MEDIAWORKS_LEEDS_LIMITED - Accounts


Company registration number 12377703 (England and Wales)
MEDIAWORKS LEEDS LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
PAGES FOR FILING WITH REGISTRAR
MEDIAWORKS LEEDS LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 9
MEDIAWORKS LEEDS LIMITED
BALANCE SHEET
AS AT
31 MARCH 2023
31 March 2023
- 1 -
2023
2022
Notes
£
£
£
£
Fixed assets
Intangible assets
4
1,356
3,160
Tangible assets
5
104,502
17,803
105,858
20,963
Current assets
Debtors
6
671,033
380,088
Cash at bank and in hand
134,025
124,675
805,058
504,763
Creditors: amounts falling due within one year
7
(1,021,034)
(712,174)
Net current liabilities
(215,976)
(207,411)
Total assets less current liabilities
(110,118)
(186,448)
Provisions for liabilities
(12,299)
(4,735)
Net liabilities
(122,417)
(191,183)
Capital and reserves
Called up share capital
8
100
100
Profit and loss reserves
(122,517)
(191,283)
Total equity
(122,417)
(191,183)

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:
B C Jacobson
Director
Company registration number 12377703 (England and Wales)
MEDIAWORKS LEEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
- 2 -
1
Accounting policies
Company information

Mediaworks Leeds Limited is a private company limited by shares incorporated in England and Wales. The registered office is Floor 2 Honeycomb, The Watermark, Gateshead, Tyne And Wear, NE11 9SZ.

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. The principal accounting policies adopted are set out below.

1.2
Going concern

The financial statements have been prepared on the going concern basis. The directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future, aided by the continued support of the group headed by Mediaworks Holdings Ltd.true

The group financial statements have been prepared on the going concern basis. The group's forecasts and projections for the next twelve months show that the group should have sufficient headroom from these facilities to be able to continue in operation existence for that period, taking into account reasonable possible changes in trading performance and the potential impact on the business of possible future scenarios arising from the increases in inflation and the impact of these increases on the wider economy.

 

Although the forecast prepared, taking account of the matters above, supports the ability of the group to remain a going concern and to be able to trade and meet it debts as they fall due, the full impact of increasing inflation and interest rates on the wider community and the underlying trading assumptions used in forecasting are extremely judgmental and difficult to predict and could be subject to significant variation.

 

However, based on the factors set out above, the directors believe that there is no material uncertainty in relation to going concern and that the group has adequate financial resources to continue on a going concern basis.

 

The directors of Mediaworks Holdings Ltd have confirmed that it will provide the support to allow the company to continue as a going concern for at least twelve months from date of approval of these financial statements. As such the financial statements have been prepared on a going concern basis.

1.3
Turnover

Turnover comprises the fair value of the consideration received or receivable for the provision of services in the ordinary course of the company’s activities. Turnover is shown net of value added tax, returns, rebates and discounts.

 

Project based revenue is recognised in the period in which the services are provided in accordance with the stage of completion of the contract.

 

Recurring revenue is recognised each month over the period of the contract.

 

The company recognises revenue when the amount of revenue can be reliably measured, it is probable that future economic benefits will flow to the entity and specific criteria have been met for each of the company’s activities.

MEDIAWORKS LEEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 3 -
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
3 years
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:

Property improvements
10 years
Fixtures and fittings
8 years
Computers
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).

1.7
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.

MEDIAWORKS LEEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 4 -
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.

1.8
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.

1.9
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.

MEDIAWORKS LEEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 5 -
1.10
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, if considered material to the financial statements.

 

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.

1.11
Retirement benefits

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

1.12
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.

2
Employees

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

2023
2022
Number
Number
Total
25
21
3
Taxation
2023
2022
£
£
Current tax
UK corporation tax on profits for the current period
-
0
1,913
Deferred tax
Origination and reversal of timing differences
7,564
-
0
Total tax charge
7,564
1,913
MEDIAWORKS LEEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 6 -
4
Intangible fixed assets
Software
£
Cost
At 1 April 2022 and 31 March 2023
5,410
Amortisation and impairment
At 1 April 2022
2,250
Amortisation charged for the year
1,804
At 31 March 2023
4,054
Carrying amount
At 31 March 2023
1,356
At 31 March 2022
3,160
5
Tangible fixed assets
Property improvements
Fixtures and fittings
Computers
Total
£
£
£
£
Cost
At 1 April 2022
-
0
1,950
25,605
27,555
Additions
51,943
28,542
25,434
105,919
Disposals
-
0
-
0
(2,113)
(2,113)
At 31 March 2023
51,943
30,492
48,926
131,361
Depreciation and impairment
At 1 April 2022
-
0
20
9,732
9,752
Depreciation charged in the year
4,864
2,964
10,431
18,259
Eliminated in respect of disposals
-
0
-
0
(1,152)
(1,152)
At 31 March 2023
4,864
2,984
19,011
26,859
Carrying amount
At 31 March 2023
47,079
27,508
29,915
104,502
At 31 March 2022
-
0
1,930
15,873
17,803
6
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
603,528
344,231
Amounts owed by group undertakings
14,402
9,341
Other debtors
53,103
26,516
671,033
380,088
MEDIAWORKS LEEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 7 -
7
Creditors: amounts falling due within one year
2023
2022
£
£
Trade creditors
26,907
10,402
Amounts owed to group undertakings
290,705
482,031
Taxation and social security
176,814
91,851
Other creditors
526,608
127,890
1,021,034
712,174
8
Called up share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 1p each
10,000
10,000
100
100
9
Financial commitments, guarantees and contingent liabilities

