ACCOUNTS - Final Accounts


Caseware UK (AP4) 2020.0.247 2020.0.247 2021-02-282021-02-282020-03-0140truetruefalseNo description of principal activity47The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 06120966 2020-03-01 2021-02-28 06120966 2019-03-01 2020-02-29 06120966 2021-02-28 06120966 2020-02-29 06120966 c:Director2 2020-03-01 2021-02-28 06120966 d:FurnitureFittings 2020-03-01 2021-02-28 06120966 d:FurnitureFittings 2021-02-28 06120966 d:FurnitureFittings 2020-02-29 06120966 d:FurnitureFittings d:OwnedOrFreeholdAssets 2020-03-01 2021-02-28 06120966 d:OfficeEquipment 2020-03-01 2021-02-28 06120966 d:OfficeEquipment 2021-02-28 06120966 d:OfficeEquipment 2020-02-29 06120966 d:OfficeEquipment d:OwnedOrFreeholdAssets 2020-03-01 2021-02-28 06120966 d:ComputerEquipment 2020-03-01 2021-02-28 06120966 d:ComputerEquipment 2021-02-28 06120966 d:ComputerEquipment 2020-02-29 06120966 d:ComputerEquipment d:OwnedOrFreeholdAssets 2020-03-01 2021-02-28 06120966 d:OwnedOrFreeholdAssets 2020-03-01 2021-02-28 06120966 d:Goodwill 2020-03-01 2021-02-28 06120966 d:Goodwill 2021-02-28 06120966 d:Goodwill 2020-02-29 06120966 d:CopyrightsPatentsTrademarksServiceOperatingRights 2021-02-28 06120966 d:CopyrightsPatentsTrademarksServiceOperatingRights 2020-02-29 06120966 d:CurrentFinancialInstruments 2021-02-28 06120966 d:CurrentFinancialInstruments 2020-02-29 06120966 d:Non-currentFinancialInstruments 2021-02-28 06120966 d:Non-currentFinancialInstruments 2020-02-29 06120966 d:CurrentFinancialInstruments d:WithinOneYear 2021-02-28 06120966 d:CurrentFinancialInstruments d:WithinOneYear 2020-02-29 06120966 d:Non-currentFinancialInstruments d:AfterOneYear 2021-02-28 06120966 d:Non-currentFinancialInstruments d:AfterOneYear 2020-02-29 06120966 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2021-02-28 06120966 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2020-02-29 06120966 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2021-02-28 06120966 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2020-02-29 06120966 d:ShareCapital 2021-02-28 06120966 d:ShareCapital 2020-02-29 06120966 d:SharePremium 2021-02-28 06120966 d:SharePremium 2020-02-29 06120966 d:CapitalRedemptionReserve 2021-02-28 06120966 d:CapitalRedemptionReserve 2020-02-29 06120966 d:RetainedEarningsAccumulatedLosses 2021-02-28 06120966 d:RetainedEarningsAccumulatedLosses 2020-02-29 06120966 d:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2021-02-28 06120966 d:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2020-02-29 06120966 c:OrdinaryShareClass1 2020-03-01 2021-02-28 06120966 c:OrdinaryShareClass1 2021-02-28 06120966 c:OrdinaryShareClass1 2020-02-29 06120966 c:FRS102 2020-03-01 2021-02-28 06120966 c:AuditExempt-NoAccountantsReport 2020-03-01 2021-02-28 06120966 c:FullAccounts 2020-03-01 2021-02-28 06120966 c:PrivateLimitedCompanyLtd 2020-03-01 2021-02-28 06120966 d:Subsidiary1 2020-03-01 2021-02-28 06120966 d:Subsidiary1 1 2020-03-01 2021-02-28 06120966 d:Subsidiary2 2020-03-01 2021-02-28 06120966 d:Subsidiary2 1 2020-03-01 2021-02-28 06120966 d:Subsidiary3 2020-03-01 2021-02-28 06120966 d:Subsidiary3 1 2020-03-01 2021-02-28 06120966 d:Subsidiary4 2020-03-01 2021-02-28 06120966 d:Subsidiary4 1 2020-03-01 2021-02-28 06120966 d:Subsidiary5 2020-03-01 2021-02-28 06120966 d:Subsidiary5 1 2020-03-01 2021-02-28 06120966 d:Goodwill d:ExternallyAcquiredIntangibleAssets 2020-03-01 2021-02-28 06120966 d:CopyrightsPatentsTrademarksServiceOperatingRights d:ExternallyAcquiredIntangibleAssets 2020-03-01 2021-02-28 06120966 6 2020-03-01 2021-02-28 06120966 d:ExternallyAcquiredIntangibleAssets 2020-03-01 2021-02-28 06120966 d:AcceleratedTaxDepreciationDeferredTax 2021-02-28 06120966 d:AcceleratedTaxDepreciationDeferredTax 2020-02-29 06120966 d:Goodwill d:OwnedIntangibleAssets 2020-03-01 2021-02-28 06120966 d:CopyrightsPatentsTrademarksServiceOperatingRights d:OwnedIntangibleAssets 2020-03-01 2021-02-28 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 06120966









