ELECTROPAGES_MEDIA_LIMITE - Accounts


Company Registration No. 04953819 (England and Wales)
ELECTROPAGES MEDIA LIMITED (FORMERLY ELECTROPAGES LIMITED)
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2017
PAGES FOR FILING WITH REGISTRAR
ELECTROPAGES MEDIA LIMITED (FORMERLY ELECTROPAGES LIMITED)
COMPANY INFORMATION
Directors
S Brown
G L Smith
(Appointed 31 October 2017)
C Dyball
(Appointed 19 October 2017)
Company number
04953819
Registered office
8 High Street
Brentwood
Essex
CM14 4AB
Auditor
M J Bushell Ltd
8 High Street
Brentwood
Essex
CM14 4AB
ELECTROPAGES MEDIA LIMITED (FORMERLY ELECTROPAGES LIMITED)
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 9
ELECTROPAGES MEDIA LIMITED (FORMERLY ELECTROPAGES LIMITED)
BALANCE SHEET
AS AT
31 DECEMBER 2017
31 December 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Intangible assets
3
205,386
282,291
Tangible assets
4
139,399
25,855
Current assets
Debtors
5
484,429
251,319
Cash at bank and in hand
530,736
196,933
1,015,165
448,252
Creditors: amounts falling due within one year
6
(1,085,982)
(653,915)
Net current liabilities
(70,817)
(205,663)
Total assets less current liabilities
273,968
102,483
Capital and reserves
Called up share capital
7
100
100
Profit and loss reserves
273,868
102,383
Total equity
273,968
102,483

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime.

The financial statements were approved by the board of directors and authorised for issue on 27 September 2018 and are signed on its behalf by:
S Brown
C Dyball
Director
Director
Company Registration No. 04953819
ELECTROPAGES MEDIA LIMITED (FORMERLY ELECTROPAGES LIMITED)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2017
- 2 -
1
Accounting policies
Company information

Electropages Media Limited (Formerly Electropages Limited) is a private company limited by shares incorporated in England and Wales. The registered office is 8 High Street, Brentwood, Essex, CM14 4AB.

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 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.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

1.3
Intangible fixed assets - goodwill

Acquired goodwill is written off in equal annual instalments over its estimated useful economic life of 5 years.

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:

Customer list
Customer lists are valued at cost less accumulated amortisation. Amortisation is calculated to write off the
cost in equal annual instalments over their estimated useful lives.
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.

ELECTROPAGES MEDIA LIMITED (FORMERLY ELECTROPAGES LIMITED)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
1
Accounting policies
(Continued)
- 3 -

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:

Leasehold improvements
Over lease term
Plant and machinery
20% straight line
Fixtures, fittings & equipment
20% straight line
Computer equipment
20% straight line

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.

1.6
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, 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.

ELECTROPAGES MEDIA LIMITED (FORMERLY ELECTROPAGES LIMITED)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
1
Accounting policies
(Continued)
- 4 -
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.

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.

1.9
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
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

ELECTROPAGES MEDIA LIMITED (FORMERLY ELECTROPAGES LIMITED)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
1
Accounting policies
(Continued)
- 5 -
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 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.

1.12
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 income 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 lease asset are consumed.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

ELECTROPAGES MEDIA LIMITED (FORMERLY ELECTROPAGES LIMITED)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
1
Accounting policies
(Continued)
- 6 -
1.15
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 are included in the profit and loss account for the period.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 18 (2016 - 16).

3
Intangible fixed assets
Goodwill
Customer list
Total
£
£
£
Cost
At 1 January 2017 and 31 December 2017
378,531
6,000
384,531
Amortisation and impairment
At 1 January 2017
100,940
1,300
102,240
Amortisation charged for the year
75,705
1,200
76,905
At 31 December 2017
176,645
2,500
179,145
Carrying amount
At 31 December 2017
201,886
3,500
205,386
At 31 December 2016
277,591
4,700
282,291
ELECTROPAGES MEDIA LIMITED (FORMERLY ELECTROPAGES LIMITED)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
- 7 -
4
Tangible fixed assets
Leasehold improvements
Plant and machinery
Fixtures, fittings & equipment
Computer equipment
Total
£
£
£
£
£
Cost
At 1 January 2017
-
-
2,723
38,887
41,610
Additions
56,509
2,770
14,626
61,490
135,395
At 31 December 2017
56,509
2,770
17,349
100,377
177,005
Depreciation and impairment
At 1 January 2017
-
-
1,089
14,665
15,754
Depreciation charged in the year
6,641
554
1,850
12,807
21,852
At 31 December 2017
6,641
554
2,939
27,472
37,606
Carrying amount
At 31 December 2017
49,868
2,216
14,410
72,905
139,399
At 31 December 2016
-
-
1,633
24,222
25,855
5
Debtors
2017
2016
Amounts falling due within one year:
£
£
Trade debtors
100,654
48,218
Other debtors
383,775
203,101
484,429
251,319
6
Creditors: amounts falling due within one year
2017
2016
£
£
Trade creditors
30,477
6,060
Amounts due to group undertakings
616,103
449,520
Corporation tax
57,481
24,013
Other taxation and social security
34,860
35,126
Other creditors
347,061
139,196
1,085,982
653,915
ELECTROPAGES MEDIA LIMITED (FORMERLY ELECTROPAGES LIMITED)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
- 8 -
7
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and fully paid
100 ordinary of £1 each
100
100
100
100
8
Audit report information

