PLAY_REVOLUTION_LIMITED - Accounts

Company registration number 06548374 (England and Wales)
PLAY REVOLUTION LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
PAGES FOR FILING WITH REGISTRAR
PLAY REVOLUTION LIMITED
CONTENTS
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 8
PLAY REVOLUTION LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 MARCH 2023
31 March 2023
- 1 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
4
338,230
290,282
Investments
5
15
15
338,245
290,297
Current assets
Stocks
29,860
31,250
Debtors
6
2,281,120
624,166
Cash at bank and in hand
1,343,500
1,607,292
3,654,480
2,262,708
Creditors: amounts falling due within one year
7
(1,970,529)
(865,682)
Net current assets
1,683,951
1,397,026
Total assets less current liabilities
2,022,196
1,687,323
Provisions for liabilities
(57,707)
(57,470)
Net assets
1,964,489
1,629,853
Capital and reserves
Called up share capital
78
78
Profit and loss reserves
1,964,411
1,629,775
Total equity
1,964,489
1,629,853

The directors of the company have elected not to include a copy of the income statement 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.

PLAY REVOLUTION LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT
31 MARCH 2023
31 March 2023
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 27 December 2023 and are signed on its behalf by:
Mr I G Jones
Director
Company registration number 06548374 (England and Wales)
PLAY REVOLUTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
- 3 -
1
Accounting policies
Company information

Play Revolution Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit G Schappe Buildings, Miners Road, Llay Industrial Estate, Llay, United Kingdom, LL12 0PB.

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
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.

1.3
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

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:

Tenants improvements
10 years straight line and 20 years straight line
Leasehold improvements
10 years straight line and 20 years straight line
Plant and machinery
15% reducing balance
Fixtures, fittings & equipment
15%  reducing balance
Computer equipment
3 years straight line
Motor vehicles
25% reducing balance

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
Fixed asset investments

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

PLAY REVOLUTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 4 -
1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

Cost is calculated using the weighted average method.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.8
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.

1.9
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 statement of financial position 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.

PLAY REVOLUTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 5 -
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.

1.10
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.

1.11
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 income statement 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.

1.12
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.

1.13
Retirement benefits

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

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.

PLAY REVOLUTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 6 -
1.15
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.

1.16
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
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Employees

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

2023
2022
Number
Number
Total
26
28
PLAY REVOLUTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 7 -
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 April 2022
116,823
527,202
644,025
Additions
53,410
72,230
125,640
Disposals
-
0
(40,944)
(40,944)
At 31 March 2023
170,233
558,488
728,721
Depreciation and impairment
At 1 April 2022
30,556
323,189
353,745
Depreciation charged in the year
5,907
52,865
58,772
Eliminated in respect of disposals
-
0
(22,026)
(22,026)
At 31 March 2023
36,463
354,028
390,491
Carrying amount
At 31 March 2023
133,770
204,460
338,230
At 31 March 2022
86,268
204,014
290,282
5
Fixed asset investments
2023
2022
£
£
Other investments other than loans
15
15
6
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
1,094,562
268,703
Corporation tax recoverable
31,599
17,010
Amounts owed by group undertakings and undertakings in which the company has a participating interest
83,839
28,581
Other debtors
1,071,120
309,872
2,281,120
624,166
PLAY REVOLUTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 8 -
7
Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans and overdrafts
-
0
178
Trade creditors
317,248
235,505
Corporation tax
129,592
70,609
Other taxation and social security
326,851
162,904
Other creditors
1,196,838
396,486
1,970,529
865,682
8
Related party transactions

As at 31 March 2023, the company was owed £83,839 in respect of an interest-free loan to Tag Active Limited, a company in which Play Revolution Limited owns 15% of the share capital.

 

As at 31 March 2023, the company was owed £951,184 in respect of an interest-free loan to Revolution Buildings Ltd, a company which is owned by the directors.

9
Directors' transactions

Interest free loans have been granted by the company to its directors as follows:

Description
% Rate
Opening balance
Amounts advanced
Closing balance
£
£
£
Director A
-
16,916
180
17,096
Director B
-
3,892
180
4,072
Director C
-
3,974
180
4,154
24,782
540
25,322
2023-03-312022-04-01false28 December 2023CCH SoftwareCCH Accounts Production 2023.300No description of principal activityMr I G JonesMr S LeeMr N A EdwardsMr S Leefalse065483742022-04-012023-03-31065483742023-03-31065483742022-03-3106548374core:LandBuildings2023-03-3106548374core:OtherPropertyPlantEquipment2023-03-3106548374core:LandBuildings2022-03-3106548374core:OtherPropertyPlantEquipment2022-03-3106548374core:CurrentFinancialInstrumentscore:WithinOneYear2023-03-3106548374core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3106548374core:CurrentFinancialInstruments2023-03-3106548374core:CurrentFinancialInstruments2022-03-3106548374core:ShareCapital2023-03-3106548374core:ShareCapital2022-03-3106548374core:RetainedEarningsAccumulatedLosses2023-03-3106548374core:RetainedEarningsAccumulatedLosses2022-03-3106548374bus:Director12022-04-012023-03-3106548374core:LandBuildingscore:LongLeaseholdAssets2022-04-012023-03-3106548374core:LeaseholdImprovements2022-04-012023-03-3106548374core:PlantMachinery2022-04-012023-03-3106548374core:FurnitureFittings2022-04-012023-03-3106548374core:ComputerEquipment2022-04-012023-03-3106548374core:MotorVehicles2022-04-012023-03-31065483742021-04-012022-03-3106548374core:LandBuildings2022-03-3106548374core:OtherPropertyPlantEquipment2022-03-31065483742022-03-3106548374core:LandBuildings2022-04-012023-03-3106548374core:OtherPropertyPlantEquipment2022-04-012023-03-3106548374core:WithinOneYear2023-03-3106548374core:WithinOneYear2022-03-3106548374bus:PrivateLimitedCompanyLtd2022-04-012023-03-3106548374bus:SmallCompaniesRegimeForAccounts2022-04-012023-03-3106548374bus:FRS1022022-04-012023-03-3106548374bus:AuditExemptWithAccountantsReport2022-04-012023-03-3106548374bus:Director22022-04-012023-03-3106548374bus:Director32022-04-012023-03-3106548374bus:CompanySecretary12022-04-012023-03-3106548374bus:FullAccounts2022-04-012023-03-31xbrli:purexbrli:sharesiso4217:GBP