17 15 Mediagenix Ltd 12988518 false 2024-01-01 2024-12-31 2024-12-31 The principal activity of the company is software publishing. Digita Accounts Production Advanced 6.30.9574.0 true false true 12988518 2024-01-01 2024-12-31 12988518 2024-12-31 12988518 bus:OrdinaryShareClass1 2024-12-31 12988518 2 2024-12-31 12988518 core:CurrentFinancialInstruments 2024-12-31 12988518 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 12988518 core:WithinOneYear 2024-12-31 12988518 core:FurnitureFittingsToolsEquipment 2024-12-31 12988518 bus:SmallEntities 2024-01-01 2024-12-31 12988518 bus:Audited 2024-01-01 2024-12-31 12988518 bus:FilletedAccounts 2024-01-01 2024-12-31 12988518 bus:SmallCompaniesRegimeForAccounts 2024-01-01 2024-12-31 12988518 bus:RegisteredOffice 2024-01-01 2024-12-31 12988518 bus:Director3 2024-01-01 2024-12-31 12988518 bus:Director4 2024-01-01 2024-12-31 12988518 bus:OrdinaryShareClass1 2024-01-01 2024-12-31 12988518 bus:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 12988518 bus:Agent1 2024-01-01 2024-12-31 12988518 1 2024-01-01 2024-12-31 12988518 core:FurnitureFittingsToolsEquipment 2024-01-01 2024-12-31 12988518 core:OfficeEquipment 2024-01-01 2024-12-31 12988518 1 2024-01-01 2024-12-31 12988518 countries:Belgium 2024-01-01 2024-12-31 12988518 countries:EnglandWales 2024-01-01 2024-12-31 12988518 2023-12-31 12988518 core:FurnitureFittingsToolsEquipment 2023-12-31 12988518 2023-01-01 2023-12-31 12988518 2023-12-31 12988518 bus:OrdinaryShareClass1 2023-12-31 12988518 2 2023-12-31 12988518 core:CurrentFinancialInstruments 2023-12-31 12988518 core:CurrentFinancialInstruments core:WithinOneYear 2023-12-31 12988518 core:WithinOneYear 2023-12-31 12988518 core:FurnitureFittingsToolsEquipment 2023-12-31 xbrli:pure iso4217:GBP xbrli:shares

Registration number: 12988518

Mediagenix Ltd
(formerly Bebanjo Ltd)

Annual Report and Financial Statements

for the Year Ended 31 December 2024

 

Mediagenix Ltd
(formerly Bebanjo Ltd)

Contents

Company Information

1

Balance Sheet

2

Notes to the Financial Statements

3 to 9

 

Mediagenix Ltd
(formerly Bebanjo Ltd)

Company Information

Directors

D Van Der Coelden

F Maquignon

Registered office

1 Primrose Street
London
EC2A 2JN

Auditors

Bourner Bullock Chartered Accountants
114 St Martin's Lane
Covent Garden
London
WC2N 4BE

 

Mediagenix Ltd
(formerly Bebanjo Ltd)

(Registration number: 12988518)
Balance Sheet as at 31 December 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

6

4,666

5,262

Current assets

 

Debtors

7

177,930

584,601

Cash at bank and in hand

 

88,082

100,851

 

266,012

685,452

Creditors: Amounts falling due within one year

8

(461,568)

(617,713)

Net current (liabilities)/assets

 

(195,556)

67,739

Net (liabilities)/assets

 

(190,890)

73,001

Capital and reserves

 

Called up share capital

9

100

100

Retained earnings

(190,990)

72,901

Shareholders' (deficit)/funds

 

(190,890)

73,001

These financial statements have been prepared and 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 18 March 2025 and signed on its behalf by:
 

.........................................
D Van Der Coelden
Director

   
     
 

Mediagenix Ltd
(formerly Bebanjo Ltd)

Notes to the Financial Statements for the Year Ended 31 December 2024

1

General information

The Company is a private company limited by share capital, incorporated in England and Wales.

The Company was formerly known as Bebanjo Ltd.

The address of its registered office is:
1 Primrose Street
London
EC2A 2JN
United Kingdom

Principal activity

The principal activity of the Company is software publishing.

