4 false false false false false false false false false false true false false false false false false No description of principal activity 2023-01-01 Sage Accounts Production Advanced 2023 - FRS102_2023 232,868 735 233,603 228,658 1,295 229,953 3,650 4,210 xbrli:pure xbrli:shares iso4217:GBP 6923368 2023-01-01 2023-12-31 6923368 2023-12-31 6923368 2022-12-31 6923368 2022-01-01 2022-12-31 6923368 2022-12-31 6923368 2021-12-31 6923368 core:NetGoodwill 2023-01-01 2023-12-31 6923368 bus:OrdinaryShareClass1 2023-01-01 2023-12-31 6923368 bus:Director2 2023-01-01 2023-12-31 6923368 core:WithinOneYear 2023-12-31 6923368 core:WithinOneYear 2022-12-31 6923368 core:NetGoodwill 2023-12-31 6923368 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2023-12-31 6923368 core:PlantMachinery 2022-12-31 6923368 core:PlantMachinery 2023-12-31 6923368 core:PlantMachinery 2023-01-01 2023-12-31 6923368 core:UKTax 2023-01-01 2023-12-31 6923368 core:ShareCapital 2023-12-31 6923368 core:ShareCapital 2022-12-31 6923368 core:RetainedEarningsAccumulatedLosses 2023-12-31 6923368 core:RetainedEarningsAccumulatedLosses 2022-12-31 6923368 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2022-12-31 6923368 core:PlantMachinery 2022-12-31 6923368 bus:SmallEntities 2023-01-01 2023-12-31 6923368 bus:AuditExemptWithAccountantsReport 2023-01-01 2023-12-31 6923368 bus:SmallCompaniesRegimeForAccounts 2023-01-01 2023-12-31 6923368 bus:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 6923368 bus:FullAccounts 2023-01-01 2023-12-31 6923368 bus:OrdinaryShareClass1 2023-12-31 6923368 bus:OrdinaryShareClass1 2022-12-31
COMPANY REGISTRATION NUMBER: 6923368
Radioscape Ltd
Filleted Unaudited Financial Statements
31 December 2023
Radioscape Ltd
Financial Statements
Year ended 31 December 2023
Contents
Pages
Statement of financial position
1 to 2
Notes to the financial statements
3 to 7
Radioscape Ltd
Statement of Financial Position
31 December 2023
2023
2022
Note
£
£
Fixed assets
Intangible assets
6
1
1
Tangible assets
7
3,650
4,210
-------
-------
3,651
4,211
Current assets
Stocks
40,532
49,356
Debtors
8
52,505
93,659
Cash at bank and in hand
54,442
78,640
---------
---------
147,479
221,655
Creditors: amounts falling due within one year
9
( 91,680)
( 167,679)
---------
---------
Net current assets
55,799
53,976
--------
--------
Total assets less current liabilities
59,450
58,187
--------
--------
Net assets
59,450
58,187
--------
--------
Capital and reserves
Called up share capital
10
100
100
Profit and loss account
59,350
58,087
--------
--------
Shareholders funds
59,450
58,187
--------
--------
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of income and retained earnings has not been delivered.
For the year ending 31 December 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 financial statements for the year in question in accordance with section 476 ;
- The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements .
Radioscape Ltd
Statement of Financial Position (continued)
31 December 2023
These financial statements were approved by the board of directors and authorised for issue on 24 September 2024 , and are signed on behalf of the board by:
T. A. Durkin
Director
Company registration number: 6923368
Radioscape Ltd
Notes to the Financial Statements
Year ended 31 December 2023
1. General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is St Hilary Transmitter, St. Hilary, Cowbridge, Vale of Glamorgan, CF71 7DP, Wales.
2. Statement of compliance
These financial statements have been prepared in accordance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the Companies Act 2006.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Going concern
The directors have a reasonable expectation that the company has adequate resources to continue operational existence for the foreseeable future. For this reason, the directors continue to adopt the going concern basis of accounting in preparing the annual financial statements.
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax. Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Foreign currencies
Foreign currency transactions are initially recorded in the functional currency, by applying the spot exchange rate as at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated at the exchange rate ruling at the reporting date, with any gains or losses being taken to the profit and loss account.
