Upside Studio Ltd - Period Ending 2021-06-30

Upside Studio Ltd - Period Ending 2021-06-30


Upside Studio Ltd 09799152 false 2020-07-01 2021-06-30 2021-06-30 The principal activity of the company is providing innovation and digital consultancy. Digita Accounts Production Advanced 6.29.9459.0 true false 09799152 2020-07-01 2021-06-30 09799152 2021-06-30 09799152 bus:Director1 1 2021-06-30 09799152 bus:OrdinaryShareClass1 2021-06-30 09799152 core:CurrentFinancialInstruments 2021-06-30 09799152 core:CurrentFinancialInstruments core:WithinOneYear 2021-06-30 09799152 core:PatentsTrademarksLicencesConcessionsSimilar 2021-06-30 09799152 core:FurnitureFittingsToolsEquipment 2021-06-30 09799152 core:MotorVehicles 2021-06-30 09799152 bus:SmallEntities 2020-07-01 2021-06-30 09799152 bus:AuditExemptWithAccountantsReport 2020-07-01 2021-06-30 09799152 bus:FullAccounts 2020-07-01 2021-06-30 09799152 bus:SmallCompaniesRegimeForAccounts 2020-07-01 2021-06-30 09799152 bus:RegisteredOffice 2020-07-01 2021-06-30 09799152 bus:Director1 2020-07-01 2021-06-30 09799152 bus:Director1 1 2020-07-01 2021-06-30 09799152 bus:OrdinaryShareClass1 2020-07-01 2021-06-30 09799152 bus:PrivateLimitedCompanyLtd 2020-07-01 2021-06-30 09799152 1 2020-07-01 2021-06-30 09799152 core:PatentsTrademarksLicencesConcessionsSimilar 2020-07-01 2021-06-30 09799152 core:PatentsTrademarksLicencesConcessionsSimilar 1 2020-07-01 2021-06-30 09799152 core:FurnitureFittingsToolsEquipment 2020-07-01 2021-06-30 09799152 core:MotorVehicles 2020-07-01 2021-06-30 09799152 core:ParentEntities 2020-07-01 2021-06-30 09799152 1 2020-07-01 2021-06-30 09799152 countries:AllCountries 2020-07-01 2021-06-30 09799152 2020-06-30 09799152 bus:Director1 1 2020-06-30 09799152 core:FurnitureFittingsToolsEquipment 2020-06-30 09799152 core:MotorVehicles 2020-06-30 09799152 2019-07-01 2020-06-30 09799152 2020-06-30 09799152 bus:Director1 1 2020-06-30 09799152 bus:OrdinaryShareClass1 2020-06-30 09799152 core:CurrentFinancialInstruments 2020-06-30 09799152 core:CurrentFinancialInstruments core:WithinOneYear 2020-06-30 09799152 core:FurnitureFittingsToolsEquipment 2020-06-30 09799152 core:MotorVehicles 2020-06-30 09799152 bus:Director1 1 2019-07-01 2020-06-30 09799152 bus:Director1 1 2019-06-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 09799152

Upside Studio Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 30 June 2021

 

Upside Studio Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 11

 

Upside Studio Ltd

Company Information

Director

Mr Niku Tyrone Banaie

Registered office

71-75 Shelton Street
Covent Garden
London
WC2H 9JQ

 

Upside Studio Ltd

(Registration number: 09799152)
Balance Sheet as at 30 June 2021

Note

2021
£

2020
£

Fixed assets

 

Intangible assets

4

264

-

Tangible assets

5

46,378

15,856

 

46,642

15,856

Current assets

 

Debtors

6

675,215

1,224,400

Cash at bank and in hand

 

1,446,204

2,057,212

 

2,121,419

3,281,612

Creditors: Amounts falling due within one year

7

(427,045)

(847,124)

Net current assets

 

1,694,374

2,434,488

Net assets

 

1,741,016

2,450,344

Capital and reserves

 

Called up share capital

8

1

1

Profit and loss account

1,741,015

2,450,343

Shareholders' funds

 

1,741,016

2,450,344






 

For the financial year ending 30 June 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's 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 director acknowledges his 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.

 

Upside Studio Ltd

(Registration number: 09799152)
Balance Sheet as at 30 June 2021

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 director on 29 September 2021
 

.........................................
Mr Niku Tyrone Banaie
Director

 

Upside Studio Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2021

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:
71-75 Shelton Street
Covent Garden
London
WC2H 9JQ
United Kingdom

These financial statements were authorised for issue by the director on 29 September 2021.

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 - '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.

There has been no adverse impact on the company from Brexit. The company has been able to operate as usual.

