TVG Media Limited 04253971 false 2024-05-01 2025-04-30 2025-04-30 The principal activity of the company is that of a digital commerce agency specialising in end‑to‑end e‑commerce solutions - including strategy, UX, technical implementation, optimisation, and support - with deep expertise in Adobe Commerce and Adobe Experience Cloud Digita Accounts Production Advanced 6.30.9574.0 true true true false 04253971 2024-05-01 2025-04-30 04253971 2025-04-30 04253971 bus:OrdinaryShareClass1 bus:CumulativeShares 2025-04-30 04253971 core:AcceleratedTaxDepreciationDeferredTax 2025-04-30 04253971 core:OtherDeferredTax 2025-04-30 04253971 core:CapitalRedemptionReserve 2025-04-30 04253971 core:RetainedEarningsAccumulatedLosses 2025-04-30 04253971 core:ShareCapital 2025-04-30 04253971 core:CurrentFinancialInstruments 2025-04-30 04253971 core:CurrentFinancialInstruments core:WithinOneYear 2025-04-30 04253971 core:Non-currentFinancialInstruments core:AfterOneYear 2025-04-30 04253971 core:FurnitureFittingsToolsEquipment 2025-04-30 04253971 core:LandBuildings 2025-04-30 04253971 core:PlantMachinery 2025-04-30 04253971 core:DeferredTaxation 2025-04-30 04253971 core:OtherRelatedParties 2025-04-30 04253971 bus:FRS102 2024-05-01 2025-04-30 04253971 bus:Audited 2024-05-01 2025-04-30 04253971 bus:FullAccounts 2024-05-01 2025-04-30 04253971 bus:RegisteredOffice 2024-05-01 2025-04-30 04253971 bus:Director1 2024-05-01 2025-04-30 04253971 bus:Director2 2024-05-01 2025-04-30 04253971 bus:Director3 2024-05-01 2025-04-30 04253971 bus:Director4 2024-05-01 2025-04-30 04253971 bus:Director5 2024-05-01 2025-04-30 04253971 bus:HighestPaidDirector 2024-05-01 2025-04-30 04253971 bus:OrdinaryShareClass1 bus:CumulativeRedeemableShares 2024-05-01 2025-04-30 04253971 bus:OrdinaryShareClass1 bus:CumulativeShares 2024-05-01 2025-04-30 04253971 bus:PrivateLimitedCompanyLtd 2024-05-01 2025-04-30 04253971 bus:Agent1 2024-05-01 2025-04-30 04253971 core:FinancialGuarantees 2024-05-01 2025-04-30 04253971 core:CapitalRedemptionReserve 2024-05-01 2025-04-30 04253971 core:RetainedEarningsAccumulatedLosses 2024-05-01 2025-04-30 04253971 core:ShareCapital 2024-05-01 2025-04-30 04253971 core:FurnitureFittings 2024-05-01 2025-04-30 04253971 core:FurnitureFittingsToolsEquipment 2024-05-01 2025-04-30 04253971 core:LandBuildings 2024-05-01 2025-04-30 04253971 core:PlantMachinery 2024-05-01 2025-04-30 04253971 core:DeferredTaxation 2024-05-01 2025-04-30 04253971 core:OtherRelatedParties 2024-05-01 2025-04-30 04253971 core:OtherRelatedParties core:RenderingOrReceivingServices 2024-05-01 2025-04-30 04253971 core:ParentEntities 2024-05-01 2025-04-30 04253971 core:UKTax 2024-05-01 2025-04-30 04253971 1 2024-05-01 2025-04-30 04253971 countries:EnglandWales 2024-05-01 2025-04-30 04253971 2024-04-30 04253971 core:CapitalRedemptionReserve 2024-04-30 04253971 core:RetainedEarningsAccumulatedLosses 2024-04-30 04253971 core:ShareCapital 2024-04-30 04253971 core:FurnitureFittingsToolsEquipment 2024-04-30 04253971 core:LandBuildings 2024-04-30 04253971 core:PlantMachinery 2024-04-30 04253971 core:DeferredTaxation 2024-04-30 04253971 2023-05-01 2024-04-30 04253971 2024-04-30 04253971 bus:OrdinaryShareClass1 bus:CumulativeShares 2024-04-30 04253971 core:AcceleratedTaxDepreciationDeferredTax 2024-04-30 04253971 core:OtherDeferredTax 2024-04-30 04253971 core:CapitalRedemptionReserve 2024-04-30 04253971 core:RetainedEarningsAccumulatedLosses 2024-04-30 04253971 core:ShareCapital 2024-04-30 04253971 core:CurrentFinancialInstruments 2024-04-30 04253971 core:CurrentFinancialInstruments core:WithinOneYear 2024-04-30 04253971 core:Non-currentFinancialInstruments core:AfterOneYear 2024-04-30 04253971 core:FurnitureFittingsToolsEquipment 2024-04-30 04253971 core:LandBuildings 2024-04-30 04253971 core:PlantMachinery 2024-04-30 04253971 core:OtherRelatedParties 2024-04-30 04253971 bus:HighestPaidDirector 2023-05-01 2024-04-30 04253971 core:CapitalRedemptionReserve 2023-05-01 2024-04-30 04253971 core:RetainedEarningsAccumulatedLosses 2023-05-01 2024-04-30 04253971 core:ShareCapital 2023-05-01 2024-04-30 04253971 core:OtherRelatedParties core:RenderingOrReceivingServices 2023-05-01 2024-04-30 04253971 core:UKTax 2023-05-01 2024-04-30 04253971 2023-04-30 04253971 core:CapitalRedemptionReserve 2023-04-30 04253971 core:RetainedEarningsAccumulatedLosses 2023-04-30 04253971 core:ShareCapital 2023-04-30 iso4217:GBP xbrli:pure xbrli:shares

