BFM HOLDCO LIMITED
COMPANY INFORMATION
Directors
Ms Alexi Cory-Smith
Mr Neelesh Prabhu
Company number
13798507
Registered office
3rd Floor
The Bloomsbury Building
10 Bloomsbury Way
Holborn
WC1A 2SL
Auditor
CC Young & Co Limited
3rd Floor
The Bloomsbury Building
10 Bloomsbury Way
Holborn
WC1A 2SL
BFM HOLDCO LIMITED
CONTENTS
Page
Directors' report
1 - 2
Independent auditor's report
3 - 5
Statement of comprehensive income
6
Balance sheet
7
Statement of changes in equity
8
Statement of cash flows
9
Notes to the financial statements
10 - 20
BFM HOLDCO LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024

The directors present their annual report and financial statements for the year ended 31 December 2024.

Principal activities

The principal activity of the company continued to be that of sound recording and publishing activities.

Results and dividends

The results for the year are set out on page 6.

Ordinary dividends were paid amounting to £950,000. The directors do not recommend payment of a further dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Ms Alexi Cory-Smith
Mr Neelesh Prabhu
Auditor

The auditor, CC Young & Co Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Energy and carbon report

As the company has not consumed more than 40,000 kWh of energy in this reporting period, it qualifies as a low energy user under these regulations and is not required to report on its emissions, energy consumption or energy efficiency activities.

Statement of directors' responsibilities

The directors are responsible 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:

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.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

- 1 -
BFM HOLDCO LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
On behalf of the board
Ms Alexi Cory-Smith
Mr Neelesh Prabhu
Director
Director
29 May 2025
- 2 -
BFM HOLDCO LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF BFM HOLDCO LIMITED
Opinion

We have audited the financial statements of BFM Holdco Limited (the 'company') for the year ended 31 December 2024 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including 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:

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's 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 directors' 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 financial statements are 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.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. 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. 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 course of 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 this gives rise to a material misstatement in the financial statements themselves. 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.

Opinions on other matters prescribed by the Companies Act 2006

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

- 3 -
BFM HOLDCO LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF BFM HOLDCO LIMITED (CONTINUED)
Matters on which we are required to report by exception

In the light of the 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. We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

 

Responsibilities of directors
- 4 -

As explained more fully in the directors' responsibilities statement, 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.

Auditor's 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.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

We assessed the susceptibility of the company's financial statements to material misstatement, including considering how fraud might occur.

We understood how the company is complying with those legal and regulatory frameworks by making enquiries of management and those responsible for legal and compliance procedures. We corroborated our enquiries through our review of legal accounts and supporting papers. We assessed the susceptibility of the company's financial statements to material misstatement, including how fraud might occur. Audit procedures performed by the engagement team included, but were not limited to:

BFM HOLDCO LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF BFM HOLDCO LIMITED (CONTINUED)

The primary responsibility for the prevention and detection of irregularities, including fraud, rests with both those charged with governance and management. As with any audit, there remained a higher risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. There are inherent limitations in the audit procedures described above, and the more removed from the financial transactions, the less likely it is that we would become aware of non-compliance with laws and regulations.

 

We did not identify any irregularities, including fraud, leading to a material misstatement.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the company's member 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 member those matters we are required to state to the member 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 member, for our audit work, for this report, or for the opinions we have formed.

Colin Young (Senior Statutory Auditor)
For and on behalf of CC Young & Co Limited, Statutory Auditor
Chartered Accountants
3rd Floor
The Bloomsbury Building
10 Bloomsbury Way
Holborn
WC1A 2SL
29 May 2025
- 5 -
BFM HOLDCO LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
2024
2023
Notes
£
£
Turnover
3
4,031,746
11,702,303
Cost of sales
(571,751)
(151,935)
Gross profit
3,459,995
11,550,368
Administrative expenses
(1,664,039)
(9,339,951)
Operating profit
4
1,795,956
2,210,417
Interest receivable and similar income
8
13,067
627,283
Interest payable and similar expenses
9
(640,493)
(203,884)
Profit before taxation
1,168,530
2,633,816
Tax on profit
10
(33,390)
(427,442)
Profit for the financial year
1,135,140
2,206,374

The profit and loss account has been prepared on the basis that all operations are continuing operations.

