POWERLINKS_MEDIA_LIMITED - Accounts


Company Registration No. 08012063 (England and Wales)
POWERLINKS MEDIA LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
PAGES FOR FILING WITH REGISTRAR
POWERLINKS MEDIA LIMITED
COMPANY INFORMATION
Directors
K Flood
E M Flood
M Harty
Company number
08012063
Registered office
80 Mosley Street
Manchester
M2 3FX
Accountants
Lopian Gross Barnett & Co
1st Floor, Cloister House
Riverside
New Bailey Street
Manchester
M3 5FS
Bankers
HSBC Bank plc
2-4 St Anns square
Manchester
M2 7HD
Solicitors
BBS Zatman Ltd
1 The Cottages
Deva Centre
Trinity Way
Manchester
M3 7BE
POWERLINKS MEDIA LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 11
POWERLINKS MEDIA LIMITED
BALANCE SHEET
AS AT
30 JUNE 2020
30 June 2020
- 1 -
2020
2019
Notes
£
£
£
£
Fixed assets
Tangible assets
7
3,607
2,535
Investments
8
2
2
3,609
2,537
Current assets
Debtors
9
547,489
324,340
Cash at bank and in hand
54,359
10,854
601,848
335,194
Creditors: amounts falling due within one year
10
(3,318,879)
(2,661,192)
Net current liabilities
(2,717,031)
(2,325,998)
Total assets less current liabilities
(2,713,422)
(2,323,461)
Creditors: amounts falling due after more than one year
11
(1,018,278)
(901,088)
Net liabilities
(3,731,700)
(3,224,549)
Capital and reserves
Called up share capital
13
2,188,162
1,688,162
Share premium account
6,785,719
6,785,719
Profit and loss reserves
(12,705,581)
(11,698,430)
Total equity
(3,731,700)
(3,224,549)

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 30 June 2020 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.

POWERLINKS MEDIA LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 JUNE 2020
30 June 2020
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 26 May 2021 and are signed on its behalf by:
K Flood
Director
Company Registration No. 08012063
POWERLINKS MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
- 3 -
1
Accounting policies
Company information

Powerlinks Media Limited is a private company limited by shares incorporated in England and Wales. The registered office is 9th Floor, 80 Mosley Street, Manchester, M2 3FX.

1.1
Accounting convention

These financial statements have been prepared in accordance with 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 disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Going concern

The company continues to fund its development through the continued support of the directors and external investors. The project is nearing completion of its development and testing stage and at the date of this report generating the income streams expected. The directors wish to scale up and capture the demand shown by our client partners but to do so the company requires further investment for working capital and although funds received, pledged and identified from investors at the date of this report are sufficient for this, there is no certainty that the funds will be made available. However the directors consider it appropriate to prepare the financial statement on the going concern basis. The financial statements do not include any adjustments that would result from a withdrawal of funding support.true

1.3
Turnover

Turnover represents fees receivable for the provision of platforms to both sellers and publishers to allow them to efficiently control between them the trading of Native advertising space. The turnover is stated net of VAT and the revenue is recognised at the point that this trading takes place.

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.

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
Straight line over 2 years
Fixtures, fittings & equipment
Straight line over 4 years

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.

POWERLINKS MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2020
1
Accounting policies
(Continued)
- 4 -
1.5
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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.

1.7
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.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

POWERLINKS MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2020
1
Accounting policies
(Continued)
- 5 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.9
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.

1.10
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

1.11
Taxation

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

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.

POWERLINKS MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2020
1
Accounting policies
(Continued)
- 6 -
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.

1.12
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.13
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Exceptional item
2020
2019
£
£
Expenditure
Exceptional costs
(895,534)
-

The exceptional items in the year relate to creditor hosting costs that are no longer due at the balance sheet date.

POWERLINKS MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2020
- 7 -
4
Employees

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

2020
2019
Number
Number
Total
10
11
5
Taxation
2020
2019
£
£
Current tax
UK corporation tax on profits for the current period
(388,724)
(159,079)

The company has estimated losses of £10.63m (2019 - £9.75m) available for carry forward against future trading profits.

On the basis of these financial statements no provision has been made for corporation tax. Deferred tax on the losses carried forward has not been provided until more certainty of recovery is known. The amount of the a deferred tax asset not provided is £2.02m.

 

The Corporation tax refund is due to R&D claims made in the current and previous years.

6
Intangible fixed assets
Other
£
Cost
At 1 July 2019
1,046,691
Other changes
(142,535)
At 30 June 2020
904,156
Amortisation and impairment
At 1 July 2019
1,046,691
Reversal of past impairment loss
(142,535)
At 30 June 2020
904,156
Carrying amount
At 30 June 2020
-
0
At 30 June 2019
-
0

Due to the obsolescence of the initial development, the intangible fixed asset has been fully impaired.

POWERLINKS MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2020
- 8 -
7
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 July 2019
13,710
Additions
2,702
At 30 June 2020
16,412
Depreciation and impairment
At 1 July 2019
11,175
Depreciation charged in the year
1,630
At 30 June 2020
12,805
Carrying amount
At 30 June 2020
3,607
At 30 June 2019
2,535
POWERLINKS MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2020
- 9 -
8
Fixed asset investments
2020
2019
£
£
Investments
2
2

The investment is a wholly owned subsidiary, Powerlink Media Inc, a company based in USA. The company activities are the same as the parent and is in a development and testing stage, with income streams expected to grow over the coming years. The company has a 30 June year end and as at 30 June 2020 the capital & reserves were negative ($3,081,602) and its loss for the year was $224,055.

Movements in fixed asset investments
Shares in group undertakings
£
Cost or valuation
At 1 July 2019 & 30 June 2020
2
Carrying amount
At 30 June 2020
2
At 30 June 2019
2
9
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
270,385
301,327
Corporation tax recoverable
221,858
-
0
Other debtors
55,246
23,013
547,489
324,340
10
Creditors: amounts falling due within one year
2020
2019
£
£
Bank loans and overdrafts
337,643
170,520
Trade creditors
2,489,952
2,021,428
Taxation and social security
182,441
102,623
Other creditors
308,843
366,621
3,318,879
2,661,192
POWERLINKS MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2020
- 10 -
11
Creditors: amounts falling due after more than one year
2020
2019
£
£
Bank loans and overdrafts
1,018,278
901,088
12
Loans and overdrafts
2020
2019
£
£
Bank loans
1,068,278
901,088
Bank overdrafts
287,643
170,520
Other loans
9,515
25,377
1,365,436
1,096,985
Payable within one year
347,158
195,897
Payable after one year
1,018,278
901,088

The above invoice discounting financing is secured on the companies trade debtors.

13
Called up share capital
2020
2019
£
£
Ordinary share capital
Issued and fully paid
4,800,000 Ordinary A shares of 0.001p each
4,800
4,800
4,800,000 Ordinary B Shares of 0.001p each
4,800
4,800
400,000 Ordinary C Shares of 0.001p each
400
400
890,411 Ordinary D Shares of 0.001p each
890
890
14,003,106 Ordinary E Shares of 0.001p each
14,003
14,003
219,589 Deferred Shares of 0.001p each
220
220
13,049,402 Ordinary AA Shares of 0.001p each
13,049
13,049
1,650,000 Preferred Ordinary Shares of £1 each
1,650,000
1,650,000
500,000 Preferred Ordinary A Shares of £1 each
500,000
-
2,188,162
1,688,162

During the year an issue took place of 500,000 Preferred Ordinary A shares at the rate of 500,000 shares at £1.00.

 

POWERLINKS MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2020
- 11 -
14
Post balance sheet events and Covid-19

The directors have closely monitored the Government guidance in response to the Covid-19 Pandemic and have implemented measures in line with the Governmental guidelines. The directors have assessed the impact of Covid-19 on the company and conclude that there are no items resulting from the Covid-19 Pandemic which require disclosure at the balance sheet date.

2020-06-302019-07-01false04 June 2021CCH SoftwareCCH Accounts Production 2021.100No description of principal activityK FloodE M FloodB FloodM HartyJ Cordrey080120632019-07-012020-06-3008012063bus:Director12019-07-012020-06-3008012063bus:Director22019-07-012020-06-3008012063bus:Director42019-07-012020-06-3008012063bus:Director32019-07-012020-06-3008012063bus:Director52019-07-012020-06-3008012063bus:Agent12019-07-012020-06-30080120632020-06-30080120632019-06-3008012063core:OtherPropertyPlantEquipment2020-06-3008012063core:OtherPropertyPlantEquipment2019-06-3008012063core:CurrentFinancialInstrumentscore:WithinOneYear2020-06-3008012063core:CurrentFinancialInstrumentscore:WithinOneYear2019-06-3008012063core:CurrentFinancialInstruments2020-06-3008012063core:CurrentFinancialInstruments2019-06-3008012063core:Non-currentFinancialInstruments2020-06-3008012063core:Non-currentFinancialInstruments2019-06-3008012063core:ShareCapital2020-06-3008012063core:ShareCapital2019-06-3008012063core:SharePremium2020-06-3008012063core:SharePremium2019-06-3008012063core:RetainedEarningsAccumulatedLosses2020-06-3008012063core:RetainedEarningsAccumulatedLosses2019-06-3008012063core:ShareCapitalOrdinaryShares2020-06-3008012063core:ShareCapitalOrdinaryShares2019-06-3008012063core:PlantMachinery2019-07-012020-06-3008012063core:FurnitureFittings2019-07-012020-06-30080120632018-07-012019-06-3008012063core:UKTax2019-07-012020-06-3008012063core:UKTax2018-07-012019-06-3008012063core:IntangibleAssetsOtherThanGoodwill2019-06-3008012063core:IntangibleAssetsOtherThanGoodwill2020-06-3008012063core:IntangibleAssetsOtherThanGoodwill2019-07-012020-06-3008012063core:IntangibleAssetsOtherThanGoodwill2019-06-3008012063core:OtherPropertyPlantEquipment2019-06-3008012063core:OtherPropertyPlantEquipment2019-07-012020-06-3008012063core:WithinOneYear2020-06-3008012063core:WithinOneYear2019-06-3008012063bus:OrdinaryShareClass12020-06-3008012063bus:OrdinaryShareClass22020-06-3008012063bus:OrdinaryShareClass32020-06-3008012063bus:OrdinaryShareClass42020-06-3008012063bus:OrdinaryShareClass52020-06-3008012063bus:OrdinaryShareClass12019-07-012020-06-3008012063bus:OrdinaryShareClass22019-07-012020-06-3008012063bus:OrdinaryShareClass32019-07-012020-06-3008012063bus:OrdinaryShareClass42019-07-012020-06-3008012063bus:OrdinaryShareClass52019-07-012020-06-3008012063bus:PrivateLimitedCompanyLtd2019-07-012020-06-3008012063bus:SmallCompaniesRegimeForAccounts2019-07-012020-06-3008012063bus:FRS1022019-07-012020-06-3008012063bus:AuditExemptWithAccountantsReport2019-07-012020-06-3008012063bus:FullAccounts2019-07-012020-06-30xbrli:purexbrli:sharesiso4217:GBP