FUDGE_ANIMATION_STUDIOS_L - Accounts

Company registration number 09164755 (England and Wales)
FUDGE ANIMATION STUDIOS LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 JULY 2022
PAGES FOR FILING WITH REGISTRAR
The Courtyard
Shoreham Road
Upper Beeding
Steyning
West Sussex
BN44 3TN
FUDGE ANIMATION STUDIOS LTD
CONTENTS
Page
Company information
1
Balance sheet
2 - 3
Notes to the financial statements
4 - 10
FUDGE ANIMATION STUDIOS LTD
COMPANY INFORMATION
- 1 -
Directors
Mr D Weaver
Mr JJH Hill
Company number
09164755
Registered office
Watchmoor Park
Arena Business Centres
Riverside Way
Camberley
Berkshire
UK
GU15 3YL
Accountants
TC Group
The Courtyard
Shoreham Road
Upper Beeding
Steyning
West Sussex
BN44 3TN
FUDGE ANIMATION STUDIOS LTD
BALANCE SHEET
AS AT 31 JULY 2022
31 July 2022
- 2 -
2022
2021
Notes
£
£
£
£
Fixed assets
Intangible assets
3
17,622
-
0
Tangible assets
4
4,668
10,163
22,290
10,163
Current assets
Debtors
5
361,576
290,856
Cash at bank and in hand
10,803
35,161
372,379
326,017
Creditors: amounts falling due within one year
6
(209,707)
(197,497)
Net current assets
162,672
128,520
Total assets less current liabilities
184,962
138,683
Creditors: amounts falling due after more than one year
7
(183,474)
(138,000)
Provisions for liabilities
(1,123)
-
0
Net assets
365
683
Capital and reserves
Called up share capital
9
100
100
Profit and loss reserves
265
583
Total equity
365
683
FUDGE ANIMATION STUDIOS LTD
BALANCE SHEET (CONTINUED)
AS AT 31 JULY 2022
31 July 2022
- 3 -

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 July 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.

The financial statements were approved by the board of directors and authorised for issue on 22 August 2023 and are signed on its behalf by:
Mr JJH Hill
Director
Company Registration No. 09164755
FUDGE ANIMATION STUDIOS LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2022
- 4 -
1
Accounting policies
Company information

Fudge Animation Studios Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Watchmoor Park, Arena Business Centres, Riverside Way, Camberley, Berkshire, UK, GU15 3YL.

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

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

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.

1.4
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation 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:

Software
10% Straight Line
1.5
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.

FUDGE ANIMATION STUDIOS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
1
Accounting policies
(Continued)
- 5 -

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:

Fixtures & fittings
Over 4 years
Computer Equipment
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.

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.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.7
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.

FUDGE ANIMATION STUDIOS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
1
Accounting policies
(Continued)
- 6 -
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.

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
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.

FUDGE ANIMATION STUDIOS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
1
Accounting policies
(Continued)
- 7 -
1.11
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.

1.12
Retirement benefits

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

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
Employees

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

2022
2021
Number
Number
Total
10
9
FUDGE ANIMATION STUDIOS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
- 8 -
3
Intangible fixed assets
Other
£
Cost
At 1 August 2021
-
0
Additions
19,580
At 31 July 2022
19,580
Amortisation and impairment
At 1 August 2021
-
0
Amortisation charged for the year
1,958
At 31 July 2022
1,958
Carrying amount
At 31 July 2022
17,622
At 31 July 2021
-
0
4
Tangible fixed assets
Fixtures & fittings
Computer Equipment
Total
£
£
£
Cost
At 1 August 2021 and 31 July 2022
2,041
25,732
27,773
Depreciation and impairment
At 1 August 2021
1,286
16,324
17,610
Depreciation charged in the year
189
5,306
5,495
At 31 July 2022
1,475
21,630
23,105
Carrying amount
At 31 July 2022
566
4,102
4,668
At 31 July 2021
755
9,408
10,163
FUDGE ANIMATION STUDIOS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
- 9 -
5
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
143,868
275,054
Corporation tax recoverable
-
0
2,110
Other debtors
217,708
13,692
361,576
290,856
6
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans and overdrafts
94,615
55,154
Trade creditors
4,850
7,532
Corporation tax
31,468
23,415
Other taxation and social security
49,587
88,166
Other creditors
29,187
23,230
209,707
197,497
7
Creditors: amounts falling due after more than one year
2022
2021
£
£
Bank loans and overdrafts
102,000
138,000
Other creditors
81,474
-
0
183,474
138,000
8
Fixed and floating charges

HSBC UK Bank Plc hold a fixed and floating charge over the assets of the business.

 

TVB Loan Management Limited hold a fixed and floating charge over any freehold or leasehold property which the company owns, plant and machinery, deposit balances, investments, uncalled capital, rights to intellectual property and goodwill.

FUDGE ANIMATION STUDIOS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
- 10 -
9
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Ordinary shares of £1 each
100
100
100
100
10
Directors' transactions

Included within Other debtors are loans to the directors of £40,508 (2021: £6,492). The loans are interest bearing 2.25% and repayable on demand.

2022-07-312021-08-01false22 August 2023CCH SoftwareCCH Accounts Production 2023.200No description of principal activityMr D WeaverMr JJH Hill091647552021-08-012022-07-3109164755bus:Director12021-08-012022-07-3109164755bus:Director22021-08-012022-07-3109164755bus:RegisteredOffice2021-08-012022-07-31091647552022-07-31091647552021-07-3109164755core:IntangibleAssetsOtherThanGoodwill2022-07-3109164755core:IntangibleAssetsOtherThanGoodwill2021-07-3109164755core:FurnitureFittings2022-07-3109164755core:ComputerEquipment2022-07-3109164755core:FurnitureFittings2021-07-3109164755core:ComputerEquipment2021-07-3109164755core:CurrentFinancialInstrumentscore:WithinOneYear2022-07-3109164755core:CurrentFinancialInstrumentscore:WithinOneYear2021-07-3109164755core:Non-currentFinancialInstrumentscore:AfterOneYear2022-07-3109164755core:Non-currentFinancialInstrumentscore:AfterOneYear2021-07-3109164755core:CurrentFinancialInstruments2022-07-3109164755core:CurrentFinancialInstruments2021-07-3109164755core:Non-currentFinancialInstruments2022-07-3109164755core:Non-currentFinancialInstruments2021-07-3109164755core:ShareCapital2022-07-3109164755core:ShareCapital2021-07-3109164755core:RetainedEarningsAccumulatedLosses2022-07-3109164755core:RetainedEarningsAccumulatedLosses2021-07-3109164755core:IntangibleAssetsOtherThanGoodwill2021-08-012022-07-3109164755core:ComputerSoftware2021-08-012022-07-3109164755core:FurnitureFittings2021-08-012022-07-3109164755core:ComputerEquipment2021-08-012022-07-31091647552020-08-012021-07-3109164755core:IntangibleAssetsOtherThanGoodwill2021-07-3109164755core:FurnitureFittings2021-07-3109164755core:ComputerEquipment2021-07-31091647552021-07-3109164755core:WithinOneYear2022-07-3109164755core:WithinOneYear2021-07-3109164755bus:PrivateLimitedCompanyLtd2021-08-012022-07-3109164755bus:SmallCompaniesRegimeForAccounts2021-08-012022-07-3109164755bus:FRS1022021-08-012022-07-3109164755bus:AuditExemptWithAccountantsReport2021-08-012022-07-3109164755bus:FullAccounts2021-08-012022-07-31xbrli:purexbrli:sharesiso4217:GBP