Hotcam Ltd - Period Ending 2023-03-31

Hotcam Ltd - Period Ending 2023-03-31


Hotcam Ltd 03799976 false 2022-04-01 2023-03-31 2023-03-31 The principal activity of the company is that of the hire and sale of professional broadcast equipment and the provision of crew, technical management, engineering and production services Digita Accounts Production Advanced 6.30.9574.0 true true 03799976 2022-04-01 2023-03-31 03799976 2023-03-31 03799976 core:CapitalRedemptionReserve 2023-03-31 03799976 core:RetainedEarningsAccumulatedLosses 2023-03-31 03799976 core:ShareCapital 2023-03-31 03799976 core:FinanceLeases core:CurrentFinancialInstruments 2023-03-31 03799976 core:FinanceLeases core:Non-currentFinancialInstruments 2023-03-31 03799976 core:CurrentFinancialInstruments 2023-03-31 03799976 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 03799976 core:Non-currentFinancialInstruments 2023-03-31 03799976 core:Non-currentFinancialInstruments core:AfterOneYear 2023-03-31 03799976 core:ConstructionInProgressAssetsUnderConstruction 2023-03-31 03799976 core:FurnitureFittingsToolsEquipment 2023-03-31 03799976 core:MotorVehicles 2023-03-31 03799976 core:OtherPropertyPlantEquipment 2023-03-31 03799976 core:DeferredTaxation 2023-03-31 03799976 bus:SmallEntities 2022-04-01 2023-03-31 03799976 bus:AuditExemptWithAccountantsReport 2022-04-01 2023-03-31 03799976 bus:FullAccounts 2022-04-01 2023-03-31 03799976 bus:SmallCompaniesRegimeForAccounts 2022-04-01 2023-03-31 03799976 bus:RegisteredOffice 2022-04-01 2023-03-31 03799976 bus:Director1 2022-04-01 2023-03-31 03799976 bus:Director4 2022-04-01 2023-03-31 03799976 bus:Director5 2022-04-01 2023-03-31 03799976 bus:Director6 2022-04-01 2023-03-31 03799976 bus:Director7 2022-04-01 2023-03-31 03799976 bus:PrivateLimitedCompanyLtd 2022-04-01 2023-03-31 03799976 core:CapitalRedemptionReserve 2022-04-01 2023-03-31 03799976 core:RetainedEarningsAccumulatedLosses 2022-04-01 2023-03-31 03799976 core:ShareCapital 2022-04-01 2023-03-31 03799976 core:ConstructionInProgressAssetsUnderConstruction 2022-04-01 2023-03-31 03799976 core:FurnitureFittings 2022-04-01 2023-03-31 03799976 core:FurnitureFittingsToolsEquipment 2022-04-01 2023-03-31 03799976 core:MotorVehicles 2022-04-01 2023-03-31 03799976 core:OfficeEquipment 2022-04-01 2023-03-31 03799976 core:OtherPropertyPlantEquipment 2022-04-01 2023-03-31 03799976 core:PlantMachinery 2022-04-01 2023-03-31 03799976 core:DeferredTaxation 2022-04-01 2023-03-31 03799976 countries:EnglandWales 2022-04-01 2023-03-31 03799976 2022-03-31 03799976 core:CapitalRedemptionReserve 2022-03-31 03799976 core:CapitalRedemptionReserve core:PriorPeriodIncreaseDecrease 2022-03-31 03799976 core:CapitalRedemptionReserve core:RestatedAmount 2022-03-31 03799976 core:RetainedEarningsAccumulatedLosses 2022-03-31 03799976 core:RetainedEarningsAccumulatedLosses core:PriorPeriodIncreaseDecrease 2022-03-31 03799976 core:RetainedEarningsAccumulatedLosses core:RestatedAmount 2022-03-31 03799976 core:ShareCapital 2022-03-31 03799976 core:ShareCapital core:PriorPeriodIncreaseDecrease 2022-03-31 03799976 core:ShareCapital core:RestatedAmount 2022-03-31 03799976 core:ConstructionInProgressAssetsUnderConstruction 2022-03-31 03799976 core:FurnitureFittingsToolsEquipment 2022-03-31 03799976 core:MotorVehicles 2022-03-31 03799976 core:OtherPropertyPlantEquipment 2022-03-31 03799976 core:DeferredTaxation 2022-03-31 03799976 core:PriorPeriodIncreaseDecrease 2022-03-31 03799976 core:RestatedAmount 2022-03-31 03799976 2021-04-01 2022-03-31 03799976 2022-03-31 03799976 core:FinanceLeases core:CurrentFinancialInstruments 2022-03-31 03799976 core:FinanceLeases core:Non-currentFinancialInstruments 2022-03-31 03799976 core:CurrentFinancialInstruments 2022-03-31 03799976 core:CurrentFinancialInstruments core:WithinOneYear 2022-03-31 03799976 core:CurrentFinancialInstruments core:RestatedAmount 2022-03-31 03799976 core:Non-currentFinancialInstruments 2022-03-31 03799976 core:Non-currentFinancialInstruments core:AfterOneYear 2022-03-31 03799976 core:ConstructionInProgressAssetsUnderConstruction 2022-03-31 03799976 core:FurnitureFittingsToolsEquipment 2022-03-31 03799976 core:MotorVehicles 2022-03-31 03799976 core:OtherPropertyPlantEquipment 2022-03-31 03799976 core:RestatedAmount 2022-03-31 03799976 core:CapitalRedemptionReserve 2021-04-01 2022-03-31 03799976 core:RetainedEarningsAccumulatedLosses 2021-04-01 2022-03-31 03799976 core:RetainedEarningsAccumulatedLosses core:RestatedAmount 2021-04-01 2022-03-31 03799976 core:ShareCapital 2021-04-01 2022-03-31 03799976 2021-03-31 03799976 core:CapitalRedemptionReserve 2021-03-31 03799976 core:CapitalRedemptionReserve core:PriorPeriodIncreaseDecrease 2021-03-31 03799976 core:CapitalRedemptionReserve core:RestatedAmount 2021-03-31 03799976 core:RetainedEarningsAccumulatedLosses 2021-03-31 03799976 core:RetainedEarningsAccumulatedLosses core:PriorPeriodIncreaseDecrease 2021-03-31 03799976 core:RetainedEarningsAccumulatedLosses core:RestatedAmount 2021-03-31 03799976 core:ShareCapital 2021-03-31 03799976 core:ShareCapital core:PriorPeriodIncreaseDecrease 2021-03-31 03799976 core:ShareCapital core:RestatedAmount 2021-03-31 03799976 core:PriorPeriodIncreaseDecrease 2021-03-31 03799976 core:RestatedAmount 2021-03-31 iso4217:GBP xbrli:pure

Registration number: 03799976

Hotcam Ltd

Unaudited Financial Statements

for the Year Ended 31 March 2023

 
 

Hotcam Ltd

Contents

Company Information

1

Statement of Financial Position

2 to 3

Statement of Changes in Equity

4

Notes to the Unaudited Financial Statements

5 to 10

 

Hotcam Ltd

Company Information

Directors

J G Bridgford

B P H Spratt

H K Coulam

P M Green

A J Starr

Registered office

Unit 9-10 Alliance Road
Westpoint Trading Estate
London
W3 0RA

 

Hotcam Ltd

Statement of Financial Position as at 31 March 2023

Note

2023
£

(As restated)

2022
£

Fixed assets

 

Tangible assets

4

1,836,875

1,429,362

Current assets

 

Debtors

5

1,600,527

719,408

Cash at bank and in hand

 

211,905

306,670

 

1,812,432

1,026,078

Creditors: Amounts falling due within one year

6

(1,056,746)

(663,470)

Net current assets

 

755,686

362,608

Total assets less current liabilities

 

2,592,561

1,791,970

Creditors: Amounts falling due after more than one year

6

(1,021,797)

(382,506)

Provisions for liabilities

8

(315,209)

(209,442)

Net assets

 

1,255,555

1,200,022

Capital and reserves

 

Called up share capital

50

50

Capital redemption reserve

50

50

Retained earnings

1,255,455

1,199,922

Shareholders' funds

 

1,255,555

1,200,022

For the financial year ending 31 March 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006 and in accordance with FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Statement of Income and Retained Earnings has been taken.

 

Hotcam Ltd

Statement of Financial Position as at 31 March 2023

Approved and authorised by the Board on 12 October 2023 and signed on its behalf by:
 

.........................................

H K Coulam

Director

.........................................

P M Green

Director

Company registration number: 03799976

 

Hotcam Ltd

Statement of Changes in Equity for the Year Ended 31 March 2023

Share capital
£

Capital redemption reserve
£

Retained earnings
£

Total
£

At 1 April 2022

50

50

1,170,652

1,170,752

Prior period adjustment

-

-

29,270

29,270

At 1 April 2022 (As restated)

50

50

1,199,922

1,200,022

Profit for the year

-

-

55,533

55,533

At 31 March 2023

50

50

1,255,455

1,255,555

Share capital
£

Capital redemption reserve
£

Retained earnings
£

Total
£

At 1 April 2021

50

50

1,061,972

1,062,072

Prior period adjustment

-

-

87,174

87,174

At 1 April 2021 (As restated)

50

50

1,149,146

1,149,246

Profit for the year

-

-

92,176

92,176

Dividends

-

-

(41,400)

(41,400)

At 31 March 2022

50

50

1,199,922

1,200,022

 

Hotcam Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Unit 9-10 Alliance Road
Westpoint Trading Estate
London
W3 0RA

The principal activity of the company is that of the hire and sale of professional broadcast equipment and the provision of crew, technical management, engineering and production services

2

Accounting policies

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except any items disclosed in the accounting policies as being shown at fair value and are presented in sterling, which is the functional currency of the entity.

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Going concern

The company made a profit of £55,533 for the year ended 31 March 2023 and had net assets at that date of £1,255,555.

With the resources that the company has, the directors believe that the company has sufficient working capital for a period exceeding 12 months from the approval of the financial statements.

On the basis of the above, and after making enquiries, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Accordingly, the directors continue to adopt the going concern basis in preparing the financial statements.

Revenue recognition

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 sales/value added tax, returns, rebates and discounts.

The company recognises revenue from the hire of equipment and the provision of services evenly over the period to which the service relates.

 

Hotcam Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

Tax

The tax expense for the period comprises deferred tax. Tax is recognised in profit or loss, except that a charge attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant and equipment

15-40% reducing balance

Fixtures and fittings

20% straight line on cost

Office equipment

5-20% straight line on cost

Motor vehicles

25% straight line on cost

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

 

Hotcam Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the income statement over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Finance leases and hire purchase

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease. Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Statement of Financial Position as a finance lease obligation.

Lease payments are apportioned between finance costs in the Income Statement and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Assets held under hire purchase contracts are capitalised at the lesser of fair value or present value of minimum lease payments in the statement of financial position. The present value of the minimum lease payments is calculated using the interest rate implicit in the lease. A corresponding liability is recognised at the same value in the statement of financial position. The asset is then depreciated over its useful life.

The minimum lease payments are apportioned between the finance charge recognised in the income statement and the reduction of the outstanding liability using the effective interest method. The finance charge in each period is allocated so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

 

Hotcam Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

3

Staff numbers

The average number of persons employed by the company during the year, was 23 (2022 - 21). At 31 March 2023 there were 27 persons employed by the company.

4

Tangible assets

Plant and equipment
£

Furniture, fittings and equipment
 £

Office equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 April 2022 (as restated)

4,441,060

301,335

74,775

134,850

4,952,020

Additions

893,422

60,774

426

36,957

991,579

At 31 March 2023

5,334,482

362,109

75,201

171,807

5,943,599

Depreciation

At 1 April 2022

3,110,353

240,009

60,540

111,756

3,522,658

Charge for the year

542,144

16,716

3,888

21,318

584,066

At 31 March 2023

3,652,497

256,725

64,428

133,074

4,106,724

Carrying amount

At 31 March 2023

1,681,985

105,384

10,773

38,733

1,836,875

At 31 March 2022 (as restated)

1,330,707

61,326

14,235

23,094

1,429,362

5

Debtors

2023
£

(As restated)

2022
£

Trade debtors

371,744

345,590

Amounts owed by group undertakings

1,080,575

-

Other debtors

148,208

373,818

1,600,527

719,408

Other debtors includes an amount of £72,405 (2022: £Nil) receivable in greater than one year in respect of a property lease deposit.

 

Hotcam Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

6

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Bank loans and overdrafts

7

520,740

196,836

Trade creditors

 

324,153

227,333

Taxation and social security

 

49,379

123,187

Other creditors

 

162,474

116,114

 

1,056,746

663,470

Creditors: amounts falling due after more than one year

Note

2023
£

2022
£

Loans and borrowings

7

1,021,797

382,506

7

Loans and borrowings

2023
£

2022
£

Current loans and borrowings

Bank loans

40,000

40,000

Finance lease liabilities

480,740

156,836

520,740

196,836

2023
£

2022
£

Non-current loans and borrowings

Bank loans

86,668

126,667

Finance lease liabilities

935,129

255,839

1,021,797

382,506

Amounts due under finance leases are secured on the assets concerned. Additionally an amount of £725,826 due under finance leases is secured by a fixed and floating charge over the assets and undertakings of the company.

8

Provisions for liabilities

Deferred tax
£

At 1 April 2022 (as restated)

209,442

Increase in existing provision

105,767

At 31 March 2023

315,209

 

Hotcam Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

9

Financial commitments, guarantees and contingencies

Amounts not provided for in the statement of financial position

The total amount of financial commitments not included in the statement of financial position is £3,996,574 (2022 - £Nil). This amount represents the total of future minimum payments under property leases.

10

Prior period adjustment

During the year the directors identified that amounts recoverable under contracts amounting to £321,831 were incorrectly presented within stock in the prior year rather than debtors, and that an amount of £122,963 was incorrectly presented within stock in the prior year rather than fixed assets. Furthermore, a provision for deferred tax was found to have been incorrectly calculated. This has been corrected in the current year and the comparatives have been restated.

The combined effect of the above prior period adjustments is that net assets at 31 March 2022 are £29,270 (2021: £87,174) greater than previously stated and the profit for the year ended 31 March 2022 is £57,904 less than previously stated.