4D Interactive Limited Filleted accounts for Companies House (small and micro)
4D Interactive Limited Filleted accounts for Companies House (small and micro)
COMPANY REGISTRATION NUMBER:
02676756
|
|
|
|
Statement of Financial Position |
2022 |
2021 |
|
Note |
£ |
£ |
Fixed assets
Intangible assets |
5 |
|
– |
Tangible assets |
6 |
|
|
Investments |
7 |
|
|
--------- |
-------- |
||
|
|
||
Current assets
Debtors |
8 |
|
|
Cash at bank and in hand |
|
|
|
------------ |
------------ |
||
|
|
||
Creditors: amounts falling due within one year |
9 |
|
|
------------ |
------------ |
||
Net current assets |
|
|
|
--------- |
--------- |
||
Total assets less current liabilities |
|
|
|
Provisions |
|
– |
--------- |
--------- |
|
Net assets |
|
|
--------- |
--------- |
|
Capital and reserves
Called up share capital |
|
|
Share premium account |
|
|
Profit and loss account |
|
|
--------- |
--------- |
|
Shareholders funds |
|
|
--------- |
--------- |
|
In accordance with section 444 of the Companies Act 2006, the statement of income and retained earnings has not been delivered.
Directors' responsibilities:
-
The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476
;
-
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements
.
|
Statement of Financial Position (continued) |
These financial statements were approved by the
board of directors
and authorised for issue on
19 October 2022
, and are signed on behalf of the board by:
|
Director |
Company registration number:
02676756
|
Notes to the Financial Statements |
Year ended 31 January 2022
1.
General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is PO BOX 2814, 44 Bensham Grove, Thornton Heath, CR7 9FA, England.
2.
Statement of compliance
3.
Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis.
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
Revenue recognition
Income tax
Foreign currencies
Intangible assets
Intangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated amortisation and impairment losses. Any intangible assets carried at revalued amounts, are recorded at the fair value at the date of revaluation, as determined by reference to an active market, less any subsequent accumulated amortisation and subsequent accumulated impairment losses. Intangible assets acquired as part of a business combination are only recognised separately from goodwill when they arise from contractual or other legal rights, are separable, the expected future economic benefits are probable and the cost or value can be measured reliably.
Amortisation
Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:
Software licence |
- |
20% straight line |
|
If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
Tangible assets
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Plant and machinery |
- |
20% - 33% Straight line
|
|
Investments
Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses.
Listed investments are measured at fair value with changes in fair value being recognised in profit or loss.
Provisions
Financial instruments
Defined contribution plans
4.
Employee numbers
The average number of persons employed by the company during the year amounted to
24
(2021:
24
).
5.
Intangible assets
Software licence |
|
£ |
|
Cost |
|
Additions |
|
-------- |
|
At 31 January 2022 |
|
-------- |
|
Amortisation |
|
Charge for the year |
|
-------- |
|
At 31 January 2022 |
|
-------- |
|
Carrying amount |
|
At 31 January 2022 |
|
-------- |
|
At 31 January 2021 |
– |
-------- |
|
6.
Tangible assets
Plant and machinery |
|
£ |
|
Cost |
|
At 1 February 2021 |
|
Additions |
|
------------ |
|
At 31 January 2022 |
|
------------ |
|
Depreciation |
|
At 1 February 2021 |
|
Charge for the year |
|
------------ |
|
At 31 January 2022 |
|
------------ |
|
Carrying amount |
|
At 31 January 2022 |
|
------------ |
|
At 31 January 2021 |
|
------------ |
|
7.
Investments
Shares in group undertakings |
|
£ |
|
Cost |
|
At 1 February 2021 and 31 January 2022 |
|
---- |
|
Impairment |
|
At 1 February 2021 and 31 January 2022 |
– |
---- |
|
Carrying amount |
|
At 31 January 2022 |
|
---- |
|
At 31 January 2021 |
|
---- |
|
The subsidiary companies, all of which are registered in England, are as follows:
Name
%
Class of shares
Psychic Switchboard Limited
100%
Ordinary
Psychic Live Services Limited
100%
Ordinary
Candywall Limited
100%
Ordinary
Excel Telemedia Limited
100%
Ordinary
8.
Debtors
2022 |
2021 |
|
£ |
£ |
|
Trade debtors |
|
|
Amounts owed by group undertakings and undertakings in which the company has a participating interest |
|
|
Other debtors |
|
|
------------ |
------------ |
|
|
|
|
------------ |
------------ |
|
9.
Creditors:
amounts falling due within one year
2022 |
2021 |
|
£ |
£ |
|
Trade creditors |
|
|
Amounts owed to group undertakings and undertakings in which the company has a participating interest |
|
|
Corporation tax |
|
|
Social security and other taxes |
|
|
Other creditors |
|
|
------------ |
------------ |
|
|
|
|
------------ |
------------ |
|
10.
Contingencies
The company is a member of a group registration for value added tax purposes and, accordingly is jointly and severally liable for any such tax due by the representative member.
11.
Related party transactions
The company is a wholly owned subsidiary of Intermediactive Acquisitions Limited. The ultimate parent company is Intermediactive Holdings Limited. During the year the company provided services to the value of £2,068,332 (2021: £2,123,410) to Psychic Switchboard Limited and purchased services to the value of £529,911 (2021: £597,033) from Candywall Limited and £991,338 (2021: £1,051,842) from Psychic Switchboard Limited. The companies are all fellow group companies, and wholly owned subsidiaries of Intermediactive Holdings Limited. During the year the company received dividends from its wholly owned subsidiary Candywall Limited of £350,000. The company paid dividends of £1,850,000 to Intermediactive Acquisitions Limited. The company received loans during the year from other group companies. The amount payable to other group companies at the year end was £4,963,328 (2021: £2,829,324) made up as follows:
2022 | 2021 | ||
Candywall Limited | 791,461 | 519,324 | |
Psychic Live Services Limited | 11,867 | – | |
Intermediactive Acquisitions Limited | 4,160,000 | 2,310,000 | |
------------ | ------------ | ||
Total | 4,963,328 | 2,829,324 | |
------------ | ------------ | ||
The company also provided loans to group companies during the year. The amount receivable at the year end was £5,044,987 (2021:£3,068,101).
2022 | 2021 | ||
£ | £ | ||
Intermediactive Holdings Limited | 4,465,369 | 2,695,369 | |
Excel Telemedia Limited | 12,100 | 9,427 | |
Psychic Switchboard Limited | 567,518 | 355,787 | |
Psychic Live Services Limited | – | 7,518 | |
------------ | ------------ | ||
Total | 5,044,987 | 3,068,101 | |
------------ | ------------ | ||
All loans are interest free and payable on demand. There are no other related party transactions.
12.
Controlling party
The parent undertaking, Intermediactive Acquisitions Limited ("IMA") is a company registered in England and Wales. IMA is a wholly owned subsidiary of Intermediactive Holdings Limited ("IMH"). IMH is the ultimate controlling party.