WOPI Management Limited - Period Ending 2017-09-30

WOPI Management Limited - Period Ending 2017-09-30


WOPI Management Limited 09168405 false 2016-10-01 2017-09-30 2017-09-30 The principal activity of the company is management services. On 26 September 2016, the company became a member of the Forrest Road LLP, a limited liability partnership registered in England and Wales, whose trade is in film distribution rights and whose accounting period is to 30 September. Digita Accounts Production Advanced 6.21.8540.0 Software true 09168405 2016-10-01 2017-09-30 09168405 2017-09-30 09168405 core:RetainedEarningsAccumulatedLosses 2017-09-30 09168405 core:ShareCapital 2017-09-30 09168405 core:CurrentFinancialInstruments 2017-09-30 09168405 core:CurrentFinancialInstruments core:WithinOneYear 2017-09-30 09168405 core:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments 2017-09-30 09168405 core:FurnitureFittingsToolsEquipment 2017-09-30 09168405 core:OtherRelatedParties 2017-09-30 09168405 core:ParentEntities 2017-09-30 09168405 bus:SmallEntities 2016-10-01 2017-09-30 09168405 bus:AuditExemptWithAccountantsReport 2016-10-01 2017-09-30 09168405 bus:FullAccounts 2016-10-01 2017-09-30 09168405 bus:RegisteredOffice 2016-10-01 2017-09-30 09168405 bus:Director1 2016-10-01 2017-09-30 09168405 bus:PrivateLimitedCompanyLtd 2016-10-01 2017-09-30 09168405 core:Associate1 2016-10-01 2017-09-30 09168405 core:Associate1 countries:AllCountries 2016-10-01 2017-09-30 09168405 core:ComputerEquipment 2016-10-01 2017-09-30 09168405 core:FurnitureFittings 2016-10-01 2017-09-30 09168405 core:FurnitureFittingsToolsEquipment 2016-10-01 2017-09-30 09168405 core:MotorVehicles 2016-10-01 2017-09-30 09168405 core:OtherRelatedParties 2016-10-01 2017-09-30 09168405 core:ParentEntities 2016-10-01 2017-09-30 09168405 countries:AllCountries 2016-10-01 2017-09-30 09168405 2016-09-30 09168405 core:CostValuation 2016-09-30 09168405 core:FurnitureFittingsToolsEquipment 2016-09-30 09168405 core:OtherRelatedParties 2016-09-30 09168405 core:ParentEntities 2016-09-30 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 core:Associate1 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 core:OtherRelatedParties 2015-09-30 09168405 core:ParentEntities 2015-09-30 iso4217:GBP xbrli:pure

WOPI Management Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 September 2017

 

WOPI Management Limited

Contents

Balance Sheet

1 to 2

Notes to the Financial Statements

3 to 9

 

WOPI Management Limited

(Registration number: 09168405)
Balance Sheet as at 30 September 2017

Note

2017
£

2016
£

Fixed assets

 

Tangible assets

3

19,084

24,738

Investments

4

56,151

28,003

 

75,235

52,741

Current assets

 

Debtors

5

9,931

186,615

Cash at bank and in hand

 

179,257

37,766

 

189,188

224,381

Creditors: Amounts falling due within one year

6

(242,147)

(262,815)

Net current liabilities

 

(52,959)

(38,434)

Total assets less current liabilities

 

22,276

14,307

Provisions for liabilities

(4,258)

(6,441)

Net assets

 

18,018

7,866

Capital and reserves

 

Called up share capital

100

100

Profit and loss account

17,918

7,766

Total equity

 

18,018

7,866

For the financial year ending 30 September 2017 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.

 

WOPI Management Limited

(Registration number: 09168405)
Balance Sheet as at 30 September 2017

Approved and authorised by the Board on 15 June 2018 and signed on its behalf by:
 

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

Mr RI Nichols

Director

 

WOPI Management Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

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
England

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.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

WOPI Management Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

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

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.

 

WOPI Management Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

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.

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.

Provisions

Provisions are recognised when the company has an obligation at the reporting date as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

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.

 

WOPI Management Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

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.

3

Tangible assets

Furniture, fittings and equipment
 £

Total
£

Cost or valuation

At 1 October 2016

44,129

44,129

Additions

860

860

At 30 September 2017

44,989

44,989

Depreciation

At 1 October 2016

19,391

19,391

Charge for the year

6,514

6,514

At 30 September 2017

25,905

25,905

Carrying amount

At 30 September 2017

19,084

19,084

At 30 September 2016

24,738

24,738

 

WOPI Management Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

4

Investments

2017
£

2016
£

Investments in associates

56,151

28,003

Associates

£

Cost

At 1 October 2016

28,003

Provision

Provision

(28,148)

Carrying amount

At 30 September 2017

56,151

At 30 September 2016

28,003

Aggregate financial information of associates

2017
£

2016
£

Total assets

57,876

29,293

Total liabilities

(1,725)

(1,290)

Net assets

56,151

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.

 
 

WOPI Management Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

5

Debtors

2017
£

2016
£

Other debtors

9,931

186,615

9,931

186,615

6

Creditors

Creditors: amounts falling due within one year

Note

2017
£

2016
£

Due within one year

 

Bank loans and overdrafts

7

-

175,430

Trade creditors

 

18,984

18,109

Taxation and social security

 

88,649

6,023

Other creditors

 

134,514

63,253

 

242,147

262,815

7

Loans and borrowings

2017
£

2016
£

Current loans and borrowings

Other borrowings

-

175,430

 

WOPI Management Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

8

Related party transactions

Directors' remuneration

The directors' remuneration for the year was as follows:

2017
£

2016
£

Remuneration

16,276

16,224

Summary of transactions with parent

World Of Patria International Holdings Limited
 During the year dividends were paid totalling £150,000 (2016: £138,815) to World Of Patria International Holdings Limited.
 

Summary of transactions with other related parties

World of Patria International Limited, 100% subsidiary of World of Patria International Holdings Ltd (holding company)
 Included within sales are amounts due from World Of Patria International Limited totalling £1,349,151 (2016: £1,039,000) in respect of management charges.
 

Loans to related parties

2017

Parent
£

Other related parties
£

At start of period

34,537

110,219

Advanced

(100,987)

(112,038)

At end of period

(66,450)

(1,819)

2016

Parent
£

Other related parties
£

At start of period

(22,500)

(10,957)

Advanced

57,037

121,176

At end of period

34,537

110,219