ARC_X-MEDIA_LIMITED - Accounts


Company Registration No. 09633403 (England and Wales)
ARC X-MEDIA LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2017
ARC X-MEDIA LIMITED
COMPANY INFORMATION
Directors
A J Curran
R J Curran
M Evans
G Hipwell
Company number
09633403
Registered office
78 York Street
London
W1H 1DP
Accountants
Moore Stephens
Oakley House
Headway Business Park
3 Saxon Way West
Corby
Northamptonshire
NN18 9EZ
ARC X-MEDIA LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
ARC X-MEDIA LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2017
31 December 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Intangible assets
3
154,161
176,795
Tangible assets
4
37,181
26,044
Current assets
Debtors
5
87,227
51,623
Cash at bank and in hand
318,950
80,409
406,177
132,032
Creditors: amounts falling due within one year
6
(55,214)
(134,811)
Net current assets/(liabilities)
350,963
(2,779)
Total assets less current liabilities
542,305
200,060
Creditors: amounts falling due after more than one year
7
(3,637)
(16,894)
Net assets
538,668
183,166
Capital and reserves
Called up share capital
8
149,900
86,500
Share premium account
649,600
146,000
Profit and loss reserves
(260,832)
(49,334)
Total equity
538,668
183,166

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 December 2017 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 Act 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.

ARC X-MEDIA LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2017
31 December 2017
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 19 February 2018 and are signed on its behalf by:
A J Curran
Director
Company Registration No. 09633403
ARC X-MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2017
- 3 -
1
Accounting policies
Company information

Arc X-Media Limited is a private company limited by shares incorporated in England and Wales. The registered office is 78 York Street, London, W1H 1DP.

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. 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 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
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date if the fair value can be measured reliably.

Amortisation 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:

Development Costs
20% per annum straight line basis
1.5
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:

Fixtures, fittings & equipment
25% per annum reducing balance basis
Computer equipment
33.3% per annum reducing balance basis

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.

ARC X-MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
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 and intangible 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.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.7
Cash at bank and in hand

Cash at bank and in hand are basic financial assets and include cash in hand, deposits held at call with banks and other short-term liquid investments with original maturities of three months or less.

1.8
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.

ARC X-MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
1
Accounting policies
(Continued)
- 5 -
Basic financial liabilities

Basic financial liabilities, including creditors 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.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
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 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.

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.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date 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 is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

 

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.

ARC X-MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
1
Accounting policies
(Continued)
- 6 -
1.12
Retirement benefits

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

1.13
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the profit and loss account so as to produce a constant periodic rate of interest on the remaining balance of the liability.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 4 (2016 - 1).

3
Intangible fixed assets
Development Costs
£
Cost
At 1 January 2017
236,971
Additions - internally developed
30,951
At 31 December 2017
267,922
Amortisation and impairment
At 1 January 2017
60,176
Amortisation charged for the year
53,585
At 31 December 2017
113,761
Carrying amount
At 31 December 2017
154,161
At 31 December 2016
176,795
ARC X-MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
- 7 -
4
Tangible fixed assets
Fixtures, fittings & equipment
Computer equipment
Total
£
£
£
Cost
At 1 January 2017
39,793
5,488
45,281
Additions
1,809
24,894
26,703
At 31 December 2017
41,602
30,382
71,984
Depreciation and impairment
At 1 January 2017
17,409
1,828
19,237
Depreciation charged in the year
6,048
9,518
15,566
At 31 December 2017
23,457
11,346
34,803
Carrying amount
At 31 December 2017
18,145
19,036
37,181
At 31 December 2016
22,384
3,660
26,044
5
Debtors
2017
2016
Amounts falling due within one year:
£
£
Trade debtors
468
14,913
Corporation tax recoverable
47,761
32,748
Other debtors
38,998
3,962
87,227
51,623
6
Creditors: amounts falling due within one year
2017
2016
£
£
Trade creditors
35,774
93,597
Other creditors
19,440
41,214
55,214
134,811

Included within other creditors is a hire purchase liability of £13,258 (2016 £11,414) secured on the asset to which it relates.

ARC X-MEDIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
- 8 -
7
Creditors: amounts falling due after more than one year
2017
2016
£
£
Other creditors
3,637
16,894

Included within other creditors is a hire purchase liability of £3,637 (2016 £16,894) secured on the asset to which it relates.

8
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and fully paid
149,900 Ordinary shares of £1 each
149,900
86,500
149,900
86,500
Reconciliation of movements during the year:
Number
At 1 January 2017
86,500
Issue of fully paid shares
63,400
At 31 December 2017
149,900

During the period 4,400 A ordinary £1 shares and 9,000 C ordinary £1 shares were issued at a value of £5 per share. 43,000 B ordinary £1 shares and 7,000 C ordinary £1 shares were issued at a value of £10 per share.

2017-12-312017-01-01falseCCH SoftwareCCH Accounts Production 2017.400No description of principal activity096334032017-01-012017-12-3109633403bus:Director12017-01-012017-12-3109633403bus:Director22017-01-012017-12-3109633403bus:Director32017-01-012017-12-3109633403bus:Director42017-01-012017-12-3109633403bus:RegisteredOffice2017-01-012017-12-31096334032017-12-31096334032016-12-3109633403core:DevelopmentCostsCapitalisedDevelopmentExpenditure2017-12-3109633403core:DevelopmentCostsCapitalisedDevelopmentExpenditure2016-12-3109633403core:FurnitureFittings2017-12-3109633403core:ComputerEquipment2017-12-3109633403core:FurnitureFittings2016-12-3109633403core:ComputerEquipment2016-12-3109633403core:CurrentFinancialInstruments2017-12-3109633403core:CurrentFinancialInstruments2016-12-3109633403core:Non-currentFinancialInstruments2017-12-3109633403core:Non-currentFinancialInstruments2016-12-3109633403core:ShareCapital2017-12-3109633403core:ShareCapital2016-12-3109633403core:SharePremium2017-12-3109633403core:SharePremium2016-12-3109633403core:ShareCapitalOrdinaryShares2017-12-3109633403core:ShareCapitalOrdinaryShares2016-12-3109633403core:FurnitureFittings2017-01-012017-12-3109633403core:ComputerEquipment2017-01-012017-12-3109633403core:DevelopmentCostsCapitalisedDevelopmentExpenditure2016-12-3109633403core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:InternallyGeneratedIntangibleAssets2017-01-012017-12-3109633403core:DevelopmentCostsCapitalisedDevelopmentExpenditure2017-01-012017-12-3109633403core:FurnitureFittings2016-12-3109633403core:ComputerEquipment2016-12-31096334032016-12-3109633403bus:OrdinaryShareClass12017-01-012017-12-3109633403bus:OrdinaryShareClass12017-12-3109633403bus:PrivateLimitedCompanyLtd2017-01-012017-12-3109633403bus:FRS1022017-01-012017-12-3109633403bus:AuditExemptWithAccountantsReport2017-01-012017-12-3109633403bus:SmallCompaniesRegimeForAccounts2017-01-012017-12-3109633403bus:FullAccounts2017-01-012017-12-31xbrli:purexbrli:sharesiso4217:GBP