Company Registration No. 16321390 (England and Wales)
Final Pixel Sunflower Special Ltd
Annual report and unaudited financial statements
for the period ended 31 August 2025
Final Pixel Sunflower Special Ltd
Company information
Directors
Hanah Draper
(Appointed 17 March 2025)
Michael Mckenna
(Appointed 17 March 2025)
Company number
16321390
Registered office
71-75 Shelton Street
Covent Garden
London
WC2H 9JQ
Accountants
Saffery LLP
71 Queen Victoria Street
London
EC4V 4BE
Final Pixel Sunflower Special Ltd
Contents
Page
Directors' report
1
Accountants' report
2
Income statement
3
Statement of financial position
4
Notes to the financial statements
5 - 8
Final Pixel Sunflower Special Ltd
Directors' report
For the period ended 31 August 2025
1

The directors present their annual report and financial statements for the period ended 31 August 2025.

Principal activities

The company was incorporated on 17 March 2025 and began trading on that date. The principal activity of the company is that of the production of television programmes.

Directors

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

Hanah Draper
(Appointed 17 March 2025)
Michael Mckenna
(Appointed 17 March 2025)
Small companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.

On behalf of the board
Michael McKenna
Director
26 November 2025
Final Pixel Sunflower Special Ltd
Accountants' report to the Board of Directors on the preparation of the unaudited statutory financial statements of Final Pixel Sunflower Special Ltd for the period ended 31 August 2025
2

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Final Pixel Sunflower Special Ltd for the period ended 31 August 2025 set out on pages 3 to 8 from the company’s accounting records and from information and explanations you have given us.

 

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at icaew.com/regulation.

This report is made solely to the Board of Directors of Final Pixel Sunflower Special Ltd, as a body, in accordance with the terms of our engagement letter dated 27 March 2025. Our work has been undertaken solely to prepare for your approval the financial statements of Final Pixel Sunflower Special Ltd and state those matters that we have agreed to state to the Board of Directors of Final Pixel Sunflower Special Ltd, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Final Pixel Sunflower Special Ltd and its Board of Directors as a body, for our work or for this report.

It is your duty to ensure that Final Pixel Sunflower Special Ltd has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and result of Final Pixel Sunflower Special Ltd. You consider that Final Pixel Sunflower Special Ltd is exempt from the statutory audit requirement for the period.

We have not been instructed to carry out an audit or a review of the financial statements of Final Pixel Sunflower Special Ltd. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.

Saffery LLP
Chartered Accountants
26 November 2025
71 Queen Victoria Street
London
EC4V 4BE
Final Pixel Sunflower Special Ltd
Income statement
For the period ended 31 August 2025
3
31 August
2025
£
Turnover
3,362,441
Cost of sales
(4,340,341)
Gross (loss)/profit
(977,900)
Administrative expenses
(12,601)
Other operating income
1,320,668
Profit before taxation
330,167
Tax on profit
(330,167)
Profit for the financial period
-
0

The income statement has been prepared on the basis that all operations are continuing operations.

Final Pixel Sunflower Special Ltd
Statement of financial position
As at 31 August 2025
4
2025
Notes
£
£
Current assets
Debtors
4
1,599,380
Cash at bank and in hand
408,017
2,007,397
Creditors: amounts falling due within one year
5
(2,007,297)
Net current assets
100
Capital and reserves
-
Called up share capital
7
100

For the financial period ended 31 August 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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.

The members have not required the company to obtain an audit of its financial statements for the period in question in accordance with section 476.

These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 26 November 2025 and are signed on its behalf by:
Michael McKenna
Director
Company Registration No. 16321390
Final Pixel Sunflower Special Ltd
Notes to the financial statements
For the period ended 31 August 2025
5
1
Accounting policies
Company information

Final Pixel Sunflower Special Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 71-75 Shelton Street, Covent Garden, London, WC2H 9JQ.

1.1
Reporting period

The financial statements are presented for a period of less than 12 months as the company was incorporated in the current period on 17 March 2025. The shorter reporting period was used to align with production dates.

1.2
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.

1.3
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.

1.4
Turnover

In respect of long-term contracts for ongoing services, turnover represents the value of work done in the period, including estimates for amounts not invoiced. Value of work done in respect of long-term contracts and contracts for ongoing services is determined by reference to the stage of completion.

 

The "percentage of completion method" is used to determine the appropriate amount to recognise in a given period. The stage of completion is measured by the proportion of contract costs incurred for work performed to date compared to the estimated total contract costs. Costs incurred in the period in connection with future activity on a contract are excluded from contract costs in determining the stage of completion. These costs are represented as stocks, prepayments or other assets depending on their nature, and provided it is probable they will be recovered.

1.5
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.

Final Pixel Sunflower Special Ltd
Notes to the financial statements (continued)
For the period ended 31 August 2025
1
Accounting policies (continued)
6
1.6
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 debtors, 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 creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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.

1.7
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.

1.8
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently recoverable is based on relievable losses arising in the period as the result of High End Television tax relief legislation. Relievable losses differ from net losses as reported in the statement of comprehensive income because they include an additional deduction relating to qualifying television development expenditure and exclude items of income or expense that are taxable or deductible in other periods, as well as items that are never taxable or deductible. The company's tax position is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Final Pixel Sunflower Special Ltd
Notes to the financial statements (continued)
For the period ended 31 August 2025
1
Accounting policies (continued)
7
1.9
Retirement benefits

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

1.10
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received. A grant that specifies performance conditions is recognised in income when the performance conditions are met, which for the company means recognising the income in line with production costs incurred.

2
Critical accounting 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.

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.

AVEC Estimate

The other key accounting estimate within the financial statements for this company is the valuation of the Audio Visual Expenditure Credit available. The estimate is based on the assessment of the value of qualifying expenditure as per HMRC legislations and guidance plus assessment of the qualification of the underlying production as eligible for the credit.

3
Employees

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

2025
Number
Total
5
Final Pixel Sunflower Special Ltd
Notes to the financial statements (continued)
For the period ended 31 August 2025
8
4
Debtors
2025
Amounts falling due within one year:
£
Corporation tax recoverable
990,501
Other debtors
608,879
1,599,380
5
Creditors: amounts falling due within one year
2025
£
Trade creditors
787,075
Amounts owed to group undertakings
30,751
Other creditors
1,189,471
2,007,297
6
Charges

The following charges have been lodged against the company:

 

Three Point Capital Holdings LLC hold a floating charge which covers the chargor’s right, title and interest (whether now owned or hereafter acquired), if any, in and to the tax credit amount and the proceeds of the foregoing, in addition to all the property or undertaking of the company.

 

All charges were still outstanding at the year end.

7
Called up share capital
2025
2025
Ordinary share capital
Number
£
Issued and fully paid
100
100
8
Related party transactions

The company has taken advantage of the exemption available under FRS 102 Section 33.1A whereby disclosure need not be given of transactions entered into between two or more members of a group, provided that any subsidiary which is party to the transaction is wholly owned by such a member.

9
Parent company

The company's immediate and ultimate parent undertaking is Final Pixel Limited, a company registered in England and Wales.

 

 

2025-08-312025-03-17falsefalseCCH SoftwareCCH Accounts Production 2024.301Hanah DraperMichael Mckennafalse163213902025-03-172025-08-3116321390bus:Director12025-03-172025-08-3116321390bus:Director22025-03-172025-08-3116321390bus:RegisteredOffice2025-03-172025-08-31163213902025-08-3116321390core:CurrentFinancialInstrumentscore:WithinOneYear2025-08-3116321390core:CurrentFinancialInstruments2025-08-3116321390core:ShareCapital2025-08-3116321390core:WithinOneYear2025-08-3116321390bus:PrivateLimitedCompanyLtd2025-03-172025-08-3116321390bus:FRS1022025-03-172025-08-3116321390bus:AuditExemptWithAccountantsReport2025-03-172025-08-3116321390bus:FullAccounts2025-03-172025-08-31xbrli:purexbrli:sharesiso4217:GBP