Yorkshire Bank hold a fixed and floating charge over the assets of the company along with a cross guarantee with Mediaworks Holdings and group companies, securing the group's borrowings.

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:

2023
2022
£
£
Within one year
84,700
-
0
Between two and five years
84,700
-
0
169,400
-
0
MEDIAWORKS LEEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 8 -
11
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Sales
Sales
Purchases
Purchases
2023
2022
2023
2022
£
£
£
£
Entities with control, joint control or significant influence over the company
100,348
22,331
297,415
175,237
Management charges
2023
2022
£
£
Entities with control, joint control or significant influence over the company
87,602
55,488
2023
2022
Amounts due to related parties
£
£
Entities with control, joint control or significant influence over the company
290,705
491,297

The following amounts were outstanding at the reporting end date:

2023
2022
Amounts due from related parties
£
£
Entities with control, joint control or significant influence over the company
14,402
75
12
Parent company

The company's ultimate parent undertaking is Mediaworks Holdings Limited, a company incorporated in England & Wales and its registered office is Floor 2 Honeycomb, The Watermark, Gateshead, England, NE11 9SZ.

B C Jacobson is the controlling party by virtue of his interest in the issued share capital of the parent company.

MEDIAWORKS LEEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 9 -
13
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:
Paul Gainford
Statutory Auditor:
Sumer Auditco Limited
2023-03-312022-04-01false29 September 2023CCH SoftwareCCH Accounts Production 2023.200No description of principal activityThis audit opinion is unqualifiedM RutherfordB C JacobsonM Rutherford123777032022-04-012023-03-31123777032023-03-31123777032022-03-3112377703core:ComputerSoftware2023-03-3112377703core:ComputerSoftware2022-03-3112377703core:LeaseholdImprovements2023-03-3112377703core:FurnitureFittings2023-03-3112377703core:ComputerEquipment2023-03-3112377703core:LeaseholdImprovements2022-03-3112377703core:FurnitureFittings2022-03-3112377703core:ComputerEquipment2022-03-3112377703core:CurrentFinancialInstrumentscore:WithinOneYear2023-03-3112377703core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3112377703core:CurrentFinancialInstruments2023-03-3112377703core:CurrentFinancialInstruments2022-03-3112377703core:ShareCapital2023-03-3112377703core:ShareCapital2022-03-3112377703core:RetainedEarningsAccumulatedLosses2023-03-3112377703core:RetainedEarningsAccumulatedLosses2022-03-3112377703bus:Director12022-04-012023-03-3112377703bus:Director22022-04-012023-03-3112377703core:IntangibleAssetsOtherThanGoodwill2022-04-012023-03-3112377703core:ComputerSoftware2022-04-012023-03-3112377703core:LeaseholdImprovements2022-04-012023-03-3112377703core:FurnitureFittings2022-04-012023-03-3112377703core:ComputerEquipment2022-04-012023-03-31123777032021-04-012022-03-3112377703core:UKTax2022-04-012023-03-3112377703core:UKTax2021-04-012022-03-3112377703core:ComputerSoftware2022-03-3112377703core:LeaseholdImprovements2022-03-3112377703core:FurnitureFittings2022-03-3112377703core:ComputerEquipment2022-03-31123777032022-03-3112377703core:WithinOneYear2023-03-3112377703core:WithinOneYear2022-03-3112377703core:BetweenTwoFiveYears2023-03-3112377703core:BetweenTwoFiveYears2022-03-3112377703core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchaseGoods2022-04-012023-03-3112377703core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchaseGoods2021-04-012022-03-3112377703core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity2023-03-3112377703bus:PrivateLimitedCompanyLtd2022-04-012023-03-3112377703bus:SmallCompaniesRegimeForAccounts2022-04-012023-03-3112377703bus:FRS1022022-04-012023-03-3112377703bus:Audited2022-04-012023-03-3112377703bus:CompanySecretary12022-04-012023-03-3112377703bus:FullAccounts2022-04-012023-03-31xbrli:purexbrli:sharesiso4217:GBP