- 6 -
BFM HOLDCO LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
13
23,002,674
19,161,152
Investments
14
1
1
23,002,675
19,161,153
Current assets
Debtors
16
2,931,086
1,729,268
Cash at bank and in hand
1,219,664
780,889
4,150,750
2,510,157
Creditors: amounts falling due within one year
17
(787,392)
(2,713,804)
Net current assets/(liabilities)
3,363,358
(203,647)
Total assets less current liabilities
26,366,033
18,957,506
Creditors: amounts falling due after more than one year
18
(9,606,826)
(4,881,318)
Net assets
16,759,207
14,076,188
Capital and reserves
Called up share capital
21
328,350
303,371
Share premium account
14,683,163
12,210,263
Profit and loss reserves
1,747,694
1,562,554
Total equity
16,759,207
14,076,188
The financial statements were approved by the board of directors and authorised for issue on 29 May 2025 and are signed on its behalf by:
Ms Alexi Cory-Smith
Mr Neelesh Prabhu
Director
Director
Company registration number 13798507 (England and Wales)
- 7 -
BFM HOLDCO LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
1
474,970
(293,101)
181,870
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
2,206,374
2,206,374
Issue of share capital
21
303,370
22,679,206
-
22,982,576
Dividends
11
-
-
(11,294,632)
(11,294,632)
Reduction of shares
21
-
0
(10,943,913)
10,943,913
-
0
Balance at 31 December 2023
303,371
12,210,263
1,562,554
14,076,188
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
1,135,140
1,135,140
Issue of share capital
21
24,979
2,472,900
-
2,497,879
Dividends
11
-
-
(950,000)
(950,000)
Balance at 31 December 2024
328,350
14,683,163
1,747,694
16,759,207
- 8 -
BFM HOLDCO LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
24
148,322
(25,607,432)
Interest paid
(640,493)
(203,884)
Income taxes paid
(375,112)
-
0
Net cash outflow from operating activities
(867,283)
(25,811,316)
Investing activities
Purchase of intangible assets
(7,588,632)
(2,653,146)
Proceeds from disposal of intangibles
2,608,250
350,702
Proceeds from disposal of subsidiaries
-
0
10,943,930
Interest received
13,067
517
Dividends received
-
0
626,766
Net cash (used in)/generated from investing activities
(4,967,315)
9,268,769
Financing activities
Proceeds from issue of shares
2,497,879
22,982,576
Proceeds from borrowings
4,725,508
4,881,318
Dividends paid
(950,000)
(11,294,632)
Net cash generated from financing activities
6,273,387
16,569,262
Net increase in cash and cash equivalents
438,789
26,715
Cash and cash equivalents at beginning of year
780,875
754,160
Cash and cash equivalents at end of year
1,219,664
780,875
Relating to:
Cash at bank and in hand
1,219,664
780,889
Bank overdrafts included in creditors payable within one year
-
0
(14)
- 9 -
BFM HOLDCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
Company information

BFM Holdco Limited is a private company limited by shares incorporated in England and Wales. The registered office is 3rd Floor, The Bloomsbury Building, 10 Bloomsbury Way, Holborn, WC1A 2SL.

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.

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

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

Credit is taken for royalty income that has been received from or declared by licensees and other parties.

 

Royalty income is credited to the profit and loss account in the period to which it relates, or if it cannot be reliably estimated, on a receipt basis. Royalties payable are charged against the relevant income of the same period.

1.4
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.

1.5
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:

Music Publishing & Master Recording Copyright
20 years on a straight line basis
- 10 -
BFM HOLDCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
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.

1.7
Impairment of fixed assets
- 11 -

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).

An impairment loss is recognised immediately in profit or loss.

1.8
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.9
Financial instruments

The company only has financial instruments which are classified as basic financial instruments.

 

Short-term debtors and creditors are measured at the settlement value. Any losses from impairment are recognised in profit and loss.

 

Bank loans are initially recorded at the transaction price including transaction costs. Subsequently, they are measured at amortised cost using the effective interest rate method.

1.10
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.11
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.

BFM HOLDCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
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 profit and loss account, 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.

1.12
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 the cost of stock or fixed assets.

 

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.

- 12 -
BFM HOLDCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are 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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Investment in subsidiaries

The directors assess the value of the investment in subsidiaries against the relevant net assets and also the discounted value of future earnings of the catalogues held within the subsidiary. Where the discounted value of future earnings is less than the investment value an impairment is made against the investment.

Impairment of master copyright recording

The directors assess the value of the master recording copyright against the discounted value of future earnings copyright. Where the discounted value of future earnings is less than the net book value an impairment is made against the master recording copyright.

Amortisation of master recording copyright

The music publishing and master recording copyright is amortised over the lower of the remaining copyright duration and 20 years straight line, which is considered to be standard for the industry. Judgement is applied in assessing the industry standard duration of the copyright.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Valuation of master recording copyright

The master recording copyrights held by the company are valued at each reporting date by an independent firm. A number of estimations are required to reach a discounted value of future earnings.

3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Music rights
3,907,650
2,241,503
License fee income
124,096
9,460,800
4,031,746
11,702,303
- 13 -
BFM HOLDCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
3
Turnover and other revenue
(Continued)
2024
2023
£
£
Turnover analysed by geographical market
United States
124,096
9,709,226
United Kingdom
989,068
373,292
Europe
2,285,399
1,064,580
Rest of the World
633,183
555,205
4,031,746
11,702,303
2024
2023
£
£
Other revenue
Interest income
13,067
517
Dividends received
-
626,766
4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange gains
(8,408)
(254,987)
Research and development costs
1,200
18,000
Amortisation of intangible assets
1,138,860
1,107,032
Impairment of intangible assets
-
0
7,865,974
Profit on disposal of intangible assets
-
(350,702)
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
15,000
15,000
For other services
All other non-audit services
78,969
67,660
6
Employees

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

2024
2023
Number
Number
Directors
2
2
- 14 -
BFM HOLDCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
7
Directors' remuneration

No remuneration was paid to the directors.

8
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest receivable from group companies
13,067
-
0
Other interest income
-
0
517
Total interest revenue
13,067
517
Income from fixed asset investments
Income from shares in group undertakings
-
0
626,766
Total income
13,067
627,283
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
13,067
-
0
9
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Other interest on financial liabilities
640,493
203,884
10
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
-
0
375,112
Deferred tax
Tax losses carried forward
33,390
52,330
Total tax charge
33,390
427,442
- 15 -
BFM HOLDCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
10
Taxation
(Continued)

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2024
2023
£
£
Profit before taxation
1,168,530
2,633,816
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
292,133
658,454
Tax effect of expenses that are not deductible in determining taxable profit
2,069
1,892,543
Tax effect of income not taxable in determining taxable profit
-
0
(2,521,892)
Gains not taxable
-
0
398,707
Tax effect of utilisation of tax losses not previously recognised
-
0
(26,110)
Unutilised tax losses carried forward
-
0
52,330
Effect of change in corporation tax rate
-
0
(25,307)
Double tax relief
(8,278)
-
0
Group relief
(252,534)
(1,283)
Taxation charge for the year
33,390
427,442
11
Dividends
2024
2023
£
£
Final paid
950,000
11,294,632
12
Impairments

Impairment tests have been carried out where appropriate and the following impairment losses have been recognised in profit or loss:

2024
2023
Notes
£
£
In respect of:
Intangible assets
13
-
0
7,865,974
Recognised in:
Administrative expenses
-
7,865,974
- 16 -
BFM HOLDCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
13
Intangible fixed assets
Music Publishing & Master Recording Copyright
£
Cost
At 1 January 2024
28,358,540
Additions
7,588,632
Disposals
(2,608,250)
At 31 December 2024
33,338,922
Amortisation and impairment
At 1 January 2024
9,197,388
Amortisation charged for the year
1,138,860
At 31 December 2024
10,336,248
Carrying amount
At 31 December 2024
23,002,674
At 31 December 2023
19,161,152

More information on impairment movements in the year is given in note 12.

14
Fixed asset investments
2024
2023
Notes
£
£
Investments in subsidiaries
15
1
1
15
Subsidiaries

Details of the company's subsidiaries at 31 December 2024 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
KMC Music Ltd
3rd Floor, The Bloomsbury Building, 10 Bloomsbury Way, Holborn, London WC1A 2SL
Ordinary
100.00
- 17 -
BFM HOLDCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
16
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
72,884
48,673
Amounts owed by group undertakings
2,336,929
1,014,448
Prepayments and accrued income
521,273
632,757
2,931,086
1,695,878
2024
2023
Amounts falling due after more than one year:
£
£
Deferred tax asset (note 20)
-
0
33,390
Total debtors
2,931,086
1,729,268
17
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans and overdrafts
19
-
0
14
Trade creditors
32,637
57,677
Amounts owed to group undertakings
293,264
233,806
Corporation tax
-
0
375,112
Other taxation and social security
148,388
2,854
Other creditors
52,828
1,792,631
Accruals and deferred income
260,275
251,710
787,392
2,713,804

There is a fixed and floating charge over the assets of the company in relation to the revolving credit loan facility of the group to which it belongs.