Goodwill
Goodwill arises on business acquisitions and represents the excess of the cost of the acquisition over the company's interest in the net amount of the identifiable assets, liabilities and contingent liabilities of the acquired business. Goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. It is amortised on a straight-line basis over its useful life. Where a reliable estimate of the useful life of goodwill or intangible assets cannot be made, the life is presumed not to exceed ten years.
Intangible assets
Intangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated amortisation and impairment losses. Any intangible assets carried at revalued amounts, are recorded at the fair value at the date of revaluation, as determined by reference to an active market, less any subsequent accumulated amortisation and subsequent accumulated impairment losses. Intangible assets acquired as part of a business combination are only recognised separately from goodwill when they arise from contractual or other legal rights, are separable, the expected future economic benefits are probable and the cost or value can be measured reliably.
Amortisation
Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:
Goodwill
-
10% straight line
If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
Research and development
Research expenditure is written off in the period in which it is incurred. Development expenditure incurred is capitalised as an intangible asset only when all of the following criteria are met: - It is technically feasible to complete the intangible asset so that it will be available for use or sale; - There is the intention to complete the intangible asset and use or sell it; - There is the ability to use or sell the intangible asset; - The use or sale of the intangible asset will generate probable future economic benefits; - There are adequate technical, financial and other resources available to complete the development and to use or sell the intangible asset; and - The expenditure attributable to the intangible asset during its development can be measured reliably. Expenditure that does not meet the above criteria is expensed as incurred.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Plant and machinery
-
12.5% - 50% on cost
Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock to its present location and condition.
Financial instruments
A financial asset or a financial liability is recognised only when the entity becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Debt instruments are subsequently measured at amortised cost.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
4. Employee numbers
The average number of persons employed by the company during the year amounted to 4 (2022: 4 ).
5. Tax on (loss)/profit
Major components of tax income
2023
2022
£
£
Current tax:
UK current tax income
( 5,732)
-------
----
Tax on (loss)/profit
( 5,732)
-------
----
6. Intangible assets
Goodwill
Development costs
Total
£
£
£
Cost
At 1 January 2023 and 31 December 2023
132,906
1
132,907
---------
----
---------
Amortisation
At 1 January 2023 and 31 December 2023
132,906
132,906
---------
----
---------
Carrying amount
At 31 December 2023
1
1
---------
----
---------
At 31 December 2022
1
1
---------
----
---------
7. Tangible assets
Plant and machinery
£
Cost
At 1 January 2023
232,868
Additions
735
---------
At 31 December 2023
233,603
---------
Depreciation
At 1 January 2023
228,658
Charge for the year
1,295
---------
At 31 December 2023
229,953
---------
Carrying amount
At 31 December 2023
3,650
---------
At 31 December 2022
4,210
---------
8. Debtors
2023
2022
£
£
Trade debtors
25,219
65,951
Other debtors
27,286
27,708
--------
--------
52,505
93,659
--------
--------
Other debtors include an amount of £Nil (2022 - £Nil) falling due after more than one year.
9. Creditors: amounts falling due within one year
2023
2022
£
£
Trade creditors
44,827
50,661
Accruals and deferred income
32,320
92,032
Corporation tax
100
Social security and other taxes
10,880
21,064
Other creditors
3,553
3,922
--------
---------
91,680
167,679
--------
---------
10. Called up share capital
Issued, called up and fully paid
2023
2022
No.
£
No.
£
Ordinary shares of £ 1 each
100
100
100
100
----
----
----
----
11. Related party transactions
During the year the company was under the control of Digital Broadcast Technologies Limited, a company registered in England and Wales. Digital Broadcast Technologies Limited was under the control of Nation Broadcasting Limited a company of which J.S. Bryant is executive chairman and majority shareholder. During the year the company has traded at an arms length basis with other subsidiaries of Nation Broadcasting Limited. The company has claimed the exemption under FRS 102 Section 33 not to disclose the value of intergroup transactions with other subsidiaries. During the year the company paid dividends totalling £Nil (2022 - £175,000) to Digital Broadcast Technologies Limited.
12. Controlling party
The company is a 100% subsidiary of Digital Broadcast Technologies Limited, a company registered in England and Wales. Group accounts are not prepared because the group is small and is not an ineligible group as defined in Section 384 of the Companies Act 2006.