IRIS Accounts Production v23.3.1.45 03937247 Board of Directors 1.1.22 31.12.22 31.12.22 true true false true true false false false true true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh039372472021-12-31039372472022-12-31039372472022-01-012022-12-31039372472020-12-31039372472021-01-012021-12-31039372472021-12-3103937247ns10:Originalns15:EnglandWales2022-01-012022-12-3103937247ns14:PoundSterlingns10:Original2022-01-012022-12-3103937247ns10:Originalns10:Director12022-01-012022-12-3103937247ns10:Original2022-01-012022-12-3103937247ns10:Original2022-12-3103937247ns10:Originalns10:PrivateLimitedCompanyLtd2022-01-012022-12-3103937247ns10:Originalns10:FRS1022022-01-012022-12-3103937247ns10:Originalns10:Audited2022-01-012022-12-3103937247ns10:Originalns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2022-01-012022-12-3103937247ns10:LargeMedium-sizedCompaniesRegimeForAccountsns10:Original2022-01-012022-12-3103937247ns10:Originalns10:FullAccounts2022-01-012022-12-3103937247ns10:Original12022-01-012022-12-3103937247ns10:Originalns10:OrdinaryShareClass12022-01-012022-12-3103937247ns10:Originalns10:Director22022-01-012022-12-3103937247ns10:CompanySecretary1ns10:Original2022-01-012022-12-3103937247ns10:Originalns10:RegisteredOffice2022-01-012022-12-3103937247ns10:Original2021-01-012021-12-3103937247ns10:Original2021-12-3103937247ns10:Originalns5:CurrentFinancialInstruments2022-12-3103937247ns10:Originalns5:CurrentFinancialInstruments2021-12-3103937247ns5:ShareCapitalns10:Original2022-12-3103937247ns5:ShareCapitalns10:Original2021-12-3103937247ns10:Originalns5:CapitalRedemptionReserve2022-12-3103937247ns10:Originalns5:CapitalRedemptionReserve2021-12-3103937247ns10:Originalns5:RetainedEarningsAccumulatedLosses2022-12-3103937247ns10:Originalns5:RetainedEarningsAccumulatedLosses2021-12-3103937247ns5:ShareCapitalns10:Original2020-12-3103937247ns10:Originalns5:RetainedEarningsAccumulatedLosses2020-12-3103937247ns10:Originalns5:CapitalRedemptionReserve2020-12-3103937247ns10:Original2020-12-3103937247ns10:Originalns5:RetainedEarningsAccumulatedLosses2021-01-012021-12-3103937247ns10:Originalns5:CapitalRedemptionReserve2021-01-012021-12-3103937247ns10:Originalns5:RetainedEarningsAccumulatedLosses2022-01-012022-12-3103937247ns10:Originalns5:CapitalRedemptionReserve2022-01-012022-12-3103937247ns5:IntangibleAssetsOtherThanGoodwillns10:Original2022-01-012022-12-3103937247ns10:Originalns5:FurnitureFittings2022-01-012022-12-3103937247ns10:Originalns15:UnitedKingdom2021-01-012021-12-3103937247ns10:Originalns5:TotalGeographicSegmentsIncludingAnyUnallocatedAmount2021-01-012021-12-3103937247ns5:OwnedAssetsns10:Original2022-01-012022-12-3103937247ns5:OwnedAssetsns10:Original2021-01-012021-12-3103937247ns10:Originalns5:ComputerSoftware2022-01-012022-12-3103937247ns10:Originalns5:ComputerSoftware2021-01-012021-12-3103937247ns10:Originalns10:OrdinaryShareClass12021-01-012021-12-3103937247ns10:Originalns5:ComputerSoftware2021-12-3103937247ns10:Originalns5:ComputerSoftware2022-12-3103937247ns10:Originalns5:ComputerSoftware2021-12-3103937247ns10:Originalns5:FurnitureFittings2021-12-3103937247ns10:Originalns5:FurnitureFittings2022-12-3103937247ns10:Originalns5:FurnitureFittings2021-12-3103937247ns10:Originalns5:CostValuation2021-12-3103937247ns10:Originalns5:AdditionsToInvestments2022-12-3103937247ns10:Originalns5:DisposalsRepaymentsInvestments2022-12-3103937247ns10:Originalns5:CostValuation2022-12-3103937247ns10:Originalns5:Subsidiary12022-01-012022-12-3103937247ns10:Originalns5:Subsidiary112022-01-012022-12-3103937247ns10:Originalns5:Subsidiary12022-12-3103937247ns10:Originalns5:Subsidiary12021-12-3103937247ns10:Originalns5:Subsidiary12021-01-012021-12-3103937247ns10:Originalns5:Subsidiary22022-01-012022-12-3103937247ns10:Original3ns5:Subsidiary22022-01-012022-12-3103937247ns10:Originalns5:Subsidiary22022-12-3103937247ns10:Originalns5:Subsidiary22021-12-3103937247ns10:Originalns5:Subsidiary22021-01-012021-12-3103937247ns5:Subsidiary3ns10:Original2022-01-012022-12-3103937247ns5:Subsidiary3ns10:Original52022-01-012022-12-3103937247ns5:Subsidiary3ns10:Original2022-12-3103937247ns5:Subsidiary3ns10:Original2021-12-3103937247ns5:Subsidiary3ns10:Original2021-01-012021-12-3103937247ns10:Originalns5:Subsidiary42022-01-012022-12-31039372477ns10:Originalns5:Subsidiary42022-01-012022-12-3103937247ns10:Originalns5:Subsidiary42022-12-3103937247ns10:Originalns5:Subsidiary42021-12-3103937247ns10:Originalns5:Subsidiary42021-01-012021-12-3103937247ns5:Subsidiary6ns10:Original2022-01-012022-12-3103937247ns5:Subsidiary6ns10:Original112022-01-012022-12-3103937247ns5:Subsidiary6ns10:Original2022-12-3103937247ns5:Subsidiary6ns10:Original2021-12-3103937247ns5:Subsidiary6ns10:Original2021-01-012021-12-3103937247ns10:Originalns5:Subsidiary72022-01-012022-12-3103937247ns10:Originalns5:Subsidiary7132022-01-012022-12-3103937247ns10:Originalns5:CurrentFinancialInstrumentsns5:WithinOneYear2022-12-3103937247ns10:Originalns5:CurrentFinancialInstrumentsns5:WithinOneYear2021-12-3103937247ns10:Originalns10:OrdinaryShareClass12022-12-3103937247ns10:Originalns5:RetainedEarningsAccumulatedLosses2021-12-3103937247ns10:Originalns5:CapitalRedemptionReserve2021-12-3103937247ns10:Original12022-01-012022-12-31
REGISTERED NUMBER: 03937247 (England and Wales)















STRATEGIC REPORT, REPORT OF THE DIRECTORS AND

AUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022

FOR

EXPANDI AGENCY LIMITED

EXPANDI AGENCY LIMITED (REGISTERED NUMBER: 03937247)






CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022




Page

Company Information 1

Strategic Report 2

Report of the Directors 3

Report of the Independent Auditors 5

Income Statement 9

Other Comprehensive Income 10

Statement of Financial Position 11

Statement of Changes in Equity 12

Notes to the Financial Statements 13


EXPANDI AGENCY LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 31 DECEMBER 2022







DIRECTORS: G Fittante
F O Leenhardt





SECRETARY: G Fittante





REGISTERED OFFICE: 38 Craven Street
London
WC2N 5NG





REGISTERED NUMBER: 03937247 (England and Wales)





AUDITORS: N7 Accountants Limited
Statutory Auditors
Central House
1 Ballards Lane
London
N31LQ

EXPANDI AGENCY LIMITED (REGISTERED NUMBER: 03937247)

STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022

The directors present their strategic report for the year ended 31 December 2022.

REVIEW OF BUSINESS
The principal activity of the company in the year under review was that of the provision of marketing services with a focus on the IT industry and specifically in the area of joint marketing between vendors and their distribution channels (co-marketing) towards business customers.

PRINCIPAL RISKS AND UNCERTAINTIES
The group is exposed to a moderate level of price risk, credit risk, liquidity risk, exchange rate risk and cash flow risk. The group manages these risks by financing its operations through retained profits, supplemented by long-term bank borrowings where necessary, to fund expansion or capital expenditure programmes.

Management's objectives are to retain sufficient liquid funds to enable it to meet its day to day requirements, minimise the group's exposure to fluctuating interest rates and match the repayment schedule of any external borrowings or overdrafts with the future cash flows expected to arise from the group's trading activities.

