Replay Entertainment Limited 07605267 false 2022-05-01 2023-04-30 2023-04-30 The principal activity of the company is internet sales Digita Accounts Production Advanced 6.30.9574.0 true 07605267 2022-05-01 2023-04-30 07605267 2023-04-30 07605267 core:RetainedEarningsAccumulatedLosses 2023-04-30 07605267 core:ShareCapital 2023-04-30 07605267 core:CurrentFinancialInstruments 2023-04-30 07605267 core:CurrentFinancialInstruments core:WithinOneYear 2023-04-30 07605267 core:Non-currentFinancialInstruments 2023-04-30 07605267 core:Non-currentFinancialInstruments core:AfterOneYear 2023-04-30 07605267 core:FurnitureFittingsToolsEquipment 2023-04-30 07605267 core:OtherPropertyPlantEquipment 2023-04-30 07605267 bus:SmallEntities 2022-05-01 2023-04-30 07605267 bus:AuditExemptWithAccountantsReport 2022-05-01 2023-04-30 07605267 bus:FullAccounts 2022-05-01 2023-04-30 07605267 bus:SmallCompaniesRegimeForAccounts 2022-05-01 2023-04-30 07605267 bus:RegisteredOffice 2022-05-01 2023-04-30 07605267 bus:Director2 2022-05-01 2023-04-30 07605267 bus:Director3 2022-05-01 2023-04-30 07605267 bus:PrivateLimitedCompanyLtd 2022-05-01 2023-04-30 07605267 core:FurnitureFittingsToolsEquipment 2022-05-01 2023-04-30 07605267 core:OfficeEquipment 2022-05-01 2023-04-30 07605267 core:OtherPropertyPlantEquipment 2022-05-01 2023-04-30 07605267 core:PlantMachinery 2022-05-01 2023-04-30 07605267 countries:EnglandWales 2022-05-01 2023-04-30 07605267 2022-04-30 07605267 core:FurnitureFittingsToolsEquipment 2022-04-30 07605267 core:OtherPropertyPlantEquipment 2022-04-30 07605267 2021-05-01 2022-04-30 07605267 2022-04-30 07605267 core:RetainedEarningsAccumulatedLosses 2022-04-30 07605267 core:ShareCapital 2022-04-30 07605267 core:CurrentFinancialInstruments 2022-04-30 07605267 core:CurrentFinancialInstruments core:WithinOneYear 2022-04-30 07605267 core:Non-currentFinancialInstruments 2022-04-30 07605267 core:Non-currentFinancialInstruments core:AfterOneYear 2022-04-30 07605267 core:FurnitureFittingsToolsEquipment 2022-04-30 07605267 core:OtherPropertyPlantEquipment 2022-04-30 iso4217:GBP xbrli:pure

Registration number: 07605267

Replay Entertainment Limited

Unaudited Filleted Financial Statements

for the Year Ended 30 April 2023

 

Replay Entertainment Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 9

 

Replay Entertainment Limited

Company Information

Directors

Mr J Allan

Mrs D Allan

Registered office

Midway House
Herrick Way
Staverton
Cheltenham
GL51 6TQ

Accountants

Harbour Key Limited
Midway House
Herrick Way
Staverton
Cheltenham
GL51 6TQ

 

Replay Entertainment Limited

(Registration number: 07605267)
Balance Sheet as at 30 April 2023

Note

2023
£

2022
£

Fixed assets

 

Tangible assets

4

7,664

8,141

Current assets

 

Stocks

5

150,000

232,000

Debtors

6

114,443

108,471

Cash at bank and in hand

 

62,520

126,135

 

326,963

466,606

Creditors: Amounts falling due within one year

7

(205,254)

(266,174)

Net current assets

 

121,709

200,432

Total assets less current liabilities

 

129,373

208,573

Creditors: Amounts falling due after more than one year

7

(20,833)

(30,833)

Provisions for liabilities

(1,916)

(2,035)

Net assets

 

106,624

175,705

Capital and reserves

 

Called up share capital

100

100

Retained earnings

106,524

175,605

Shareholders' funds

 

106,624

175,705

For the financial year ending 30 April 2023 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. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

 

Replay Entertainment Limited

(Registration number: 07605267)
Balance Sheet as at 30 April 2023

Approved and authorised by the Board on 18 April 2024 and signed on its behalf by:
 

.........................................
Mr J Allan
Director

.........................................
Mrs D Allan
Director

 

Replay Entertainment Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2023

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:
Midway House
Herrick Way
Staverton
Cheltenham
GL51 6TQ
England

These financial statements were authorised for issue by the Board on 18 April 2024.

