WOPI Management Limited - Period Ending 2016-09-30

WOPI Management Limited - Period Ending 2016-09-30


WOPI Management Limited 09168405 false 2015-10-01 2016-09-30 2016-09-30 The principal activity of the company is that of property management services. On 26 September 2016, the company commenced a trade in film distribution rights as a member of the Forrest Road LLP, a limited liability partnership registered in England and Wales, whose accounting period is 30 September. Digita Accounts Production Advanced 6.17.8165.0 Software true 09168405 2015-10-01 2016-09-30 09168405 2016-09-30 09168405 core:RetainedEarningsAccumulatedLosses 2016-09-30 09168405 core:ShareCapital 2016-09-30 09168405 core:CurrentFinancialInstruments 2016-09-30 09168405 core:CurrentFinancialInstruments core:WithinOneYear 2016-09-30 09168405 core:FurnitureFittingsToolsEquipment 2016-09-30 09168405 core:OtherRelatedParties 2016-09-30 09168405 core:ParentEntities 2016-09-30 09168405 bus:SmallEntities 2015-10-01 2016-09-30 09168405 bus:AuditExemptWithAccountantsReport 2015-10-01 2016-09-30 09168405 bus:FullAccounts 2015-10-01 2016-09-30 09168405 bus:RegisteredOffice 2015-10-01 2016-09-30 09168405 bus:Director1 2015-10-01 2016-09-30 09168405 bus:Director2 2015-10-01 2016-09-30 09168405 bus:PrivateLimitedCompanyLtd 2015-10-01 2016-09-30 09168405 core:Associate1 2015-10-01 2016-09-30 09168405 core:Associate1 countries:AllCountries 2015-10-01 2016-09-30 09168405 core:RetainedEarningsAccumulatedLosses 2015-10-01 2016-09-30 09168405 core:ShareCapital 2015-10-01 2016-09-30 09168405 core:ComputerEquipment 2015-10-01 2016-09-30 09168405 core:FurnitureFittings 2015-10-01 2016-09-30 09168405 core:FurnitureFittingsToolsEquipment 2015-10-01 2016-09-30 09168405 core:MotorVehicles 2015-10-01 2016-09-30 09168405 core:OtherRelatedParties 2015-10-01 2016-09-30 09168405 core:ParentEntities 2015-10-01 2016-09-30 09168405 countries:AllCountries 2015-10-01 2016-09-30 09168405 2015-09-30 09168405 core:RetainedEarningsAccumulatedLosses 2015-09-30 09168405 core:ShareCapital 2015-09-30 09168405 core:FurnitureFittingsToolsEquipment 2015-09-30 09168405 core:OtherRelatedParties 2015-09-30 09168405 core:ParentEntities 2015-09-30 09168405 2014-10-01 2015-09-30 09168405 2015-09-30 09168405 core:RetainedEarningsAccumulatedLosses 2015-09-30 09168405 core:ShareCapital 2015-09-30 09168405 core:CurrentFinancialInstruments 2015-09-30 09168405 core:CurrentFinancialInstruments core:WithinOneYear 2015-09-30 09168405 core:CostValuation 2015-09-30 09168405 core:FurnitureFittingsToolsEquipment 2015-09-30 09168405 core:Associate1 2014-10-01 2015-09-30 09168405 core:RetainedEarningsAccumulatedLosses 2014-10-01 2015-09-30 09168405 core:ShareCapital 2014-10-01 2015-09-30 09168405 core:OtherRelatedParties 2014-10-01 2015-09-30 09168405 core:ParentEntities 2014-10-01 2015-09-30 09168405 2014-09-30 09168405 core:RetainedEarningsAccumulatedLosses 2014-09-30 09168405 core:ShareCapital 2014-09-30 iso4217:GBP xbrli:pure

WOPI Management Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 September 2016

 

WOPI Management Limited

Contents

Company Information

1

Statement of Comprehensive Income

2

Balance Sheet

3 to 4

Statement of Changes in Equity

5

Notes to the Financial Statements

6 to 11

 

WOPI Management Limited

Company Information

Directors

Mr RI Nichols

Mr SW Smith

Registered office

1st Floor
Suite 2A Warren Court
Park Road
Crowborough
East Sussex
TN6 2QX

 

WOPI Management Limited

Statement of Comprehensive Income for the Year Ended 30 September 2016

Note

2016
£

2015
£

Profit for the year

 

139,759

6,822

Total comprehensive income for the year

 

139,759

6,822

 

WOPI Management Limited

(Registration number: 09168405)
Balance Sheet as at 30 September 2016

Note

2016
£

2015
£

Fixed assets

 

Tangible assets

3

24,738

32,206

Investments

28,003

-

 

52,741

32,206

Current assets

 

Debtors

5

186,615

33,172

Cash at bank and in hand

 

37,766

16,860

 

224,381

50,032

Creditors: Amounts falling due within one year

6

(262,815)

(75,316)

Net current liabilities

 

(38,434)

(25,284)

Total assets less current liabilities

 

14,307

6,922

Provisions for liabilities

(6,441)

-

Net assets

 

7,866

6,922

Capital and reserves

 

Called up share capital

100

100

Profit and loss account

7,766

6,822

Total equity

 

7,866

6,922

For the financial year ending 30 September 2016 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.

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 Profit and Loss Account has been taken.