Company Registration number: 04253971

TVG Media Limited

Annual Report and Financial Statements

for the Year Ended 30 April 2025

 

TVG Media Limited

Contents

Company Information

1

Strategic Report

2 to 3

Directors' Report

4 to 5

Statement of Directors' Responsibilities

6

Independent Auditor's Report

7 to 10

Profit and Loss Account

11

Statement of Comprehensive Income

12

Balance Sheet

13

Statement of Changes in Equity

14

Notes to the Financial Statements

15 to 25

 

TVG Media Limited

Company Information

Directors

S P Capon-Leyton

D Ball

R Kantor

C Leyton

J Rainbow

Registered office

The Pixel Unit 5.19 Paintworks
Bath Road
Bristol
BS4 3EH

Auditors

Albert Goodman LLP 5th Floor
25 King Street
Bristol
BS1 4PB

 

TVG Media Limited

Strategic Report for the Year Ended 30 April 2025

The directors present their strategic report for the year ended 30 April 2025.

Principal activity

The principal activity of the company is that of a digital commerce agency specialising in end‑to‑end e‑commerce solutions - including strategy, UX, technical implementation, optimisation, and support - with deep expertise in Adobe Commerce and Adobe Experience Cloud.

Fair review of the business

The 2024/25 financial year marked continued progress for the company, despite some mid-year volatility. Total revenue reached £10.34m, representing a 20.94% increase year-on-year, though slightly under the annual target of £10.77m (96.00%). A strong H1 performance was partially offset by revenue declines in Q3 and Q4.

Profitability remained solid, with net profit at £4.12m, exceeding target by 50.91%, and EBITDA rising to £4.14m, a 19.0% YoY increase.

The company grew headcount by 17, with total staffing costs of £3.69m. While Sales per Employee initially dipped, improved correlation between staffing and output was seen by year-end. Efficiency measures are planned to drive improved revenue per head.

The top 10 clients contributed 66.24% of revenue, with substantial YoY growth observed across several clients. Diversification of the client base is ongoing and aligns with strategic resilience goals.

Looking ahead to FY 25/26, the business forecasts revenue of £13.8m (+33.98%), with further gains in profitability, driven by focused investment, geographic expansion, and operational efficiencies.

The retention of significant profits means the company is well placed to achieve its growth whilst providng a fair degree of operational flexibility.

 

TVG Media Limited

Strategic Report for the Year Ended 30 April 2025

Principal risks and uncertainties

The directors consider the following to be the principal risks and uncertainties facing the business:

1. Client Concentration Risk
While the company maintains a diverse client base (38 clients during the financial year), there is a degree of concentration in key clients. This concentration introduces a degree of dependency, where the loss or underperformance of a key client could have a material impact on financial performance. Ongoing efforts are in place to deepen relationships across a wider base of clients and pursue strategic new business development.

2. Platform Dependency and Market Shifts
The business has built a strong market position through deep specialisation in Adobe Commerce and Adobe Experience Cloud. While this specialism has underpinned competitive advantage and growth, it also introduces risk in the event of market shifts — particularly from alternative platforms such as Shopify, which continue to gain traction in the mid-to-enterprise commerce space. To mitigate this, the company is actively expanding its service offering across the broader Adobe Digital ecosystem and exploring adjacent technologies that complement core capabilities.

3. General Economic and Market Volatility
The digital commerce sector remains sensitive to broader macroeconomic uncertainty, which can influence client budgets, project timelines, and investment priorities. Although the company’s client portfolio spans multiple sectors and scales, clients' business performance and market conditions inevitably impact demand for services. The company monitors client health and market trends closely to ensure agility in resourcing and planning.

Approved by the Board on 30 July 2025 and signed on its behalf by:


C Leyton
Director

   
 

TVG Media Limited

Directors' Report for the Year Ended 30 April 2025

The directors present their report and the financial statements for the year ended 30 April 2025.

Directors of the company

The directors who held office during the year were as follows:

S P Capon-Leyton

D Ball

R Kantor

C Leyton

J Rainbow

Financial instruments

Objectives and policies

The company’s principal financial instruments are all relatively standard and comprise bank balances, trade creditors, trade debtors, loans to the company and finance lease agreements. The main purpose of these instruments is to raise funds for the company’s operations and to finance the company’s operations.

Price risk, credit risk, liquidity risk and cash flow risk

Due to the nature of the financial instruments used by the company there is no exposure to price risk. The company’s approach to managing other risks applicable to the financial instruments concerned is shown below.

In respect of bank balances the liquidity risk is managed by maintaining a balance between the continuity of funding and flexibility through the use of overdrafts at floating rates of interest. The company makes use of money market facilities where funds are available.

Trade debtors are managed in respect of credit and cash flow risk by policies concerning the credit offered to customers and the regular monitoring of amounts outstanding for both time and credit limits.

Trade creditors liquidity risk is managed by ensuring sufficient funds are available to settle amounts as they fall due.

Disclosure of information to the auditors

Each director has taken steps that they ought to have taken as a director in order to make themselves aware of any relevant audit information and to establish that the company's auditors are aware of that information. The directors confirm that there is no relevant information that they know of and of which they know the auditors are unaware.

Reappointment of auditors

The auditors Albert Goodman LLP are deemed to be reappointed under section 487(2) of the Companies Act 2006.

Future Developments

The future developments of the business are included within the strategic report.

 

TVG Media Limited

Directors' Report for the Year Ended 30 April 2025

Approved by the Board on 30 July 2025 and signed on its behalf by:


C Leyton
Director

   
 

TVG Media Limited

Statement of Directors' Responsibilities

The directors acknowledge their responsibilities for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

select suitable accounting policies and apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;

state whether applicable United Kingdom Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

 

TVG Media Limited

Independent Auditor's Report to the Members of TVG Media Limited

Opinion

We have audited the financial statements of TVG Media Limited (the 'company') for the year ended 30 April 2025, which comprise the Profit and Loss Account, Statement of Comprehensive Income, Balance Sheet, Statement of Changes in Equity, and Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

give a true and fair view of the state of the company's affairs as at 30 April 2025 and of its profit for the year then ended;

have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the auditor responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the director's use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the original financial statements were authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

 

TVG Media Limited

Independent Auditor's Report to the Members of TVG Media Limited

Other information

The directors are responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

We have nothing to report in this regard.

Opinion on other matter prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of the audit:

the information given in the Strategic Report and Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

the Strategic Report and Directors' Report have been prepared in accordance with applicable legal requirements.

In the light of our knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report and the Directors' Report.

Matters on which we are required to report by exception

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

the financial statements are not in agreement with the accounting records and returns; or

certain disclosures of directors' remuneration specified by law are not made; or

we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the Statement of Directors' Responsibilities set out on page 6, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

 

TVG Media Limited

Independent Auditor's Report to the Members of TVG Media Limited

Auditor Responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

The extent to which the audit was considered capable of detecting irregularities including fraud

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;

we identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the technology sector;

we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including the Companies Act 2006, taxation legislation, employment and health and safety legislation;

we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and

identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.

We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and

considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.

To address the risk of fraud through management bias and override of controls, we:

performed analytical procedures to identify any unusual or unexpected relationships;

tested journal entries to identify unusual transactions;

assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias; and

investigated the rationale behind significant or unusual transactions.

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

 

TVG Media Limited

Independent Auditor's Report to the Members of TVG Media Limited

agreeing financial statement disclosures to underlying supporting documentation;

reading the minutes of meetings of those charged with governance; and

enquiring of management as to actual and potential litigation and claims.

