Caseware UK (AP4) 2025.0.111 2025.0.111 false2024-08-01falsefreelance film editing33truetrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 04229630 2024-08-01 2025-07-31 04229630 2023-08-01 2024-07-31 04229630 2025-07-31 04229630 2024-07-31 04229630 c:Director1 2024-08-01 2025-07-31 04229630 d:PlantMachinery 2024-08-01 2025-07-31 04229630 d:PlantMachinery 2025-07-31 04229630 d:PlantMachinery 2024-07-31 04229630 d:PlantMachinery d:OwnedOrFreeholdAssets 2024-08-01 2025-07-31 04229630 d:FurnitureFittings 2024-08-01 2025-07-31 04229630 d:FurnitureFittings 2025-07-31 04229630 d:FurnitureFittings 2024-07-31 04229630 d:FurnitureFittings d:OwnedOrFreeholdAssets 2024-08-01 2025-07-31 04229630 d:OwnedOrFreeholdAssets 2024-08-01 2025-07-31 04229630 d:CurrentFinancialInstruments 2025-07-31 04229630 d:CurrentFinancialInstruments 2024-07-31 04229630 d:CurrentFinancialInstruments d:WithinOneYear 2025-07-31 04229630 d:CurrentFinancialInstruments d:WithinOneYear 2024-07-31 04229630 d:ShareCapital 2025-07-31 04229630 d:ShareCapital 2024-07-31 04229630 d:RetainedEarningsAccumulatedLosses 2025-07-31 04229630 d:RetainedEarningsAccumulatedLosses 2024-07-31 04229630 c:FRS102 2024-08-01 2025-07-31 04229630 c:AuditExempt-NoAccountantsReport 2024-08-01 2025-07-31 04229630 c:FullAccounts 2024-08-01 2025-07-31 04229630 c:PrivateLimitedCompanyLtd 2024-08-01 2025-07-31 04229630 d:AcceleratedTaxDepreciationDeferredTax 2025-07-31 04229630 d:AcceleratedTaxDepreciationDeferredTax 2024-07-31 04229630 2 2024-08-01 2025-07-31 04229630 e:PoundSterling 2024-08-01 2025-07-31 iso4217:GBP xbrli:pure

Registered number: 04229630










Mimic Media Limited








Unaudited

Financial statements

Information for filing with the registrar

For the year ended 31 July 2025

 
Mimic Media Limited
Registered number: 04229630

Balance sheet
As at 31 July 2025

2025
2024
Note
£
£

Fixed assets
  

Tangible assets
 4 
10,055
11,601

  
10,055
11,601

Current assets
  

Debtors: amounts falling due within one year
 5 
7,972
9,010

Cash at bank and in hand
  
204,614
197,114

  
212,586
206,124

Creditors: amounts falling due within one year
 6 
(32,002)
(31,492)

Net current assets
  
 
 
180,584
 
 
174,632

Total assets less current liabilities
  
190,639
186,233

Provisions for liabilities
  

Deferred tax
 7 
(2,514)
(2,900)

  
 
 
(2,514)
 
 
(2,900)

Net assets
  
188,125
183,333

Page 1

 
Mimic Media Limited
Registered number: 04229630

Balance sheet (continued)
As at 31 July 2025

2025
2024
Note
£
£

Capital and reserves
  

Called up share capital 
  
4
4

Profit and loss account
  
188,121
183,329

  
188,125
183,333


The directors consider 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 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 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 by: 



M M Towns
Director

Date: 29 April 2026

The notes on pages 3 to 7 form part of these financial statements.

Page 2

 
Mimic Media Limited
 

 
Notes to the financial statements
For the year ended 31 July 2025

1.


General information

The company is a private company limited by share capital incorporated in England and Wales, registered number 04229630.  

  The address of the registered office is : 168 Heene Road, Worthing, West Sussex, BN11 4PA.

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 requirements 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

Interest income

Interest income is recognised in profit or loss using the effective interest method.

Page 3

 
Mimic Media Limited
 

 
Notes to the financial statements
For the year ended 31 July 2025

2.Accounting policies (continued)

 
2.4

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income 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.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


 
2.5

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, on a reducing balance basis.

Depreciation is provided on the following basis:

Plant and machinery
-
25%
Fixtures and fittings
-
15%

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 profit or loss.

 
2.6

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

Page 4

 
Mimic Media Limited
 

 
Notes to the financial statements
For the year ended 31 July 2025

2.Accounting policies (continued)

 
2.7

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.8

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.9

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.

Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

 
2.10

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.


3.


Employees

The average monthly number of employees, including directors, during the year was 3 (2024 - 3).

Page 5

 
Mimic Media Limited
 

 
Notes to the financial statements
For the year ended 31 July 2025

4.


Tangible fixed assets


Plant and machinery
Fixtures and fittings
Total

£
£
£



Cost or valuation


At 1 August 2024
30,599
4,887
35,486


Additions
1,404
108
1,512



At 31 July 2025

32,003
4,995
36,998



Depreciation


At 1 August 2024
21,111
2,774
23,885


Charge for the year on owned assets
2,738
320
3,058



At 31 July 2025

23,849
3,094
26,943



Net book value



At 31 July 2025
8,154
1,901
10,055



At 31 July 2024
9,488
2,113
11,601


5.


Debtors

2025
2024
£
£


Prepayments and accrued income
7,972
9,010

7,972
9,010



6.


Creditors: Amounts falling due within one year

2025
2024
£
£

Trade creditors
445
145

Corporation tax
22,080
23,939

Other taxation and social security
7,849
6,184

Other creditors
583
163

Accruals and deferred income
1,045
1,061

32,002
31,492


Page 6

 
Mimic Media Limited
 

 
Notes to the financial statements
For the year ended 31 July 2025

7.


Deferred taxation




2025


£






At beginning of year
(2,900)


Charged to profit or loss
386



At end of year
(2,514)

The provision for deferred taxation is made up as follows:

2025
2024
£
£


Accelerated capital allowances
(2,514)
(2,900)

(2,514)
(2,900)

Page 7