Company registration number 05851593 (England and Wales)
ELONEX DOOH LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
ELONEX DOOH LIMITED
CONTENTS
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 11
ELONEX DOOH LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
4
67,100
Tangible assets
5
2,371,409
2,141,809
Investments
6
51,200
101,300
2,489,709
2,243,109
Current assets
Debtors
9
2,566,318
2,381,299
Cash at bank and in hand
1,048,790
941,518
3,615,108
3,322,817
Creditors: amounts falling due within one year
10
(2,694,117)
(2,355,826)
Net current assets
920,991
966,991
Total assets less current liabilities
3,410,700
3,210,100
Creditors: amounts falling due after more than one year
11
(362,862)
(116,550)
Provisions for liabilities
(240,000)
(335,000)
Net assets
2,807,838
2,758,550
Capital and reserves
Called up share capital
13
110
110
Profit and loss reserves
2,807,728
2,758,440
Total equity
2,807,838
2,758,550
ELONEX DOOH LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -
For the financial year ended 31 December 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The directors of the company have elected not to include a copy of the income statement within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 11 September 2025 and are signed on its behalf by:
Mr N Smith
Director
Company registration number 05851593 (England and Wales)
ELONEX DOOH LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information
Elonex Dooh Limited is a private company limited by shares incorporated in England and Wales. The registered office is C/O HCR Legal, Cornerblock 2 Cornwall Street, Birmingham, B3 2DX.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. 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.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Going concern
These financial statements are prepared on a going concern basis.true
In our capacity as directors, we are required to consider the company’s going concern status on an ongoing basis and at the time we approve and sign off our financial statements, considering a period of no less than 12 months from the date of approval.
As part of this assessment, the immediate parent company have confirmed they will continue to provide such financial support as the company requires to enable it to meet its liabilities as they fall due, for a period of at least 12 months from the date these financial statements are approved.
We are therefore satisfied that we have made appropriate enquiries, considered all the available information and assessed the company’s current and future trading situation in the going concern assessment. As a result, in our capacity as directors, we have at the time of signing the financial statements have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future and accordingly have continued to adopt the going concern basis in preparing the financial statements.
1.3
Turnover
Revenue generated from advertising contracts is credited to the profit and loss account in line with the sale contract and the relevant sporting season.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
ELONEX DOOH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.4
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Patents & licences
10% straight line
Website build
10% straight line
1.5
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Freehold buildings
2% straight line
Leasehold buildings
2% straight line
Plant and machinery
10% straight line
Computer equipment
10% straight line
Motor vehicles
25% straight line
Freehold and leasehold land is not depreciated.
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.6
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
ELONEX DOOH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
1.7
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally 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.
Basic financial assets
Basic financial assets, which include trade debtors, amounts owed by group undertakings, amounts owed by associates, other debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Basic financial liabilities
Basic financial liabilities, including, bank loans, trade creditors, amounts owed to group undertakings, corporation tax, other taxation and social security, other creditors and accruals and deferred income, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.8
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
ELONEX DOOH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.9
Employee benefits
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.10
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.11
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the statement of financial position as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
1.12
Foreign exchange
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 in the period are included in profit or loss.