SN&CK MEDIA LIMITED







UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 28 FEBRUARY 2021

 
SN&CK MEDIA LIMITED
REGISTERED NUMBER: 06120966

BALANCE SHEET
AS AT 28 FEBRUARY 2021

28 February 2021
29 February 2020
Note
£
£

Fixed assets
  

Intangible assets
 4 
202,555
3,833

Tangible assets
 5 
17,108
30,656

Investments
 6 
838,697
237,797

  
1,058,360
272,286

Current assets
  

Debtors: amounts falling due within one year
 7 
1,467,408
1,074,769

Cash at bank and in hand
 8 
1,318,111
625,989

  
2,785,519
1,700,758

Creditors: amounts falling due within one year
 9 
(1,670,973)
(898,036)

Net current assets
  
 
 
1,114,546
 
 
802,722

Total assets less current liabilities
  
2,172,906
1,075,008

Creditors: amounts falling due after more than one year
 10 
(1,100,000)
-

Provisions for liabilities
  

Deferred tax
 13 
(3,251)
(5,825)

  
 
 
(3,251)
 
 
(5,825)

Net assets
  
1,069,655
1,069,183


Capital and reserves
  

Called up share capital 
  
1,198
1,198

Share premium account
  
99,333
99,333

Capital redemption reserve
  
469
469

Profit and loss account
  
968,655
968,183

  
1,069,655
1,069,183


Page 1

 
SN&CK MEDIA LIMITED
REGISTERED NUMBER: 06120966
    
BALANCE SHEET (CONTINUED)
AS AT 28 FEBRUARY 2021

The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

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 financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 25 February 2022.




N Coen
Director

The notes on pages 3 to 12 form part of these financial statements.

Page 2

 
SN&CK MEDIA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2021

1.


General information

The company is a private company limited by shares and is incorporated in England and Wales (registered number: 06120966). 
Its registered office and principal place of business address is located at Rosebery House Business Centre, 70 Rosebery Avenue, London, EC1R 4RR.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Going concern

In assessing the ability of the company to operate as a going concern, management have evaluated current and forecasted operational results, and the solvency of the company. Given that the company is in a net deficit position the directors consider it appropriate to prepare the financial statements on a going concern basis.
Potential sources of uncertainty noted by the directors include the COVID-19 pandemic. However, at the date of this report it is not possible to reliably determine the effects that this will have on the company.
Accordingly the directors have continued to prepare the financial statements on the going concern basis.

 
2.3

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the Company in independently administered funds.

Page 3

 
SN&CK MEDIA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2021

2.Accounting policies (continued)

 
2.4

Intangible assets

Goodwill

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight line basis to the Statement of comprehensive income over its useful economic life.

Other intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

Page 4

 
SN&CK MEDIA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2021

2.Accounting policies (continued)

 
2.5

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using both the straight line and reducing balance methods.

Depreciation is provided on the following basis:

Fixtures and fittings
-
3 year straight line
Office equipment
-
3 year straight line
Website development
-
25% reducing balance

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.6

Impairment of fixed assets and goodwill

Assets that are subject to depreciation or amortisation are assessed at each balance sheet date to determine whether there is any indication that the assets are impaired. Where there is any indication that an asset may be impaired, the carrying value of the asset (or cash-generating unit to which the asset has been allocated) is tested for impairment. An impairment loss is recognised for the amount by which the asset's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset's (or CGU's) fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (CGUs). Non-financial assets that have been previously impaired are reviewed at each balance sheet date to assess whether there is any indication that the impairment losses recognised in prior periods may no longer exist or may have decreased.

 
2.7

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

Investments in unlisted Company shares, whose market value can be reliably determined, are remeasured to market value at each balance sheet date. Gains and losses on remeasurement are recognised in the Statement of comprehensive income for the period. Where market value cannot be reliably determined, such investments are stated at historic cost less impairment.

Investments in listed company shares are remeasured to market value at each Balance sheet date. Gains and losses on remeasurement are recognised in profit or loss for the period.

