Embr Media Limited 09789126 false 2023-10-01 2024-09-30 2024-09-30 The principal activity of the company is software development and IT consultancy Digita Accounts Production Advanced 6.30.9574.0 true true 09789126 2023-10-01 2024-09-30 09789126 2024-09-30 09789126 bus:OrdinaryShareClass2 2024-09-30 09789126 bus:OrdinaryShareClass3 2024-09-30 09789126 core:CurrentFinancialInstruments 2024-09-30 09789126 core:CurrentFinancialInstruments core:WithinOneYear 2024-09-30 09789126 core:FurnitureFittingsToolsEquipment 2024-09-30 09789126 bus:SmallEntities 2023-10-01 2024-09-30 09789126 bus:AuditExemptWithAccountantsReport 2023-10-01 2024-09-30 09789126 bus:FilletedAccounts 2023-10-01 2024-09-30 09789126 bus:SmallCompaniesRegimeForAccounts 2023-10-01 2024-09-30 09789126 bus:RegisteredOffice 2023-10-01 2024-09-30 09789126 bus:Director1 2023-10-01 2024-09-30 09789126 bus:OrdinaryShareClass2 2023-10-01 2024-09-30 09789126 bus:OrdinaryShareClass3 2023-10-01 2024-09-30 09789126 bus:PrivateLimitedCompanyLtd 2023-10-01 2024-09-30 09789126 core:ComputerEquipment 2023-10-01 2024-09-30 09789126 core:FurnitureFittingsToolsEquipment 2023-10-01 2024-09-30 09789126 core:OfficeEquipment 2023-10-01 2024-09-30 09789126 countries:England 2023-10-01 2024-09-30 09789126 2023-09-30 09789126 core:FurnitureFittingsToolsEquipment 2023-09-30 09789126 2022-10-01 2023-09-30 09789126 2023-09-30 09789126 bus:OrdinaryShareClass2 2023-09-30 09789126 bus:OrdinaryShareClass3 2023-09-30 09789126 core:CurrentFinancialInstruments 2023-09-30 09789126 core:CurrentFinancialInstruments core:WithinOneYear 2023-09-30 09789126 core:FurnitureFittingsToolsEquipment 2023-09-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 09789126

Embr Media Limited

Unaudited Filleted Financial Statements

for the Year Ended 30 September 2024

 

Embr Media Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 8

 

Embr Media Limited

Company Information

Director

Mr Shaun Keith Hargreaves

Registered office

34 Market Street
Bradford-On-Avon
Wiltshire
BA15 1LL

Accountants

BJP Finance Ltd
Chartered Accountants
34 Market Street
Bradford-On-Avon
Wiltshire
BA15 1LL

 

Embr Media Limited

(Registration number: 09789126)
Balance Sheet as at 30 September 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

4

1,794

3,163

Current assets

 

Debtors

5

35,280

12,403

Cash at bank and in hand

 

11,324

16,573

 

46,604

28,976

Creditors: Amounts falling due within one year

6

(35,613)

(22,731)

Net current assets

 

10,991

6,245

Total assets less current liabilities

 

12,785

9,408

Provisions for liabilities

(341)

(601)

Net assets

 

12,444

8,807

Capital and reserves

 

Called up share capital

7

100

100

Retained earnings

12,344

8,707

Shareholders' funds

 

12,444

8,807

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

Director's responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been 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 director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 23 May 2025
 

 

Embr Media Limited

(Registration number: 09789126)
Balance Sheet as at 30 September 2024

.........................................
Mr Shaun Keith Hargreaves
Director

 

Embr Media Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024

1

General information

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

The address of its registered office is:
34 Market Street
Bradford-On-Avon
Wiltshire
BA15 1LL
England

These financial statements were authorised for issue by the director on 23 May 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 smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

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 financial statements have been prepared on a going concern basis.

Revenue recognition

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

Tax

The tax expense for the period comprises current and deferred 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.

 

Embr Media Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024

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 tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when 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 and that are expected to apply to the reversal of the timing difference.

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

Computer Equipment

33% straight line

Office Equipment

25% straight line

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.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or 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.

 

Embr Media Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024

Trade 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.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

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.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

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.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 2 (2023 - 2).

 

Embr Media Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024

4

Tangible assets

Furniture, fittings and equipment
 £

Total
£

Cost or valuation

At 1 October 2023

10,375

10,375

At 30 September 2024

10,375

10,375

Depreciation

At 1 October 2023

7,212

7,212

Charge for the year

1,369

1,369

At 30 September 2024

8,581

8,581

Carrying amount

At 30 September 2024

1,794

1,794

At 30 September 2023

3,163

3,163

5

Debtors

Current

2024
£

2023
£

Trade debtors

33,745

11,175

Prepayments

5

39

Other debtors

1,530

1,189

 

35,280

12,403

6

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

8

-

66

Taxation and social security

 

34,573

21,534

Accruals and deferred income

 

1,040

1,131

 

35,613

22,731

 

Embr Media Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024

7

Share capital

Allotted, called up and fully paid shares

2024

2023

No.

£

No.

£

A Ordinary Shares of £1 each

50

50

50

50

B Ordinary Shares of £1 each

50

50

50

50

100

100

100

100

8

Loans and borrowings

Current loans and borrowings

2024
£

2023
£

Other borrowings

-

66

9

Dividends

2024

2023

£

£

Interim dividend of £647.75 (2023 - £688.75) per ordinary share

64,775

68,875

 

 

10

Related party transactions

Director's remuneration

The director's remuneration for the year was as follows:

2024
£

2023
£

Remuneration

12,570

12,570

Contributions paid to money purchase schemes

380

380

12,950

12,950