Approved and authorised by the Board on 29 June 2017 and signed on its behalf by:
 

 

WOPI Management Limited

(Registration number: 09168405)
Balance Sheet as at 30 September 2016

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

Mr RI Nichols

Director

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

Mr SW Smith

Director

 

WOPI Management Limited

Statement of Changes in Equity for the Year Ended 30 September 2016

Share capital
£

Profit and loss account
£

Total
£

At 1 October 2015

100

6,822

6,922

Profit for the year

-

139,759

139,759

Total comprehensive income

-

139,759

139,759

Dividends

-

(138,815)

(138,815)

At 30 September 2016

100

7,766

7,866

Share capital
£

Profit and loss account
£

Total
£

At 1 October 2014

100

-

100

Profit for the year

-

6,822

6,822

Total comprehensive income

-

6,822

6,822

At 30 September 2015

100

6,822

6,922

 

WOPI Management Limited

Notes to the Financial Statements for the Year Ended 30 September 2016

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:
1st Floor
Suite 2A Warren Court
Park Road
Crowborough
East Sussex
TN6 2QX

These financial statements were authorised for issue by the Board on 29 June 2017.

2

Accounting policies

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.

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 that as disclosed in the accounting policies certain items are shown at fair value.

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

Fixtures and fittings

25% on reducing balance

Computer equipment

25% on reducing balance

Motor vehicles

25% on reducing balance

 

WOPI Management Limited

Notes to the Financial Statements for the Year Ended 30 September 2016

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.

Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

Investments in subsidiary, associates and jointly controlled entities are included at fair value. The share of profit or loss from the Forrest Road LLP for its accounting period ending within the accounting period of the company is included in the accounts of that period of the company as a value adjustment.

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.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

 

WOPI Management Limited

Notes to the Financial Statements for the Year Ended 30 September 2016

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 Profit and Loss Account 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.

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.

Defined benefit pension obligation

Typically defined benefit plans define an amount of pension benefit that an employee will receive on retirement, usually dependent on one or more factors such as age, years of service and compensation.

The liability recognised in the Balance Sheet in respect of defined benefit pension plans is the present value of the defined benefit obligation at the reporting date minus the fair value of plan assets. The defined benefit obligation is measured using the projected unit credit method. The present value of the defined benefit obligation is determined by discounting the estimated future payments by reference to market yields at the reporting date on high-quality corporate bonds that are denominated in the currency in which the benefits will be paid, and that have terms to maturity approximating to the terms of the related pension liability.

Actuarial gains and losses are charged or credited to other comprehensive income in the period in which they arise.

 

WOPI Management Limited

Notes to the Financial Statements for the Year Ended 30 September 2016

3

Tangible assets

Furniture, fittings and equipment
 £

Total
£

Cost or valuation

At 1 October 2015

42,656

42,656

Additions

1,473

1,473

At 30 September 2016

44,129

44,129

Depreciation

At 1 October 2015

10,450

10,450

Charge for the year

8,941

8,941

At 30 September 2016

19,391

19,391

Carrying amount

At 30 September 2016

24,738

24,738

At 30 September 2015

32,206

32,206

4

Investments

2016
£

2015
£

Investments in associates

28,003

-

Associates

£

Cost

At 1 October 2015

28,003

Provision

Carrying amount

At 30 September 2016

28,003

 

WOPI Management Limited

Notes to the Financial Statements for the Year Ended 30 September 2016

Aggregate financial information of associates

2016
£

2015
£

Total assets

29,293

-

Total liabilities

(1,290)

-

Net assets

28,003

-

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Associates

Forrest Road LLP

3rd Floor Hanover House
118 Queens Road
Brighton
East Sussex
BN1 3XG

0%

0%

 

England and Wales

     

The principal activity of Forrest Road LLP is was that of the acquisition and exploitation of film and other media rights.

 

5

Debtors

2016
£

2015
£

Other debtors

186,615

33,172

186,615

33,172

6

Creditors

Note

2016
£

2015
£

Due within one year

 

Bank loans and overdrafts

7

175,430

-

Trade creditors

 

18,109

17,245

Taxation and social security

 

6,023

6,991

Other creditors

 

63,253

51,080

 

262,815

75,316

 

WOPI Management Limited

Notes to the Financial Statements for the Year Ended 30 September 2016

7

Loans and borrowings

2016
£

2015
£

Current loans and borrowings

Other borrowings

175,430

-

8

Related party transactions

Summary of transactions with parent

World Of Patria International Holdings Limited
 During the year dividends were paid totalling £138,815 (2015: £nil) to World Of Patria International Holdings Limited.
 

Summary of transactions with other related parties

World of Patria International Limited
 Included within sales are amounts due from World Of Patria International Limited totalling £1,114,000 (2015: £580,500) in respect of management charges.
 

Loans to related parties

2016

Parent
£

Other related parties
£

At start of period

(10,957)

(22,500)

Advanced

121,176

57,037

At end of period

110,219

34,537

2015

Parent
£

Other related parties
£

Advanced

(10,957)

(22,500)

9

FRS 102 first year adoption

The financial statements for the year ending 30 September 2015 were prepared in accordance with United Kingdom Generally Accepted Accounting Practise (UK GAAP). The transition to Section 1A “Small Entities” of FRS 102 has had no impact on its reported financial position or financial performance. Accordingly, no reconciliations of its equity determined under old UK GAAP to its equity under Section 1A “Small Entities” of FRS 102 at 30 September 2015, or its profit determined under old UK GAAP at 30 September 2015 to its profit determined in accordance with Section 1A “Small Entities” of FRS 102 have been presented.