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Other matter - comparative information

We draw attention to the fact that the comparative information presented as at and for the period ended 30 April 2024 has not been audited. Accordingly, we do not express an opinion on the comparative information.

Use of our report

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.





Christopher Walford FCA (Senior Statutory Auditor)
For and on behalf of Albert Goodman LLP, Statutory Auditor

5th Floor
25 King Street
Bristol
BS1 4PB

30 July 2025

 

TVG Media Limited

Profit and Loss Account
for the Year Ended 30 April 2025

Note

2025
 £

Unaudited

2024
 £

Turnover

3

10,337,559

8,548,934

Cost of sales

 

(1,812,061)

(1,624,055)

Gross profit

 

8,525,498

6,924,879

Administrative expenses

 

(4,425,620)

(3,435,415)

Other operating income

4

13,200

50,479

Operating profit

5

4,113,078

3,539,943

Other interest receivable and similar income

6

22,404

35,548

Interest payable and similar charges

7

(15,270)

-

Profit before tax

 

4,120,212

3,575,491

Taxation

11

(930,960)

(768,938)

Profit for the financial year

 

3,189,252

2,806,553

The above results were derived from continuing operations.

 

TVG Media Limited

Statement of Comprehensive Income
for the Year Ended 30 April 2025

2025
£

Unaudited

2024
£

Profit for the year

3,189,252

2,806,553

Total comprehensive income for the year

3,189,252

2,806,553

 

TVG Media Limited

(Registration number: 04253971)
Balance Sheet as at 30 April 2025

Note

2025
£

Unaudited

2024
£

Fixed assets

 

Tangible assets

12

601,086

578,950

Investment property

13

240,000

240,000

 

841,086

818,950

Current assets

 

Debtors

14

7,281,931

3,333,008

Cash at bank and in hand

 

1,650,639

2,424,891

 

8,932,570

5,757,899

Creditors: Amounts falling due within one year

16

(1,802,062)

(1,799,951)

Net current assets

 

7,130,508

3,957,948

Total assets less current liabilities

 

7,971,594

4,776,898

Provisions for liabilities

17

(28,911)

(23,467)

Net assets

 

7,942,683

4,753,431

Capital and reserves

 

Called up share capital

100

100

Capital redemption reserve

6

6

Retained earnings

7,942,577

4,753,325

Shareholders' funds

 

7,942,683

4,753,431

Approved and authorised by the Board on 30 July 2025 and signed on its behalf by:
 


C Leyton
Director

   
 

TVG Media Limited

Statement of Changes in Equity
for the Year Ended 30 April 2025

Share capital
£

Capital redemption reserve
£

Retained earnings
£

Total
£

At 1 May 2024 (unaudited)

100

6

4,753,325

4,753,431

Profit for the year

-

-

3,189,252

3,189,252

At 30 April 2025

100

6

7,942,577

7,942,683

Share capital
£

Capital redemption reserve
£

Retained earnings
£

Total
£

At 1 May 2023 (unaudited)

100

6

1,946,772

1,946,878

Profit for the year

-

-

2,806,553

2,806,553

At 30 April 2024 (unaudited)

100

6

4,753,325

4,753,431

 

TVG Media Limited

Notes to the Financial Statements
for the Year Ended 30 April 2025

1

General information

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

The address of its registered office is:
The Pixel Unit 5.19 Paintworks
Bath Road
Bristol
BS4 3EH

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 were prepared in accordance with Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the United Kingdom 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.

These financial statements are presented in Sterling (£).

Summary of disclosure exemptions

The company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by the FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland”:

• the requirements of Section 7 Statement of Cash Flows.

 

TVG Media Limited

Notes to the Financial Statements
for the Year Ended 30 April 2025

Going concern

Based on factors set out in the Strategic Report, the Directors have made the assessment that the company is a going concern and these financial statements have been prepared on that basis.

Key sources of estimation uncertainty

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.

The estimates and underlying assumptions are reviewed on an ongoing basis. Any revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision only affects that period. If the revision affects both current and future periods then it is recognised in both the current and future periods.

Impairment of intercompany
At the balance sheet date, balances were due between entities within the group totalling £4,731,227 (2023 - £1,441,472). These balances are considered by management to be fully recoverable based on post year end management accounts, as well as projections and forecasts.

Turnover recognition

Turnover is stated net of VAT and trade discounts and is recognised when the significant risks and rewards are considered to have been transferred to the customer. Revenue from services is recognised as they are delivered.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in the profit and loss account, 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 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 on timing 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 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.

