ARTISAN INTERMEDIA CIC

Company Registration Number:
04577129 (England and Wales)

Unaudited statutory accounts for the year ended 31 October 2024

Period of accounts

Start date: 1 November 2023

End date: 31 October 2024

ARTISAN INTERMEDIA CIC

Contents of the Financial Statements

for the Period Ended 31 October 2024

Directors report
Profit and loss
Balance sheet
Additional notes
Balance sheet notes
Community Interest Report

ARTISAN INTERMEDIA CIC

Directors' report period ended 31 October 2024

The directors present their report with the financial statements of the company for the period ended 31 October 2024

Principal activities of the company

The company's principal activity during the year continued to be radio broadcasting and IT services



Directors

The director shown below has held office during the whole of the period from
1 November 2023 to 31 October 2024

Catherine Lake


The above report has been prepared in accordance with the special provisions in part 15 of the Companies Act 2006

This report was approved by the board of directors on
5 March 2025

And signed on behalf of the board by:
Name: Catherine Lake
Status: Director

ARTISAN INTERMEDIA CIC

Profit And Loss Account

for the Period Ended 31 October 2024

2024 2023


£

£
Turnover: 14,500 14,226
Cost of sales: ( 753 ) ( 76 )
Gross profit(or loss): 13,747 14,150
Administrative expenses: ( 13,993 ) ( 13,866 )
Other operating income: 500
Operating profit(or loss): 254 284
Interest receivable and similar income: 12 1,227
Interest payable and similar charges: ( 182 )
Profit(or loss) before tax: 266 1,329
Profit(or loss) for the financial year: 266 1,329

ARTISAN INTERMEDIA CIC

Balance sheet

As at 31 October 2024

Notes 2024 2023


£

£
Fixed assets
Tangible assets: 3 1,112 1,060
Total fixed assets: 1,112 1,060
Current assets
Debtors: 4 902 911
Cash at bank and in hand: 274 143
Total current assets: 1,176 1,054
Creditors: amounts falling due within one year: 5 ( 6,123 ) ( 6,286 )
Net current assets (liabilities): (4,947) (5,232)
Total assets less current liabilities: (3,835) ( 4,172)
Creditors: amounts falling due after more than one year: 6 ( 1,342 ) ( 1,271 )
Total net assets (liabilities): (5,177) (5,443)
Capital and reserves
Called up share capital: 1 1
Profit and loss account: (5,178 ) (5,444 )
Total Shareholders' funds: ( 5,177 ) (5,443)

The notes form part of these financial statements

ARTISAN INTERMEDIA CIC

Balance sheet statements

For the year ending 31 October 2024 the company was entitled to exemption under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

This report was approved by the board of directors on 5 March 2025
and signed on behalf of the board by:

Name: Catherine Lake
Status: Director

The notes form part of these financial statements

ARTISAN INTERMEDIA CIC

Notes to the Financial Statements

for the Period Ended 31 October 2024

  • 1. Accounting policies

    Basis of measurement and preparation

    These financial statements have been prepared in accordance with the provisions of Section 1A (Small Entities) of Financial Reporting Standard 102

    Turnover policy

    Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs.

    Tangible fixed assets depreciation policy

    Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows:

ARTISAN INTERMEDIA CIC

Notes to the Financial Statements

for the Period Ended 31 October 2024

  • 2. Employees

    2024 2023
    Average number of employees during the period 1 1

ARTISAN INTERMEDIA CIC

Notes to the Financial Statements

for the Period Ended 31 October 2024

3. Tangible assets

Land & buildings Plant & machinery Fixtures & fittings Office equipment Motor vehicles Total
Cost £ £ £ £ £ £
At 1 November 2023 11,797 11,797
Additions 330 330
Disposals
Revaluations
Transfers
At 31 October 2024 12,127 12,127
Depreciation
At 1 November 2023 10,737 10,737
Charge for year 278 278
On disposals
Other adjustments
At 31 October 2024 11,015 11,015
Net book value
At 31 October 2024 1,112 1,112
At 31 October 2023 1,060 1,060

ARTISAN INTERMEDIA CIC

Notes to the Financial Statements

for the Period Ended 31 October 2024

4. Debtors

2024 2023
£ £
Trade debtors 902
Other debtors 911
Total 902 911

ARTISAN INTERMEDIA CIC

Notes to the Financial Statements

for the Period Ended 31 October 2024

5. Creditors: amounts falling due within one year note

2024 2023
£ £
Bank loans and overdrafts 1,548
Trade creditors 53 53
Taxation and social security 3,261 3,461
Other creditors 2,809 1,224
Total 6,123 6,286

ARTISAN INTERMEDIA CIC

Notes to the Financial Statements

for the Period Ended 31 October 2024

6. Creditors: amounts falling due after more than one year note

2024 2023
£ £
Bank loans and overdrafts 1,342 1,271
Total 1,342 1,271

COMMUNITY INTEREST ANNUAL REPORT

ARTISAN INTERMEDIA CIC

Company Number: 04577129 (England and Wales)

Year Ending: 31 October 2024

Company activities and impact

Artisan Intermedia Limited became a social enterprise in May 2024 in preparation to convert to a CIC later in the year. We already support local community organisations and charitable bodies by providing access to discount digital services and media production. We will build on this as the company is converted.

Consultation with stakeholders

The company management met with potential volunteers in the Summer of 2024 to discuss the feasibility and potential impact of relaunching community radio in Christchurch and The New Forest area. The project will provide opportunities for local people to learn new skills and provide a platform on which to share information and promotion of activities and interests in our area. We will have the opportunity to develop relationships with local initiatives and events throughout the year and act as an outlet for focused and specialist audio/visual content not found on other radio stations and digital media operated by larger media outlets that cover our area. There was great excitement and pledges of support in volunteer hours and small grants from individuals such as local councillors. The proposed launch date for the new station - The Tower - is November 2024.

Directors' remuneration

The total amount received by the director as salary was £2,276.70 - The company was not a CIC at this time

Transfer of assets

No transfer of assets other than for full consideration

This report was approved by the board of directors on
28 August 2025

And signed on behalf of the board by:
Name: Catherine Melissa Lake
Status: Director