Mediatel Limited 01586169 false 2025-01-01 2025-12-31 2025-12-31 The principal activity of the company is supplying information to media agencies and media owners. Digita Accounts Production Advanced 6.30.9574.0 true false false true 01586169 2025-01-01 2025-12-31 01586169 2025-12-31 01586169 core:FinancialAssetsCostLessImpairment core:Non-currentFinancialInstruments 2025-12-31 01586169 core:CurrentFinancialInstruments 2025-12-31 01586169 core:CurrentFinancialInstruments core:WithinOneYear 2025-12-31 01586169 core:Non-currentFinancialInstruments 2025-12-31 01586169 core:Non-currentFinancialInstruments core:AfterOneYear 2025-12-31 01586169 core:Goodwill 2025-12-31 01586169 core:OtherResidualIntangibleAssets 2025-12-31 01586169 core:FurnitureFittingsToolsEquipment 2025-12-31 01586169 core:LandBuildings 2025-12-31 01586169 bus:SmallEntities 2025-01-01 2025-12-31 01586169 bus:Audited 2025-01-01 2025-12-31 01586169 bus:FilletedAccounts 2025-01-01 2025-12-31 01586169 bus:SmallCompaniesRegimeForAccounts 2025-01-01 2025-12-31 01586169 bus:RegisteredOffice 2025-01-01 2025-12-31 01586169 bus:Director13 2025-01-01 2025-12-31 01586169 bus:Director15 2025-01-01 2025-12-31 01586169 bus:Director16 2025-01-01 2025-12-31 01586169 bus:Director17 2025-01-01 2025-12-31 01586169 bus:Director2 2025-01-01 2025-12-31 01586169 bus:Director6 2025-01-01 2025-12-31 01586169 bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 01586169 core:CustomerRelationships 2025-01-01 2025-12-31 01586169 core:Goodwill 2025-01-01 2025-12-31 01586169 core:OtherResidualIntangibleAssets 2025-01-01 2025-12-31 01586169 core:FurnitureFittings 2025-01-01 2025-12-31 01586169 core:FurnitureFittingsToolsEquipment 2025-01-01 2025-12-31 01586169 core:LandBuildings 2025-01-01 2025-12-31 01586169 core:LeaseholdImprovements 2025-01-01 2025-12-31 01586169 core:UKTax 2025-01-01 2025-12-31 01586169 1 2025-01-01 2025-12-31 01586169 countries:England 2025-01-01 2025-12-31 01586169 2024-12-31 01586169 core:Goodwill 2024-12-31 01586169 core:OtherResidualIntangibleAssets 2024-12-31 01586169 core:CostValuation 2024-12-31 01586169 core:FurnitureFittingsToolsEquipment 2024-12-31 01586169 core:LandBuildings 2024-12-31 01586169 2024-01-01 2024-12-31 01586169 2024-12-31 01586169 core:FinancialAssetsCostLessImpairment core:Non-currentFinancialInstruments 2024-12-31 01586169 core:CurrentFinancialInstruments 2024-12-31 01586169 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 01586169 core:Non-currentFinancialInstruments 2024-12-31 01586169 core:Non-currentFinancialInstruments core:AfterOneYear 2024-12-31 01586169 core:Goodwill 2024-12-31 01586169 core:OtherResidualIntangibleAssets 2024-12-31 01586169 core:FurnitureFittingsToolsEquipment 2024-12-31 01586169 core:LandBuildings 2024-12-31 01586169 core:UKTax 2024-01-01 2024-12-31 iso4217:GBP xbrli:pure

Registration number: 01586169

Mediatel Limited

Financial Statements

for the Year Ended 31 December 2025

Brebners
Chartered Accountants & Statutory Auditor
130 Shaftesbury Avenue
London
W1D 5AR

 

Mediatel Limited

Contents

Company Information

1

Statement of Financial Position

2 to 3

Notes to the Financial Statements

4 to 14

 

Mediatel Limited

Company Information

Directors

R N Al-Khatib

N R Mullett

G C Grimmer

P M Howe

S J Cullingham

E P E Debuyck

Registered office

130 Shaftesbury Avenue
2nd Floor
London
W1D 5EU

Auditor

Brebners
Chartered Accountants & Statutory Auditor
130 Shaftesbury Avenue
London
W1D 5AR

 

Mediatel Limited

Statement of Financial Position as at 31 December 2025

Note

2025
£

2024
£

Fixed assets

 

Intangible assets

6

382,336

446,026

Tangible assets

7

64,343

85,870

Investments

8

101

101

Other financial assets

9

1

1

 

446,781

531,998

Current assets

 

Debtors

10

3,773,410

2,387,163

Cash at bank and in hand

 

292,827

703,632

 

4,066,237

3,090,795

Creditors: Amounts falling due within one year

11

(2,612,626)

(2,112,116)

Net current assets

 

1,453,611

978,679

Total assets less current liabilities

 

1,900,392

1,510,677

Creditors: Amounts falling due after more than one year

11

-

(2,249)

Provisions for liabilities

(3,744)

(12,315)

Net assets

 

1,896,648

1,496,113

Capital and reserves

 

Called up share capital

11,176

11,176

Share premium reserve

135,749

135,749

Capital redemption reserve

2,492

2,492

Retained earnings

1,747,231

1,346,696

Shareholders' funds

 

1,896,648

1,496,113

 

Mediatel Limited

Statement of Financial Position as at 31 December 2025

These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and FRS 102 ‘The Financial Reporting Standard Applicable in the UK and Republic of Ireland’.

The directors of Mediatel Limited have elected not to include a copy of the Income Statement within the financial statements, in accordance with the special provisions relating to companies subject to the small companies regime within the Companies Act 2006, s444.

Approved and authorised by the Board on 28 July 2026 and signed on its behalf by:
 

.........................................

G C Grimmer

Director

Company registration number: 01586169

 

Mediatel Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

1

General information

The company is a private company limited by share capital, incorporated in England.

The address of its registered office is:
130 Shaftesbury Avenue
2nd Floor
London
W1D 5EU

The principal activity of the company is supplying information to media agencies and media owners.

2

Accounting policies

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' Section 1A and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except any items disclosed in the accounting policies as being shown at fair value and are presented in sterling, which is the functional currency of the entity.

Summary of significant accounting policies

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Group accounts not prepared

In the opinion of the directors, the company and its subsidiary undertakings comprise a small group. The company has therefore taken advantage of the exemption provided by Section 398 of the Companies Act 2006 not to prepare group accounts. Accordingly these financial statements show information about the company as an individual entity.

 

Mediatel Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

Going concern

The company made a profit for the year and had net assets at 31 December 2025 of £1,896,648 including cash held of £292,827. The company has traded profitably for several years and its most recent management accounts indicates that the company remains profitable.

The directors have prepared a forecast of the projected financial performance of the company on a stressed basis, factoring in the ongoing economic situation. The directors have considered this potential impact and the directors’ current view is that the impact will be manageable as Mediatel Limited is a diverse business, with a healthy cash balance. With the resources that the company has and the ongoing client retention levels the company is well positioned.

On the basis of the above, and after making enquiries, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Accordingly, the directors continue to adopt the going concern basis in preparing the financial statements.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the provision of services in the ordinary course of the company's activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when the amount of revenue can be reliably measured, it is probable that future economic benefits will flow to the entity and specific criteria have been met for each of the company's activities.

Subscription revenue is recognised on a straight line basis over the subscription period.

Events revenue is recognised as and when an event occurs.

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rate on the date when the fair value is re-measured.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

Tax

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

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

Mediatel Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Leasehold Property

over three years on a straight line basis

Fixtures and Fittings

over three years on a straight line basis

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Intangible assets

Development costs

Research and development expenditure is written off in the year in which it is incurred.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Intangibles

over 1 year on a straight line basis

Goodwill

over 10 years on a straight line basis

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.

Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

 

Mediatel Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Audit Report

The Independent Auditor's Report was unqualified. The name of the Senior Statutory Auditor who signed the audit report on 30 July 2026 was Darren Bond, who signed for and on behalf of Brebners.

4

Staff numbers

The average number of persons employed by the company during the year, was 60 (2024 - 56).

5

Taxation

Tax charged/(credited) in the income statement

2024
£

2023
£

Current taxation

UK corporation tax

353,854

238,452

UK corporation tax adjustment to prior periods

(6,214)

2,289

347,640

240,741

Deferred taxation

Arising from origination and reversal of timing differences

(8,571)

(5,310)

Tax expense in the income statement

339,069

235,431

 

Mediatel Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

The tax on profit before tax for the current and the prior year is lower than the standard rate of corporation tax in the UK of 25%.

The differences are reconciled below.
 

2025
£

2024
£

Profit before tax

1,989,604

1,337,444

Corporation tax at standard rate

497,401

334,361

Effect of expense not deductible in determining taxable profit

21,878

24,801

Deferred tax expense (credit) from unrecognised temporary difference from a prior period

(8,571)

(5,310)

Increase (decrease) in current tax from adjustment for prior periods

(6,214)

2,289

Tax increase (decrease) from effect of capital allowances and depreciation

4,596

7,806

Tax increase (decrease) from other short-term timing differences

2,960

(558)

Tax increase (decrease) arising from group relief

(79,852)

(86,784)

Tax increase (decrease) from effect of dividends from UK companies

(93,129)

(41,174)

Total tax charge

339,069

235,431

 

Mediatel Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

Deferred tax

Deferred tax assets and liabilities

2025

Liability
£

Accelerated tax depreciation

10,654

Provisions

(6,910)

3,744

2024

Liability
£

Accelerated tax depreciation

17,625

Provisions

(5,310)

12,315

6

Intangible assets

Goodwill
 £

Other intangible assets
 £

Total
£

Cost or valuation

At 1 January 2025

636,896

65,640

702,536

At 31 December 2025

636,896

65,640

702,536

Amortisation

At 1 January 2025

190,870

65,640

256,510

Amortisation charge

63,690

-

63,690

At 31 December 2025

254,560

65,640

320,200

Carrying amount

At 31 December 2025

382,336

-

382,336

At 31 December 2024

446,026

-

446,026

 

Mediatel Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

7

Tangible assets

Leasehold Property
£

Furniture, fittings and equipment
 £

Total
£

Cost or valuation

At 1 January 2025

95,748

492,787

588,535

Additions

10,517

31,147

41,664

At 31 December 2025

106,265

523,934

630,199

Depreciation

At 1 January 2025

60,447

442,218

502,665

Charge for the year

34,603

28,588

63,191

At 31 December 2025

95,050

470,806

565,856

Carrying amount

At 31 December 2025

11,215

53,128

64,343

At 31 December 2024

35,301

50,569

85,870

 

Mediatel Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

8

Investments

2025
£

2024
£

Investments in subsidiaries

100

100

Investments in joint ventures

1

1

101

101

Subsidiaries

£

Cost or valuation

At 1 January 2025

100

Provision

Carrying amount

At 31 December 2025

100

At 31 December 2024

100

Joint ventures

£

Cost

At 1 January 2025 and 31 December 2024

1

Carrying amount

At 31 December 2025

1

At 31 December 2024

1

 

Mediatel Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

9

Other financial assets

Financial assets at cost less impairment
£

Total
£

Non-current financial assets

Cost or valuation

At 1 January 2025

96,916

96,916

At 31 December 2025

96,916

96,916

Impairment

At 1 January 2025

96,915

96,915

At 31 December 2025

96,915

96,915

Carrying amount

At 31 December 2025

1

1

At 31 December 2024

1

1

10

Debtors

2025
£

2024
£

Trade debtors

1,072,852

438,964

Amounts owed by group undertakings

2,324,299

1,555,569

Other debtors

376,259

392,630

3,773,410

2,387,163

 

Mediatel Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

11

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Loans and borrowings

12

2,083

10,482

Trade creditors

 

380,938

207,098

Amounts owed to group undertakings

80,716

122,615

Taxation and social security

 

814,003

429,359

Accruals and deferred income

 

1,299,405

1,172,931

Other creditors

 

35,481

169,631

 

2,612,626

2,112,116

Creditors: amounts falling due after more than one year

Note

2025
£

2024
£

Loans and borrowings

12

-

2,249

12

Loans and borrowings

2025
£

2024
£

Current loans and borrowings

Bank borrowings

2,083

10,482

Non-current loans and borrowings

2025
£

2024
£

Bank borrowings

-

2,249

13

Financial commitments, guarantees and contingencies

Amounts not provided for in the statement of financial position

The total amount of financial commitments not included in the statement of financial position is £264,600 (2024 - £396,900).

 

Mediatel Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

14

Parent and ultimate parent undertaking

The company's immediate parent is Adwanted UK Limited, incorporated in England and Wales.

 The ultimate parent is Debuyck Participations SARL, incorporated in France.

Adwanted Group SAS, whose registered office is situated at 40 Place du Théâtre - 59800 Lille, France, is the parent of the largest and smallest group preparing consolidated financial statements incorporating the results of the company.