Silverfin false false 30/06/2024 01/07/2023 30/06/2024 Mr Y Ali 16/03/2009 Mr N Arnhold 22/08/2024 24/01/2022 Mr H Campion 16/03/2009 Mr J Kaplan 22/08/2024 Mr T Sales 22/08/2024 16 March 2025 The principal activity of the Company during the financial year was that of providing creative digital services, large format digital printing and sports technology. 06847804 2024-06-30 06847804 bus:Director1 2024-06-30 06847804 bus:Director2 2024-06-30 06847804 bus:Director3 2024-06-30 06847804 bus:Director4 2024-06-30 06847804 bus:Director5 2024-06-30 06847804 2023-06-30 06847804 core:CurrentFinancialInstruments 2024-06-30 06847804 core:CurrentFinancialInstruments 2023-06-30 06847804 core:Non-currentFinancialInstruments 2024-06-30 06847804 core:Non-currentFinancialInstruments 2023-06-30 06847804 core:ShareCapital 2024-06-30 06847804 core:ShareCapital 2023-06-30 06847804 core:RetainedEarningsAccumulatedLosses 2024-06-30 06847804 core:RetainedEarningsAccumulatedLosses 2023-06-30 06847804 core:LeaseholdImprovements 2023-06-30 06847804 core:PlantMachinery 2023-06-30 06847804 core:Vehicles 2023-06-30 06847804 core:FurnitureFittings 2023-06-30 06847804 core:LeaseholdImprovements 2024-06-30 06847804 core:PlantMachinery 2024-06-30 06847804 core:Vehicles 2024-06-30 06847804 core:FurnitureFittings 2024-06-30 06847804 core:ImmediateParent core:CurrentFinancialInstruments 2024-06-30 06847804 core:ImmediateParent core:CurrentFinancialInstruments 2023-06-30 06847804 bus:OrdinaryShareClass1 2024-06-30 06847804 core:WithinOneYear 2024-06-30 06847804 core:WithinOneYear 2023-06-30 06847804 core:BetweenOneFiveYears 2024-06-30 06847804 core:BetweenOneFiveYears 2023-06-30 06847804 2023-07-01 2024-06-30 06847804 bus:FilletedAccounts 2023-07-01 2024-06-30 06847804 bus:SmallEntities 2023-07-01 2024-06-30 06847804 bus:AuditExemptWithAccountantsReport 2023-07-01 2024-06-30 06847804 bus:PrivateLimitedCompanyLtd 2023-07-01 2024-06-30 06847804 bus:Director1 2023-07-01 2024-06-30 06847804 bus:Director2 2023-07-01 2024-06-30 06847804 bus:Director3 2023-07-01 2024-06-30 06847804 bus:Director4 2023-07-01 2024-06-30 06847804 bus:Director5 2023-07-01 2024-06-30 06847804 core:PlantMachinery 2023-07-01 2024-06-30 06847804 core:Vehicles 2023-07-01 2024-06-30 06847804 core:FurnitureFittings 2023-07-01 2024-06-30 06847804 2022-07-01 2023-06-30 06847804 core:LeaseholdImprovements 2023-07-01 2024-06-30 06847804 core:CurrentFinancialInstruments 2023-07-01 2024-06-30 06847804 core:Non-currentFinancialInstruments 2023-07-01 2024-06-30 06847804 bus:OrdinaryShareClass1 2023-07-01 2024-06-30 06847804 bus:OrdinaryShareClass1 2022-07-01 2023-06-30 iso4217:GBP xbrli:pure xbrli:shares

Company No: 06847804 (England and Wales)

O'NEILL MODERNMEDIA (OMM) LIMITED

Unaudited Financial Statements
For the financial year ended 30 June 2024
Pages for filing with the registrar

O'NEILL MODERNMEDIA (OMM) LIMITED

Unaudited Financial Statements

For the financial year ended 30 June 2024

Contents

O'NEILL MODERNMEDIA (OMM) LIMITED

STATEMENT OF FINANCIAL POSITION

As at 30 June 2024
O'NEILL MODERNMEDIA (OMM) LIMITED

STATEMENT OF FINANCIAL POSITION (continued)

As at 30 June 2024
Note 2024 2023
£ £
Fixed assets
Tangible assets 3 436,670 530,860
436,670 530,860
Current assets
Stocks 36,203 39,364
Debtors 4 2,432,956 2,663,374
Cash at bank and in hand 254,000 511,683
2,723,159 3,214,421
Creditors: amounts falling due within one year 5 ( 1,616,533) ( 2,138,544)
Net current assets 1,106,626 1,075,877
Total assets less current liabilities 1,543,296 1,606,737
Creditors: amounts falling due after more than one year 6 ( 81,656) ( 111,120)
Provision for liabilities ( 58,702) ( 77,005)
Net assets 1,402,938 1,418,612
Capital and reserves
Called-up share capital 7 38 38
Profit and loss account 1,402,900 1,418,574
Total shareholder's funds 1,402,938 1,418,612

For the financial year ending 30 June 2024 the Company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

These financial statements have been prepared in accordance with the provisions of FRS 102 Section 1A – small entities. The financial statements of O'Neill Modernmedia (OMM) Limited (registered number: 06847804) were approved and authorised for issue by the Board of Directors on 16 March 2025. They were signed on its behalf by:

Mr Y Ali
Director
O'NEILL MODERNMEDIA (OMM) LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 30 June 2024
O'NEILL MODERNMEDIA (OMM) LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 30 June 2024
1. Accounting policies

The principal accounting policies are summarised below. They have all been applied consistently throughout the financial year and to the preceding financial year, unless otherwise stated.

General information and basis of accounting

O'Neill Modernmedia (OMM) Limited (the Company) is a private company, limited by shares, incorporated in the United Kingdom under the Companies Act 2006 and is registered in England and Wales. The address of the Company's registered office is Unit 1 & 2 Trade City, Clivemont Road, Maidenhead, SL6 7DZ, United Kingdom.

The financial statements have been prepared under the historical cost convention, modified to include certain items at fair value, and in accordance with Section 1A of Financial Reporting Standard 102 (FRS 102) ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’ issued by the Financial Reporting Council and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime.

The financial statements are presented in pounds sterling which is the functional currency of the Company and rounded to the nearest £.

Going concern

The directors have assessed the Statement of Financial Position and likely future cash flows at the date of approving these financial statements. The directors have a reasonable expectation that the Company has adequate resources to continue in operational existence and to meet its financial obligations as they fall due for at least 12 months from the date of signing these financial statements. Accordingly, they continue to adopt the going concern basis in preparing the financial statements.

Foreign currency

Transactions in foreign currencies are recorded at the rate of exchange at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies at the Statement of Financial Position date are reported at the rates of exchange prevailing at that date.

Exchange differences are recognised in the Statement of Income and Retained Earnings in the period in which they arise except for exchange differences arising on gains or losses on non-monetary items which are recognised in the Statement of Comprehensive Income.

Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Turnover is recognised when the significant risks and rewards are considered to have been transferred to the customer.

Employee benefits

Defined contribution schemes
The Company operates a defined contribution scheme. The amount charged to the Statement of Income and Retained Earnings in respect of pension costs and other post-retirement benefits is the contributions payable in the financial year. Differences between contributions payable in the financial year and contributions actually paid are included as either accruals or prepayments in the Statement of Financial Position.

Taxation

Current tax
Current tax is provided at amounts expected to be paid (or recoverable) using the tax rates and laws that have been enacted or substantively enacted at the Statement of Financial Position date.

Deferred tax
Deferred tax arises as a result of including items of income and expenditure in taxation computations in periods different from those in which they are included in the Company's financial statements. Deferred tax is provided in full on timing differences which result in an obligation to pay more or less tax at a future date, at the average tax rates that are expected to apply when the timing differences reverse, based on current tax rates and laws. Deferred tax assets and liabilities are not discounted.

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 profit.

Tangible fixed assets

Tangible fixed assets are stated at cost (or deemed cost) or valuation less accumulated depreciation and accumulated impairment losses. Cost includes costs directly attributable to making the asset capable of operating as intended. Depreciation is provided on all tangible fixed assets, other than investment properties and freehold land, at rates calculated to write off the cost or valuation, less estimated residual value, of each asset on a reducing balance basis over its expected useful life, as follows:

Leasehold improvements depreciated over the life of the lease
Plant and machinery 20 % reducing balance
Vehicles 20 % reducing balance
Fixtures and fittings 20 % reducing balance

Residual value represents the estimated amount which would currently be obtained from disposal of an asset, after deducting estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life.

Borrowing costs

Borrowing costs that are directly attributable to acquisition, construction or production of qualifying assets, are capitalised as part of the cost of those assets. Capitalisation begins when both finance costs and expenditures for the asset are being incurred and activities that are necessary to get the asset ready for use are in progress. Capitalisation ceases when substantially all the activities that are necessary to get the asset ready for use are complete.

All other borrowing costs are recognised in profit or loss in the period in which they are incurred.

Leases

The Company as lessee
Assets held under finance leases, hire purchase contracts and other similar arrangements, which confer rights and obligations similar to those attached to owned assets, are capitalised as tangible fixed assets at the fair value of the leased asset (or, if lower, the present value of the minimum lease payments as determined at the inception of the lease) and are depreciated over the shorter of the lease terms and their useful lives. The capital elements of future lease obligations are recorded as liabilities, while the interest elements are charged to the Statement of Income and Retained Earnings over the period of the leases to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals under operating leases are charged on a straight-line basis over the lease term, even if the payments are not made on such a basis. Benefits received and receivable as an incentive to sign an operating lease are similarly spread on a straight-line basis over the lease term.

Impairment of assets

Assets, other than those measured at fair value, are assessed for indicators of impairment at each Statement of Financial Position date. If there is objective evidence of impairment, an impairment loss is recognised in the Statement of Income and Retained Earnings as described below.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to sell, which is equivalent to the net realisable value. Cost includes materials, direct labour and an attributable proportion of manufacturing overheads based on normal levels of activity. Cost is calculated using the FIFO (first-in, first-out) method. Provision is made for obsolete, slow-moving or defective items where appropriate.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

Trade and other debtors

Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method less impairment losses for bad and doubtful debts, except where the effect of discounting would be immaterial. In such cases the receivables are stated at cost less impairment losses for bad and doubtful debts.

Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in creditors: amounts falling due within one year.

Trade and other creditors

Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest rate method, unless the effect of discounting would be immaterial, in which case they are stated at cost.

Financial instruments

Financial assets and financial liabilities are recognised when the Company becomes a party to the contractual provisions of the instrument.

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the Company after deducting all of its liabilities.

Financial assets and liabilities are only offset in the Balance Sheet when, and only when there exists a legally enforceable right to set off the recognised amounts and the Company intends either to settle on a net basis, or to realise the asset and settle the liability simultaneously.

Government grants

Government grants are recognised based on the accrual model and are measured at the 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.

Provisions

Provisions are recognised when the Company has a present obligation (legal or constructive) as a result of a past event, it is probable that the Company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the Statement of Financial Position date, taking into account the risks and uncertainties surrounding the obligation. Where a provision is measured using the cash flows estimated to settle the present obligation, its carrying amount is the present value of those cash flows (when the effect of the time value of money is material).

When some or all of the economic benefits required to settle a provision are expected to be recovered from a third party, a receivable is recognised as an asset if it is virtually certain that reimbursement will be received and the amount of the receivable can be measured reliably.

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

2. Employees

2024 2023
Number Number
Monthly average number of persons employed by the Company during the year, including directors 66 66

3. Tangible assets

Leasehold improve-
ments
Plant and machinery Vehicles Fixtures and fittings Total
£ £ £ £ £
Cost
At 01 July 2023 108,248 835,724 140,556 13,831 1,098,359
Additions 0 2,548 21,233 0 23,781
Disposals 0 0 ( 24,740) 0 ( 24,740)
At 30 June 2024 108,248 838,272 137,049 13,831 1,097,400
Accumulated depreciation
At 01 July 2023 25,546 461,724 77,029 3,200 567,499
Charge for the financial year 21,650 75,185 12,125 2,126 111,086
Disposals 0 0 ( 17,855) 0 ( 17,855)
At 30 June 2024 47,196 536,909 71,299 5,326 660,730
Net book value
At 30 June 2024 61,052 301,363 65,750 8,505 436,670
At 30 June 2023 82,702 374,000 63,527 10,631 530,860

4. Debtors

2024 2023
£ £
Trade debtors 1,576,720 1,902,749
Amounts owed by Parent undertakings 654,648 467,705
Prepayments 175,450 264,725
Other debtors 26,138 28,195
2,432,956 2,663,374

Amounts owed by Parent undertakings are interest free and there is no fixed date for repayment.

5. Creditors: amounts falling due within one year

2024 2023
£ £
Trade creditors 856,406 1,295,060
Accruals 123,030 61,179
Corporation tax 80,563 52,553
Other taxation and social security 452,123 638,784
Obligations under finance leases and hire purchase contracts (secured) 51,271 62,018
Other creditors 53,140 28,950
1,616,533 2,138,544

The hire purchase contracts are secured against the assets themselves.

6. Creditors: amounts falling due after more than one year

2024 2023
£ £
Obligations under finance leases and hire purchase contracts (secured) 81,656 111,120

The hire purchase contracts are secured against the assets themselves.

7. Called-up share capital

2024 2023
£ £
Allotted, called-up and fully-paid
38 Ordinary shares of £ 1.00 each 38 38

8. Financial commitments

Commitments

Total future minimum lease payments under non-cancellable operating leases are as follows:

2024 2023
£ £
within one year 243,535 229,472
between one and five years 651,424 894,959
894,959 1,124,431

Pensions

The Company operates a defined contribution pension scheme for the directors and employees. The assets of the scheme are held separately from those of the Company in an independently administered fund.

2024 2023
£ £
Unpaid contributions due to the fund (inc. in other creditors) 53,140 28,950

9. Related party transactions

The company has taken advantage of the exemption available under FRS 102 S1A.C.35 to not disclose transactions with other entities within a wholly owned group.