Disrupts_Media_Limited - Accounts


Disrupts Media Limited
Unaudited Financial Statements
For the year ended 31 March 2023
Pages for Filing with Registrar
Company Registration No. 09447878 (England and Wales)
Disrupts Media Limited
Company Information
Directors
M Walker
J Williams
Company number
09447878
Registered office
41 Luke Street
London
England
EC2A 4DP
Accountants
Moore Kingston Smith LLP
6th Floor
9 Appold Street
London
EC2A 2AP
Disrupts Media Limited
Contents
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
Disrupts Media Limited
Balance Sheet
As at 31 March 2023
Page 1
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
3
6,532
4,447
Current assets
Debtors
4
121,866
330,884
Cash at bank and in hand
35,773
20,296
157,639
351,180
Creditors: amounts falling due within one year
5
(376,861)
(367,218)
Net current liabilities
(219,222)
(16,038)
Total assets less current liabilities
(212,690)
(11,591)
Creditors: amounts falling due after more than one year
6
-
0
(28,012)
Net liabilities
(212,690)
(39,603)
Capital and reserves
Called up share capital
7
130
130
Share premium account
164,951
164,951
Profit and loss reserves
(377,771)
(204,684)
Total equity
(212,690)
(39,603)

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 March 2023 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.

Disrupts Media Limited
Balance Sheet (Continued)
As at 31 March 2023
Page 2
The financial statements were approved by the board of directors and authorised for issue on 15 December 2023 and are signed on its behalf by:
M Walker
Director
Company Registration No. 09447878
Disrupts Media Limited
Notes to the Financial Statements
For the year ended 31 March 2023
Page 3
1
Accounting policies
Company information

Disrupts Media Limited is a private company limited by shares incorporated in England and Wales. The registered office is 41 Luke Street, London, England , EC2A 4DP

1.1
Accounting convention

These financial statements have been prepared in accordance with section 1A of 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 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

During the year the company made a loss after taxation of true£173,087 (2022: £49,109). At the balance sheet date the company had net liabilities of £212,690 (2022: £39,603).

 

The acquisition of an accelerator brand as well as the ongoing sale of the company’s event brand post year-end will contribute working capital to support the business. Therefore, the directors believe the company has adequate resources to continue in operational existence for a period of at least 12 months from the date of approving the financial statements. For this reason, the directors continue to adopt the going concern basis in preparing these financial statements.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for 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
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:

Computers
3 years 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.

1.5
Cash at bank and in hand

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.

Disrupts Media Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
1
Accounting policies
(Continued)
Page 4
1.6
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.

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.

1.7
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.

1.8
Taxation

The tax expense represents the sum of the tax currently payable.

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.

Disrupts Media Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
1
Accounting policies
(Continued)
Page 5
1.9
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:

2023
2022
Number
Number
Total
2
2
3
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 April 2022
8,339
Additions
4,456
At 31 March 2023
12,795
Depreciation and impairment
At 1 April 2022
3,892
Depreciation charged in the year
2,371
At 31 March 2023
6,263
Carrying amount
At 31 March 2023
6,532
At 31 March 2022
4,447
Disrupts Media Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
Page 6
4
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
54,199
132,993
Corporation tax recoverable
6,179
-
0
Other debtors
43,589
39,483
Prepayments and accrued income
17,899
158,408
121,866
330,884
5
Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans (see note 6)
39,470
10,000
Trade creditors
179,204
127,518
Amounts owed to group undertakings
76,319
116,862
Corporation tax
500
-
0
Other creditors
81,368
112,838
376,861
367,218
6
Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans and overdrafts
-
0
28,012

Disrupts Media Limited entered into a 6 year Bounce Back Loan on 13 May 2020 with an interest rate of 2.50% per annum, fixed for the duration of the loan.

7
Called up share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 0.1p each
130,295
130,295
130
130
8
Related party transactions

Included within creditors is £76,319 (2022: £116,862) owed to The Power50 Limited, the parent company.

Disrupts Media Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
Page 7
9
Parent company

On 1 March 2023 The Power50 Limited transferred the shares held in Disrupts Media Limited to the directors, J Williams and M Walker. From this date, the ultimate controlling party is J Williams by virtue of his majority shareholding.

2023-03-312022-04-01false18 December 2023CCH SoftwareCCH Accounts Production 2023.200No description of principal activityM WalkerJ Williams094478782022-04-012023-03-3109447878bus:Director12022-04-012023-03-3109447878bus:Director22022-04-012023-03-31094478782023-03-31094478782022-03-3109447878core:OtherPropertyPlantEquipment2023-03-3109447878core:OtherPropertyPlantEquipment2022-03-3109447878core:CurrentFinancialInstrumentscore:WithinOneYear2023-03-3109447878core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3109447878core:Non-currentFinancialInstrumentscore:AfterOneYear2023-03-3109447878core:Non-currentFinancialInstrumentscore:AfterOneYear2022-03-3109447878core:ShareCapital2023-03-3109447878core:ShareCapital2022-03-3109447878core:SharePremium2023-03-3109447878core:SharePremium2022-03-3109447878core:RetainedEarningsAccumulatedLosses2023-03-3109447878core:RetainedEarningsAccumulatedLosses2022-03-3109447878core:ComputerEquipment2022-04-012023-03-31094478782020-12-012022-03-3109447878core:OtherPropertyPlantEquipment2022-03-3109447878core:OtherPropertyPlantEquipment2022-04-012023-03-3109447878core:CurrentFinancialInstruments2023-03-3109447878core:CurrentFinancialInstruments2022-03-3109447878core:Non-currentFinancialInstruments2023-03-3109447878core:Non-currentFinancialInstruments2022-03-3109447878bus:PrivateLimitedCompanyLtd2022-04-012023-03-3109447878bus:SmallCompaniesRegimeForAccounts2022-04-012023-03-3109447878bus:FRS1022022-04-012023-03-3109447878bus:AuditExemptWithAccountantsReport2022-04-012023-03-3109447878bus:FullAccounts2022-04-012023-03-31xbrli:purexbrli:sharesiso4217:GBP