18
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Other borrowings
19
9,606,826
4,881,318
- 18 -
BFM HOLDCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
19
Loans and overdrafts
2024
2023
£
£
Bank overdrafts
-
0
14
Loans from group undertakings
9,606,826
4,881,318
9,606,826
4,881,332
Payable within one year
-
0
14
Payable after one year
9,606,826
4,881,318
20
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Assets
Assets
2024
2023
Balances:
£
£
Tax losses
-
33,390
2024
Movements in the year:
£
Asset at 1 January 2024
(33,390)
Charge to profit or loss
33,390
Liability at 31 December 2024
-
21
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of $0.0132 each
32,351,009
29,197,187
328,350
303,371
22
Related party transactions

During the year, the company received a loan of £2,497,879 from Freshstream II Investments Cooperatief U.A., an investor in the parent company. This was subsequently fully reclassified as share premium. As at the balance sheet date, the company owed Freshstream II Investments Cooperatief U.A. £Nil (2023: £Nil).

- 19 -
BFM HOLDCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
23
Ultimate controlling party

The immediate parent company is BFM UK FinCo Limited. This is the parent undertaking of the smallest group to consolidate these financial statements. BFM TopCo Limited, a company incorporated in England & Wales, is the parent undertaking of the largest group to consolidate these financial statements. Copies of BFM TopCo Limited financial statements can be obtained from the registered office address of 3rd Floor, The Bloomsbury Building, 10 Bloomsbury Way, Holborn, London WC1A 2SL. The ultimate holding entity is Freshstream Investment Partners LLP.

24
Cash generated from/(absorbed by) operations
2024
2023
£
£
Profit after taxation
1,135,140
2,206,374
Adjustments for:
Taxation charged
33,390
427,442
Finance costs
640,493
203,884
Investment income
(13,067)
(627,283)
Gain on disposal of intangible assets
-
(350,702)
Amortisation and impairment of intangible assets
1,138,860
8,973,006
Movements in working capital:
(Increase)/decrease in debtors
(1,235,208)
3,807,142
Decrease in creditors
(1,551,286)
(40,247,295)
Cash generated from/(absorbed by) operations
148,322
(25,607,432)
25
Analysis of changes in net debt
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
780,889
438,775
1,219,664
Bank overdrafts
(14)
14
-
0
780,875
438,789
1,219,664
Borrowings excluding overdrafts
(4,881,318)
(4,725,508)
(9,606,826)
(4,100,443)
(4,286,719)
(8,387,162)
- 20 -
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.100Ms Alexi Cory-SmithMr Neelesh Prabhu137985072024-01-012024-12-3113798507bus:Director12024-01-012024-12-3113798507bus:Director22024-01-012024-12-3113798507bus:RegisteredOffice2024-01-012024-12-31137985072024-12-31137985072023-01-012023-12-3113798507core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3113798507core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3113798507core:OtherResidualIntangibleAssets2024-12-3113798507core:OtherResidualIntangibleAssets2023-12-3113798507core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-3113798507core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-31137985072023-12-3113798507core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3113798507core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3113798507core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3113798507core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3113798507core:CurrentFinancialInstruments2024-12-3113798507core:CurrentFinancialInstruments2023-12-3113798507core:ShareCapital2024-12-3113798507core:ShareCapital2023-12-3113798507core:SharePremium2024-12-3113798507core:SharePremium2023-12-3113798507core:RetainedEarningsAccumulatedLosses2024-12-3113798507core:RetainedEarningsAccumulatedLosses2023-12-3113798507core:ShareCapital2022-12-3113798507core:SharePremium2022-12-3113798507core:RetainedEarningsAccumulatedLosses2022-12-3113798507core:ShareCapitalOrdinaryShareClass12024-12-3113798507core:ShareCapitalOrdinaryShareClass12023-12-3113798507core:ShareCapital2023-01-012023-12-3113798507core:SharePremium2023-01-012023-12-3113798507core:ShareCapital2024-01-012024-12-3113798507core:SharePremium2024-01-012024-12-31137985072023-12-31137985072022-12-3113798507core:WithinOneYear2024-12-3113798507core:WithinOneYear2023-12-3113798507core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3113798507core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-3113798507core:IntangibleAssetsOtherThanGoodwill2023-01-012023-12-3113798507core:UKTax2024-01-012024-12-3113798507core:UKTax2023-01-012023-12-311379850712024-01-012024-12-311379850712023-01-012023-12-3113798507core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-3113798507core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssets2024-01-012024-12-3113798507core:Non-currentFinancialInstruments2024-12-3113798507core:Non-currentFinancialInstruments2023-12-3113798507core:Subsidiary12024-01-012024-12-3113798507core:Subsidiary112024-01-012024-12-3113798507bus:PrivateLimitedCompanyLtd2024-01-012024-12-3113798507bus:FRS1022024-01-012024-12-3113798507bus:Audited2024-01-012024-12-3113798507bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP