Evisible Integrated Media Limited 06384606 false 2022-10-01 2023-09-30 2023-09-30 The principal activity of the company is internet marketing consultancy. Digita Accounts Production Advanced 6.30.9574.0 true 06384606 2022-10-01 2023-09-30 06384606 2023-09-30 06384606 bus:OrdinaryShareClass1 2023-09-30 06384606 core:RetainedEarningsAccumulatedLosses 2023-09-30 06384606 core:ShareCapital 2023-09-30 06384606 core:CurrentFinancialInstruments 2023-09-30 06384606 core:CurrentFinancialInstruments core:WithinOneYear 2023-09-30 06384606 core:Non-currentFinancialInstruments 2023-09-30 06384606 core:Non-currentFinancialInstruments core:AfterOneYear 2023-09-30 06384606 core:FurnitureFittingsToolsEquipment 2023-09-30 06384606 1 2023-09-30 06384606 bus:SmallEntities 2022-10-01 2023-09-30 06384606 bus:AuditExemptWithAccountantsReport 2022-10-01 2023-09-30 06384606 bus:FilletedAccounts 2022-10-01 2023-09-30 06384606 bus:SmallCompaniesRegimeForAccounts 2022-10-01 2023-09-30 06384606 bus:RegisteredOffice 2022-10-01 2023-09-30 06384606 bus:Director1 2022-10-01 2023-09-30 06384606 bus:Director2 2022-10-01 2023-09-30 06384606 bus:OrdinaryShareClass1 2022-10-01 2023-09-30 06384606 bus:PrivateLimitedCompanyLtd 2022-10-01 2023-09-30 06384606 core:FurnitureFittings 2022-10-01 2023-09-30 06384606 core:FurnitureFittingsToolsEquipment 2022-10-01 2023-09-30 06384606 core:OfficeEquipment 2022-10-01 2023-09-30 06384606 1 2022-10-01 2023-09-30 06384606 countries:EnglandWales 2022-10-01 2023-09-30 06384606 2022-09-30 06384606 core:FurnitureFittingsToolsEquipment 2022-09-30 06384606 2021-10-01 2022-09-30 06384606 2022-09-30 06384606 bus:OrdinaryShareClass1 2022-09-30 06384606 core:RetainedEarningsAccumulatedLosses 2022-09-30 06384606 core:ShareCapital 2022-09-30 06384606 core:CurrentFinancialInstruments 2022-09-30 06384606 core:CurrentFinancialInstruments core:WithinOneYear 2022-09-30 06384606 core:Non-currentFinancialInstruments 2022-09-30 06384606 core:Non-currentFinancialInstruments core:AfterOneYear 2022-09-30 06384606 core:FurnitureFittingsToolsEquipment 2022-09-30 06384606 1 2022-09-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 06384606

Evisible Integrated Media Limited

Unaudited Filleted Financial Statements

for the Year Ended 30 September 2023

 

Evisible Integrated Media Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 9

 

Evisible Integrated Media Limited

Company Information

Directors

Mr DC Breeze

Mr MD Breeze

Registered office

16 Hester Road
Portsmouth
Hampshire
PO4 8HB

Accountants

MMO Limited
Chartered Accountants
Wellesley House
204 London Road
Waterlooville
Hampshire
PO7 7AN

 

Evisible Integrated Media Limited

(Registration number: 06384606)
Balance Sheet as at 30 September 2023

Note

2023
£

2022
£

Fixed assets

 

Tangible assets

4

169

369

Current assets

 

Debtors

5

12,392

13,610

Cash at bank and in hand

 

2,584

1,923

 

14,976

15,533

Creditors: Amounts falling due within one year

6

(11,003)

(11,059)

Net current assets

 

3,973

4,474

Total assets less current liabilities

 

4,142

4,843

Creditors: Amounts falling due after more than one year

6

(1,075)

(1,690)

Provisions for liabilities

(32)

(70)

Net assets

 

3,035

3,083

Capital and reserves

 

Called up share capital

7

3,000

3,000

Retained earnings

35

83

Shareholders' funds

 

3,035

3,083

For the financial year ending 30 September 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.

Approved and authorised by the Board on 23 September 2024 and signed on its behalf by:
 

 

Evisible Integrated Media Limited

(Registration number: 06384606)
Balance Sheet as at 30 September 2023

.........................................
Mr DC Breeze
Director

 

Evisible Integrated Media Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 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:
16 Hester Road
Portsmouth
Hampshire
PO4 8HB
England

These financial statements were authorised for issue by the Board on 23 September 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.

All figures are presented in British Sterling, which is the functional currency of the company, and are rounded to the nearest £1.

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 relating to revenue expenditure are recognised in income over the periods in which the entity recognises the related costs for which the grant is intended to compensate

 

Evisible Integrated Media Limited

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

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.

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 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

Furniture and fittings

33% straight line basis

Office equipment

25% straight line basis

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.

 

Evisible Integrated Media Limited

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

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.

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.

 

Evisible Integrated Media Limited

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

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 1 (2022 - 2).

4

Tangible assets

Furniture, fittings and equipment
 £

Total
£

Cost or valuation

At 1 October 2022

5,808

5,808

At 30 September 2023

5,808

5,808

Depreciation

At 1 October 2022

5,439

5,439

Charge for the year

200

200

At 30 September 2023

5,639

5,639

Carrying amount

At 30 September 2023

169

169

At 30 September 2022

369

369

5

Debtors

Current

2023
£

2022
£

Trade debtors

3,970

7,746

Other debtors

8,422

5,864

 

12,392

13,610

 

Evisible Integrated Media Limited

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

6

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Loans and borrowings

8

622

599

Trade creditors

 

1,071

1,064

Taxation and social security

 

6,648

6,537

Accruals and deferred income

 

1,213

1,213

Other creditors

 

1,449

1,646

 

11,003

11,059

Creditors: amounts falling due after more than one year

Note

2023
£

2022
£

Due after one year

 

Loans and borrowings

8

1,075

1,690

7

Share capital

Allotted, called up and fully paid shares

2023

2022

No.

£

No.

£

Ordinary share of £1 each

3,000

3,000

3,000

3,000

       

8

Loans and borrowings

Non-current loans and borrowings

2023
£

2022
£

Bank borrowings

1,075

1,690

Current loans and borrowings

2023
£

2022
£

Bank borrowings

622

599

 

Evisible Integrated Media Limited

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

Bank borrowings

Bounce Back Loan is denominated in Sterling with a nominal interest rate of 2.5%, and the final instalment is due on 29 May 2026. The carrying amount at year end is £1,697 (2022 - £2,289).

9

Related party transactions

Other transactions with directors

Included within other debtors is an amount owed by the director of £5,422 (2022: £2,864). This amount is undated, unsecured, interest free and repayable on demand.