As the income statement has been omitted from the filing copy of the financial statements the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was Ian Warwick ACA FCCA.
The auditor was M J Bushell Ltd.
9
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2017
2016
£
£
166,567
-
10
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Sale of goods
2017
2016
£
£
Entities with control, joint control or significant influence over the company
1,148,547
559,534
ELECTROPAGES MEDIA LIMITED (FORMERLY ELECTROPAGES LIMITED)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
10
Related party transactions
(Continued)
- 9 -

The following amounts were outstanding at the reporting end date:

2017
2016
Amounts owed to related parties
£
£
Entities with control, joint control or significant influence over the company
616,103
449,520
11
Parent company

The ultimate parent company is Berkshire Hathaway Inc., a United States company registered in Omaha, Nebraska. The group financial statements are not publicly available.

 

The company was under the control of Mouser Electronics Inc, the sole shareholder.

2017-12-312017-01-01falseCCH SoftwareCCH Accounts Production 2018.200No description of principal activity28 September 2018This audit opinion is unqualifiedS BrownG L SmithC Dyball2018-09-27049538192017-01-012017-12-3104953819bus:Director12017-01-012017-12-3104953819bus:Director22017-01-012017-12-3104953819bus:Director32017-01-012017-12-3104953819bus:RegisteredOffice2017-01-012017-12-31049538192017-12-31049538192016-12-3104953819core:Goodwill2017-12-3104953819core:PatentsTrademarksLicencesConcessionsSimilar2017-12-3104953819core:Goodwill2016-12-3104953819core:PatentsTrademarksLicencesConcessionsSimilar2016-12-3104953819core:LeaseholdImprovements2017-12-3104953819core:PlantMachinery2017-12-3104953819core:FurnitureFittings2017-12-3104953819core:ComputerEquipment2017-12-3104953819core:FurnitureFittings2016-12-3104953819core:ComputerEquipment2016-12-3104953819core:CurrentFinancialInstruments2017-12-3104953819core:CurrentFinancialInstruments2016-12-3104953819core:ShareCapital2017-12-3104953819core:ShareCapital2016-12-3104953819core:RetainedEarningsAccumulatedLosses2017-12-3104953819core:RetainedEarningsAccumulatedLosses2016-12-3104953819core:ShareCapitalOrdinaryShares2017-12-3104953819core:ShareCapitalOrdinaryShares2016-12-3104953819core:Goodwill2017-01-012017-12-3104953819core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2017-01-012017-12-3104953819core:PlantMachinery2017-01-012017-12-3104953819core:FurnitureFittings2017-01-012017-12-3104953819core:ComputerEquipment2017-01-012017-12-3104953819core:Goodwill2016-12-3104953819core:PatentsTrademarksLicencesConcessionsSimilar2016-12-31049538192016-12-3104953819core:PatentsTrademarksLicencesConcessionsSimilar2017-01-012017-12-3104953819core:FurnitureFittings2016-12-3104953819core:ComputerEquipment2016-12-3104953819core:LeaseholdImprovements2017-01-012017-12-3104953819bus:OrdinaryShareClass12017-01-012017-12-3104953819bus:OrdinaryShareClass12017-12-3104953819bus:PrivateLimitedCompanyLtd2017-01-012017-12-3104953819bus:FRS1022017-01-012017-12-3104953819bus:Audited2017-01-012017-12-3104953819bus:SmallCompaniesRegimeForAccounts2017-01-012017-12-3104953819bus:FullAccounts2017-01-012017-12-31xbrli:purexbrli:sharesiso4217:GBP