The group makes little use of financial instruments other than an operational bank account and so its exposure to price risk, credit risk, liquidity risk and cash flow risk is not material for the assessment of the assets, liabilities, financial position and profit and loss of the company.

STRATEGY
In accordance with the strategy to maintain the group's leadership in co-marketing services for B2B markets, the board will continue to pursue plans for organic growth and other development opportunities, including:

- implementation of new and innovative co-marketing services, focused on lead generation
- development of an innovative offer in digital marketing service

The directors of the company are of the opinion that analysis using Key Performance Indicators is not necessary for an understanding of the performance and position of the group.

FUTURE DEVELOPMENTS
The undisputed leadership in the co-marketing services is expected to facilitate further diversification of our client base within the IT industry and future growth across sectors with similar channel distribution strategy.

ON BEHALF OF THE BOARD:





G Fittante - Director


26 October 2023

EXPANDI AGENCY LIMITED (REGISTERED NUMBER: 03937247)

REPORT OF THE DIRECTORS
FOR THE YEAR ENDED 31 DECEMBER 2022

The directors present their report with the financial statements of the company for the year ended 31 December 2022.

PRINCIPAL ACTIVITY
The principal activity of the company in the year under review was that of providing marketing services focusing on the IT industry and specifically within the area of joint marketing between Vendors and their distribution channels ("co-marketing") towards business customers.

DIVIDENDS
During the year, £1,918,918 was declared and paid during the year as dividends.

EVENTS SINCE THE END OF THE YEAR
In year 2022, the group initiated the procedures for a horizontal merger between Expandi Agency Limited and On Channel Limited. As a result of the procedure the operations of On Channel Limited will merge in Expandi Agency Limited. On Channel Limited will proceed with closure. The merge considered as part of the reorganisation plan to decrease the operating costs and increase organic growth and development opportunities.

DIRECTORS
The directors shown below have held office during the whole of the period from 1 January 2022 to the date of this report.

G Fittante
F O Leenhardt

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

-select suitable accounting policies and then apply them consistently;
-make judgements and accounting estimates that are reasonable and prudent;
-prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

EXPANDI AGENCY LIMITED (REGISTERED NUMBER: 03937247)

REPORT OF THE DIRECTORS
FOR THE YEAR ENDED 31 DECEMBER 2022


AUDITORS
The auditors, N7 Accountants Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





G Fittante - Director


26 October 2023

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
EXPANDI AGENCY LIMITED

Opinion
We have audited the financial statements of EXPANDI AGENCY LIMITED for the year ended 31 December 2022 which comprise of the Income Statement, Other Comprehensive Income, the Statement of financial position, the Statement of Changes in Equity and the related notes 1 to 13 including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the company's affairs as at 31 December 2022 and of its profit for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the Company's ability to continue as a going concern for a period of at least 12 months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report. However, because not all future events or conditions can be predicted, this statement is not a guarantee as to the Company's ability to continue as a going concern.

Other information
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained with the annual report.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in this report, we do not express any form of assurance conclusion thereon.

Our responsibility is to read the other information and, in doing so, whether the other information is materially inconsistent with the financial statements, or our knowledge obtained in the course of the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of the other information, we are required to report that fact.

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
EXPANDI AGENCY LIMITED


Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
- the financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page three, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
EXPANDI AGENCY LIMITED


Auditors' responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion. The extent to which our procedures are capable of detecting irregularities,
including fraud is detailed below. However, the primary responsibility for the prevention and detection of fraud rests with both those charged with governance of the entity and management.

Our approach to identifying and assessing the risks of material misstatements in respect of irregularities, including fraud and non-compliance with laws was as follows:

- We obtained an understanding of the legal and regulatory frameworks that are applicable to the Company and determined that the most significant are those relating to the reporting framework (United Kingdom Generally Accepted Accounting Practice) and the relevant direct and indirect tax compliance regulations.
-The engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations.
- We identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the company's activity.
- We focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including the Companies Act 2006, taxation legislation and data protection.
- We understood how EXPANDI AGENCY LIMITED is complying with those frameworks by making enquiries with management to understand how the group maintains and communicates its policies and procedures to ensure compliance. We corroborated this through our review of the group's board minutes. We also reviewed correspondence with the relevant tax authorities regarding tax compliance.
- Identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.
- We assessed the susceptibility of the Company's financial statements to material misstatement, including how fraud might occur, by:
- making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud;
- considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations; and
- understanding the potential incentives and pressures for management to manipulate the financial statements and performed procedures to understand the areas in which this would most likely arise. Based on our risk assessment procedures on this Company as a holding entity, we identified management override of controls as our fraud risk.

To address our fraud risk of management override of controls, we performed analytical procedures to identify any unusual or unexpected relationships;
- tested journal entries to identify unusual transactions;
- assessed whether judgements and assumptions made in determining any accounting estimates were indicative of potential bias;
- investigated the rationale behind significant or unusual transactions.

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:
- agreeing financial statement disclosures to underlying supporting documentation.
- reading the minutes of meetings of those charged with governance.


REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
EXPANDI AGENCY LIMITED

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.




Evangelos Charalambous FCCA (Senior Statutory Auditor)
for and on behalf of N7 Accountants Limited
Statutory Auditors
Central House
1 Ballards Lane
London
N31LQ

23 November 2023

EXPANDI AGENCY LIMITED (REGISTERED NUMBER: 03937247)

INCOME STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2022

2022 2021
Notes £    £   

TURNOVER 3 324,042 342,409

Cost of sales 396,395 271,936
GROSS (LOSS)/PROFIT (72,353 ) 70,473

Administrative expenses 27,795 264,922
(100,148 ) (194,449 )

Other operating income 7,337 -
OPERATING LOSS (92,811 ) (194,449 )

Income from shares in group undertakings 615,577 259,016
522,766 64,567
Amounts written off investments 5 - 15,000
PROFIT BEFORE TAXATION 6 522,766 49,567

Tax on profit 7 1,288 -
PROFIT FOR THE FINANCIAL YEAR 521,478 49,567

EXPANDI AGENCY LIMITED (REGISTERED NUMBER: 03937247)

OTHER COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2022

2022 2021
Notes £    £   

PROFIT FOR THE YEAR 521,478 49,567


OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

521,478

49,567

EXPANDI AGENCY LIMITED (REGISTERED NUMBER: 03937247)

STATEMENT OF FINANCIAL POSITION
31 DECEMBER 2022

2022 2021
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 9 - 758
Tangible assets 10 - 90
Investments 11 669,861 271,892
669,861 272,740

CURRENT ASSETS
Debtors 12 1,274,581 449,581
Cash at bank 3,150,809 799,652
4,425,390 1,249,233
CREDITORS
Amounts falling due within one year 13 5,080,369 109,651
NET CURRENT (LIABILITIES)/ASSETS (654,979 ) 1,139,582
TOTAL ASSETS LESS CURRENT
LIABILITIES

14,882

1,412,322

CAPITAL AND RESERVES
Called up share capital 14 11,222 11,222
Capital redemption reserve 15 3,660 3,660
Retained earnings 15 - 1,397,440
SHAREHOLDERS' FUNDS 14,882 1,412,322

The financial statements were approved by the Board of Directors and authorised for issue on 26 October 2023 and were signed on its behalf by:





G Fittante - Director


EXPANDI AGENCY LIMITED (REGISTERED NUMBER: 03937247)

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2022

Called up Capital
share Retained redemption Total
capital earnings reserve equity
£    £    £    £   
Balance at 1 January 2021 11,222 1,943,770 3,660 1,958,652

Changes in equity
Dividends - (595,897 ) - (595,897 )
Total comprehensive income - 49,567 - 49,567
Balance at 31 December 2021 11,222 1,397,440 3,660 1,412,322

Changes in equity
Dividends - (1,918,918 ) - (1,918,918 )
Total comprehensive income - 521,478 - 521,478
Balance at 31 December 2022 11,222 - 3,660 14,882

EXPANDI AGENCY LIMITED (REGISTERED NUMBER: 03937247)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

1. STATUTORY INFORMATION

Expandi Agency Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Financial Reporting Standard 102 - reduced disclosure exemptions
The company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":

the requirements of Section 7 Statement of Cash Flows;
the requirement of paragraph 33.7.

Preparation of consolidated financial statements
The financial statements contain information about Expandi Agency Limited as an individual company and do not contain consolidated financial information as the parent of a group. The company is exempt under Section 400 of the Companies Act 2006 from the requirements to prepare consolidated financial statements as it and its subsidiary undertaking are included by full consolidation in the consolidated financial statements of its parent, Expandi Limited, United Kingdom.

Related party exemption
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Amortisation is calculated to write off the cost in equal annual installments over their estimated useful life of 5 years.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Fixtures and fittings - 33.3% on cost

Investments in subsidiaries
Investments in subsidiary undertakings are recognised at cost less any impairment in value.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date.


EXPANDI AGENCY LIMITED (REGISTERED NUMBER: 03937247)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2022

2. ACCOUNTING POLICIES - continued
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

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

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the statement of financial position date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

Dividend income
Dividend income is recognised when the right to receive payment is established.

3. TURNOVER

The turnover and profit before taxation are attributable to the one principal activity of the company.

An analysis of turnover by geographical market for the year ended 31 December 2021 is given below:

£   
United Kingdom 39,263
Non UK 303,146
342,409

This analysis is not considered to be applicable to the year ended 31 December 2022.

4. EMPLOYEES AND DIRECTORS
2022 2021
£    £   
Wages and salaries 137,932 251,279
Social security costs - 4,832
Other pension costs - 1,118
137,932 257,229

EXPANDI AGENCY LIMITED (REGISTERED NUMBER: 03937247)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2022

4. EMPLOYEES AND DIRECTORS - continued

The average number of employees during the year was as follows:
2022 2021

Administrative staff 1 1

2022 2021
£    £   
Directors' remuneration 94,650 103,089

5. AMOUNTS WRITTEN OFF INVESTMENTS
2022 2021
£    £   
Amounts w/o invs - 15,000

6. PROFIT BEFORE TAXATION

The profit is stated after charging/(crediting):

2022 2021
£    £   
Other operating leases 17,405 16,534
Depreciation - owned assets 22,343 800
Patents amortisation 948 1,635
Auditors' remuneration 2,500 1,000
Foreign exchange differences (157,975 ) 84,101

7. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
2022 2021
£    £   
Current tax:
Foreign corporation tax 1,288 -
Tax on profit 1,288 -

EXPANDI AGENCY LIMITED (REGISTERED NUMBER: 03937247)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2022

7. TAXATION - continued

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below:

2022 2021
£    £   
Profit before tax 522,766 49,567
Profit multiplied by the standard rate of corporation tax in the UK of 19%
(2021 - 19%)

99,326

9,418

Effects of:
Expenses not deductible for tax purposes 143 2,850
Income not taxable for tax purposes (99,469 ) (49,213 )
Depreciation in excess of capital allowances - 461
Utilisation of tax losses - 36,484
Foreign tax 1,288 -
Total tax charge 1,288 -

8. DIVIDENDS
2022 2021
£    £   
Ordinary shares of 1 each
Final 1,918,918 595,897

9. INTANGIBLE FIXED ASSETS
Patents
£   
COST
At 1 January 2022
and 31 December 2022 10,795
AMORTISATION
At 1 January 2022 10,037
Amortisation for year 948
Exchange differences (190 )
At 31 December 2022 10,795
NET BOOK VALUE
At 31 December 2022 -
At 31 December 2021 758

EXPANDI AGENCY LIMITED (REGISTERED NUMBER: 03937247)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2022

10. TANGIBLE FIXED ASSETS
Fixtures
and
fittings
£   
COST
At 1 January 2022 79,736
Additions 22,343
At 31 December 2022 102,079
DEPRECIATION
At 1 January 2022 79,646
Charge for year 22,343
Exchange differences 90
At 31 December 2022 102,079
NET BOOK VALUE
At 31 December 2022 -
At 31 December 2021 90

11. FIXED ASSET INVESTMENTS
Shares in
group
undertakings
£   
COST
At 1 January 2022 271,892
Additions 409,404
Disposals (11,435 )
At 31 December 2022 669,861
NET BOOK VALUE
At 31 December 2022 669,861
At 31 December 2021 271,892

The company's investments at the Statement of Financial Position date in the share capital of companies include the following:

NetPartnering.com Italia Srl
Registered office: Italy
Nature of business: Marketing services
%
Class of shares: holding
Ordinary 100.00
2022 2021
£    £   
Aggregate capital and reserves 615,842 528,648
Profit for the year 331,105 231,579

Netpartnering.com Italia Srl merged with On Channel Italy in year 2021.

EXPANDI AGENCY LIMITED (REGISTERED NUMBER: 03937247)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2022

11. FIXED ASSET INVESTMENTS - continued

NetPartnering.com SARL
Registered office: France
Nature of business: Marketing services
%
Class of shares: holding
Ordinary 100.00
2022 2021
£    £   
Aggregate capital and reserves 872,714 178,694
Profit for the year 629,593 127,452

NetPartering GmbH
Registered office: Austria
Nature of business: Marketing services
%
Class of shares: holding
Ordinary 100.00
2022 2021
£    £   
Aggregate capital and reserves 259,381 115,360
Profit for the year 132,315 44,689

NetPartnering GmbH
Registered office: Germany
Nature of business: Marketing services
%
Class of shares: holding
Ordinary 100.00
2022 2021
£    £   
Aggregate capital and reserves 11,354 13,021
Loss for the year (2,298 ) (6,074 )

Liquidation procedures initiated in year 2021.

Expandi Match SL
Registered office: Spain
Nature of business: Marketing services
%
Class of shares: holding
Ordinary 100.00
2022 2021
£    £   
Aggregate capital and reserves 4,862 2,425
Profit/(loss) for the year 2,214 (185,851 )

EXPANDI AGENCY LIMITED (REGISTERED NUMBER: 03937247)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2022

11. FIXED ASSET INVESTMENTS - continued

Expandi Creation SARLAU
Registered office: Morocco
Nature of business: Marketing services
%
Class of shares: holding
Ordinary 100.00

The company was Dormant in the year.

12. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
£    £   
Trade and other debtors 86,125 60,074
Amounts owed by group undertakings 994,489 367,286
Other debtors 12,759 10,978
Tax - 5,169
VAT 41,108 1,740
Prepayments and accrued income 140,100 4,334
1,274,581 449,581

13. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
£    £   
Trade and other creditors 38,355 16,506
Amounts owed to group undertakings 4,793,586 1,847
Tax 8,153 -
Social security and other taxes - 4,545
Other creditors 47,032 4,722
Accruals and deferred income 193,243 82,031
5,080,369 109,651

14. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2022 2021
value: £    £   
11,222 Ordinary 1 11,222 11,222

15. RESERVES
Capital
Retained redemption
earnings reserve Totals
£    £    £   

At 1 January 2022 1,397,440 3,660 1,401,100
Profit for the year 521,478 521,478
Dividends (1,918,918 ) (1,918,918 )
At 31 December 2022 - 3,660 3,660

EXPANDI AGENCY LIMITED (REGISTERED NUMBER: 03937247)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2022

16. POST BALANCE SHEET EVENTS

On 24 February 2022, Russia launched a military attack on Ukraine. The invasion has resulted in Russian forces attacking major cities and infrastructure in the Ukraine.

Russia's attack on Ukraine has taken financial markets by surprise and its consequences are already having a severe impact upon energy, transport and logistics, stocks and assets.

International sanctions have been imposed by a large number of countries against Russia and Crimea. The sanctions were imposed by the United States, the European Union (EU) and other countries and international organisations against individuals, businesses and officials from Russia.

As the Russia-Ukraine war continues to unfold, investors will remain vigilant as more uncertainty and volatility
is expected both in real assets and across financial markets.

The financial effect on the global economy and overall business activities in Russia and Ukraine is not possible to be estimated with reasonable certainty since the management has inability to reliably predict the outcome of the war. Thus, Management's current expectations and estimates could differ from actual results.

Based on the evaluation performed, the Company's management have concluded that the global economic
impact felt by the war will have little to no effect on the company's business in the UK.

In year 2022, the group initiated the procedures for a horizontal merger between Expandi Agency Limited and On Channel Limited. As a result of the procedure the operations of On Channel Limited will merge in Expandi Agency Limited. On Channel Limited will proceed with closure. The merge considered as part of the
reorganisation plan to decrease the operating costs and increase organic growth and development opportunities.

17. ULTIMATE CONTROLLING PARTY

The immediate and ultimate parent company is Expandi Limited. Expandi Limited prepares group financial statements and copies can be obtained from Companies House, Crown Way, Maindy, Cardiff,CF14 3UZ.