These financial statements were authorised for issue by the Board on 18 March 2025.

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 - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

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.

Going concern

The company made a loss in the year and has net current liabilities. The company is dependent on the support from the shareholders to continue as a going concern.

The financial statements have been prepared on a going concern basis that assumes further funding will be obtained.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the 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.

 

Mediagenix Ltd
(formerly Bebanjo Ltd)

Notes to the Financial Statements for the Year Ended 31 December 2024

Foreign currency transactions and balances

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation are included in the income statement for the period.

Tax

The tax expense for the period comprises current 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 income tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the Company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

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 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

Office equipment

33% straight line

Financial instruments

Classification
The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans to/from related parties and investments in non-puttable ordinary shares.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in profit or loss.

Financial assets and liabilities are offset and the net amount reported in the Balance Sheet when there is an 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.

 

 

Mediagenix Ltd
(formerly Bebanjo Ltd)

Notes to the Financial Statements for the Year Ended 31 December 2024

Debtors

Trade debtors are amounts due from customers for 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.

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.

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.

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.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the Company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

 

Mediagenix Ltd
(formerly Bebanjo Ltd)

Notes to the Financial Statements for the Year Ended 31 December 2024

3

Significant judgements and key sources of estimation uncertainty

Judgements

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported for assets and liabilities as at the balance sheet date and the amounts reported for revenues and expenses during the year. However, the nature of estimation means that actual outcomes could differ from those estimates. In the Director's opinion there are no significant judgements or key sources of estimation uncertainty.

4

Summary audit opinion

Audit report

The Independent Auditor's Report was unqualified.

The name of the Senior Statutory Auditor who signed the audit report on 18 March 2025 was Hannah Fowlie, who signed for and on behalf of Bourner Bullock.

5

Staff numbers

The average number of persons employed by the Company (including directors) during the year, was 17 (2023 - 15).

 

Mediagenix Ltd
(formerly Bebanjo Ltd)

Notes to the Financial Statements for the Year Ended 31 December 2024

6

Tangible assets

Furniture, fittings and equipment
 £

Total
£

Cost or valuation

At 1 January 2024

10,244

10,244

Additions

3,177

3,177

At 31 December 2024

13,421

13,421

Depreciation

At 1 January 2024

4,982

4,982

Charge for the year

3,773

3,773

At 31 December 2024

8,755

8,755

Carrying amount

At 31 December 2024

4,666

4,666

At 31 December 2023

5,262

5,262

7

Debtors

Note

2024
£

2023
£

Amounts owed by related parties

112,173

573,792

Other debtors

 

41,172

3,582

Prepayments

 

20,183

7,227

Income tax asset

4,402

-

 

177,930

584,601

 

Mediagenix Ltd
(formerly Bebanjo Ltd)

Notes to the Financial Statements for the Year Ended 31 December 2024

8

Creditors

Creditors: amounts falling due within one year

2024
£

2023
£

Due within one year

Trade creditors

53,508

15,367

Amounts owed to Group undertakings and undertakings in which the Company has a participating interest

223,117

409,718

Taxation and social security

-

6,703

Accruals and deferred income

184,943

185,925

461,568

617,713

9

Share capital

Allotted, called up and fully paid shares

2024

2023

No.

£

No.

£

Ordinary shares of £1 each

100

100

100

100

       

10

Dividends

2024

2023

£

£

Final dividend of £Nil (2023 - £Nil) per ordinary share

-

-

 

 
 

Mediagenix Ltd
(formerly Bebanjo Ltd)

Notes to the Financial Statements for the Year Ended 31 December 2024

11

Obligations under leases and hire purchase contracts

Operating leases

The total of future minimum lease payments is as follows:

2024
£

2023
£

Not later than one year

33,600

24,000

12

Parent and ultimate parent undertaking

The Company's immediate parent is BeBanjo Holdings SAS, incorporated in France.

 The ultimate parent is Mediagenix Group NV, incorporated in Belgium.

 

The parent of the smallest group in which these financial statements are consolidated is Mediagenix Group NV, incorporated in Belgium.

The address of Mediagenix Group NV is:
Nieuwe Gentsesteenweg 21/1, 1702 Groot-Bijgaarden, Belgium.