Page 5

 
SN&CK MEDIA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2021

2.Accounting policies (continued)

 
2.8

Debtors

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.9

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.10

Creditors

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.

 
2.11

Provisions for liabilities

Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to profit or loss in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the Balance sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Balance sheet.

 
2.12

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.


3.


Employees

The average monthly number of employees, including directors, during the year was 40 (2020 - 47).

Page 6

 
SN&CK MEDIA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2021

4.


Intangible assets






Trademarks
Goodwill
Total

£
£
£



Cost


At 1 March 2020
11,500
20,000
31,500


Additions
-
200,000
200,000



At 28 February 2021

11,500
220,000
231,500



Amortisation


At 1 March 2020
7,667
20,000
27,667


Charge for the year on owned assets
1,278
-
1,278



At 28 February 2021

8,945
20,000
28,945



Net book value



At 28 February 2021
2,555
200,000
202,555



At 29 February 2020
3,833
-
3,833



Page 7

 
SN&CK MEDIA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2021

5.


Tangible fixed assets







Fixtures and fittings
Office equipment
Website development
Total

£
£
£
£



Cost or valuation


At 1 March 2020
23,253
31,986
107,534
162,773



At 28 February 2021

23,253
31,986
107,534
162,773



Depreciation


At 1 March 2020
22,871
24,864
84,382
132,117


Charge for the year on owned assets
343
3,705
9,500
13,548



At 28 February 2021

23,214
28,569
93,882
145,665



Net book value



At 28 February 2021
39
3,417
13,652
17,108



At 29 February 2020
382
7,123
23,151
30,656

Page 8

 
SN&CK MEDIA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2021

6.


Fixed asset investments








Investments in subsidiary companies

£



Cost or valuation


At 1 March 2020
237,797


Additions
640,787


Amounts written off
(39,887)



At 28 February 2021
838,697





Subsidiary undertakings


The following were subsidiary undertakings of the Company:

Name

Class of shares

Holding

Vital Network Limited
Ordinary
100%
Digital Sport Limited
Ordinary
100%
Snack Sports Streaming Limited
Ordinary
80%
Fresh Press Media Limited
Ordinary
100%
Sports New Media Holdings Limited
Ordinary
100%

During the year, the investment in Snack Sports Streaming Limited was written off. 


7.


Debtors

28 February 2021
29 February 2020
£
£


Trade debtors
881,786
952,384

Amounts owed by group undertakings
454,726
-

Other debtors
98,450
63,239

Prepayments and accrued income
32,446
59,146

1,467,408
1,074,769


Page 9

 
SN&CK MEDIA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2021

8.


Cash and cash equivalents

28 February 2021
29 February 2020
£
£

Cash at bank and in hand
1,318,111
625,989

Less: bank overdrafts
(869)
-

1,317,242
625,989



9.


Creditors: Amounts falling due within one year

28 February 2021
29 February 2020
£
£

Bank overdrafts
869
-

Trade creditors
230,623
286,005

Amounts owed to group undertakings
327,317
-

Corporation tax
46,989
78,784

Other taxation and social security
75,855
70,514

Other creditors
350,000
3,523

Accruals and deferred income
639,320
459,210

1,670,973
898,036



10.


Creditors: Amounts falling due after more than one year

28 February 2021
29 February 2020
£
£

Bank loans
1,100,000
-

1,100,000
-


Page 10

 
SN&CK MEDIA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2021

11.


Loans


Analysis of the maturity of loans is given below:


28 February 2021
29 February 2020
£
£


Amounts falling due 1-2 years

Bank loans
220,000
-

Amounts falling due 2-5 years

Bank loans
880,000
-


880,000
-


1,100,000
-



12.


Financial instruments

28 February 2021
29 February 2020
£
£

Financial assets


Financial assets measured at fair value through profit or loss
1,318,111
625,989




Financial assets measured at fair value through profit or loss comprise cash at bank and in hand.

Page 11

 
SN&CK MEDIA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2021

13.


Deferred taxation






2021


£






At beginning of year
(5,825)


Charged to profit or loss
2,574



At end of year
(3,251)

The provision for deferred taxation is made up as follows:

28 February 2021
29 February 2020
£
£


Accelerated capital allowances
(3,251)
(5,825)

(3,251)
(5,825)


14.


Share capital

28 February
29 February
2021
2020
£
£
Allotted, called up and fully paid



1,198 (2020 - 1,198) Ordinary shares shares of £1.00 each
1,198
1,198


 
Page 12