MAVERICK_MEDIA_LIMITED - Accounts


Company registration number 03068959 (England and Wales)
MAVERICK MEDIA LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
PAGES FOR FILING WITH REGISTRAR
MAVERICK MEDIA LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 7
MAVERICK MEDIA LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2022
31 December 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Intangible assets
4
44,828
-
0
Tangible assets
5
326,833
115,750
371,661
115,750
Current assets
Debtors
6
3,775,984
867,277
Cash at bank and in hand
1,732,396
3,594,852
5,508,380
4,462,129
Creditors: amounts falling due within one year
7
(1,234,149)
(670,220)
Net current assets
4,274,231
3,791,909
Net assets
4,645,892
3,907,659
Capital and reserves
Called up share capital
8
100
100
Profit and loss reserves
4,645,792
3,907,559
Total equity
4,645,892
3,907,659

The notes on pages 2 to 7 form part of these financial statements.

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

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 29 September 2023 and are signed on its behalf by:
Mr J Hauck
Director
Company Registration No. 03068959
MAVERICK MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 2 -
1
Accounting policies
Company information

Maverick Media Limited is a private company limited by shares incorporated in England and Wales. The registered office is 4th Floor, 110 High Holborn, London, WC1V 6JS.

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 £. Please note that the ultimate parent company, Keywords Studios PLC, report in Euro (€).

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

At 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.true

1.3
Turnover

Fee income represents revenue earned under a wide variety of contracts to provide professional services. Revenue is recognised as earned when, as to that, the firm obtains the right to consideration in exchange for its performance under these contracts. It is measured at the fair value to the right to consideration, which represents amounts chargeable to clients, including expenses and disbursements but excluding VAT.

 

Revenue is generally recognised as contract activity progresses so that for incomplete contracts it reflects the partial performance of the contractual obligations. For such contracts, the amount of revenue reflects the accrual of the right to consideration by reference to the value of work performed. Revenue not billed to clients is included in debtors and payments on account in excess of the relevant amount of revenue are included within creditors.

 

Fee income that is contingent on events outside the control of the firm is recognised when the contingent event occurs.

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
33.3% straight line
MAVERICK MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 3 -
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.

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:

Leasehold improvements
Over the life of the lease
Fixtures and fittings
10% straight line (comparative period 25% straight line)
Computers
33.3% straight line

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.

On acquisition of the company by Keywords UK Holdings Limited, the company changed its depreciation policies on tangible fixed assets, as disclosed above, in order to bring accounting policies in line with the rest of the group.

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.

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.

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.

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. 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.

MAVERICK MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 4 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans and loans from fellow group companies, 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.

1.9
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 current tax charge and deferred tax.

Current tax

The current tax charge 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 is provided in full on timing differences which result in an obligation at the balance sheet date to pay more tax, or a right to pay less tax, at a future date, at rates expected to apply when they crystallise based on current tax rates and law.

 

The carrying amount of deferred tax assets is reviewed at the end of each reporting period 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.

 

Timing differences arise from the inclusion of items of income and expenditure in taxation computations in periods different from those which they are included in financial statements.

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
Share-based payments

For cash-settled share-based payments, a liability is recognised for the goods and services acquired, measured initially at the fair value of the liability. At the balance sheet date until the liability is settled, and at the date of settlement, the fair value of the liability is remeasured, with any changes in fair value recognised in profit or loss for the year.

MAVERICK MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 5 -
1.14
Leases

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.

1.15
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
Auditor's remuneration
2022
2021
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
5,167
4,287
3
Employees

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

2022
2021
Number
Number
Total
40
27
4
Intangible fixed assets
Other
£
Cost
At 1 January 2022
-
0
Additions
44,828
At 31 December 2022
44,828
Amortisation and impairment
At 1 January 2022 and 31 December 2022
-
0
Carrying amount
At 31 December 2022
44,828
At 31 December 2021
-
0
MAVERICK MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 6 -
5
Tangible fixed assets
Leasehold improvements
Fixtures and fittings
Computers
Total
£
£
£
£
Cost
At 1 January 2022
-
0
26,414
177,322
203,736
Additions
198,706
25,443
34,401
258,550
Disposals
-
0
(430)
(9,579)
(10,009)
At 31 December 2022
198,706
51,427
202,144
452,277
Depreciation and impairment
At 1 January 2022
-
0
3,456
84,530
87,986
Depreciation charged in the year
-
0
3,044
44,423
47,467
Eliminated in respect of disposals
-
0
(430)
(9,579)
(10,009)
At 31 December 2022
-
0
6,070
119,374
125,444
Carrying amount
At 31 December 2022
198,706
45,357
82,770
326,833
At 31 December 2021
-
0
22,958
92,792
115,750
6
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
1,115,276
386,069
Corporation tax recoverable
-
0
233,013
Amounts owed by group undertakings
744,791
10,268
Other debtors
382,611
237,927
2,242,678
867,277
2022
2021
Amounts falling due after more than one year:
£
£
Amounts owed by group undertakings
1,509,678
-
0
Deferred tax asset
23,628
-
0
1,533,306
-
0
Total debtors
3,775,984
867,277

During the year, the company made loans to Keywords Studios Ltd, another member in the Keywords group. These are interest bearing loans at 4.5% per annum and are receivable in more than one year. The total amount receivable, including accrued interest, is included in debtors due after more than one year.

MAVERICK MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 7 -
7
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
89,421
61,111
Amounts owed to group undertakings
607,413
306,444
Corporation tax
12,072
-
0
Other taxation and social security
62,455
60,948
Deferred income
64,689
-
0
Other creditors
666
966
Accruals
397,433
240,751
1,234,149
670,220
8
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100

Each share is entitled to one vote in any circumstances.

9
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

Senior Statutory Auditor:
Stephen McCallion
Statutory Auditor:
BDO Statutory Audit Firm
10
Related party transactions

As a wholly owned subsidiary undertaking of Keywords Studios PLC, the company has taken advantage of the exemption under Financial Reporting Standard 102, paragraph 33.1A, not to disclose transactions with other group companies.true

11
Parent company

The immediate parent undertaking is Keywords UK Holdings Limited, a company incorporated in England & Wales, who's registered office is 4th Floor, 110 High Holborn, London, WC1V 6JS.

The ultimate parent undertaking is Keywords Studios PLC and its registered office is 4th Floor, 110 High Holborn, London, WC1V 6JS. Keywords Studios PLC heads the group for which consolidated financial statements are prepared, that include the results of the company. Copies can be obtained from the Companies House website.

2022-12-312022-01-01false29 September 2023CCH SoftwareCCH Accounts Production 2022.300No description of principal activityThis audit opinion is unqualifiedMr J HauckMr G DurantiMr F SioliMr J Maguet030689592022-01-012022-12-31030689592022-12-31030689592021-12-3103068959core:IntangibleAssetsOtherThanGoodwill2022-12-3103068959core:IntangibleAssetsOtherThanGoodwill2021-12-3103068959core:LeaseholdImprovements2022-12-3103068959core:FurnitureFittings2022-12-3103068959core:ComputerEquipment2022-12-3103068959core:LeaseholdImprovements2021-12-3103068959core:FurnitureFittings2021-12-3103068959core:ComputerEquipment2021-12-3103068959core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3103068959core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3103068959core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-3103068959core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3103068959core:CurrentFinancialInstruments2022-12-3103068959core:CurrentFinancialInstruments2021-12-3103068959core:ShareCapital2022-12-3103068959core:ShareCapital2021-12-3103068959core:RetainedEarningsAccumulatedLosses2022-12-3103068959core:RetainedEarningsAccumulatedLosses2021-12-3103068959bus:Director32022-01-012022-12-3103068959core:IntangibleAssetsOtherThanGoodwill2022-01-012022-12-3103068959core:ComputerSoftware2022-01-012022-12-3103068959core:LeaseholdImprovements2022-01-012022-12-3103068959core:FurnitureFittings2022-01-012022-12-3103068959core:ComputerEquipment2022-01-012022-12-31030689592021-01-012021-12-3103068959core:IntangibleAssetsOtherThanGoodwill2021-12-3103068959core:LeaseholdImprovements2021-12-3103068959core:FurnitureFittings2021-12-3103068959core:ComputerEquipment2021-12-31030689592021-12-3103068959core:Non-currentFinancialInstruments2022-12-3103068959core:Non-currentFinancialInstruments2021-12-3103068959core:WithinOneYear2022-12-3103068959core:WithinOneYear2021-12-3103068959core:AfterOneYear2022-12-3103068959core:AfterOneYear2021-12-3103068959bus:PrivateLimitedCompanyLtd2022-01-012022-12-3103068959bus:SmallCompaniesRegimeForAccounts2022-01-012022-12-3103068959bus:FRS1022022-01-012022-12-3103068959bus:Audited2022-01-012022-12-3103068959bus:Director12022-01-012022-12-3103068959bus:Director22022-01-012022-12-3103068959bus:Director42022-01-012022-12-3103068959bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP