confirmed that it will provide financial support if required to enable the company to continue trading and meet its liabilities as they fall due for a period of at least twelve months from the date of signing these financial statements. Therefore it is considered appropriate to prepare the financial statements on a going concern basis. true

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes.

1.4
Cash at bank and in hand

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.

1.5
Financial instruments

Basic financial instruments are measured at amortised cost. The company has no other financial instruments or basic financial instruments measured at fair value.

1.6
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.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

1.7
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Sample Magic Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2021
1
Accounting policies
(Continued)
Page 3
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.

1.8
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

 

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.

1.9
Retirement benefits

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

1.10
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.

Sample Magic Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2021
Page 4
2
Employees

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

2021
2020
Number
Number
Total
1
2

Salary costs are recharged from a group company as the employees are contracted to that company.

3
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2021 and 31 December 2021
222,034
Amortisation and impairment
At 1 January 2021 and 31 December 2021
222,034
Carrying amount
At 31 December 2021
-
0
At 31 December 2020
-
0
4
Debtors
2021
2020
Amounts falling due within one year:
£
£
Corporation tax recoverable
36,824
-
0
Amounts owed by group undertakings
1,698,902
1,178,087
Other debtors
14,323
17,396
1,750,049
1,195,483
Sample Magic Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2021
Page 5
5
Creditors: amounts falling due within one year
2021
2020
£
£
Trade creditors
7,190
1,029
Corporation tax
-
0
20,580
Other creditors
113,927
137,540
121,117
159,149
6
Called up share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
198
198
198
198
Ordinary B shares of £1 each
2
2
2
2
200
200
200
200

The different share classes rank pari passu in all respects except that the Ordinary B shares do not have voting rights.

7
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 Ryan Day and the auditor was Moore Kingston Smith LLP.
8
Parent company

The immediate parent company is Distributed Creation UK Limited, a company incorporated in England and Wales. The ultimate parent company is Distributed Creation Inc, a company incorporated in USA.

 

The smallest and largest group preparing consolidated accounts incorporating Sample Magic Limited is Distributed Creation Inc. The consolidated accounts are available on request from 35 East 21st Street, 4th Floor, New York, New York, USA, 10010.

2021-12-312021-01-01false04 August 2022CCH SoftwareCCH Accounts Production 2022.100No description of principal activityThis audit opinion is unqualifiedS Martocci073511332021-01-012021-12-3107351133bus:Director12021-01-012021-12-31073511332021-12-31073511332020-12-3107351133core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3107351133core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3107351133core:CurrentFinancialInstruments2021-12-3107351133core:CurrentFinancialInstruments2020-12-3107351133core:ShareCapital2021-12-3107351133core:ShareCapital2020-12-3107351133core:RetainedEarningsAccumulatedLosses2021-12-3107351133core:RetainedEarningsAccumulatedLosses2020-12-3107351133core:ShareCapitalOrdinaryShares2021-12-3107351133core:ShareCapitalOrdinaryShares2020-12-31073511332020-01-012020-12-3107351133core:NetGoodwill2020-12-3107351133core:NetGoodwill2021-12-3107351133core:NetGoodwill2020-12-3107351133core:WithinOneYear2021-12-3107351133core:WithinOneYear2020-12-3107351133bus:PrivateLimitedCompanyLtd2021-01-012021-12-3107351133bus:SmallCompaniesRegimeForAccounts2021-01-012021-12-3107351133bus:FRS1022021-01-012021-12-3107351133bus:Audited2021-01-012021-12-3107351133bus:FullAccounts2021-01-012021-12-31xbrli:purexbrli:sharesiso4217:GBP