Deferred tax liabilities are presented within provisions for liabilities on the balance sheet.

Tangible assets

Tangible assets are stated at cost, less accumulated depreciation and accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

 

TVG Media Limited

Notes to the Financial Statements
for the Year Ended 30 April 2025

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

Land and buildings

100 years straight line

Plant and machinery

4 years straight line

Fixtures and fittings

4 years straight line

Investment property

Investment property is carried at fair value, derived from the current market prices for comparable real estate determined annually. The valuers use observable market prices, adjusted if necessary for any difference in the nature, location or condition of the specific asset. Changes in fair value are recognised in profit or loss.

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.

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.

Other debtors and loans receivable are initially recognised at fair value net of transaction costs and are subsequently measured at amortised cost using the effective interest method less any provision for impairment.

Creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors 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.

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

 

TVG Media Limited

Notes to the Financial Statements
for the Year Ended 30 April 2025

Reserves

Called up share capital represents the nominal value of shares that have been issued.

Profit and loss account includes all current and prior period profits and losses.

Capital redemption reserve records the nominal value of shares repurchased by the company.

Defined contribution pension obligation

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 payments obligations.

The contributions are recognised as an expense in the profit and loss account 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.

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.

3

Turnover

The analysis of the company's Turnover, which arose wholly within the UK, for the year from continuing operations is as follows:

2025
£

2024
£

Sale of services

10,337,559

8,548,934

4

Other operating income

The analysis of the company's other operating income for the year is as follows:

2025
£

2024
£

Rental income

13,200

50,479

5

Operating profit

Arrived at after charging/(crediting)

2025
£

2024
£

Depreciation expense

27,930

25,591

6

Other interest receivable and similar income

2025
£

2024
£

Other finance income

22,404

35,548

 

TVG Media Limited

Notes to the Financial Statements
for the Year Ended 30 April 2025

7

Interest payable and similar expenses

2025
£

2024
£

Interest on bank overdrafts and borrowings

15,270

-

8

Staff costs

The aggregate payroll costs (including directors' remuneration) were as follows:

2025
£

2024
£

Wages and salaries

3,248,565

2,435,967

Social security costs

377,935

267,012

Other short-term employee benefits

67,735

67,439

Pension costs, defined contribution scheme

76,834

99,741

Recruitment costs

131,338

97,635

Other employee expense

44,101

26,163

3,946,508

2,993,957

The average number of persons employed by the company (including directors) during the year, analysed by category was as follows:

2025
No.

2024
No.

Production

79

64

Administration and support

13

11

92

75

 

TVG Media Limited

Notes to the Financial Statements
for the Year Ended 30 April 2025

9

Directors' remuneration

The directors' remuneration for the year was as follows:

2025
£

2024
£

Remuneration

461,000

451,000

Contributions paid to money purchase schemes

7,830

9,721

468,830

460,721

During the year the number of directors who were receiving benefits and share incentives was as follows:

2025
No.

2024
No.

Accruing benefits under defined benefit pension scheme

3

3

In respect of the highest paid director:

2025
£

2024
£

Remuneration

100,000

100,000

10

Auditors' remuneration

2025
£

2024
£

Audit of the financial statements

11,325

-


 

11

Taxation

Tax charged/(credited) in the profit and loss account

2025
£

2024
£

Current taxation

UK corporation tax

925,516

763,433

Deferred taxation

Arising from origination and reversal of timing differences

5,444

5,505

Tax expense in the income statement

930,960

768,938

 

TVG Media Limited

Notes to the Financial Statements
for the Year Ended 30 April 2025

The tax on profit before tax for the year is the same as the standard rate of corporation tax in the UK (2024 - the same as the standard rate of corporation tax in the UK) of 25% (2024 - 25%).

The differences are reconciled below:

2025
£

2024
£

Profit before tax

4,120,212

3,575,491

Corporation tax at standard rate

1,030,053

893,873

Tax increase from effect of capital allowances and depreciation

1,030

-

Effect of expense not deductible in determining taxable profit (tax loss)

7,788

-

Tax decrease arising from group relief

(107,911)

(124,935)

Total tax charge

930,960

768,938

12

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Plant and machinery
 £

Total
£

Cost or valuation

At 1 May 2024

557,304

224,988

85,722

868,014

Additions

-

50,066

-

50,066

At 30 April 2025

557,304

275,054

85,722

918,080

Depreciation

At 1 May 2024

46,866

160,961

81,237

289,064

Charge for the year

4,119

23,811

-

27,930

At 30 April 2025

50,985

184,772

81,237

316,994

Carrying amount

At 30 April 2025

506,319

90,282

4,485

601,086

At 30 April 2024

510,438

64,027

4,485

578,950

Included within the net book value of land and buildings above is £506,319 (2024 - £510,438) in respect of freehold land and buildings.
 

 

TVG Media Limited

Notes to the Financial Statements
for the Year Ended 30 April 2025

13

Investment properties

2025
 £

At 30 April 2025

240,000

The directors consider that at 30 April 2025 the fair value of the investment properties remains materially unchanged.

The fair value of freehold investment properties is based on the directors' best estimate, having considered properties of a similar nature, condition and location.

14

Debtors

Note

2025
£

2024
£

Trade debtors

 

1,996,376

1,770,296

Amounts owed by group

21

4,731,227

1,441,469

Other debtors

 

71,641

8,988

Prepayments

 

145,512

112,255

Accrued income

 

337,175

-

   

7,281,931

3,333,008

Less non-current portion

 

(4,731,227)

(1,441,469)

 

2,550,704

1,891,539

Details of non-current trade and other debtors

£4,731,227 (2024 -£1,441,472) of amounts owed by group is classified as non current.

15

Cash and cash equivalents

2025
£

2024
£

Cash at bank

1,650,639

2,424,891

 

TVG Media Limited

Notes to the Financial Statements
for the Year Ended 30 April 2025

16

Creditors

Note

2025
 £

2024
 £

Due within one year

 

Trade creditors

 

210,239

148,257

Social security and other taxes

 

805,666

606,257

Other creditors

 

44,870

40,290

Accrued expenses

 

245,574

372,779

Corporation tax

11

441,516

620,660

Deferred income

 

54,197

11,708

 

1,802,062

1,799,951

17

Provisions for liabilities

Deferred tax
£

Total
£

At 1 May 2024

23,467

23,467

Increase (decrease) in existing provisions

5,444

5,444

At 30 April 2025

28,911

28,911

Deferred tax

Deferred tax assets and liabilities:

2025

Asset
£

Liability
£

Accelerated capital allowances

-

22,885

Other items

-

6,026

-

28,911

2024

Asset
£

Liability
£

Accelerated capital allowances

-

16,291

Other items

-

7,176

-

23,467

 

TVG Media Limited

Notes to the Financial Statements
for the Year Ended 30 April 2025

18

Share capital

Allotted, called up and fully paid shares

 

2025

2024

 

No.

£

No.

£

Ordinary 'A' shares of £1 each

100

100

100

100

         

Rights, preferences and restrictions

Ordinary A shares have the following rights, preferences and restrictions:
Ordinary A shares entitle the holder to receive dividends, their share of net assets on a winding up and the right to receive notice of and to attend, speak and vote at all general meetings of the company.

19

Contingent liabilities

The company has provided an unlimited guarantee in favour of The Royal Bank of Scotland PLC covering the liabilities of all companies within the TVG Media Holdings Limited group. The amount guaranteed is £Nil (2024 - £Nil). The bank has secured this debt against the freehold property owned by the companies and an unlimited debenture over all assets of the company.

20

Pension and other schemes

Defined contribution pension scheme

The company operates a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the company to the scheme and amounted to £76,834 (2024 - £99,741).

21

Related party transactions

Other transactions with directors

The only key management personnel are the directors. The aggregate compensation paid to them is the amount disclosed in note 9, Directors remuneration.

Summary of transactions with parent

The company has taken advantage of the exemption under Section 33.1A of FRS102 not to disclose transactions with other wholly owned Group entities.

Summary of transactions with other related parties

During the current and prior year the company received the following services from The Pixel Malta Limited, a company with common directors and shareholders.

 

TVG Media Limited

Notes to the Financial Statements
for the Year Ended 30 April 2025

Expenditure with and payables to related parties

2025

Other related parties
£

Rendering of services

512,785

Amounts payable to related party

42,073

2024

Other related parties
£

Rendering of services

477,985

Amounts payable to related party

41,537

22

Parent and ultimate parent undertaking

The company's immediate parent is TVG Media Holdings Limited, incorporated in England and Wales.

 The most senior parent entity producing publicly available consolidated financial statements is TVG Media Holdings Limited. These financial statements are available upon request from upon request from Companies House.
 

The company's entire share capital was acquired by TVG Media Holdings Limited on 15 March 2023.