The Covid-19 pandemic has had no adverse impact on the company. The company has been able to operate as usual.

Exemption from preparing group accounts

The company has taken advantage of the exemption in section 398 of the Companies Act 2006 from the requirement to prepare consolidated financial statements, on the grounds that it is a small sized group.

 

Upside Studio Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2021

Revenue recognition

Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover is reduced for estimated customer returns, rebates and other similar allowances.

Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer, usually at the point that the customer has signed for delivery of the goods.

Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into sterling at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rate on the date when the fair value is re-measured.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

Tax

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

The tax currently payable is based on taxable profit for the year. taxable profit differs from profit as reported in the profit and loss account because of items of income or expense that are taxable or deductible in other years and 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 end of that reporting period.

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

Fixtures, Fittings and Equipment

Straight Line 25%

 

Upside Studio Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2021

Intangible assets

Separately acquired trademarks and licences are shown at historical cost.

Trademarks, licences (including software) and customer-related intangible assets acquired in a business combination are recognised at fair value at the acquisition date.

Trademarks, licences and customer-related intangible assets have a finite useful life and are carried at cost less accumulated amortisation and any accumulated impairment losses.

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

Intangible Assets

Straight Line 25%

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.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or 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.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable 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.

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.

 

Upside Studio Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2021

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

The company operates a defined pension contribution scheme. Contributions are charged to the profit and loss account as they become payable in accordance with the rules of the scheme.

Financial instruments

Classification
A financial asset or a financial liability is only recognised when the company becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrrangement constitutes a financing transaction, where it is recognised at the present value of future payments discounted at a market rate of interest for a similar debt instrument. Debt instruments are subsequently measured at amortised cost.
 
 

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 7 (2020 - 8).

 

Upside Studio Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2021

4

Intangible assets

Trademarks, patents and licenses
 £

Total
£

Cost or valuation

Additions internally developed

270

270

At 30 June 2021

270

270

Amortisation

Amortisation charge

6

6

At 30 June 2021

6

6

Carrying amount

At 30 June 2021

264

264

5

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 July 2020

33,293

-

33,293

Additions

4,278

37,165

41,443

Disposals

(4,855)

-

(4,855)

At 30 June 2021

32,716

37,165

69,881

Depreciation

At 1 July 2020

17,437

-

17,437

Charge for the year

6,386

2,494

8,880

Eliminated on disposal

(2,814)

-

(2,814)

At 30 June 2021

21,009

2,494

23,503

Carrying amount

At 30 June 2021

11,707

34,671

46,378

At 30 June 2020

15,856

-

15,856

 

Upside Studio Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2021

6

Debtors

Note

2021
£

2020
£

Trade debtors

 

52,000

1,015,474

Amounts owed by group undertakings

10

104,413

71,015

Prepayments

 

8,969

28,721

Other debtors

 

509,833

109,190

 

675,215

1,224,400

 

Upside Studio Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2021

7

Creditors

Creditors: amounts falling due within one year

Note

2021
£

2020
£

Due within one year

 

Trade creditors

 

42,817

43,159

Amounts owed to group undertakings and undertakings in which the company has a participating interest

10

5,110

-

Taxation and social security

 

215,284

220,567

Accruals and deferred income

 

17,889

2,260

Other creditors

 

145,945

581,138

 

427,045

847,124

8

Share capital

Allotted, called up and fully paid shares

 

2021

2020

 

No.

£

No.

£

Ordinary of £1 each

1

1

1

1

         

9

Dividends

   

2021

 

2020

   

£

 

£

Interim dividend of £2,552,000 (2020 - £1,363,250) per ordinary share

 

2,552,000

 

1,363,250

         
 

Upside Studio Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2021

10

Related party transactions

Transactions with the director

2021

At 1 July 2020
£

Repayments by director
£

At 30 June 2021
£

Mr Niku Tyrone Banaie

Low interest loan repayable on demand

22,087

(22,087)

-

       
     

 

2020

At 1 July 2019
£

Advances to directors
£

At 30 June 2020
£

Mr Niku Tyrone Banaie

Low interest loan repayable on demand

-

22,087

22,087

       
     

 

Summary of transactions with parent

Upside Holdings Ltd controls the company.
 At year end the company was owed £93,262 by Upside Holdings Ltd. The loan is interest free and the company has agreed not to ask for repayment until Upside Holdings has sufficient funds to do so.
 

11

Parent and ultimate parent undertaking

The company's immediate parent is Upside Holdings Ltd, incorporated in England and Wales.

 The ultimate parent is Upside X Ltd, incorporated in England and Wales.

 The ultimate controlling party is Niku Banaie.