Envision Media Ltd - Period Ending 2021-05-31

Envision Media Ltd - Period Ending 2021-05-31


Envision Media Ltd 08037794 false 2020-06-01 2021-05-31 2021-05-31 The principal activity of the company is the provision of media solutions. Digita Accounts Production Advanced 6.29.9459.0 true 08037794 2020-06-01 2021-05-31 08037794 2021-05-31 08037794 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2021-05-31 08037794 bus:OrdinaryShareClass2 bus:Non-cumulativeShares 2021-05-31 08037794 bus:OrdinaryShareClass3 bus:Non-cumulativeShares 2021-05-31 08037794 bus:OrdinaryShareClass4 bus:Non-cumulativeShares 2021-05-31 08037794 bus:OrdinaryShareClass5 bus:Non-cumulativeShares 2021-05-31 08037794 core:RetainedEarningsAccumulatedLosses 2021-05-31 08037794 core:ShareCapital 2021-05-31 08037794 core:CurrentFinancialInstruments 2021-05-31 08037794 core:CurrentFinancialInstruments core:WithinOneYear 2021-05-31 08037794 core:Non-currentFinancialInstruments 2021-05-31 08037794 core:Non-currentFinancialInstruments core:AfterOneYear 2021-05-31 08037794 core:MotorVehicles 2021-05-31 08037794 core:OtherPropertyPlantEquipment 2021-05-31 08037794 bus:SmallEntities 2020-06-01 2021-05-31 08037794 bus:AuditExemptWithAccountantsReport 2020-06-01 2021-05-31 08037794 bus:FullAccounts 2020-06-01 2021-05-31 08037794 bus:SmallCompaniesRegimeForAccounts 2020-06-01 2021-05-31 08037794 bus:RegisteredOffice 2020-06-01 2021-05-31 08037794 bus:Director1 2020-06-01 2021-05-31 08037794 bus:Director2 2020-06-01 2021-05-31 08037794 bus:Director3 2020-06-01 2021-05-31 08037794 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2020-06-01 2021-05-31 08037794 bus:OrdinaryShareClass2 bus:Non-cumulativeShares 2020-06-01 2021-05-31 08037794 bus:OrdinaryShareClass3 bus:Non-cumulativeShares 2020-06-01 2021-05-31 08037794 bus:OrdinaryShareClass4 bus:Non-cumulativeShares 2020-06-01 2021-05-31 08037794 bus:OrdinaryShareClass5 bus:Non-cumulativeShares 2020-06-01 2021-05-31 08037794 bus:PrivateLimitedCompanyLtd 2020-06-01 2021-05-31 08037794 bus:Agent1 2020-06-01 2021-05-31 08037794 core:MotorVehicles 2020-06-01 2021-05-31 08037794 core:OtherPropertyPlantEquipment 2020-06-01 2021-05-31 08037794 core:PlantMachinery 2020-06-01 2021-05-31 08037794 countries:AllCountries 2020-06-01 2021-05-31 08037794 2020-05-31 08037794 core:MotorVehicles 2020-05-31 08037794 core:OtherPropertyPlantEquipment 2020-05-31 08037794 2019-06-01 2020-05-31 08037794 2020-05-31 08037794 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2020-05-31 08037794 bus:OrdinaryShareClass2 bus:Non-cumulativeShares 2020-05-31 08037794 bus:OrdinaryShareClass3 bus:Non-cumulativeShares 2020-05-31 08037794 bus:OrdinaryShareClass4 bus:Non-cumulativeShares 2020-05-31 08037794 bus:OrdinaryShareClass5 bus:Non-cumulativeShares 2020-05-31 08037794 core:RetainedEarningsAccumulatedLosses 2020-05-31 08037794 core:ShareCapital 2020-05-31 08037794 core:CurrentFinancialInstruments 2020-05-31 08037794 core:CurrentFinancialInstruments core:WithinOneYear 2020-05-31 08037794 core:Non-currentFinancialInstruments 2020-05-31 08037794 core:Non-currentFinancialInstruments core:AfterOneYear 2020-05-31 08037794 core:MotorVehicles 2020-05-31 08037794 core:OtherPropertyPlantEquipment 2020-05-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 08037794

Envision Media Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 May 2021

 

Envision Media Ltd

Contents

Company Information

1

Accountants' Report

2

Balance Sheet

3 to 4

Notes to the Unaudited Financial Statements

5 to 8

 

Envision Media Ltd

Company Information for the Year Ended 31 May 2021

Directors

Mr Paul Harrison

Mr Andrew Phillips

Mr Jonathan Berry

Registered office

20 Greenhey Place
Skelmersdale
WN8 9SA

Accountants

Whitnalls
Trident House
105 Derby Road
Liverpool
L20 8LZ

 

Chartered Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Envision Media Ltd
for the Year Ended 31 May 2021

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Envision Media Ltd for the year ended 31 May 2021 as set out on pages 3 to 8 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at http://www.icaew.com/en/membe
rs/regulations-standards-and-guidance/.