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 smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

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.

The presentational currency of the financial statements is British Pound £, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are round to the nearest £.

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.

Government grants

Government grants are recognised based on the accrual method and are measured at fair value of the asset received or receivable. Grants are classified as relating either to revenue or to assets. Grants relating to revenue are recognised in income over the period in which the related costs are recognised. Grants relating to assets are recognised over the expected useful life of the asset. Where part of a grant relating to an asset is deferred, it is recognised as deferred income.

 

Replay Entertainment Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2023

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in the profit or loss account, except that a charge 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.

Deferred income tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profits.

Tangible assets

Tangible assets are stated in the balance sheet 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

Office equipment

25% straight line

Plant and machinery

20% straight line

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 goods 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.

 

Replay Entertainment Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2023

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

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.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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.

 

Replay Entertainment Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2023

Financial instruments

Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the Balance Sheet. The corresponding dividends relating to the liability component are charges as interest in the Profit and Loss Account.

 Recognition and measurement
All financial assets and liabilities are initially measured at transaction value (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financial transaction. If an arrangement constitutes a financial transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market value of interest for a similar debt instrument.

 Impairment
Asset, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss as described below.

A non financial asset is impaired where there is objective evidence that, as a result of one or more events that occurred after initial recognition, the estimated recoverable value of the asset has been reduced. The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use.

The recoverable amount of goodwill is derived from measurement of the present value of the future cash flows of the cash-generating units ("CGUs") of which the goodwill is a part. Any impairment in respect of a CGU is allocated first to the goodwill attached to that CGU, and then to other assets within that CGU on a pro-rata basis.

Where indicators exist for a decrease in impairment loss, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised. Where a reversal of impairment occurs in respect of a CGU, the reversal is applied first to the assets (other than goodwill) of the CGU on a pro-rata basis and then to any goodwill allocated to that CGU.

For financial assets carried at amortised cost, the amount of an impairment is the difference between the asset's carrying amount and the present value of estimated future cash flows, discounted at the financial asset's original effective interest rate.

For financial assets carried at cost less impairment, the impairment loss is the difference between the asset's carrying amount and the best estimate of the amount that would be received for the asset if it were to be sold at the reporting date.

Where indicators exist for a decrease in impairment loss, and the decrease can be related objectively to an event occurring after the impairment was recognised, the prior impairment is tested to determine reversal. An impairment loss is reversed on an individual impaired financial asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised.

 

Replay Entertainment Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2023

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 2 (2022 - 2).

4

Tangible assets

Office equipment
 £

Plant and machinery
£

Total
£

Cost or valuation

At 1 May 2022

9,040

6,305

15,345

Additions

2,189

-

2,189

At 30 April 2023

11,229

6,305

17,534

Depreciation

At 1 May 2022

6,218

986

7,204

Charge for the year

1,405

1,261

2,666

At 30 April 2023

7,623

2,247

9,870

Carrying amount

At 30 April 2023

3,606

4,058

7,664

At 30 April 2022

2,822

5,319

8,141

5

Stocks

2023
£

2022
£

Merchandise

150,000

232,000

6

Debtors

Current

2023
£

2022
£

Trade debtors

20,093

24,121

Other debtors

94,350

84,350

 

114,443

108,471

 

Replay Entertainment Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2023

7

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Bank loans and overdrafts

8

10,000

10,000

Trade creditors

 

45,969

8,120

Taxation and social security

 

10,237

50,251

Other creditors

9

139,048

197,803

 

205,254

266,174

Creditors: amounts falling due after more than one year

Note

2023
£

2022
£

Due after one year

 

Loans and borrowings

8

20,833

30,833

8

Loans and borrowings

2023
£

2022
£

Non-current loans and borrowings

Bank borrowings

20,833

30,833

2023
£

2022
£

Current loans and borrowings

Bank borrowings

10,000

10,000

9

Related party transactions

Transactions with the directors

At the balance sheet date, the company owed the directors £135,711 (2022: £145,337). There are no repayment terms or interest charged on the outstanding amount.

Summary of transactions with other related parties

At the balance sheet date, the company was owed £90,550 (2022: £80,550) by way of a loan to Boss Developments and James Rowson. There are no repayment terms or interest charged on the outstanding amount therefore the balance is due on demand.