Spicerack Media Ltd 07182046 false 2024-04-01 2025-03-31 2025-03-31 The principal activity of the company is Website development and hosting services Digita Accounts Production Advanced 6.30.9574.0 true false true 07182046 2024-04-01 2025-03-31 07182046 2025-03-31 07182046 2 2025-03-31 07182046 core:CapitalRedemptionReserve 2025-03-31 07182046 core:RetainedEarningsAccumulatedLosses 2025-03-31 07182046 core:ShareCapital 2025-03-31 07182046 core:CurrentFinancialInstruments 2025-03-31 07182046 core:CurrentFinancialInstruments core:WithinOneYear 2025-03-31 07182046 core:Non-currentFinancialInstruments core:AfterOneYear 2025-03-31 07182046 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2025-03-31 07182046 core:Goodwill 2025-03-31 07182046 core:AdditionsToInvestments 2025-03-31 07182046 core:CostValuation 2025-03-31 07182046 core:RevaluationsIncreaseDecreaseInInvestments 2025-03-31 07182046 core:FurnitureFittings 2025-03-31 07182046 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2025-03-31 07182046 bus:SmallEntities 2024-04-01 2025-03-31 07182046 bus:AuditExemptWithAccountantsReport 2024-04-01 2025-03-31 07182046 bus:FilletedAccounts 2024-04-01 2025-03-31 07182046 bus:SmallCompaniesRegimeForAccounts 2024-04-01 2025-03-31 07182046 bus:RegisteredOffice 2024-04-01 2025-03-31 07182046 bus:Director2 2024-04-01 2025-03-31 07182046 bus:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 07182046 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-04-01 2025-03-31 07182046 core:Goodwill 2024-04-01 2025-03-31 07182046 core:IntangibleAssetsOtherThanGoodwill 2024-04-01 2025-03-31 07182046 core:ComputerEquipment 2024-04-01 2025-03-31 07182046 core:FurnitureFittings 2024-04-01 2025-03-31 07182046 core:KeyManagementPersonnel 2024-04-01 2025-03-31 07182046 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-04-01 2025-03-31 07182046 core:ParentEntities 2024-04-01 2025-03-31 07182046 1 2024-04-01 2025-03-31 07182046 countries:EnglandWales 2024-04-01 2025-03-31 07182046 2024-03-31 07182046 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-03-31 07182046 core:Goodwill 2024-03-31 07182046 core:FurnitureFittings 2024-03-31 07182046 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-03-31 07182046 2023-04-01 2024-03-31 07182046 2024-03-31 07182046 2 2024-03-31 07182046 core:CapitalRedemptionReserve 2024-03-31 07182046 core:RetainedEarningsAccumulatedLosses 2024-03-31 07182046 core:ShareCapital 2024-03-31 07182046 core:CurrentFinancialInstruments 2024-03-31 07182046 core:CurrentFinancialInstruments core:WithinOneYear 2024-03-31 07182046 core:Non-currentFinancialInstruments core:AfterOneYear 2024-03-31 07182046 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-03-31 07182046 core:Goodwill 2024-03-31 07182046 core:FurnitureFittings 2024-03-31 07182046 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-03-31 07182046 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-04-01 2024-03-31 07182046 2023-03-31 07182046 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-03-31 iso4217:GBP xbrli:pure

Registration number: 07182046

Spicerack Media Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2025

 

Spicerack Media Ltd

Contents

Balance Sheet

1 to 2

Notes to the Financial Statements

3 to 11

 

Spicerack Media Ltd

(Registration number: 07182046)
Balance Sheet as at 31 March 2025

Note

2025
£

2024
£

Fixed assets

 

Intangible assets

4

18,000

27,000

Tangible assets

5

21,143

25,805

Investments

6

1,906

-

 

41,049

52,805

Current assets

 

Stocks

7

-

1,256

Debtors

8

325,984

285,392

Cash at bank and in hand

 

60,579

77,077

 

386,563

363,725

Creditors: Amounts falling due within one year

9

(81,817)

(74,112)

Net current assets

 

304,746

289,613

Total assets less current liabilities

 

345,795

342,418

Creditors: Amounts falling due after more than one year

9

(2,652)

(13,091)

Net assets

 

343,143

329,327

Capital and reserves

 

Called up share capital

162

162

Capital redemption reserve

35

35

Retained earnings

342,946

329,130

Shareholders' funds

 

343,143

329,327

 

Spicerack Media Ltd

(Registration number: 07182046)
Balance Sheet as at 31 March 2025

For the financial year ending 31 March 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' 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 directors acknowledge their 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 and the option not to file the Directors' Report and the Profit and Loss Account has been taken.

Approved and authorised by the Board on 19 September 2025 and signed on its behalf by:
 

J Boynton
Director

   
     
 

Spicerack Media Ltd

Notes to the Financial Statements for the Year Ended 31 March 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:
Origin Workspace Limited
40 Berkeley Square
Bristol
BS8 1HP
England

These financial statements were authorised for issue by the Board on 19 September 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.

The financial statements are prepared in sterling, which is the functional currency of the company, and rounded to the nearest £.

Group accounts not prepared
The company is part of a small group. The company has taken advantage of the exemption provided by section 398 of the companies act 2006 and has not prepared group accounts.