This report is made solely to the Board of Directors of Envision Media Ltd, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the accounts of Envision Media Ltd and state those matters that we have agreed to state to the Board of Directors of Envision Media Ltd, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Envision Media Ltd and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Envision Media Ltd has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of Envision Media Ltd. You consider that Envision Media Ltd is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of Envision Media Ltd. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.

..........................................................

Whitnalls
Trident House
105 Derby Road
Liverpool
L20 8LZ


 

7 January 2022

 

Envision Media Ltd

(Registration number: 08037794)
Balance Sheet as at 31 May 2021

Note

2021
£

2020
£

Fixed assets

 

Tangible assets

3

73,708

111,850

Current assets

 

Debtors

4

176,755

179,331

Cash at bank and in hand

 

151,990

108,366

 

328,745

287,697

Creditors: Amounts falling due within one year

5

(134,092)

(147,861)

Net current assets

 

194,653

139,836

Total assets less current liabilities

 

268,361

251,686

Creditors: Amounts falling due after more than one year

5

(79,177)

(54,417)

Provisions for liabilities

(14,005)

(21,252)

Net assets

 

175,179

176,017

Capital and reserves

 

Called up share capital

7

8

8

Profit and loss account

175,171

176,009

Shareholders' funds

 

175,179

176,017

For the financial year ending 31 May 2021 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.

 

Envision Media Ltd

(Registration number: 08037794)
Balance Sheet as at 31 May 2021

Approved and authorised by the Board on 6 January 2022 and signed on its behalf by:
 

.........................................

Mr Paul Harrison

Director

.........................................

Mr Andrew Phillips

Director

.........................................

Mr Jonathan Berry

Director

 

Envision Media Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2021

1

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 - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

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.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services 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.

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:

 

Envision Media Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2021

Asset class

Depreciation method and rate

Plant and Machinery

20% Straight Line

Motor Vehicles

25% Reducing Balance

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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.

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.

2

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 10 (2020 - 10).

 

Envision Media Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2021

3

Tangible assets

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 June 2020

22,300

213,039

235,339

Additions

-

433

433

At 31 May 2021

22,300

213,472

235,772

Depreciation

At 1 June 2020

7,115

116,374

123,489

Charge for the year

3,554

35,021

38,575

At 31 May 2021

10,669

151,395

162,064

Carrying amount

At 31 May 2021

11,631

62,077

73,708

At 31 May 2020

15,185

96,665

111,850

4

Debtors

2021
£

2020
£

Trade debtors

113,065

122,165

Prepayments

5,697

10,192

Other debtors

57,993

46,974

176,755

179,331

5

Creditors

Creditors: amounts falling due within one year

Note

2021
£

2020
£

Due within one year

 

Loans and borrowings

6

24,205

23,771

Trade creditors

 

54,307

78,002

Taxation and social security

 

51,283

43,353

Other creditors

 

4,297

2,735

 

134,092

147,861

 

Envision Media Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2021

Creditors: amounts falling due after more than one year

Note

2021
£

2020
£

Due after one year

 

Loans and borrowings

6

79,177

54,417

6

Loans and borrowings

2021
£

2020
£

Current loans and borrowings

Bank borrowings

8,333

-

HP and finance lease liabilities

15,872

23,771

24,205

23,771

2021
£

2020
£

Non-current loans and borrowings

Bank borrowings

41,667

-

HP and finance lease liabilities

37,510

54,417

79,177

54,417

7

Share capital

Allotted, called up and fully paid shares

 

2021

2020

 

No.

£

No.

£

Ordinary of £1 each

4

4

4

4

Ordinary A of £1 each

1

1

1

1

Ordinary B of £1 each

1

1

1

1

Ordinary C of £1 each

1

1

1

1

Ordinary D of £1 each

1

1

1

1

 

8

8

8

8