2025-02-01 2026-01-31 2026-01-31 false 14580318 Villatormedia Ltd 73120Media representation services iso4217:GBP xbrli:pure 145803182025-02-01 145803182026-01-31 145803182025-02-01 2026-01-31 14580318bus:SmallEntities2025-02-01 2026-01-31 14580318bus:AuditExempt-NoAccountantsReport2025-02-01 2026-01-31 14580318bus:FullAccounts2025-02-01 2026-01-31 14580318core:WithinOneYear2026-01-31 14580318core:AfterOneYear2026-01-31 14580318core:WithinOneYear2025-02-01 2026-01-31 14580318core:AfterOneYear2025-02-01 2026-01-31 14580318core:CurrentFinancialInstruments2026-01-31 14580318core:Non-currentFinancialInstruments2026-01-31 14580318core:CurrentFinancialInstruments2025-02-01 2026-01-31 14580318core:Non-currentFinancialInstruments2025-02-01 2026-01-31 14580318core:LandBuildings2025-02-01 2026-01-31 14580318core:FurnitureFittings2025-02-01 2026-01-31 14580318core:OfficeEquipment2025-02-01 2026-01-31 14580318core:Vehicles2025-02-01 2026-01-31 14580318core:PlantMachinery2025-02-01 2026-01-31 14580318core:OtherPropertyPlantEquipment2025-02-01 2026-01-31 14580318core:LandBuildings2026-01-31 14580318core:PlantMachinery2026-01-31 14580318core:Vehicles2026-01-31 14580318core:FurnitureFittings2026-01-31 14580318core:OfficeEquipment2026-01-31 14580318core:OtherPropertyPlantEquipment2026-01-31 14580318core:Right-of-useAssets2025-02-01 2026-01-31 14580318core:Right-of-useAssets2026-01-31 14580318core:Goodwill2025-02-01 2026-01-31 14580318core:PatentsTrademarksLicencesConcessionsSimilar2025-02-01 2026-01-31 14580318core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-02-01 2026-01-31 14580318core:OtherResidualIntangibleAssets2025-02-01 2026-01-31 14580318core:Goodwill2026-01-31 14580318core:DevelopmentCostsCapitalisedDevelopmentExpenditure2026-01-31 14580318core:PatentsTrademarksLicencesConcessionsSimilar2026-01-31 14580318core:OtherResidualIntangibleAssets2026-01-31 14580318dpl:CostSales2025-02-01 2026-01-31 14580318dpl:AdministrativeExpenses2025-02-01 2026-01-31 14580318dpl:DistributionCosts2025-02-01 2026-01-3114580318core:ShareCapital2026-01-31 14580318core:SharePremium2026-01-31 14580318core:RevaluationReserve2026-01-31 14580318core:OtherReservesSubtotal2026-01-31 14580318core:ShareCapitalPreferenceShares2026-01-31 14580318core:CapitalRedemptionReserve2026-01-31 14580318core:OtherCapitalReserve2026-01-31 14580318core:RetainedEarningsAccumulatedLosses2026-01-3114580318core:ShareCapital2025-02-01 2026-01-31 14580318core:SharePremium2025-02-01 2026-01-31 14580318core:RevaluationReserve2025-02-01 2026-01-31 14580318core:OtherReservesSubtotal2025-02-01 2026-01-31 14580318core:RetainedEarningsAccumulatedLosses2025-02-01 2026-01-311458031812025-02-01 2026-01-31 1458031822025-02-01 2026-01-3114580318core:ShareCapital12025-02-01 2026-01-31 14580318core:ShareCapital22025-02-01 2026-01-3114580318core:SharePremium12025-02-01 2026-01-31 14580318core:SharePremium22025-02-01 2026-01-3114580318core:RevaluationReserve12025-02-01 2026-01-31 14580318core:RevaluationReserve22025-02-01 2026-01-3114580318core:RetainedEarningsAccumulatedLosses12025-02-01 2026-01-31 14580318core:RetainedEarningsAccumulatedLosses22025-02-01 2026-01-311458031812025-02-01 2026-01-3114580318core:Non-currentFinancialInstrumentscore:CostValuation2025-02-01 14580318core:Non-currentFinancialInstrumentscore:AdditionsToInvestments2026-01-31 14580318core:Non-currentFinancialInstrumentscore:RevaluationsIncreaseDecreaseInInvestments2026-01-3114580318core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInInvestments2026-01-31 14580318core:Non-currentFinancialInstrumentscore:TransfersIntoOrOutInvestmentsIncreaseDecreaseInInvestments2026-01-31 14580318core:Non-currentFinancialInstrumentscore:CostValuation2026-01-3114580318core:Non-currentFinancialInstrumentscore:ProvisionsForImpairmentInvestments2025-02-01 