Merman-Frank_Limited - Accounts


Company Registration No. 12340393 (England and Wales)
Merman-Frank Limited
Report and unaudited financial statements
for the period ended 30 June 2020
Merman-Frank Limited
Company information
Directors
Sharon Horgan
(Appointed 29 November 2019)
Clelia Mountford
(Appointed 29 November 2019)
Jeremy Rainbird
(Appointed 29 November 2019)
Rebecca Parkinson
(Appointed 29 November 2019)
Jacqueline Sidey
(Appointed 29 November 2019)
Company number
12340393
Registered office
202 Blackfriars Road
London
SE1 8NJ
Merman-Frank Limited
Contents
Page
Directors' report
1 - 2
Profit and loss account
3
Balance sheet
4
Notes to the financial statements
5 - 10
Merman-Frank Limited
Directors' report
For the period ended 30 June 2020
Page 1

The directors present their report and financial statements for the period ended 30 June 2020.

 

The company was incorporated on 29 November 2019 and began trading on the same day

Principal activities

The principal activity of the company was that of television programme production.

Directors

The directors who held office during the period and up to the date of signature of the financial statements were as follows:

Sharon Horgan
(Appointed 29 November 2019)
Clelia Mountford
(Appointed 29 November 2019)
Jeremy Rainbird
(Appointed 29 November 2019)
Rebecca Parkinson
(Appointed 29 November 2019)
Jacqueline Sidey
(Appointed 29 November 2019)
Statement of directors' responsibilities

The directors are responsible for preparing the report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

  • select suitable accounting policies and then apply them consistently;

  • make judgements and accounting estimates that are reasonable and prudent;

  • prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.

Merman-Frank Limited
Directors' report (continued)
For the period ended 30 June 2020
Page 2
On behalf of the board
Jacqueline Sidey
Director
25 March 2022
Merman-Frank Limited
Profit and loss account
For the period ended 30 June 2020
Page 3
Period
ended
30 June
2020
Notes
£
Turnover
2
2,203,177
Cost of sales
(2,783,760)
Gross (loss)/profit
(580,583)
Administrative expenses
(12,500)
Other operating income
122,744
Loss before taxation
(470,339)
Tax on loss
5
470,339
Profit for the financial period
-
0
Merman-Frank Limited
Balance sheet
As at 30 June 2020
Page 4
2020
Notes
£
£
Current assets
Debtors
6
641,175
Cash at bank and in hand
17,762
658,937
Creditors: amounts falling due within one year
7
(658,936)
Net current assets
1
Capital and reserves
Called up share capital
8
1

For the financial period 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 period in question in accordance with section 476.

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

The financial statements were approved by the board of directors and authorised for issue on 25 March 2022 and are signed on its behalf by:
Jacqueline Sidey
Director
Company Registration No. 12340393
Merman-Frank Limited
Notes to the financial statements
For the period ended 30 June 2020
Page 5
1
Accounting policies
Company information

Merman-Frank Limited is a private company limited by shares incorporated in England and Wales. The registered office is 202 Blackfriars Road, London, SE1 8NJ.

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.

1.2
Reporting period

The current reporting period of accounts has been shortened by the directors in order to align the accounting period appropriately with the stage of production of the television programme.

1.3
Turnover

In respect of long-term contracts for ongoing services, turnover represents the value of work done in the period, including estimates for amounts not invoiced. Value of work done in respect of long-term contracts and contracts for ongoing services is determined by reference to the stage of completion.

 

The "percentage of completion method" is used to determine the appropriate amount to recognise in a given period. The stage of completion is measured by the proportion of contract costs incurred for work performed to date compared to the estimated total contract costs. Costs incurred in the period in connection with future activity on a contract are excluded from contract costs in determining the stage of completion. These costs are presented as stocks, prepayments or other assets depending on their nature, and provided it is probable they will be recovered.

1.4
Cash and cash equivalents

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.

Merman-Frank Limited
Notes to the financial statements (continued)
For the period ended 30 June 2020
1
Accounting policies (continued)
Page 6
1.5
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, 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.

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.

1.6
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.