Going concern

At the time of approving the financial statements, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future despite the ongoing energy and cost of living increases. Thus the director has continued to adopt the going concern basis of accounting in preparing the financial statements.

 

Spicerack Media Ltd

Notes to the Financial Statements for the Year Ended 31 March 2025

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;
- all of the significant risks and rewards of ownership have been transferred to the customer;
- the entity retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
- the costs incurred or to be incurred can be measured reliably;
- 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.

Government grants

Government grants are recognised as income over the periods necessary to match them with the related costs which they are intended to compensate.

Finance income and costs policy

Finance income and expenses are recognised using the effective interest method.

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rates prevailing on the initial transaction dates.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

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 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.

 

Spicerack Media Ltd

Notes to the Financial Statements for the Year Ended 31 March 2025

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

Furniture, fittings and equipment

20% reducing balance

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Development costs

Research and development expenditure is written off as incurred, except that development expenditure incurred on an individual project is capitalised as an intangible asset when the company can demonstrate the technical feasibility of completing the intangible asset so that it will be available for use or sale, its intention to complete and its ability to use or sell the asset, how the asset will generate future economic benefits, the availability of resources to complete the asset and the ability to measure reliably the expenditure during development.

Following initial recognition of the development expenditure as an asset, the cost model is applied requiring the asset to be carried at cost less any accumulated amortisation and accumulated impairment losses. Amortisation of the asset begins when development is complete and the asset is available for use. It is amortised evenly over the period of expected future benefit. During the period of development the asset is tested for impairment annually.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

10% straight line

Software development costs

33% straight line

 

Spicerack Media Ltd

Notes to the Financial Statements for the Year Ended 31 March 2025

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

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.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

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.

 

Spicerack Media Ltd

Notes to the Financial Statements for the Year Ended 31 March 2025

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 directors) during the year was 10 (2024 - 13).

 

Spicerack Media Ltd

Notes to the Financial Statements for the Year Ended 31 March 2025

4

Intangible assets

Goodwill
 £

Software development costs
 £

Cost or valuation

At 1 April 2024

79,063

30,000

At 31 March 2025

79,063

30,000

Amortisation

At 1 April 2024

79,063

3,000

Amortisation charge

-

9,000

At 31 March 2025

79,063

12,000

Carrying amount

At 31 March 2025

-

18,000

At 31 March 2024

-

27,000

5

Tangible assets

Furniture, fittings and equipment
£

Total
£

Cost or valuation

At 1 April 2024

62,451

62,451

Additions

516

516

At 31 March 2025

62,967

62,967

Depreciation

At 1 April 2024

36,646

36,646

Charge for the year

5,178

5,178

At 31 March 2025

41,824

41,824

Carrying amount

At 31 March 2025

21,143

21,143

At 31 March 2024

25,805

25,805

 

Spicerack Media Ltd

Notes to the Financial Statements for the Year Ended 31 March 2025

6

Investments

Current investments

£

Cost

Revaluation

(1,125)

Additions

3,031

At 31 March 2025

1,906

Carrying amount

At 31 March 2025

1,906

7

Stocks

2025
£

2024
£

Other inventories

-

1,256

8

Debtors

Note

2025
£

2024
£

Trade debtors

 

87,022

51,837

Amounts owed by related parties

11

189,209

189,109

Other debtors

 

13,368

17,536

Prepayments

 

2,123

1,677

Income tax asset

34,262

25,233

 

325,984

285,392

9

Creditors

Due within one year

Note

2025
£

2024
£

Bank loans and overdrafts

30,012

10,183

Other related parties

11

4,582

13,442

Social security and other taxes

 

31,178

32,463

Other creditors

 

4,786

5,221

Accruals and deferred income

 

11,259

12,803

 

81,817

74,112

 

Spicerack Media Ltd

Notes to the Financial Statements for the Year Ended 31 March 2025

2025
£

2024
£

Due after one year

Loans and borrowings

2,652

13,091

10

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £1,178 (2024 - £7,070). This is relating to future minimum lease payments.

Amounts disclosed in the balance sheet

Included in the balance sheet are pension liabilities of £4,786 (2024 - £5,199).

11

Related party transactions

Summary of transactions with parent

The company has taken advantage of the exemption available under The Small Companies and Groups Regulations 2008, Schedule 1 paragraph 66(4) from disclosing details of any transactions entered into between two or more members of a group where they are wholly owned members of this group.
 

Loans from related parties

2025

Key management
£

Total
£

At start of period

13,442

13,442

Advanced

1,723

1,723

Repaid

(10,583)

(10,583)

At end of period

4,582

4,582

2024

Key management
£

Total
£

At start of period

9,472

9,472

Advanced

39,005

39,005

Repaid

(35,035)

(35,035)

At end of period

13,442

13,442

Terms of loans from related parties

Loans from key management are interest free and repayable on demand.
 

 

Spicerack Media Ltd

Notes to the Financial Statements for the Year Ended 31 March 2025

12

Parent and ultimate parent undertaking

The company's immediate parent is Spicerack Group Limited, incorporated in England and Wales.

  These financial statements are available upon request from Origin Workspace Limited, 40 Berkeley Square, Bristol, England, BS8 1HP