Scramble Films Limited - Period Ending 2022-03-31

Scramble Films Limited - Period Ending 2022-03-31


Scramble Films Limited 06499071 false 2021-04-01 2022-03-31 2022-03-31 The principal activity of the company is Television programme production activities Digita Accounts Production Advanced 6.30.9574.0 true true 06499071 2021-04-01 2022-03-31 06499071 2022-03-31 06499071 core:RetainedEarningsAccumulatedLosses 2022-03-31 06499071 core:ShareCapital 2022-03-31 06499071 core:CurrentFinancialInstruments 2022-03-31 06499071 core:CurrentFinancialInstruments core:WithinOneYear 2022-03-31 06499071 core:Goodwill 2022-03-31 06499071 core:FurnitureFittingsToolsEquipment 2022-03-31 06499071 core:MotorVehicles 2022-03-31 06499071 core:OtherPropertyPlantEquipment 2022-03-31 06499071 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2022-03-31 06499071 bus:SmallEntities 2021-04-01 2022-03-31 06499071 bus:AuditExemptWithAccountantsReport 2021-04-01 2022-03-31 06499071 bus:FullAccounts 2021-04-01 2022-03-31 06499071 bus:SmallCompaniesRegimeForAccounts 2021-04-01 2022-03-31 06499071 bus:RegisteredOffice 2021-04-01 2022-03-31 06499071 bus:Director1 2021-04-01 2022-03-31 06499071 bus:PrivateLimitedCompanyLtd 2021-04-01 2022-03-31 06499071 core:Goodwill 2021-04-01 2022-03-31 06499071 core:FurnitureFittingsToolsEquipment 2021-04-01 2022-03-31 06499071 core:MotorVehicles 2021-04-01 2022-03-31 06499071 core:OfficeEquipment 2021-04-01 2022-03-31 06499071 core:OtherPropertyPlantEquipment 2021-04-01 2022-03-31 06499071 core:PlantMachinery 2021-04-01 2022-03-31 06499071 core:KeyManagementPersonnel 2021-04-01 2022-03-31 06499071 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2021-04-01 2022-03-31 06499071 countries:EnglandWales 2021-04-01 2022-03-31 06499071 2021-03-31 06499071 core:Goodwill 2021-03-31 06499071 core:FurnitureFittingsToolsEquipment 2021-03-31 06499071 core:MotorVehicles 2021-03-31 06499071 core:OtherPropertyPlantEquipment 2021-03-31 06499071 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2021-03-31 06499071 2020-04-01 2021-03-31 06499071 2021-03-31 06499071 core:RetainedEarningsAccumulatedLosses 2021-03-31 06499071 core:ShareCapital 2021-03-31 06499071 core:CurrentFinancialInstruments 2021-03-31 06499071 core:CurrentFinancialInstruments core:WithinOneYear 2021-03-31 06499071 core:FurnitureFittingsToolsEquipment 2021-03-31 06499071 core:MotorVehicles 2021-03-31 06499071 core:OtherPropertyPlantEquipment 2021-03-31 06499071 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2021-03-31 06499071 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2020-04-01 2021-03-31 06499071 2020-03-31 06499071 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2020-03-31 iso4217:GBP xbrli:pure

Registration number: 06499071

Scramble Films Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2022

 

Scramble Films Limited

Contents

Balance Sheet

1

Notes to the Unaudited Financial Statements

2 to 7

 

Scramble Films Limited

(Registration number: 06499071)
Balance Sheet as at 31 March 2022

Note

2022
£

2021
£

Fixed assets

 

Tangible assets

5

5,807

7,475

Current assets

 

Debtors

6

13,609

1,530

Cash at bank and in hand

 

8,080

26,477

 

21,689

28,007

Creditors: Amounts falling due within one year

7

(26,382)

(25,352)

Net current (liabilities)/assets

 

(4,693)

2,655

Total assets less current liabilities

 

1,114

10,130

Provisions for liabilities

(994)

(1,287)

Net assets

 

120

8,843

Capital and reserves

 

Called up share capital

100

100

Retained earnings

20

8,743

Shareholders' funds

 

120

8,843

For the financial year ending 31 March 2022 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.

Approved and authorised by the Board on 20 December 2022 and signed on its behalf by:
 

Mr G Lewis
Director

   
     
 

Scramble Films Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Freshford House
Redcliffe Way
Bristol
Avon
BS1 6NL
England

These financial statements were authorised for issue by the Board on 20 December 2022.

2

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 smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

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.

Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable 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.

 

Scramble Films Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

Government grants

Government grants comprise the fair value of consideration received or receivable in respect of government provided funding to the entity.

Government grants have been recognised in line with the accruals model where grants relating to revenue have been recognised as other income on a systematic basis over the periods in which the entity has recognised related costs for which the grant is intended to compensate.

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:

Asset class

Depreciation method and rate

Plant and machinery

20% straight line

Office equipment

25% straight line

Vehicles

15% straight line

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

 

Scramble Films Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

20% straight line

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Debtors

Trade debtors are amounts due from customers for services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

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.

 

Scramble Films Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year was 2 (2021 - 2).

4

Intangible assets

Goodwill
 £

Cost or valuation

At 1 April 2021

74,900

At 31 March 2022

74,900

Amortisation

At 1 April 2021

74,900

At 31 March 2022

74,900

Carrying amount

At 31 March 2022

-

 

Scramble Films Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

5

Tangible assets

Office equipment
 £

Vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 April 2021

14,956

1,250

9,510

25,716

Additions

1,821

329

-

2,150

At 31 March 2022

16,777

1,579

9,510

27,866

Depreciation

At 1 April 2021

8,138

594

9,510

18,242

Charge for the year

3,547

270

-

3,817

At 31 March 2022

11,685

864

9,510

22,059

Carrying amount

At 31 March 2022

5,092

715

-

5,807

At 31 March 2021

6,820

655

-

7,475

6

Debtors

Current

Note

2022
£

2021
£

Trade debtors

 

5,946

-

Amounts owed by related parties

8

1,017

-

Other debtors

 

6,646

1,530

   

13,609

1,530

7

Creditors

Due within one year

Note

2022
£

2021
£

 

Amounts due to related parties

8

-

1,733

Taxation and social security

 

22,699

21,593

Other creditors

 

1,226

-

Accruals

 

2,457

2,026

 

26,382

25,352

 

Scramble Films Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

8

Related party transactions

Loans from related parties

2022

Key management
£

Total
£

At start of period

1,733

1,733

Repaid

(1,733)

(1,733)

At end of period

-

-

2021

Key management
£

Total
£

Advanced

1,733

1,733

At end of period

1,733

1,733

Terms of loans from related parties

The loan is charged at the HMRC official rate of interest and is repayable on demand.
 

Loans to related parties

2021

Key management
£

Total
£

At start of period

18,837

18,837

Repaid

(18,837)

(18,837)

At end of period

-

-

Terms of loans to related parties

The loan is charged at the HMRC official rate of interest and is repayable on demand.