Company registration number 05691354 (England and Wales)
FUBAR RADIO LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
FUBAR RADIO LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 9
FUBAR RADIO LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
5
1,839,926
1,652,853
Tangible assets
6
22,121
6,325
1,862,047
1,659,178
Current assets
Debtors
7
222,863
173,385
Cash at bank and in hand
28,692
78,254
251,555
251,639
Creditors: amounts falling due within one year
8
(209,586)
(296,538)
Net current assets/(liabilities)
41,969
(44,899)
Total assets less current liabilities
1,904,016
1,614,279
Creditors: amounts falling due after more than one year
9
(36,736)
(47,236)
Net assets
1,867,280
1,567,043
Capital and reserves
Called up share capital
10
33,642
28,456
Share premium account
6,423,786
5,604,441
Capital redemption reserve
336
336
Profit and loss reserves
(4,590,484)
(4,066,190)
Total equity
1,867,280
1,567,043
FUBAR RADIO LIMITED
BALANCE SHEET (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 director acknowledges his 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 director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved and signed by the director and authorised for issue on 22 September 2025
Mr D G Smith
Director
Company registration number 05691354 (England and Wales)
FUBAR RADIO LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
Share capital
Share premium account
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 January 2023
21,965
4,507,312
336
(3,678,148)
851,465
Year ended 31 December 2023:
Loss and total comprehensive income for the year
-
-
-
(388,042)
(388,042)
Issue of share capital
10
6,491
1,097,129
-
-
1,103,620
Balance at 31 December 2023
28,456
5,604,441
336
(4,066,190)
1,567,043
Year ended 31 December 2024:
Loss and total comprehensive income for the year
-
-
-
(524,294)
(524,294)
Issue of share capital
10
5,186
819,345
-
-
824,531
Balance at 31 December 2024
33,642
6,423,786
336
(4,590,484)
1,867,280
FUBAR RADIO LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
1
Accounting policies
Company information

Fubar Radio Limited is a private company limited by shares incorporated in England and Wales. The registered office is 34 High Street, Aldridge, Walsall, West Midlands, WS9 8LZ.

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 the going concern basis. The director has a reasonable expectation that the company will continue in operational existence for the foreseeable future.

1.3
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

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.

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:

Development costs
10 years 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:

Leasehold improvements
18% straight line
Plant and machinery
18% straight line
1.6
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash at bank only.

FUBAR RADIO 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 balance sheet 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 corporation tax recoverable, 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.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including bank loans, other borrowings, trade creditors, taxation and social security, and other creditors, 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
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs.

1.9
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 profit and loss account 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.

1.10
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of fixed assets.

FUBAR RADIO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
1.11
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Employees

The average monthly number of persons (including directors) employed by the company during the year was;

2024
2023
Number
Number
Total
7
5
4
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
(95,371)
(78,231)
Adjustments in respect of prior periods
(71,550)
(66,049)
Total current tax
(166,921)
(144,280)
FUBAR RADIO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
5
Intangible fixed assets
Development costs
£
Cost
At 1 January 2024
3,305,136
Additions
515,887
At 31 December 2024
3,821,023
Amortisation and impairment
At 1 January 2024
1,652,283
Amortisation charged for the year
328,814
At 31 December 2024
1,981,097
Carrying amount
At 31 December 2024
1,839,926
At 31 December 2023
1,652,853
6
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2024
-
0
110,087
110,087
Additions
17,027
1,881
18,908
At 31 December 2024
17,027
111,968
128,995
Depreciation and impairment
At 1 January 2024
-
0
103,762
103,762
Depreciation charged in the year
1,579
1,533
3,112
At 31 December 2024
1,579
105,295
106,874
Carrying amount
At 31 December 2024
15,448
6,673
22,121
At 31 December 2023
-
0
6,325
6,325
FUBAR RADIO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
7
Debtors
2024
2023
Amounts falling due within one year:
£
£
Corporation tax recoverable
173,805
144,280
Other debtors
49,058
29,105
222,863
173,385
8
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
7,006
5,102
Trade creditors
55,481
38,785
Taxation and social security
127,241
229,500
Other creditors
19,858
23,151
209,586
296,538
9
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans
35,736
43,236
Other borrowings
1,000
4,000
36,736
47,236
10
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and not fully paid
Ordinary shares of 1p each
3,364,202
2,848,647
33,642
28,456

During the year, the following share transactions took place:

FUBAR RADIO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
11
Events after the reporting date

After the reporting date, the company issued 287,694 Ordinary 1p shares for total consideration of £557,023.

2024-12-312024-01-01falsefalsefalse22 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr D G Smith2025-09-22056913542024-01-012024-12-31056913542024-12-31056913542023-12-3105691354core:IntangibleAssetsOtherThanGoodwill2024-12-3105691354core:IntangibleAssetsOtherThanGoodwill2023-12-3105691354core:LandBuildings2024-12-3105691354core:OtherPropertyPlantEquipment2024-12-3105691354core:LandBuildings2023-12-3105691354core:OtherPropertyPlantEquipment2023-12-3105691354core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3105691354core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3105691354core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3105691354core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3105691354core:CurrentFinancialInstruments2024-12-3105691354core:CurrentFinancialInstruments2023-12-3105691354core:Non-currentFinancialInstruments2024-12-3105691354core:Non-currentFinancialInstruments2023-12-3105691354core:ShareCapital2024-12-3105691354core:ShareCapital2023-12-3105691354core:SharePremium2024-12-3105691354core:SharePremium2023-12-3105691354core:CapitalRedemptionReserve2024-12-3105691354core:CapitalRedemptionReserve2023-12-3105691354core:RetainedEarningsAccumulatedLosses2024-12-3105691354core:RetainedEarningsAccumulatedLosses2023-12-3105691354core:ShareCapital2022-12-3105691354core:SharePremium2022-12-3105691354core:CapitalRedemptionReserve2022-12-3105691354core:RetainedEarningsAccumulatedLosses2022-12-3105691354core:ShareCapitalOrdinaryShareClass12024-12-3105691354core:ShareCapitalOrdinaryShareClass12023-12-3105691354bus:Director12024-01-012024-12-3105691354core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31056913542023-01-012023-12-3105691354core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3105691354core:ShareCapital2023-01-012023-12-3105691354core:SharePremium2023-01-012023-12-3105691354core:ShareCapital2024-01-012024-12-3105691354core:SharePremium2024-01-012024-12-3105691354core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3105691354core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3105691354core:PlantMachinery2024-01-012024-12-3105691354core:UKTax2024-01-012024-12-3105691354core:UKTax2023-01-012023-12-3105691354core:IntangibleAssetsOtherThanGoodwill2023-12-3105691354core:LandBuildings2023-12-3105691354core:OtherPropertyPlantEquipment2023-12-31056913542023-12-3105691354core:LandBuildings2024-01-012024-12-3105691354core:OtherPropertyPlantEquipment2024-01-012024-12-3105691354core:WithinOneYear2024-12-3105691354core:WithinOneYear2023-12-3105691354bus:OrdinaryShareClass12024-01-012024-12-3105691354bus:OrdinaryShareClass12024-12-3105691354bus:OrdinaryShareClass12023-12-3105691354bus:PrivateLimitedCompanyLtd2024-01-012024-12-3105691354bus:FRS1022024-01-012024-12-3105691354bus:AuditExemptWithAccountantsReport2024-01-012024-12-3105691354bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3105691354bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP