Caseware UK (AP4) 2024.0.164 2024.0.164 2025-03-31 2025-03-31 false 2024-04-01 false No description of principal activity 10 12 true The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.false 09571618 2024-04-01 2025-03-31 09571618 2023-04-01 2024-03-31 09571618 2025-03-31 09571618 2024-03-31 09571618 2023-04-01 09571618 c:Director1 2024-04-01 2025-03-31 09571618 d:PlantMachinery 2024-04-01 2025-03-31 09571618 d:PlantMachinery 2025-03-31 09571618 d:PlantMachinery 2024-03-31 09571618 d:PlantMachinery d:OwnedOrFreeholdAssets 2024-04-01 2025-03-31 09571618 d:MotorVehicles 2024-04-01 2025-03-31 09571618 d:MotorVehicles 2025-03-31 09571618 d:MotorVehicles 2024-03-31 09571618 d:MotorVehicles d:OwnedOrFreeholdAssets 2024-04-01 2025-03-31 09571618 d:FurnitureFittings 2024-04-01 2025-03-31 09571618 d:FurnitureFittings 2025-03-31 09571618 d:FurnitureFittings 2024-03-31 09571618 d:FurnitureFittings d:OwnedOrFreeholdAssets 2024-04-01 2025-03-31 09571618 d:OfficeEquipment 2024-04-01 2025-03-31 09571618 d:OfficeEquipment 2025-03-31 09571618 d:OfficeEquipment 2024-03-31 09571618 d:OfficeEquipment d:OwnedOrFreeholdAssets 2024-04-01 2025-03-31 09571618 d:OwnedOrFreeholdAssets 2024-04-01 2025-03-31 09571618 d:CurrentFinancialInstruments 2025-03-31 09571618 d:CurrentFinancialInstruments 2024-03-31 09571618 d:Non-currentFinancialInstruments 2025-03-31 09571618 d:Non-currentFinancialInstruments 2024-03-31 09571618 d:CurrentFinancialInstruments d:WithinOneYear 2025-03-31 09571618 d:CurrentFinancialInstruments d:WithinOneYear 2024-03-31 09571618 d:Non-currentFinancialInstruments d:AfterOneYear 2025-03-31 09571618 d:Non-currentFinancialInstruments d:AfterOneYear 2024-03-31 09571618 d:ShareCapital 2025-03-31 09571618 d:ShareCapital 2024-03-31 09571618 d:RetainedEarningsAccumulatedLosses 2025-03-31 09571618 d:RetainedEarningsAccumulatedLosses 2024-03-31 09571618 d:AcceleratedTaxDepreciationDeferredTax 2025-03-31 09571618 d:AcceleratedTaxDepreciationDeferredTax 2024-03-31 09571618 d:TaxLossesCarry-forwardsDeferredTax 2025-03-31 09571618 d:TaxLossesCarry-forwardsDeferredTax 2024-03-31 09571618 d:RetirementBenefitObligationsDeferredTax 2025-03-31 09571618 d:RetirementBenefitObligationsDeferredTax 2024-03-31 09571618 c:FRS102 2024-04-01 2025-03-31 09571618 c:AuditExempt-NoAccountantsReport 2024-04-01 2025-03-31 09571618 c:FullAccounts 2024-04-01 2025-03-31 09571618 c:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 09571618 e:PoundSterling 2024-04-01 2025-03-31 iso4217:GBP xbrli:pure

Registered number: 09571618 PINE MEDIA LIMITED UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025
PINE MEDIA LIMITED REGISTERED NUMBER: 09571618 BALANCE SHEET AS AT 31 MARCH 2025
|  | 2025 |  | 2024
Note |  | £ |  | £
Fixed assets |  |  |  |  |
Tangible assets | 4 |  | 1,229,846 |  | 1,114,287
|  |  | 1,229,846 |  | 1,114,287
Current assets |  |  |  |  |
Stocks |  | 110,000 |  | 110,500 |
Debtors: amounts falling due within one year | 5 | 112,744 |  | 72,947 |
Cash at bank and in hand |  | 11,564 |  | 27,041 |
|  | 234,308 |  | 210,488 |
Creditors: amounts falling due within one year | 6 | (538,265) |  | (764,765) |
Net current liabilities |  |  | (303,957) |  | (554,277)
Total assets less current liabilities |  |  | 925,889 |  | 560,010
Creditors: amounts falling due after more than one year | 7 |  | (2,218) |  | (12,435)
Provisions for liabilities |  |  |  |  |
Deferred tax | 8 |  | (264,177) |  | (145,767)
Net assets |  |  | 659,494 |  | 401,808
Capital and reserves |  |  |  |  |
Called up share capital |  |  | 100 |  | 100
Profit and loss account |  |  | 659,394 |  | 401,708
|  |  | 659,494 |  | 401,808
Page 1
PINE MEDIA LIMITED REGISTERED NUMBER: 09571618 BALANCE SHEET (CONTINUED) AS AT 31 MARCH 2025 The director considers that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006. 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. The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities. The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. The Company has opted not to file the statement of income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime. The financial statements were approved and authorised for issue by the board and were signed on its behalf on 1 April 2026.
W M Dear
Director
The notes on pages 3 to 8 form part of these financial statements. Page 2
PINE MEDIA LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025
1. | General information
Pine Media Limited is a private company limited by shares, incorporated in England and Wales (registered number: 09571618). Its registered office is Unit 3, Parkwood Business Park, 75 Parkwood Road, Sheffield, S3 8AL. The principal activity of the Company throughout the year continued to be that of telecommunications activities. 2.Accounting policies
| 2.1 | Basis of preparation of financial statements
The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006. 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 following principal accounting policies have been applied:
| 2.2 | Revenue
Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised: Rendering of services Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied: ∙the amount of revenue can be measured reliably; ∙it is probable that the Company will receive the consideration due under the contract; ∙the stage of completion of the contract at the end of the reporting period can be measured reliably; and ∙the costs incurred and the costs to complete the contract can be measured reliably.
| 2.3 | Operating leases: the Company as lessee
Rentals paid under operating leases are charged to the Statement of Income and Retained Earnings on a straight-line basis over the lease term. Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset. Page 3
PINE MEDIA LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025 2.Accounting policies (continued)
| 2.4 | Pensions
Defined contribution pension plan The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations. The contributions are recognised as an expense in the Statement of Income and Retained Earnings when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Company in independently administered funds.
| 2.5 | Current and deferred taxation
Tax is recognised in the Statement of Income and Retained Earnings. The current tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the Balance Sheet date in the countries where the Company operates and generates income. Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Balance Sheet date, except that: The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.
| 2.6 | Tangible fixed assets
Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management. Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives. Depreciation is provided on the following basis:
|  |  |  | Plant and machinery | - | 3 years straight line
|  |  |  | Motor vehicles | - | 25% reducing balance
|  |  |  | Fixtures and fittings | - | 30 years straight line
|  |  |  | Office equipment | - | 25% reducing balance
The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date. Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the Statement of Income and Retained Earnings. Page 4
PINE MEDIA LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025 2.Accounting policies (continued)
| 2.7 | Stocks
Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a weighted average basis. Work in progress and finished goods include labour and attributable overheads. At each Balance Sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in the Statement of Income and Retained Earnings.
| 2.8 | Financial instruments
The Company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities such as bank and cash balances, trade and other accounts receivable and payable, loans from banks and other third parties and loans to and from related parties. Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at the transaction price and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade payables and recievables, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, the financial asset or liability is measured, initially, at the present value of the future cash flow discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost. Financial assets and liabilities are offset and the net amount reported in the Balance Sheet when there is an 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.
3. | Employees
| The average monthly number of employees, including directors, during the year was 10 (2024 - 12).
Page 5
PINE MEDIA LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025
4. | Tangible fixed assets
|  | Plant and machinery | Motor vehicles | Fixtures and fittings | Office equipment | Total
|  | £ | £ | £ | £ | £
| Cost or valuation |  |  |  |  |
| At 1 April 2024 | 96,879 | - | 1,218,069 | 12,079 | 1,327,027
| Additions | - | 19,400 | 140,207 | 6,389 | 165,996
| Disposals | (647) | - | - | - | (647)
| At 31 March 2025 | 96,232 | 19,400 | 1,358,276 | 18,468 | 1,492,376
| Depreciation |  |  |  |  |
| At 1 April 2024 | 96,232 | - | 107,059 | 9,449 | 212,740
| Charge for the year on owned assets | - | 2,829 | 45,276 | 1,685 | 49,790
| At 31 March 2025 | 96,232 | 2,829 | 152,335 | 11,134 | 262,530
| Net book value |  |  |  |  |
| At 31 March 2025 | - | 16,571 | 1,205,941 | 7,334 | 1,229,846
| At 31 March 2024 | 647 | - | 1,111,010 | 2,630 | 1,114,287
5. | Debtors
|  |  |  |  | 2025 | 2024
|  |  |  |  | £ | £
| Trade debtors | 102,039 | 61,252
| Other debtors | 5,988 | 8,643
| Prepayments and accrued income | 4,717 | 3,052
|  | 112,744 | 72,947
Page 6
PINE MEDIA LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025
6. | Creditors: Amounts falling due within one year
|  |  |  |  | 2025 | 2024
|  |  |  |  | £ | £
| Bank loans | 10,000 | 10,000
| Trade creditors | 58,059 | 139,775
| Amounts owed to group undertakings | 48,824 | 55,574
| Other taxation and social security | 47,480 | 54,585
| Other creditors | 242,902 | 379,831
| Accruals and deferred income | 131,000 | 125,000
|  | 538,265 | 764,765
7. | Creditors: Amounts falling due after more than one year
|  |  |  |  | 2025 | 2024
|  |  |  |  | £ | £
| Bank loans | 2,218 | 12,435
8. | Deferred taxation
|  | 2025 | 2024
|  | £ | £
| At beginning of year | 145,767 | 111,194
| Charged to the Statement of Income and Retained Earnings | 118,410 | 34,573
| At end of year | 264,177 | 145,767
| The provision for deferred taxation is made up as follows:
|  |  |  |  | 2025 | 2024
|  |  |  |  | £ | £
| Accelerated capital allowances | 303,485 | 239,572
| Tax losses carried forward | (39,194) | (93,703)
| Pension surplus | (114) | (102)
|  | 264,177 | 145,767
Page 7
PINE MEDIA LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025
9. | Pension commitments
The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £5,052 (2024: £4,779). Contributions totalling £446 (2024: £474) were payable to the fund at the balance sheet date and are included in creditors.
Page 8