ELONEX DOOH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 7 -
1.13
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
2
Exceptional costs
2024
2023
£
£
Expenditure
Exceptional costs
-
209,346
Last year, exceptional costs represent the write off of £209,346 of amounts due from related parties which have been waived.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
23
14
4
Intangible fixed assets
Patents & licences
Website build
Total
£
£
£
Cost
At 1 January 2024
Additions
10,000
10,000
Transfers
29,902
40,500
70,402
At 31 December 2024
29,902
50,500
80,402
Amortisation and impairment
At 1 January 2024
Transfers
5,652
7,650
13,302
At 31 December 2024
5,652
7,650
13,302
Carrying amount
At 31 December 2024
24,250
42,850
67,100
At 31 December 2023
ELONEX DOOH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
5
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2024
224,018
3,494,896
3,718,914
Additions
383,856
283,171
667,027
Disposals
(283,932)
(283,932)
Transfers
(224,018)
140,861
(83,157)
At 31 December 2024
383,856
3,634,996
4,018,852
Depreciation and impairment
At 1 January 2024
1,577,105
1,577,105
Depreciation charged in the year
264,338
264,338
Eliminated in respect of disposals
(259,161)
(259,161)
Transfers
65,161
65,161
At 31 December 2024
1,647,443
1,647,443
Carrying amount
At 31 December 2024
383,856
1,987,553
2,371,409
At 31 December 2023
224,018
1,917,791
2,141,809
6
Fixed asset investments
2024
2023
£
£
Investments in subsidiaries
7
51,055
101,155
Investments in associates
8
145
145
51,200
101,300
ELONEX DOOH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
6
Fixed asset investments
(Continued)
- 9 -
Movements in fixed asset investments
Shares in group undertakings and participating interests
£
Cost or valuation
At 1 January 2024
101,300
Disposals
(50,100)
At 31 December 2024
51,200
Carrying amount
At 31 December 2024
51,200
At 31 December 2023
101,300
7
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Registered
Nature of business
Class of
% Held
office key
shares held
Direct
Indirect
Grand Technix Limited
1
Sale and hire of digital display hardware
Ordinary
100.00
0
E10nex Outdoor Media Limited
1
Sale and hire of digital display hardware
Ordinary
80.00
0
Buyers and Sellers Media Limited
1
Sale of advertising
Ordinary
100.00
0
2.0 International Limited
1
Property management company
Ordinary
100.00
0
WeDooh Limited
1
Media representation services
Ordinary
80.00
0
Registered Office addresses:
1
C/O HCR Legal, Cornerblock 2 Cornwall Street, Birmingham, B3 2DX
8
Associates
Details of the company's associates at 31 December 2024 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
HDY Agency Ltd
Number 10 Elm Court, Arden Street, Stratford-Upon-Avon, CV37 6PA
Ordinary shares
45.00
0
PSNET Limited
2 Cornwall Street, Birmingham, B3 2DX
Ordinary shares
50.00
0
ELONEX DOOH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
9
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
539,737
15,599
Amounts owed by group undertakings
1,725,075
2,000,490
Other debtors
301,506
365,210
2,566,318
2,381,299
10
Creditors: amounts falling due within one year
2024
2023
£
£
Obligations under finance leases
261,390
37,800
Other borrowings
280,000
20,186
Trade creditors
240,623
410,091
Amounts owed to group undertakings
395,447
1,368,465
Corporation tax
92,088
Other taxation and social security
120,546
Other creditors
87,335
38,529
Accruals and deferred income
1,308,776
388,667
2,694,117
2,355,826
Other borrowings are secured by a debenture comprising fixed and floating charges over all assets of the company, supported by a group guarantee.
Net obligations under finance lease contracts are secured on the assets to which they relate.
11
Creditors: amounts falling due after more than one year
2024
2023
£
£
Obligations under finance leases
362,862
116,550
Other borrowings are secured by a debenture comprising fixed and floating charges over all assets of the company, supported by a group guarantee.
Net obligations under finance lease contracts are secured on the assets to which they relate.
ELONEX DOOH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
12
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
240,000
335,000
2024
Movements in the year:
£
Liability at 1 January 2024
335,000
Credit to profit or loss
(95,000)
Liability at 31 December 2024
240,000
13
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
Ordinary 'A' shares of £1 each
10
10
10
10
110
110
110
110
The rights attached to each category of shares can be found in the company's articles of association.
14
Financial commitments, guarantees and contingent liabilities
The company is party to a cross-guarantee with HSBC dated 21 January 2016 given by Booh Media Limited, Buyers & Sellers Media Limited and Grand Technix Limited (previously One Experiential Limited).
15
Related party transactions
The company has taken advantage of the exemptions available under Financial Reporting Standard 102, section 33.1A, "Related Party Disclosures", not to disclose transactions with wholly owned members of the same group.
The company has several related parties by virtue of common directorships and control.
At 31 December 2024, included in debtors is an amount of £3,600 (2023 - £27,706) due from related parties and included in creditors is an amount of £161 (2023 - £Nil) due to related parties,
16
Parent company
Group X Media Limited, a company incorporated in England and Wales, is the ultimate parent company which is controlled by Mr N Smith by virtue of his shareholding in Group X Media Limited.
2024-12-312024-01-01falsefalsefalse12 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr N SmithMrs C L SmithMr J A Kamani2025-09-11058515932024-01-012024-12-31058515932024-12-31058515932023-12-3105851593core:IntangibleAssetsOtherThanGoodwill2024-12-3105851593core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-3105851593core:IntangibleAssetsOtherThanGoodwill2023-12-3105851593core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-3105851593core:LandBuildings2024-12-3105851593core:OtherPropertyPlantEquipment2024-12-3105851593core:LandBuildings2023-12-3105851593core:OtherPropertyPlantEquipment2023-12-3105851593core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3105851593core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3105851593core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3105851593core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3105851593core:CurrentFinancialInstruments2024-12-3105851593core:CurrentFinancialInstruments2023-12-3105851593core:ShareCapital2024-12-3105851593core:ShareCapital2023-12-3105851593core:RetainedEarningsAccumulatedLosses2024-12-3105851593core:RetainedEarningsAccumulatedLosses2023-12-3105851593core:ShareCapitalOrdinaryShareClass12024-12-3105851593core:ShareCapitalOrdinaryShareClass12023-12-3105851593core:ShareCapitalOrdinaryShareClass22024-12-3105851593core:ShareCapitalOrdinaryShareClass22023-12-3105851593core:ShareCapitalOrdinaryShares2024-12-3105851593core:ShareCapitalOrdinaryShares2023-12-3105851593bus:Director12024-01-012024-12-3105851593core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3105851593core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3105851593core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3105851593core:PlantMachinery2024-01-012024-12-3105851593core:ComputerEquipment2024-01-012024-12-3105851593core:MotorVehicles2024-01-012024-12-31058515932023-01-012023-12-3105851593core:IntangibleAssetsOtherThanGoodwill2023-12-3105851593core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-31058515932023-12-3105851593core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-3105851593core:LandBuildings2023-12-3105851593core:OtherPropertyPlantEquipment2023-12-3105851593core:LandBuildings2024-01-012024-12-3105851593core:OtherPropertyPlantEquipment2024-01-012024-12-3105851593core:Non-currentFinancialInstruments2024-12-3105851593core:Non-currentFinancialInstruments2023-12-3105851593core:Subsidiary12024-01-012024-12-3105851593core:Subsidiary22024-01-012024-12-3105851593core:Subsidiary32024-01-012024-12-3105851593core:Subsidiary42024-01-012024-12-3105851593core:Subsidiary52024-01-012024-12-3105851593core:Subsidiary112024-01-012024-12-3105851593core:Subsidiary222024-01-012024-12-3105851593core:Subsidiary332024-01-012024-12-3105851593core:Subsidiary442024-01-012024-12-3105851593core:Subsidiary552024-01-012024-12-3105851593core:Associate12024-01-012024-12-3105851593core:Associate22024-01-012024-12-3105851593core:Associate112024-01-012024-12-3105851593core:Associate222024-01-012024-12-3105851593core:WithinOneYear2024-12-3105851593core:WithinOneYear2023-12-3105851593bus:OrdinaryShareClass12024-01-012024-12-3105851593bus:OrdinaryShareClass22024-01-012024-12-3105851593bus:OrdinaryShareClass12024-12-3105851593bus:OrdinaryShareClass12023-12-3105851593bus:OrdinaryShareClass22024-12-3105851593bus:OrdinaryShareClass22023-12-3105851593bus:AllOrdinaryShares2024-12-3105851593bus:AllOrdinaryShares2023-12-3105851593bus:PrivateLimitedCompanyLtd2024-01-012024-12-3105851593bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3105851593bus:FRS1022024-01-012024-12-3105851593bus:AuditExemptWithAccountantsReport2024-01-012024-12-3105851593bus:Director22024-01-012024-12-3105851593bus:Director32024-01-012024-12-3105851593bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP