Vision_Nine_HQ_Limited - Accounts


Vision Nine HQ Limited
Unaudited Financial Statements
For the year ended 31 December 2021
For Filing with Registrar
Company Registration No. 06701055 (England and Wales)
Vision Nine HQ Limited
Company Information
Directors
A Topham
R Schlosser
(Appointed 7 June 2022)
R Newton-Taylor
(Appointed 7 June 2022)
J Barton
(Appointed 7 February 2022)
Company number
06701055
Registered office
C/O Superstruct Entertainment Limited
364-366 Kensington High Street
London
W14 8NS
Accountants
Moore Kingston Smith LLP
Charlotte Building
17 Gresse Street
London
W1T 1QL
Vision Nine HQ Limited
Contents
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
Vision Nine HQ Limited
Balance Sheet
As at 31 December 2021
Page 1
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
4
5,799
15,295
Current assets
Stock
12,538
41,726
Debtors
5
16,685
436,282
Cash at bank and in hand
17,400
10,800
46,623
488,808
Creditors: amounts falling due within one year
6
(307,092)
(621,962)
Net current liabilities
(260,469)
(133,154)
Total assets less current liabilities
(254,670)
(117,859)
Creditors: amounts falling due after more than one year
7
(900,000)
(900,000)
Net liabilities
(1,154,670)
(1,017,859)
Capital and reserves
Called up share capital
8
100
100
Profit and loss reserves
(1,154,770)
(1,017,959)
Total equity
(1,154,670)
(1,017,859)

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 December 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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.

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

Vision Nine HQ Limited
Balance Sheet (Continued)
As at 31 December 2021
Page 2
The financial statements were approved by the board of directors and authorised for issue on 23 December 2022 and are signed on its behalf by:
A Topham
Director
Company Registration No. 06701055
Vision Nine HQ Limited
Notes to the Financial Statements
For the year ended 31 December 2021
Page 3
1
Accounting policies
Company information

Vision Nine HQ Limited is a private company limited by shares incorporated in England and Wales. The registered office is C/O Superstruct Entertainment Limited, 364-366 Kensington High Street, London, W14 8NS.

1.1
Accounting convention

These financial statements have been prepared in accordance with Section 1A of 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

At 31 December 2021 the company had net current liabilities of £true260,469 which includes amounts due to group undertakings of £235,031.

The directors have received sufficient confirmation and assurances that the group will not demand repayment of the loan balances for a period of at least 12 months from the date of signing of these accounts. In addition, the shareholders will provide any financial support required to the company to enable it to continue to trade and to meet its liabilities as they fall due.

Consequently, the directors are confident that the company will have sufficient funds to continue to meet its liabilities as they fall due for at least 12 months from the date of approval of the financial statements and therefore have prepared the financial statements on a going concern basis.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Vision Nine HQ Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2021
1
Accounting policies
(Continued)
Page 4

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Plant and machinery
20-50% straight line
Motor vehicles
20% straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
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.

1.7
Financial instruments

The Company only has basic financial instruments measured at amortised cost, with no financial instruments classified as other or basic instruments measured at fair value.

1.8
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.

1.9
Taxation

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

Vision Nine HQ Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2021
1
Accounting policies
(Continued)
Page 5
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.

2
Exceptional item
2021
2020
£
£
Expenditure
Impairment of loan amounts due from related party
129,684
-
3
Employees

The average monthly number of persons (including directors) employed by the company during the year was 2 (2020: 2).

Vision Nine HQ Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2021
Page 6
4
Tangible fixed assets
Plant and machinery
Motor vehicles
Total
£
£
£
Cost
At 1 January 2021 and 31 December 2021
23,342
132,862
156,204
Depreciation and impairment
At 1 January 2021
8,047
132,862
140,909
Depreciation charged in the year
9,496
-
0
9,496
At 31 December 2021
17,543
132,862
150,405
Carrying amount
At 31 December 2021
5,799
-
0
5,799
At 31 December 2020
15,295
-
0
15,295
5
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
-
0
51,819
Amounts owed by group undertakings
11,284
346,266
Other debtors
-
0
34,178
11,284
432,263
2021
2020
Amounts falling due after more than one year:
£
£
Deferred tax asset
5,401
4,019
Total debtors
16,685
436,282
Vision Nine HQ Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2021
Page 7
6
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans and overdrafts
-
0
224,274
Trade creditors
25,207
83,648
Amounts owed to group undertakings
235,031
163,352
Taxation and social security
5,488
-
0
Other creditors
41,366
150,688
307,092
621,962
7
Creditors: amounts falling due after more than one year
2021
2020
£
£
Bank loans and overdrafts
900,000
900,000
8
Called up share capital
2021
2020
£
£
Ordinary share capital
Issued and fully paid
100 Ordinary shares of £1 each
100
100
100
100
9
Related party transactions

The company has taken the exemption under Section 33 Related Party Disclosures paragraph 33.1A from disclosing transactions with other members of a wholly owned group.

 

10
Parent company

At the year end the immediate parent company was Vision Nine Entertainment Group Limited, a company registered in England and Wales. The ultimate parent company was Vision Nine Holdings Limited, a company registered in England and Wales.

 

The directors considered that at the year end, there was no single ultimate controlling party.

 

After the year end, Vision Nine Holdings was purchased by Superstruct UK Festivals Limited, a company registered in England and Wales. The ultimate parent company became Superstruct Holding S.a.r.l, a company incorporated and registered in Luxembourg.

 

The directors now regard Sinisa Krnic as the ultimate controlling party

2021-12-312021-01-01false23 December 2022CCH SoftwareCCH Accounts Production 2022.300No description of principal activityA TophamVision Nine Entertainment Group LimitedR SchlosserR SchlosserR Newton-Taylor067010552021-01-012021-12-3106701055bus:Director12021-01-012021-12-3106701055bus:Director42021-01-012021-12-3106701055bus:Director52021-01-012021-12-3106701055bus:Director62021-01-012021-12-3106701055bus:Director22021-01-012021-12-3106701055bus:Director32021-01-012021-12-3106701055bus:RegisteredOffice2021-01-012021-12-31067010552021-12-31067010552020-12-3106701055core:PlantMachinery2021-12-3106701055core:MotorVehicles2021-12-3106701055core:PlantMachinery2020-12-3106701055core:MotorVehicles2020-12-3106701055core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3106701055core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3106701055core:CurrentFinancialInstruments2021-12-3106701055core:CurrentFinancialInstruments2020-12-3106701055core:Non-currentFinancialInstruments2021-12-3106701055core:Non-currentFinancialInstruments2020-12-3106701055core:ShareCapital2021-12-3106701055core:ShareCapital2020-12-3106701055core:RetainedEarningsAccumulatedLosses2021-12-3106701055core:RetainedEarningsAccumulatedLosses2020-12-3106701055core:ShareCapitalOrdinaryShares2021-12-3106701055core:ShareCapitalOrdinaryShares2020-12-3106701055core:PlantMachinery2021-01-012021-12-3106701055core:MotorVehicles2021-01-012021-12-3106701055core:PlantMachinery2020-12-3106701055core:MotorVehicles2020-12-31067010552020-12-3106701055core:WithinOneYear2021-12-3106701055core:WithinOneYear2020-12-3106701055core:AfterOneYear2021-12-3106701055core:AfterOneYear2020-12-3106701055bus:OrdinaryShareClass12021-01-012021-12-3106701055bus:OrdinaryShareClass12021-12-3106701055bus:PrivateLimitedCompanyLtd2021-01-012021-12-3106701055bus:SmallCompaniesRegimeForAccounts2021-01-012021-12-3106701055bus:FRS1022021-01-012021-12-3106701055bus:AuditExemptWithAccountantsReport2021-01-012021-12-3106701055bus:FullAccounts2021-01-012021-12-31xbrli:purexbrli:sharesiso4217:GBP