Registered number: 08409452
CHALKBOARD TV LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
|
CHALKBOARD TV LIMITED
COMPANY INFORMATION
|
|
|
J M Fernandez-Velasco-Iglesias
|
|
S Huntley (resigned 7 July 2023)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3rd Floor, Waverley House
|
|
|
|
|
|
|
|
|
|
|
|
Ecovis Wingrave Yeats LLP
|
|
Chartered Accountants and Statutory Auditor
|
|
3rd Floor, Waverley House
|
|
|
|
|
|
|
|
|
|
|
|
CHALKBOARD TV LIMITED
CONTENTS
|
|
|
|
Notes to the Financial Statements
|
|
|
CHALKBOARD TV LIMITED
REGISTERED NUMBER: 08409452
BALANCE SHEET
AS AT 31 DECEMBER 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debtors: amounts falling due within one year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Creditors: amounts falling due within one year
|
|
|
|
|
|
|
|
|
|
|
|
Total assets less current liabilities
|
|
|
|
|
|
Creditors: amounts falling due after more than one year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CHALKBOARD TV LIMITED
REGISTERED NUMBER: 08409452
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2023
The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.
The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.
The financial statements were approved and authorised for issue by the board and were signed on its behalf on 24 September 2024.
The notes on pages 3 to 15 form part of these financial statements.
|
CHALKBOARD TV LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
Chalkboard TV Limited is a private company, limited by shares, incorporated in England and Wales, registration number 08409452. The registered office is 3rd Floor Waverley House, 7-12 Noel Street, London, W1F 8GQ.
2.Accounting policies
|
|
Basis of preparation of financial statements
|
The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.
The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Company's accounting policies (see note 3).
The following principal accounting policies have been applied:
The Directors have considered the Company’s ability to operate as a going concern for the 12-month period from the date of signing these financial statements. The directors are committed to ensuring that the Company can meet its liabilities as and when they fall due and the Company’s parent company, Zebra Producciones SA, have provided further assurance by way of a letter of financial support. As a result, the directors consider it appropriate that these financial statements are prepared on the going concern basis.
|
|
Foreign currency translation
|
Functional and presentation currency
The Company's functional and presentational currency is GBP.
Transactions and balances
Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.
At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.
Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.
Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Statement of Comprehensive Income within 'finance income or costs'. All other foreign exchange gains and losses are presented in profit or loss within 'other operating income'.
|
CHALKBOARD TV LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
2.Accounting policies (continued)
Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:
Rendering of services
Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
∙the amount of revenue can be measured reliably;
∙it is probable that the Company will receive the consideration due under the contract;
∙the stage of completion of the contract at the end of the reporting period can be measured reliably; and
∙the costs incurred and the costs to complete the contract can be measured reliably.
Turnover represents amounts receivable for the development of television projects and television production activities net of VAT and trade discounts.
For long term contracts, profit is recognised on delivery of each contract where there is a reasonable certainty that the contract will be profitable. Where the outcome of the contract cannot be established with reasonable certainty, no profit is recognised. Foreseeable losses are provided for in full at the point at which the loss is anticipated.
Government grants are accounted under the accruals model as permitted by FRS 102. In previous years the Company has received governmental support through the Coronavirus Job Retention Scheme and obtaining a Bounce Back Loan. The government grants received in the year are of a revenue nature are recognised in the Statement of Comprehensive Income in the same period as the related expenditure.
Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.
All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.
|
CHALKBOARD TV LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
2.Accounting policies (continued)
Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.
Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.
Depreciation is provided on the following basis:
The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.
Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.
Work in Progress (WIP) assets are recorded at the lower of cost or net realisable value and are inclusive of all costs directly related to producing television programmes. Amounts held in WIP are specifically related to producing television programmes and are carried on the balance sheet to the extent that they will generate revenue post year end.
The Company has elected to apply the provisions of Section 11 “Basic Financial Instruments” 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 trade and other receivables, cash and bank balances, are initially measured at their transaction price including transaction costs and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.
Discounting is omitted where the effect of discounting is immaterial. The Company's cash and cash equivalents, trade and most other receivables due with the operating cycle fall into this category of financial instruments.
Impairment of financial assets
|
CHALKBOARD TV LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
2.Accounting policies (continued)
|
|
Financial instruments (continued)
|
Financial assets are assessed for indicators of impairment at each reporting date.
Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.
If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.
Financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instruments any contract that evidences a residual interest in the assets of the Company after the deduction of all its liabilities.
Basic financial liabilities, which include trade and other payables, bank loans and other loans are initially measured at their transaction price after transaction costs. When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future receipts discounted at a market rate of interest. Discounting is omitted where the effect of discounting is immaterial.
Debt instruments are subsequently carried at their amortised cost using the effective interest rate method.
Trade payables are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade payables are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade payables are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.
Derecognition of financial instruments
Derecognition of financial assets
Financial assets are derecognised when their contractual right to future cash flow expire, or are settled, or when the Company transfers the asset and substantially all the risks and rewards of ownership to another party. If significant risks and rewards of ownership are retained after the transfer to another party, then the Company will continue to recognise the value of the portion of the risks and rewards retained.
Derecognition of financial liabilities
Financial liabilities are derecognised when the Company's contractual obligations expire or are discharged or cancelled.
|
CHALKBOARD TV LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
2.Accounting policies (continued)
All borrowing costs are recognised in profit or loss in the year in which they are incurred.
|
|
Operating leases: the Company as lessee
|
Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.
Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.
Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.
Defined contribution pension plan
The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.
The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Company in independently administered funds.
Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.
The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.
|
CHALKBOARD TV LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
|
Judgments in applying accounting policies and key sources of estimation uncertainty
|
Revenue recognition
Production revenues and expenses are recognised on delivery of the contract activity where the outcome of the contract can be estimated reliably, otherwise revenue is recognised only to the extent of recoverable contract costs incurred. Where the outcome is uncertain, revenue is deferred and production costs incurred to date are held on the Balance sheet within work in progress.
Deferred tax asset
The Company has not recorded a deferred tax asset relating to the accumulated tax losses and other deductions of the Company as there is uncertainty as to when future profits will arise within this Company.
The Company has trading losses relating to accumulated tax losses and other deductions totalling £1,267,416 (2022 - £1,032,725) available to offset against future trading profits. A deferred tax asset of £316,854 (2022 - £258,131) has not been recognised in the financial statements as there is uncertainty as to when future profits will arise.
|
The average monthly number of employees, including directors, during the year was 7 (2022 - 8).
|
|
CHALKBOARD TV LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
|
CHALKBOARD TV LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
|
CHALKBOARD TV LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
|
|
|
|
|
Amounts owed by group undertakings
|
|
|
|
|
|
|
|
Prepayments and accrued income
|
|
|
|
|
|
|
|
|
|
|
|
Amounts owed by group undertakings and related parties are unsecured, interest free and repayable on demand.
|
|
Creditors: Amounts falling due within one year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts owed to group undertakings
|
|
|
|
Amounts owed to related parties
|
|
|
|
Other taxation and social security
|
|
|
|
|
|
|
|
Accruals and deferred income
|
|
|
|
|
|
|
|
|
|
|
|
Details of the bank loan are included in note 12.
Amounts owed to group undertakings are unsecured, interest free and repayable on demand.
|
|
Creditors: Amounts falling due after more than one year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Details of the bank loan are included in note 12.
|
|
CHALKBOARD TV LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
|
|
|
Analysis of the maturity of loans is given below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts falling due within one year
|
|
|
|
|
|
|
|
|
|
|
|
Amounts falling due 2-5 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company has obtained a Bounce Back Loan during prior periods and drew down the full loan value of £50,000 in July 2020. The loan is repayable in monthly instalments over the 6 year term from 12 months after the inception of the loan. No interest is payable by the Company in the first 12 months and interest is subsequently charged at 2.50% per annum.
|
|
|
Allotted, called up and fully paid
|
|
|
|
|
|
|
|
|
|
10,000 (2022 - 10,000) Ordinary shares of £0.01 each
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,488 (2022 - 14,488) Preference shares of £0.01 each
|
|
|
|
Ordinary shares
Ordinary shares have full voting and dividend rights. On a return of capital (except on redemption or purchase by the Company of any shares) the surplus assets of the Company shall be distributed as follows: - first, in paying each preference shareholder 100% of the subscription price (inc. premium) it paid for the preference shares; - second, in paying deferred shareholders, if any, a total of £1 for the entire class of deferred shares; - third, prorata to the ordinary shareholders.
Preference shares
Preference shares have full voting and dividend rights. On a return of capital (except on redemption or purchase by the Company of any shares) the surplus assets of the Company shall be distributed as follows: - first, in paying each preference shareholder 100% of the subscription price (inc. premium) it paid for the preference shares; - second, in paying deferred shareholders, if any, a total of £1 for the entire class of deferred shares; - third, prorata to the ordinary shareholders.
|
|
CHALKBOARD TV LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
These financial statements reflect a prior year restatement due to a change in the Company's revenue recognition policy to align to the Group policy. Revenue was previously recognised on the basis of the percentage stage completion of a production. Following the change in the accounting policy, revenue is recognised on the delivery of each episode, and, as a result, the prior year figures have been restated. The effect is to increase production income by £258,127 and production costs by £271,225 in the profit and loss account. The net impact on the result for the prior year (restated) was to increase the loss for the period by £13,098. The net impact on the opening reserves for the prior year (restated) was to reduce the loss for the year by £
The Company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the Company in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £4,262 (2022 - £5,744). Contributions totalling £1,319 (2022 - £847) were payable to the fund at the balance sheet date and are included within other creditors.
|
Commitments under operating leases
|
|
At 31 December 2023 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Later than 1 year and not later than 5 years
|
|
|
|
|
|
|
|
Related party transactions
|
|
The Company has taken advantage of the exemption available under section 33.1A of FRS 102 and has not disclosed transactions entered into between two or more members of the group, provided that any subsidiary which is a party to the transaction is wholly owned by such a member.
At the year end the Company owed £242,880 (2022 - £242,880) to a related party by virtue of its shareholding in the Company.
At the year end the Company owed £183,235 (2022 - £183,235) to a related party by virtue of its shareholding in the Company.
During the year the Company provided a net cash advance of £17,259 (2022 - £Nil) to a related party by virtue of common ownership. At the year end £33,271 was owed by the related party (2022 - £16,012).
|
|
CHALKBOARD TV LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
|
Related party transactions (continued)
|
During the year the Company recharged costs totalling £277,241 (2022 - £256,037) to a related party by virtue of common ownership. At the year end £512,504 (2022 - £549,112) is owed from the related party.
During the year the Company received a net cash advance of £5,000 (2022 - provided £3,000) to a related party by virtue of common ownership. At the year end £43,016 (2022 - £38,016) was owed to the related party.
At the year end the Company was owed £264,325 (2022 - £264,325) from a related party by virtue of common ownership.
During the year the Company provided a net cash advance to a related party by virtue of its shareholding in the Company for an amount totalling £258,298 (2022 - £207,218). At the year end £344,248 (2022 - £761,149) is outstanding owed to the related party.
During the year the Company received a net cash advance from a related party by virtue of its shareholding in the Company for an amount totalling £Nil (2022 - £266,700). At the year end £354,175 (2022 - £354,175) is outstanding owed to the related party.
During the year the Company received a net cash advance from a related party by virtue of its shareholding in the Company for an amount totalling £Nil (2022 - £24,381). At the year end £24,381 (2022 - £24,381) is outstanding owed to the related party.
During the year the Company received a net cash advance from a related party by virtue of its shareholding in the Company for an amount totalling £12,200 (2022 - £158,500). At the year end £170,000 (2022 - £158,500) is outstanding owed to the related party.
During the year the Company received a net cash advance from a related party by virtue of its shareholding in the Company for an amount totalling £72,900 (2022 - £235,329). At the year end £308,229 (2022 - £235,329) is outstanding owed to the related party.
During the year the Company provided a net cash advance of £110,400 (2022 - provided £35,000) to a related party by virtue of common ownership. At the year end £75,400 was owed by the related party (2022 - £35,000 was owed to the related party).
During the year the Company received a net cash advance of £74,560 (2022 - £Nil) to a related party by virtue of common ownership. At the year end £74,560 was owed to the related party (2022 - £Nil).
During the year the Company received a net cash advance of £190,000 (2022 - £Nil) to a related party by virtue of common ownership. At the year end £190,000 was owed to the related party (2022 - £Nil).
During the year the Company provided a net cash advance of £3,200 (2022 - £Nil) to a related party by virtue of common ownership. At the year end £3,200 was owed by the related party (2022 - £Nil).
All amounts owed to and from the above related parties are unsecured, interest free and repayable on demand.
|
CHALKBOARD TV LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
The parent entity of the smallest group within which the financial statements are consolidated at 31 December 2023 is Izen Producciones Audiovisuales S.L. , a company registered in Spain. The consolidated financial statements are available from Calle del Comandante Azcarraga 7, 28016, Madrid, Spain.
The auditors' report on the financial statements for the year ended 31 December 2023 was unqualified.
The audit report was signed on 24 September 2024 by Kate Barekati (Senior Statutory Auditor) on behalf of Ecovis Wingrave Yeats LLP.
|