SMART_OUTDOOR_MEDIA_LIMIT - Accounts


Company Registration No. SC385980 (Scotland)
SMART OUTDOOR MEDIA LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR TO 31 JANUARY 2022
PAGES FOR FILING WITH REGISTRAR
SMART OUTDOOR MEDIA LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
SMART OUTDOOR MEDIA LIMITED
BALANCE SHEET
AS AT
31 JANUARY 2022
31 January 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
4
537,293
322,293
Investments
5
50
-
0
537,343
322,293
Current assets
Stocks
330,050
158,793
Debtors
6
1,063,326
265,751
Cash at bank and in hand
29,556
53,409
1,422,932
477,953
Creditors: amounts falling due within one year
7
(1,898,675)
(532,107)
Net current liabilities
(475,743)
(54,154)
Total assets less current liabilities
61,600
268,139
Creditors: amounts falling due after more than one year
8
(398,331)
(331,863)
Net liabilities
(336,731)
(63,724)
Capital and reserves
Called up share capital
9
300
300
Profit and loss reserves
(337,031)
(64,024)
Total equity
(336,731)
(63,724)

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 31 January 2022 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.

SMART OUTDOOR MEDIA LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 JANUARY 2022
31 January 2022
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 29 March 2023 and are signed on its behalf by:
Mr I C Catterall
Director
Company Registration No. SC385980
SMART OUTDOOR MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2022
- 3 -
1
Accounting policies
Company information

Smart Outdoor Media Limited is a private company limited by shares incorporated in Scotland. The registered office is Exchange Place, 3 Semple Street, Edinburgh, United Kingdom, EH3 8BL.

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
Going concern

For the past two years the company has made trading losses, after being impacted by the emergence of COVID-19 in 2020. As a result of these losses the company had net current liabilities of £475,473 at the balance sheet date.

 

Since the balance sheet date, the company has returned to a profitable position and these profits are projected to continue for the foreseeable future. The directors engaged an independent third party to prepare detailed financial forecasts for this company. The directors have reviewed these forecasts and considered the impact of the current environment on the business for the next 12 months from the approval of the balance sheet date and concluded the business will generate sufficient profit, cash surpluses, and have access to sufficient financial resources to enable it to continue to trade for the foreseeable future and meet its debts as they fall due. As such, the financial statements have been prepared on a going concern basis.

 

 

 

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

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.

SMART OUTDOOR MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
1
Accounting policies
(Continued)
- 4 -

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 equipment
25% Reducing balance
Fixtures and fittings
25% Reducing balance
Motor vehicles
25% Reducing balance

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.

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.

1.6
Impairment of fixed assets

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

1.7
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

1.8
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.

1.9
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.

SMART OUTDOOR MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
1
Accounting policies
(Continued)
- 5 -
Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

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.

1.10
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.

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.

1.11
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

SMART OUTDOOR MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
1
Accounting policies
(Continued)
- 6 -
1.12
Leases

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

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.13
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.

 

Government grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.

1.14
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
Employees

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

2022
2021
Number
Number
Total
18
13
SMART OUTDOOR MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
- 7 -
4
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
Cost
At 1 February 2021
395,916
24,265
87,807
507,988
Additions
426,275
6,715
15,000
447,990
Disposals
(50,000)
-
0
(29,500)
(79,500)
At 31 January 2022
772,191
30,980
73,307
876,478
Depreciation and impairment
At 1 February 2021
141,428
13,270
30,997
185,695
Depreciation charged in the year
149,925
3,329
11,038
164,292
Eliminated in respect of disposals
(8,958)
-
0
(1,844)
(10,802)
At 31 January 2022
282,395
16,599
40,191
339,185
Carrying amount
At 31 January 2022
489,796
14,381
33,116
537,293
At 31 January 2021
254,488
10,995
56,810
322,293
5
Fixed asset investments
2022
2021
£
£
Other investments other than loans
50
-
0
Movements in fixed asset investments
Investments
£
Cost or valuation
At 1 February 2021
-
Additions
50
At 31 January 2022
50
Carrying amount
At 31 January 2022
50
At 31 January 2021
-
SMART OUTDOOR MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
- 8 -
6
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
839,406
160,341
Amounts owed by group undertakings
81,403
-
0
Other debtors
142,517
105,410
1,063,326
265,751
7
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans
139,487
18,550
Obligations under finance leases
42,955
23,078
Trade creditors
1,232,439
206,599
Amounts owed to group undertakings
4,054
-
0
Taxation and social security
143,651
166,057
Other creditors
73,767
97,295
Accruals and deferred income
262,322
20,528
1,898,675
532,107

Included in other creditors is a directors loan for £73,667 (2021: £93,295). The directors agree not to remove this money to the detriment of the company

Amounts included within hire purchase are secured against the assets financed

 

The bank loans are secured with a fixed and floating charge over the assets of the company

8
Creditors: amounts falling due after more than one year
2022
2021
Notes
£
£
Bank loans and overdrafts
398,331
266,429
Obligations under finance leases
-
0
65,434
398,331
331,863

Amounts included within hire purchase are secured against the assets financed

 

The bank loans are secured with a fixed and floating charge over the assets of the company

SMART OUTDOOR MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
- 9 -
9
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
300
300
300
300
10
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2022
2021
£
£
24,996
27,945
11
Directors' transactions

Dividends totalling £0 (2021 - £0) were paid in the year in respect of shares held by the company's directors.

Description
% Rate
Opening balance
Amounts advanced
Closing balance
£
£
£
Directors Loan
-
(8,074)
27,785
19,711
(8,074)
27,785
19,711

The company has entered into guarantees for its directors as follows:

 

There is a fixed and floating charge on the assets of the company, by Hillhouse Estates Limited for £650,000. Smart Outdoor Media Limited has guaranteed this sum which is due to Hillside Estates Limited by Smart Sanitiser Limited which shares the following directors with Smart Outdoor Media Limited: A. Catterall, I Catterall, M Catterall and G Thompson.

2022-01-312021-02-01false29 March 2023CCH SoftwareCCH Accounts Production 2022.300No description of principal activityMrs A G CatterallMr I C CatterallMr M C CatterallMrs G Thompson2023-03-29SC3859802021-02-012022-01-31SC3859802022-01-31SC3859802021-01-31SC385980core:PlantMachinery2022-01-31SC385980core:FurnitureFittings2022-01-31SC385980core:MotorVehicles2022-01-31SC385980core:PlantMachinery2021-01-31SC385980core:FurnitureFittings2021-01-31SC385980core:MotorVehicles2021-01-31SC385980core:CurrentFinancialInstrumentscore:WithinOneYear2022-01-31SC385980core:CurrentFinancialInstrumentscore:WithinOneYear2021-01-31SC385980core:Non-currentFinancialInstrumentscore:AfterOneYear2022-01-31SC385980core:Non-currentFinancialInstrumentscore:AfterOneYear2021-01-31SC385980core:CurrentFinancialInstruments2022-01-31SC385980core:CurrentFinancialInstruments2021-01-31SC385980core:Non-currentFinancialInstruments2022-01-31SC385980core:Non-currentFinancialInstruments2021-01-31SC385980core:ShareCapital2022-01-31SC385980core:ShareCapital2021-01-31SC385980core:RetainedEarningsAccumulatedLosses2022-01-31SC385980core:RetainedEarningsAccumulatedLosses2021-01-31SC385980bus:Director22021-02-012022-01-31SC385980core:PlantMachinery2021-02-012022-01-31SC385980core:FurnitureFittings2021-02-012022-01-31SC385980core:MotorVehicles2021-02-012022-01-31SC3859802020-02-012021-01-31SC385980core:PlantMachinery2021-01-31SC385980core:FurnitureFittings2021-01-31SC385980core:MotorVehicles2021-01-31SC3859802021-01-31SC385980core:WithinOneYear2022-01-31SC385980core:WithinOneYear2021-01-31SC385980bus:PrivateLimitedCompanyLtd2021-02-012022-01-31SC385980bus:SmallCompaniesRegimeForAccounts2021-02-012022-01-31SC385980bus:FRS1022021-02-012022-01-31SC385980bus:AuditExemptWithAccountantsReport2021-02-012022-01-31SC385980bus:Director12021-02-012022-01-31SC385980bus:Director32021-02-012022-01-31SC385980bus:Director42021-02-012022-01-31SC385980bus:FullAccounts2021-02-012022-01-31xbrli:purexbrli:sharesiso4217:GBP