Caseware UK (AP4) 2023.0.135 2023.0.135 2024-06-302024-06-3032023-07-01falseMotion picture & Television programme production activities2falsetruefalse 10293181 2023-07-01 2024-06-30 10293181 2022-07-01 2023-06-30 10293181 2024-06-30 10293181 2023-06-30 10293181 c:Director1 2023-07-01 2024-06-30 10293181 d:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-06-30 10293181 d:DevelopmentCostsCapitalisedDevelopmentExpenditure 2023-06-30 10293181 d:CurrentFinancialInstruments 2024-06-30 10293181 d:CurrentFinancialInstruments 2023-06-30 10293181 d:CurrentFinancialInstruments d:WithinOneYear 2024-06-30 10293181 d:CurrentFinancialInstruments d:WithinOneYear 2023-06-30 10293181 d:ShareCapital 2024-06-30 10293181 d:ShareCapital 2023-06-30 10293181 d:RetainedEarningsAccumulatedLosses 2024-06-30 10293181 d:RetainedEarningsAccumulatedLosses 2023-06-30 10293181 c:OrdinaryShareClass1 2023-07-01 2024-06-30 10293181 c:OrdinaryShareClass1 2024-06-30 10293181 c:OrdinaryShareClass1 2023-06-30 10293181 c:FRS102 2023-07-01 2024-06-30 10293181 c:Audited 2023-07-01 2024-06-30 10293181 c:FullAccounts 2023-07-01 2024-06-30 10293181 c:PrivateLimitedCompanyLtd 2023-07-01 2024-06-30 10293181 c:SmallCompaniesRegimeForAccounts 2023-07-01 2024-06-30 10293181 d:DevelopmentCostsCapitalisedDevelopmentExpenditure d:ExternallyAcquiredIntangibleAssets 2023-07-01 2024-06-30 10293181 4 2023-07-01 2024-06-30 10293181 e:PoundSterling 2023-07-01 2024-06-30 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 10293181










REBELLION PRODUCTIONS LTD










FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 30 JUNE 2024

 
REBELLION PRODUCTIONS LTD
REGISTERED NUMBER: 10293181

STATEMENT OF FINANCIAL POSITION
AS AT 30 JUNE 2024

2024
2023
Note
£
£

Fixed assets
  

Intangible assets
 4 
93,465
43,965

Current assets
  

Debtors: amounts falling due within one year
 5 
149,766
74,832

Cash at bank and in hand
 6 
483
12,749

  
150,249
87,581

Creditors: amounts falling due within one year
 7 
(7,527)
(4,494,027)

Net current assets/(liabilities)
  
 
 
142,722
 
 
(4,406,446)

Total assets less current liabilities
  
236,187
(4,362,481)

  

Net assets/(liabilities)
  
236,187
(4,362,481)


Capital and reserves
  

Called up share capital 
 8 
2
2

Profit and loss account
  
236,185
(4,362,483)

  
236,187
(4,362,481)


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 by: 




C R Kingsley
Director

Date: 31 October 2024

The notes on pages 2 to 7 form part of these financial statements.

Page 1

 
REBELLION PRODUCTIONS LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024

1.


General information

Rebellion Productions Ltd is a private company limited by shares & incorporated in England and Wales, registered number 10293181. Its registered head office is located at Riverside House, Osney Mead, Oxford, Oxfordshire, OX2 0ES.

2.Accounting policies

 
2.1

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 FRS 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the requirements of the Companies Act 2006. The disclosure requirements of Section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

These financial statements are presented in Sterling (£) and rounded to the nearest whole (£).

The following principal accounting policies have been applied:

 
2.2

Going concern

The Group’s banking facilities secured in July 2021 are subject to certain financial covenants. This
funding was provided to refinance existing property mortgages, acquire a new property and provide
new funding to support its investment programme. The Group continues to invest significantly in all
key areas of the business on the back of its cash generation and this banking facility.
The level of revenue, cash generated by the Group, and compliance of financial covenants remains
highly geared towards the timings of game releases. As at 30 June 2024 it has been more than two
years since a major game release, with the next major game releases scheduled for early 2025.
Whilst prior releases continue to perform well, during the financial year ended 30 June 2024, the
Group obtained certain financial covenant waivers from the lender and amendments to the facilities.
After the balance sheet date, the Group secured further amendments to the banking facilities to
modify certain financial covenants in the agreement with the aim to further support the Group to
achieve its strategic objectives prior to the next scheduled releases. The Group’s existing banking
facilities are repayable by July 2025.
The Group has prepared forecasts and projections, taking into account current cash resources and
available funding to cover future expected trading, and sensitised the forecasts for reasonably
possible changes in gaming volume. These forecasts support the conclusion of the Directors that the
Group is a going concern. Furthermore, although the Group expects to renew its facilities prior to July
2025, in the improbable scenario where the facilities were not renewed, the Group would have
various options available to ensure it could meet any liabilities as they fall due. This would include
taking such actions as revenue optimisation via promotional activity, improvements to operational
efficiency, sale of non-core assets, and other measures. These measures would enable the Group to
have adequate resources to continue operational existence for the foreseeable future, for a period of
not less than 12 months from the date of approval of these financial statements.
The Company, therefore, continues to adopt the going concern basis in preparing its financial statements. 
The Directors consider it is appropriate to prepare the financial statements on the going concern basis due to the commitment by the ultimate parent company, Rebellion Group Ltd, to provide any necessary financial support required to enable the Company to discharge its liabilities, and therefore continue as a going concern for at least 12 months from the date of approving the financial statements. 

Page 2

 
REBELLION PRODUCTIONS LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024

2.Accounting policies (continued)

 
2.3

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.

 
2.4

Revenue

Revenue comprises revenue recognised by the Company in respect of goods and services supplied during the year, exclusive of Value Added Tax and trade discounts. Revenue is recognised on delivery of product to customers.

 
2.5

Pensions

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 Statement of Financial Position. The assets of the plan are held separately from the Company in independently administered funds.

 
2.6

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. 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 reporting date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the reporting date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

Page 3

 
REBELLION PRODUCTIONS LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024

2.Accounting policies (continued)

 
2.7

Exceptional items

Exceptional items are transactions that fall within the ordinary activities of the Company but are presented separately due to their size or incidence.

 
2.8

Intangible assets

In the initial research phase of an internal film and TV production project it is not possible to demonstrate that the project will generate future economic benefits and hence all expenditure on research is recognised as an expense when it is incurred. If it is not possible to distinguish between the research phase and the development phase of an internal project, the expenditure is treated as if it were all incurred in the research phase only.
Film and TV production costs are capitalised as an intangible asset where the Directors are satisfied as to the technical, commercial and financial viability of the related projects. Such costs relate to both pre-production and production stages.

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.

As intellectual property and production costs held are not yet being commercialised, the intangible assets are not yet being amortised.

 
2.9

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.10

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.11

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.


3.


Employees

The average monthly number of employees, including Directors, during the year was 2 (2023 - 3).






Page 4

 
REBELLION PRODUCTIONS LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024

4.


Intangible assets




Production costs

£



Cost


At 1 July 2023
43,965


Additions
49,500



At 30 June 2024

93,465






Net book value



At 30 June 2024
93,465



At 30 June 2023
43,965




5.


Debtors

2024
2023
£
£


Amounts owed by group undertakings
56,178
40,074

Other debtors
1,750
4,860

Deferred taxation
91,838
29,898

149,766
74,832


Amounts owed by group undertakings are unsecured, non-interest bearing and repayable on demand.


6.


Cash and cash equivalents

2024
2023
£
£

Cash at bank and in hand
483
12,749


Page 5

 
REBELLION PRODUCTIONS LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024

7.


Creditors: Amounts falling due within one year

2024
2023
£
£

Trade creditors
-
1,828

Amounts owed to group undertakings
-
4,396,773

Amounts owed connected undertakings
-
85,040

Accruals and deferred income
7,527
10,386

7,527
4,494,027


Amounts owed to group undertakings are unsecured, non-interest bearing and repayable on demand.


8.


Share capital

2024
2023
£
£
Allotted, called up and fully paid



2 (2023 - 2) Ordinary shares of £1.00 each
2
2

Each Ordinary share entitles the holder to one vote per share and entitles the holder to dividends and other distributions.



9.


Pension commitments

The Company operates a defined contributions 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 £nil (2023 - £1,924). Contributions totalling £nil (2023 - £nil) were payable to the fund at the balance sheet date and are included in creditors.


10.Financial commitments

The Company is party to a composite guarantee arrangement with the other companies in the group headed by Rebellion Group Ltd to jointly and severally agree to satisfy the bank on demand in the of event of a default. The total amount owing by the Group under this arrangement as at 30 June 2024 was £26,625,000 (2023: £27,750,000).


11.


Related party transactions

The Company has taken advantage of exemption, under the terms of Financial Reporting Standards 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with other companies that are wholly owned within the Group, headed by Rebellion Group Ltd.
The Company is owed £927,282 (2023: £918,122) from a company controlled by common Directors. The Company has provided in full against the receivable due from a related party above of £927,282 (2023: £918,122).

Page 6

 
REBELLION PRODUCTIONS LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024

12.


Controlling party

During the year the controlling parties were the Directors C R Kingsley and J J Kingsley.
The Directors regard Rebellion Group Ltd as the ultimate holding company. The smallest and largest group within which the financial statements are consolidated in respect of the year ended 30 June 2024 is that headed by Rebellion Group Ltd with registered offices at Riverside House, Osney Mead, Oxford, Oxfordshire, United Kingdom. Copies of the financial statements of Rebellion Group Ltd can be obtained from the Registrar of Companies.


13.


Auditor's information

The auditor's report on the financial statements for the year ended 30 June 2024 was unqualified.

The audit report was signed on 4 November 2024 by James Pitt BA BFP FCA (Senior Statutory Auditor) on behalf of James Cowper Kreston Audit.

Page 7