Clone Media Technology Limited - Accounts to registrar (filleted) - small 22.3

Clone Media Technology Limited - Accounts to registrar (filleted) - small 22.3


IRIS Accounts Production v22.4.0.132 06279674 Board of Directors 1.7.21 30.6.22 30.6.22 false true false false true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure062796742021-06-30062796742022-06-30062796742021-07-012022-06-30062796742020-06-30062796742020-07-012021-06-30062796742021-06-3006279674ns16:EnglandWales2021-07-012022-06-3006279674ns15:PoundSterling2021-07-012022-06-3006279674ns11:Director12021-07-012022-06-3006279674ns11:PrivateLimitedCompanyLtd2021-07-012022-06-3006279674ns11:SmallEntities2021-07-012022-06-3006279674ns11:AuditExempt-NoAccountantsReport2021-07-012022-06-3006279674ns11:SmallCompaniesRegimeForDirectorsReport2021-07-012022-06-3006279674ns11:SmallCompaniesRegimeForAccounts2021-07-012022-06-3006279674ns11:FullAccounts2021-07-012022-06-3006279674ns11:OrdinaryShareClass12021-07-012022-06-3006279674ns11:Director22021-07-012022-06-3006279674ns11:RegisteredOffice2021-07-012022-06-3006279674ns6:CurrentFinancialInstruments2022-06-3006279674ns6:CurrentFinancialInstruments2021-06-3006279674ns6:Non-currentFinancialInstruments2022-06-3006279674ns6:Non-currentFinancialInstruments2021-06-3006279674ns6:ShareCapital2022-06-3006279674ns6:ShareCapital2021-06-3006279674ns6:RetainedEarningsAccumulatedLosses2022-06-3006279674ns6:RetainedEarningsAccumulatedLosses2021-06-3006279674ns6:PlantMachinery2021-07-012022-06-3006279674ns6:FurnitureFittings2021-07-012022-06-3006279674ns6:ComputerEquipment2021-07-012022-06-3006279674ns6:PlantMachinery2021-06-3006279674ns6:FurnitureFittings2021-06-3006279674ns6:ComputerEquipment2021-06-3006279674ns6:PlantMachinery2022-06-3006279674ns6:FurnitureFittings2022-06-3006279674ns6:ComputerEquipment2022-06-3006279674ns6:PlantMachinery2021-06-3006279674ns6:FurnitureFittings2021-06-3006279674ns6:ComputerEquipment2021-06-3006279674ns6:WithinOneYearns6:CurrentFinancialInstruments2022-06-3006279674ns6:WithinOneYearns6:CurrentFinancialInstruments2021-06-3006279674ns6:WithinOneYear2022-06-3006279674ns6:WithinOneYear2021-06-3006279674ns6:BetweenOneFiveYears2022-06-3006279674ns6:BetweenOneFiveYears2021-06-3006279674ns6:AllPeriods2022-06-3006279674ns6:AllPeriods2021-06-3006279674ns6:DeferredTaxation2021-06-3006279674ns6:DeferredTaxation2022-06-3006279674ns11:OrdinaryShareClass12022-06-30
REGISTERED NUMBER: 06279674 (England and Wales)








Unaudited Financial Statements

for the Year Ended 30 June 2022

for

Clone Media Technology Limited

Clone Media Technology Limited (Registered number: 06279674)

Contents of the Financial Statements
for the Year Ended 30 June 2022










Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


Clone Media Technology Limited

Company Information
for the Year Ended 30 June 2022







DIRECTORS: S J Drury
J A Dalton





REGISTERED OFFICE: Unit 5
Chineham Point
Crockford Lane
Basingstoke
Hampshire
RG24 8NA





REGISTERED NUMBER: 06279674 (England and Wales)





ACCOUNTANTS: Lane Monnington Welton
Chartered Accountants
Riverside View
Basing Road
Old Basing
Basingstoke
Hampshire
RG24 7AL

Clone Media Technology Limited (Registered number: 06279674)

Balance Sheet
30 June 2022

30.6.22 30.6.21
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 4 31,437 25,902

CURRENT ASSETS
Stocks 68,186 40,892
Debtors 5 1,080,257 928,195
Cash at bank 166,718 127,623
1,315,161 1,096,710
CREDITORS
Amounts falling due within one year 6 1,277,543 1,003,745
NET CURRENT ASSETS 37,618 92,965
TOTAL ASSETS LESS CURRENT
LIABILITIES

69,055

118,867

CREDITORS
Amounts falling due after more than one
year

7

(43,051

)

(74,242

)

PROVISIONS FOR LIABILITIES 9 (5,973 ) (4,921 )
NET ASSETS 20,031 39,704

CAPITAL AND RESERVES
Called up share capital 10 100 100
Retained earnings 19,931 39,604
SHAREHOLDERS' FUNDS 20,031 39,704

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 30 June 2022.

The members have not required the company to obtain an audit of its financial statements for the year ended 30 June 2022 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

Clone Media Technology Limited (Registered number: 06279674)

Balance Sheet - continued
30 June 2022


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

In accordance with Section 444 of the Companies Act 2006, the Statement of Income and Retained Earnings has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 18 January 2023 and were signed on its behalf by:





J A Dalton - Director


Clone Media Technology Limited (Registered number: 06279674)

Notes to the Financial Statements
for the Year Ended 30 June 2022


1. STATUTORY INFORMATION

Clone Media Technology Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Plant and machinery - 25% on reducing balance
Fixtures and fittings - 25% on reducing balance
Computer equipment - 25% on reducing balance

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Financial instruments
Debtors and creditors payable/receivable within one year
Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account in other administrative expenses.

Loans and borrowings
Loans and borrowings are initially recognised at the transaction price, including transaction costs. Subsequently they are measured at amortised cost using the effective interest rate method, less impairment. If an arrangement constitutes a finance transaction it is measured at present value.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Statement of Income and Retained Earnings, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


Clone Media Technology Limited (Registered number: 06279674)

Notes to the Financial Statements - continued
for the Year Ended 30 June 2022


2. ACCOUNTING POLICIES - continued
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date, adjusted for indexation where applicable.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

Impairment
Assets not measured at fair value are reviewed for any indication that an asset may be impaired at each balance sheet date. The directors review the carrying amount of the relevant assets and compare them to their market values and recoverable amounts. Where the carrying amount exceeds this, an impairment loss is recognised in profit or loss, unless the asset is carried at a revalued amount, where the impairment loss is a revaluation decrease.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 18 (2021 - 10 ) .

4. TANGIBLE FIXED ASSETS
Fixtures
Plant and and Computer
machinery fittings equipment Totals
£    £    £    £   
COST
At 1 July 2021 6,620 35,782 17,934 60,336
Additions - 8,886 7,132 16,018
At 30 June 2022 6,620 44,668 25,066 76,354
DEPRECIATION
At 1 July 2021 3,827 21,463 9,144 34,434
Charge for year 698 5,804 3,981 10,483
At 30 June 2022 4,525 27,267 13,125 44,917
NET BOOK VALUE
At 30 June 2022 2,095 17,401 11,941 31,437
At 30 June 2021 2,793 14,319 8,790 25,902

Clone Media Technology Limited (Registered number: 06279674)

Notes to the Financial Statements - continued
for the Year Ended 30 June 2022


5. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
30.6.22 30.6.21
£    £   
Trade debtors 876,025 727,679
Other debtors 204,232 200,516
1,080,257 928,195

6. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
30.6.22 30.6.21
£    £   
Bank loans and overdrafts 31,191 29,676
Trade creditors 675,463 561,466
Taxation and social security 78,307 69,727
Other creditors 492,582 342,876
1,277,543 1,003,745

7. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
30.6.22 30.6.21
£    £   
Bank loans 43,051 74,242

8. LEASING AGREEMENTS

Minimum lease payments under non-cancellable operating leases fall due as follows:
30.6.22 30.6.21
£    £   
Within one year 64,323 58,671
Between one and five years 28,660 73,489
92,983 132,160

9. PROVISIONS FOR LIABILITIES
30.6.22 30.6.21
£    £   
Deferred tax 5,973 4,921

Deferred
tax
£   
Balance at 1 July 2021 4,921
Accelerated capital allowances 1,052
Balance at 30 June 2022 5,973

Clone Media Technology Limited (Registered number: 06279674)

Notes to the Financial Statements - continued
for the Year Ended 30 June 2022


10. CALLED UP SHARE CAPITAL


Allotted, issued and fully paid:
Number: Class: Nominal 30.6.22 30.6.21
value: £    £   
100 Ordinary £1 100 100