1.7
Taxation

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

Merman-Frank Limited
Notes to the financial statements (continued)
For the period ended 30 June 2020
1
Accounting policies (continued)
Page 7
Current tax

The tax currently receivable is based on relievable losses arising as the result of high-end television tax relief legislation. Relievable losses differ from net losses as reported in the profit and loss account because they include an additional deduction relating to qualifying production expenditure and exclude items of income or expense that are deductible in other years, as well as items that are never taxable or deductible. The company's tax position is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

1.8
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

1.9
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 are included in the profit and loss account for the period.

2
Turnover and other revenue
2020
£
Turnover analysed by class of business
Sale of rights
2,203,177
2020
£
Other significant revenue
Grants received
122,744
2020
£
Turnover analysed by geographical market
United Kingdom
2,203,177
Merman-Frank Limited
Notes to the financial statements (continued)
For the period ended 30 June 2020
Page 8
3
Government grants

Government grant in the period relates to income received during the period from the Government under the Job Retention Scheme. It has been recognised under the accruals model in relation to furlough costs for payroll staff in the period to 30 June 2020.

4
Employees

The average monthly number of persons (including directors) employed by the company during the period was 30.

5
Taxation
2020
£
Current tax
UK corporation tax on profits for the current period
(470,339)

The actual credit for the period can be reconciled to the expected credit for the period based on the profit or loss and the standard rate of tax as follows:

2020
£
Loss before taxation
(470,339)
Expected tax credit based on the standard rate of corporation tax in the UK of 19.00%
(89,364)
Enhanced losses arising from the HETV tax credit
(372,451)
Difference between the rate of corporation tax and the rate of relief under the HETV tax credit
(112,881)
Losses carried forward
104,357
Taxation credit for the period
(470,339)
Merman-Frank Limited
Notes to the financial statements (continued)
For the period ended 30 June 2020
Page 9
6
Debtors
2020
Amounts falling due within one year:
£
Corporation tax recoverable
470,339
Amounts owed by group undertakings
162,815
Other debtors
8,021
641,175
7
Creditors: amounts falling due within one year
2020
£
Trade creditors
159,134
Amounts owed to group undertakings
169,227
Taxation and social security
89,532
Other creditors
241,043
658,936
8
Called up share capital
2020
£
Ordinary share capital
Issued and fully paid
1 Ordinary share of £1 each
1
9
Charges

Coutts & Co hold a fixed charge, floating charge and negative pledge over all right, title and interest in the series owned by the company in respect of the obligation the company has for producing the series.

 

Coutts & Company hold a fixed charge, floating charge and negative pledge over all right, title and interest in the series owned by the company in respect of the obligation the company has for producing the series. They also have assignment of the benefit of all of the revenues relating to the series.

Merman-Frank Limited
Notes to the financial statements (continued)
For the period ended 30 June 2020
Page 10
10
Related party transactions

The company has taken advantage of the exemption under paragraph 33.1a of FRS 102 from disclosing transactions entered into between two or more members of a group, where any subsidiary undertaking which is a party to the transaction is wholly owned by a member of that group.

11
Parent company

As of the reporting date, the company is a wholly owned subsidiary of Merman Television Limited, a company registered in England and Wales.

2020-06-302019-11-29falseCCH SoftwareCCH Accounts Production 2021.300Sharon HorganClelia MountfordJeremy RainbirdRebecca ParkinsonJacqueline Sidey123403932019-11-292020-06-3012340393bus:Director12019-11-292020-06-3012340393bus:Director22019-11-292020-06-3012340393bus:Director32019-11-292020-06-3012340393bus:Director42019-11-292020-06-3012340393bus:Director52019-11-292020-06-3012340393bus:RegisteredOffice2019-11-292020-06-30123403932020-06-3012340393core:CurrentFinancialInstrumentscore:WithinOneYear2020-06-3012340393core:CurrentFinancialInstruments2020-06-3012340393core:ShareCapital2020-06-3012340393core:UKTax2019-11-292020-06-301234039312019-11-292020-06-301234039322019-11-292020-06-301234039332019-11-292020-06-3012340393core:WithinOneYear2020-06-3012340393bus:PrivateLimitedCompanyLtd2019-11-292020-06-3012340393bus:FRS1022019-11-292020-06-3012340393bus:AuditExempt-NoAccountantsReport2019-11-292020-06-3012340393bus:FullAccounts2019-11-292020-06-30xbrli:purexbrli:sharesiso4217:GBP