4040 Media Limited


Acorah Software Products - Accounts Production 14.6.300 false true 31 August 2022 1 September 2021 false 1 September 2022 31 August 2023 31 August 2023 06982156 Mr Matthew Byrom Mr Matthew Byrom iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 06982156 2022-08-31 06982156 2023-08-31 06982156 2022-09-01 2023-08-31 06982156 frs-core:CurrentFinancialInstruments 2023-08-31 06982156 frs-core:Non-currentFinancialInstruments 2023-08-31 06982156 frs-core:ComputerEquipment 2023-08-31 06982156 frs-core:ComputerEquipment 2022-09-01 2023-08-31 06982156 frs-core:ComputerEquipment 2022-08-31 06982156 frs-core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2022-09-01 2023-08-31 06982156 frs-core:FurnitureFittings 2023-08-31 06982156 frs-core:FurnitureFittings 2022-09-01 2023-08-31 06982156 frs-core:FurnitureFittings 2022-08-31 06982156 frs-core:InvestmentPropertyIncludedWithinPPE 2023-08-31 06982156 frs-core:InvestmentPropertyIncludedWithinPPE 2022-09-01 2023-08-31 06982156 frs-core:InvestmentPropertyIncludedWithinPPE 2022-08-31 06982156 frs-core:OtherResidualIntangibleAssets 2023-08-31 06982156 frs-core:OtherResidualIntangibleAssets 2022-09-01 2023-08-31 06982156 frs-core:OtherResidualIntangibleAssets 2022-08-31 06982156 frs-core:CapitalRedemptionReserve 2023-08-31 06982156 frs-core:ShareCapital 2023-08-31 06982156 frs-core:RetainedEarningsAccumulatedLosses 2023-08-31 06982156 frs-bus:PrivateLimitedCompanyLtd 2022-09-01 2023-08-31 06982156 frs-bus:FilletedAccounts 2022-09-01 2023-08-31 06982156 frs-bus:SmallEntities 2022-09-01 2023-08-31 06982156 frs-bus:AuditExempt-NoAccountantsReport 2022-09-01 2023-08-31 06982156 frs-bus:SmallCompaniesRegimeForAccounts 2022-09-01 2023-08-31 06982156 frs-bus:Director1 2022-09-01 2023-08-31 06982156 frs-bus:Director1 2022-08-31 06982156 frs-bus:Director1 2023-08-31 06982156 frs-bus:CompanySecretary1 2022-09-01 2023-08-31 06982156 frs-countries:EnglandWales 2022-09-01 2023-08-31 06982156 2021-08-31 06982156 2022-08-31 06982156 2021-09-01 2022-08-31 06982156 frs-core:CurrentFinancialInstruments 2022-08-31 06982156 frs-core:Non-currentFinancialInstruments 2022-08-31 06982156 frs-core:CapitalRedemptionReserve 2022-08-31 06982156 frs-core:ShareCapital 2022-08-31 06982156 frs-core:RetainedEarningsAccumulatedLosses 2022-08-31
Registered number: 06982156
4040 Media Limited
Unaudited Financial Statements
For The Year Ended 31 August 2023
MAP ACCOUNTANTS LTD
16 Blackfriars Street
Manchester
M3 5BQ
Unaudited Financial Statements
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—5
Page 1
Balance Sheet
Registered number: 06982156
2023 2022
Notes £ £ £ £
FIXED ASSETS
Intangible Assets 4 90,325 106,699
Tangible Assets 5 38,787 44,656
129,112 151,355
CURRENT ASSETS
Debtors 6 131,167 158,729
Cash at bank and in hand 337,123 340,153
468,290 498,882
Creditors: Amounts Falling Due Within One Year 7 (171,125 ) (168,131 )
NET CURRENT ASSETS (LIABILITIES) 297,165 330,751
TOTAL ASSETS LESS CURRENT LIABILITIES 426,277 482,106
Creditors: Amounts Falling Due After More Than One Year 8 (29,494 ) (85,164 )
PROVISIONS FOR LIABILITIES
Deferred Taxation (24,531 ) (28,758 )
NET ASSETS 372,252 368,184
CAPITAL AND RESERVES
Called up share capital 9 125 125
Capital redemption reserve (48,195 ) (48,195 )
Profit and Loss Account 420,322 416,254
SHAREHOLDERS' FUNDS 372,252 368,184
Page 1
Page 2
For the year ending 31 August 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The member has not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime.
The company has taken advantage of section 444(1) of the Companies Act 2006 and opted not to deliver to the registrar a copy of the company's Profit and Loss Account.
On behalf of the board
Mr Matthew Byrom
Director
30th May 2024
The notes on pages 3 to 5 form part of these financial statements.
Page 2
Page 3
Notes to the Financial Statements
1. General Information
4040 Media Limited is a private company, limited by shares, incorporated in England & Wales, registered number 06982156 . The registered office is PO Box 828, 21 Curzon Road, Southport, Merseyside, PR8 9UB.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 section 1A Small Entities "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
2.2. Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover is reduced for estimated customer returns, rebates and other similar allowances.
Rendering of services
Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.
2.3. Intangible Fixed Assets and Amortisation - Other Intangible
Other intangible assets is the development of project management software. It is amortised to profit and loss account over its estimated economic life of 5 years.
2.4. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Fixtures & Fittings Straight Line 20%
Computer Equipment Straight Line 20%
2.5. Stocks and Work in Progress
Work-in-progress is reflected in the accounts on a contract by contract basis by recording turnover and related costs as contract activity progress
2.6. Foreign Currencies
Monetary assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate ruling on the date of the transaction. Exchange differences are taken into account in arriving at the operating profit.
2.7. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other year and 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 end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. 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.
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and asset reflects the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
...CONTINUED
Page 3
Page 4
2.7. Taxation - continued
Current or deferred tax for the year is recognised in profit or loss, except when they related to items that are recognised in other comprehensive income or directly in equity, in which case, the current and deferred tax is also recognised in other comprehensive income or directly in equity respectively.
2.8. Pensions
The company operates a defined pension contribution scheme. Contributions are charged to the profit and loss account as they become payable in accordance with the rules of the scheme.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 16 (2022: 18)
16 18
4. Intangible Assets
Other
£
Cost
As at 1 September 2022 186,812
Additions 37,944
As at 31 August 2023 224,756
Amortisation
As at 1 September 2022 80,113
Provided during the period 54,318
As at 31 August 2023 134,431
Net Book Value
As at 31 August 2023 90,325
As at 1 September 2022 106,699
5. Tangible Assets
Investment Properties Fixtures & Fittings Computer Equipment Total
£ £ £ £
Cost
As at 1 September 2022 9,000 32,158 75,125 116,283
Additions - 690 3,473 4,163
Disposals - (551 ) - (551 )
As at 31 August 2023 9,000 32,297 78,598 119,895
Depreciation
As at 1 September 2022 9,000 18,331 44,296 71,627
Provided during the period - 2,666 6,815 9,481
As at 31 August 2023 9,000 20,997 51,111 81,108
Net Book Value
As at 31 August 2023 - 11,300 27,487 38,787
As at 1 September 2022 - 13,827 30,829 44,656
Page 4
Page 5
6. Debtors
2023 2022
£ £
Due within one year
Trade debtors 48,099 73,587
Prepayments and accrued income 11,627 7,821
Other debtors 13,547 13,547
Director's loan account 57,894 63,774
131,167 158,729
7. Creditors: Amounts Falling Due Within One Year
2023 2022
£ £
Trade creditors 3,157 4,337
Bank loans and overdrafts 51,404 50,648
Corporation tax 22,925 18,251
Other taxes and social security 14,558 14,330
VAT 6,631 5,157
Other creditors 3,105 3,056
Accruals and deferred income 69,345 72,352
171,125 168,131
8. Creditors: Amounts Falling Due After More Than One Year
2023 2022
£ £
Bank loans 29,494 85,164
29,494 85,164
9. Share Capital
2023 2022
£ £
Allotted, Called up and fully paid 125 125
10. Directors Advances, Credits and Guarantees
Included within Debtors are the following loans to directors:
As at 1 September 2022 Amounts advanced Amounts repaid Amounts written off As at 31 August 2023
£ £ £ £ £
Mr Matthew Byrom 63,774 10,000 15,880 - 57,894
The above loan is unsecured, interest free and repayable on demand.
Page 5