Adgenda Media International Limited
Financial Statements
For the period ended 31 March 2025
Pages for Filing with Registrar
Company Registration No. 07867604 (England and Wales)
Adgenda Media International Limited
Contents
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 11
Adgenda Media International Limited
Balance Sheet
As at 31 March 2025
Page 1
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
3
233,210
261,196
Tangible assets
4
10,013
16,926
243,223
278,122
Current assets
Debtors
5
662,687
1,229,423
Cash at bank and in hand
977,364
30,181
1,640,051
1,259,604
Creditors: amounts falling due within one year
6
(1,158,457)
(1,167,971)
Net current assets
481,594
91,633
Net assets
724,817
369,755
Capital and reserves
Called up share capital
8
1,000
1,000
Share premium account
74,700
74,700
Profit and loss reserves
649,117
294,055
Total equity
724,817
369,755

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

These financial statements have been prepared and delivered 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 24 December 2025 and are signed on its behalf by:
T Wilson
Director
Company Registration No. 07867604
Adgenda Media International Limited
Statement of Changes in Equity
For the period ended 31 March 2025
Page 2
Share capital
Share premium account
Profit and loss reserves
Total
£
£
£
£
Balance at 1 July 2023
1,000
74,700
1,235,931
1,311,631
Year ended 30 June 2024:
Loss and total comprehensive income for the year
-
-
(941,876)
(941,876)
Balance at 30 June 2024
1,000
74,700
294,055
369,755
Period ended 31 March 2025:
Profit and total comprehensive income for the period
-
-
355,062
355,062
Balance at 31 March 2025
1,000
74,700
649,117
724,817
Adgenda Media International Limited
Notes to the Financial Statements
For the period ended 31 March 2025
Page 3
1
Accounting policies
Company information

Adgenda Media International Limited is a private company limited by shares incorporated in England and Wales. The registered office is 3rd Floor, Cornwell House, 21 Clerkenwell Green, London, EC1R 0DX.

1.1
Reporting period

The financial statements are presented for a period of 9 months to 31 March 2025. The comparative period was one year so the comparatives are not entirely comparable. The period was shortened to bring the company reporting period in line with the period-end in the wider group.

1.2
Accounting convention

These financial statements have been prepared in accordance with FRS 102 Section 1A “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 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

At the time of approving the financial statements, the directors have considered the fact that the group has continued to trade profitably throughout the period since its financial year end. In addition, the group’s long-term business forecasts support the view that the group will have adequate resources to continue its operations and to meet its liabilities as they fall due for a period of at least twelve months from the date of approval of the financial statements. As a result, the directors believe it appropriate for the financial statements to be prepared on a going concern basis.true

1.4
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 and settlement discounts.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

Adgenda Media International Limited
Notes to the Financial Statements (Continued)
For the period ended 31 March 2025
1
Accounting policies
(Continued)
Page 4
1.5
Intangible fixed assets - goodwill

Acquired goodwill is written off in equal annual instalments over its estimated useful economic life of 20 years.

 

This is based on the reliable estimate of the useful life of goodwill, and hence the goodwill is amortised on a systematic basis over its life, 20 years.

 

1.6
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 property
Over the life of the lease
Fixtures, fittings & equipment
3 - 10 years straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.7
Impairment of fixed assets

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). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

 

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

Adgenda Media International Limited
Notes to the Financial Statements (Continued)
For the period ended 31 March 2025
1
Accounting policies
(Continued)
Page 5

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.8
Cash and cash equivalents

Cash and cash equivalents 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.

1.9
Financial instruments

Basic financial instruments are measured at amortised cost. The company has no other financial instruments or basic financial instruments measured at fair value.

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
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

1.12
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.

Adgenda Media International Limited
Notes to the Financial Statements (Continued)
For the period ended 31 March 2025
1
Accounting policies
(Continued)
Page 6
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.

 

1.13
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.

1.14
Retirement benefits
The company operates a defined contribution scheme for the benefit of its employees. Contributions payable are charged to the profit and loss account in the year they are payable.
1.15
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the lease asset are consumed.

 

1.16
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

Adgenda Media International Limited
Notes to the Financial Statements (Continued)
For the period ended 31 March 2025
Page 7
2
Employees

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

2025
2024
Number
Number
Total
25
27
3
Intangible fixed assets
Goodwill
£
Cost
At 1 July 2024 and 31 March 2025
746,269
Amortisation and impairment
At 1 July 2024
485,073
Amortisation charged for the period
27,986
At 31 March 2025
513,059
Carrying amount
At 31 March 2025
233,210
At 30 June 2024
261,196
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 July 2024 and 31 March 2025
24,126
31,976
56,102
Depreciation and impairment
At 1 July 2024
11,484
27,692
39,176
Depreciation charged in the period
3,618
3,295
6,913
At 31 March 2025
15,102
30,987
46,089
Carrying amount
At 31 March 2025
9,024
989
10,013
At 30 June 2024
12,642
4,284
16,926
Adgenda Media International Limited
Notes to the Financial Statements (Continued)
For the period ended 31 March 2025
Page 8
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
510,162
-
0
Amounts owed by group undertakings
20,780
1,092,260
Other debtors
35,362
86,415
Prepayments and accrued income
96,383
45,610
662,687
1,224,285
2025
2024
Amounts falling due after more than one year:
£
£
Deferred tax asset
-
0
5,138
Total debtors
662,687
1,229,423
6
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
473,503
32,610
Amounts owed to group undertakings
-
0
539,209
Corporation tax
141,950
152,750
Other taxation and social security
299,941
42,696
Other creditors
17,917
18,032
Accruals and deferred income
225,146
382,674
1,158,457
1,167,971
7
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Assets
Assets
2025
2024
Balances:
£
£
Accelerated capital allowances
-
5,138
Adgenda Media International Limited
Notes to the Financial Statements (Continued)
For the period ended 31 March 2025
7
Deferred taxation
(Continued)
Page 9
2025
Movements in the period:
£
Asset at 1 July 2024
(5,138)
Charge to profit or loss
5,138
Liability at 31 March 2025
-
8
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A shares of 1p each
35,000
35,000
350
350
Ordinary B shares of 1p each
30,000
30,000
300
300
Ordinary C shares of 1p each
35,000
35,000
350
350
100,000
100,000
1,000
1,000

The A, B and C shares rank pari passu in all respects.

9
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
38,296
53,414

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund. At year end, the amounts outstanding in respect of pension contributions payable is £7,917 (2024: £8,032).

10
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

Senior Statutory Auditor:
Jamie Seaford
Statutory Auditor:
Moore Kingston Smith LLP
Adgenda Media International Limited
Notes to the Financial Statements (Continued)
For the period ended 31 March 2025
Page 10
11
Financial commitments and guarantees

The company's bank hold's a fixed and floating charge over all assets of the company in respect of an invoice discounting facility provided to the company's former parent undertaking, Space & Time Media Limited.

12
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2025
2024
£
£
174,618
247,713
Adgenda Media International Limited
Notes to the Financial Statements (Continued)
For the period ended 31 March 2025
Page 11
13
Related party transactions

During the period, until 29 October 2024, Space & Time Media Limited owned 55% of the share capital of Adgenda Media International Limited. Therefore, the following companies were related parties of Adgenda Media International Limited; Space & Time Media Limited, EG Media Limited, and Space & Time Group Limited.

 

During the period, until 29 October 2024, the company had sales of £2,213,361 (2024: £5,277,314) and purchases of £171,209 (2024: £52,545) with Space & Time Media Limited.

 

During the period, until 29 October 2024, the company had sales totalling £nil (2024: £118) with EG Media Limited.

 

During the period, until 29 October 2024, the company had purchases totalling £171,438 (2024: £32,505) with Space & Time Group Limited.

14
Parent company

At the year-end, the company's immediate and ultimate parent undertaking is ColumnJ Limited, a company incorporated in England and Wales with a registered office address of 3rd Floor Cornwell House, 21 Clerkenwell Green, London, England, EC1R 0DX. The directors consider that there is no ultimate controlling party.

 

For the period up to 29 October 2024, the immediate parent undertaking was Space and Time Media Limited, a company incorporated in England and Wales. Space & Time Group Limited was the ultimate parent undertaking. For that period, Space & Time Group Limited was the smallest and largest group for which consolidated financial statements including the company are prepared. The consolidated financial statements of Space & Time Group Limited are available from its registered office, Dean Park House, Dean Park Crescent, Bournemouth, Dorset, England, BH1 1HL.

2025-03-312024-07-01falsefalsefalse24 December 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityB WilliamsT WilsonP JonesS GilA MooreOpinion of auditors on entity078676042024-07-012025-03-31078676042025-03-31078676042024-06-3007867604core:NetGoodwill2025-03-3107867604core:NetGoodwill2024-06-3007867604core:LandBuildings2025-03-3107867604core:OtherPropertyPlantEquipment2025-03-3107867604core:LandBuildings2024-06-3007867604core:OtherPropertyPlantEquipment2024-06-3007867604core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3107867604core:CurrentFinancialInstrumentscore:WithinOneYear2024-06-3007867604core:ShareCapital2025-03-3107867604core:ShareCapital2024-06-3007867604core:SharePremium2025-03-3107867604core:SharePremium2024-06-3007867604core:RetainedEarningsAccumulatedLosses2025-03-3107867604core:RetainedEarningsAccumulatedLosses2024-06-3007867604core:ShareCapital2023-06-3007867604core:SharePremium2023-06-3007867604core:RetainedEarningsAccumulatedLosses2023-06-3007867604core:ShareCapitalOrdinaryShareClass12025-03-3107867604core:ShareCapitalOrdinaryShareClass12024-06-3007867604core:ShareCapitalOrdinaryShareClass22025-03-3107867604core:ShareCapitalOrdinaryShareClass22024-06-3007867604core:ShareCapitalOrdinaryShareClass32025-03-3107867604core:ShareCapitalOrdinaryShareClass32024-06-3007867604core:ShareCapitalOrdinaryShares2025-03-3107867604core:ShareCapitalOrdinaryShares2024-06-3007867604bus:Director22024-07-012025-03-3107867604core:RetainedEarningsAccumulatedLosses2023-07-012024-06-30078676042023-07-012024-06-3007867604core:RetainedEarningsAccumulatedLosses2024-07-012025-03-3107867604core:Goodwill2024-07-012025-03-3107867604core:LandBuildingscore:LongLeaseholdAssets2024-07-012025-03-3107867604core:FurnitureFittings2024-07-012025-03-3107867604core:NetGoodwill2024-06-3007867604core:NetGoodwill2024-07-012025-03-3107867604core:LandBuildings2024-06-3007867604core:OtherPropertyPlantEquipment2024-06-30078676042024-06-3007867604core:LandBuildings2024-07-012025-03-3107867604core:OtherPropertyPlantEquipment2024-07-012025-03-3107867604core:CurrentFinancialInstruments2025-03-3107867604core:CurrentFinancialInstruments2024-06-3007867604core:AfterOneYear2025-03-3107867604core:AfterOneYear2024-06-3007867604bus:OrdinaryShareClass12024-07-012025-03-3107867604bus:OrdinaryShareClass22024-07-012025-03-3107867604bus:OrdinaryShareClass32024-07-012025-03-3107867604bus:OrdinaryShareClass12025-03-3107867604bus:OrdinaryShareClass12024-06-3007867604bus:OrdinaryShareClass22025-03-3107867604bus:OrdinaryShareClass22024-06-3007867604bus:OrdinaryShareClass32025-03-3107867604bus:OrdinaryShareClass32024-06-3007867604bus:AllOrdinaryShares2025-03-3107867604bus:AllOrdinaryShares2024-06-3007867604bus:PrivateLimitedCompanyLtd2024-07-012025-03-3107867604bus:SmallCompaniesRegimeForAccounts2024-07-012025-03-3107867604bus:FRS1022024-07-012025-03-3107867604bus:Audited2024-07-012025-03-3107867604bus:Director12024-07-012025-03-3107867604bus:Director32024-07-012025-03-3107867604bus:Director42024-07-012025-03-3107867604bus:Director52024-07-012025-03-3107867604bus:FullAccounts2024-07-012025-03-31xbrli:purexbrli:sharesiso4217:GBP