14580318core:Non-currentFinancialInstrumentscore:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments2026-01-31 14580318core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInProvisionsForImpairmentInvestments2026-01-31 14580318core:Non-currentFinancialInstrumentscore:ImpairmentLossReversalProvisionsForImpairmentInvestments2026-01-31 14580318core:Non-currentFinancialInstrumentscore:FurtherSpecificIncreaseDecreaseInProvisionsForImpairmentInvestments1ComponentCorrespondingTotal2026-01-31 14580318core:Non-currentFinancialInstrumentscore:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments2026-01-31 14580318core:Non-currentFinancialInstrumentscore:ProvisionsForImpairmentInvestments2026-01-3114580318core:Non-currentFinancialInstruments2026-01-31 14580318core:Non-currentFinancialInstruments2025-01-31145803182024-02-01 145803182025-01-31 145803182024-02-01 2025-01-31 14580318core:WithinOneYear2025-01-31 14580318core:AfterOneYear2025-01-31 14580318core:CurrentFinancialInstruments2025-01-31 14580318core:Non-currentFinancialInstruments2025-01-31 14580318core:LandBuildings2025-01-31 14580318core:PlantMachinery2025-01-31 14580318core:Vehicles2025-01-31 14580318core:FurnitureFittings2025-01-31 14580318core:OfficeEquipment2025-01-31 14580318core:OtherPropertyPlantEquipment2025-01-31 14580318core:Right-of-useAssets2025-01-31 14580318core:Goodwill2025-01-31 14580318core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-01-31 14580318core:PatentsTrademarksLicencesConcessionsSimilar2025-01-31 14580318core:OtherResidualIntangibleAssets2025-01-31 14580318dpl:AdministrativeExpenses2024-02-01 2025-01-3114580318core:ShareCapital2025-01-31 14580318core:SharePremium2025-01-31 14580318core:RevaluationReserve2025-01-31 14580318core:OtherReservesSubtotal2025-01-31 14580318core:ShareCapitalPreferenceShares2025-01-31 14580318core:CapitalRedemptionReserve2025-01-31 14580318core:OtherCapitalReserve2025-01-31 14580318core:RetainedEarningsAccumulatedLosses2025-01-3114580318core:RetainedEarningsAccumulatedLosses2024-02-01 14580318core:ShareCapital2024-02-01 14580318core:SharePremium2024-02-01 14580318core:RevaluationReserve2024-02-01 14580318core:ShareCapital2024-02-01 2025-01-31 14580318core:SharePremium2024-02-01 2025-01-31 14580318core:RevaluationReserve2024-02-01 2025-01-31 14580318core:OtherReservesSubtotal2024-02-01 2025-01-31 14580318core:RetainedEarningsAccumulatedLosses2024-02-01 2025-01-311458031812024-02-01 2025-01-31 1458031822024-02-01 2025-01-3114580318core:ShareCapital12024-02-01 2025-01-31 14580318core:ShareCapital22024-02-01 2025-01-3114580318core:SharePremium12024-02-01 2025-01-31 14580318core:SharePremium22024-02-01 2025-01-3114580318core:RevaluationReserve12024-02-01 2025-01-31 14580318core:RevaluationReserve22024-02-01 2025-01-3114580318core:RetainedEarningsAccumulatedLosses12024-02-01 2025-01-31 14580318core:RetainedEarningsAccumulatedLosses22024-02-01 2025-01-3114580318bus:Director12025-02-01 2026-01-3114580318bus:PrivateLimitedCompanyLtd2025-02-01 2026-01-31
Villatormedia Ltd
Unaudited Financial Statements
for the year ended 31 January 2026
Company registration number 14580318
(England and Wales)

Company Information

For the year ended 31 January 2026
Director Walker, Todd Edward Anthony

Registered office 2a Torrington Road
Portsmouth
PO2 0TP

Registered number 14580318

Accountant Heart and Soul Accounting Limited
2a Torrington Road
Portsmouth
Hampshire
PO2 0TP

Statement of Financial Position

As at 31 January 2026
Notes
2026
2025
£
£
£
£
Fixed assets
Tangible assets
4
21,296
2,366
Investments
5
16,058
4,337
37,354
6,703
Current assets
Debtors
6
16,405
1,852
Cash at bank and in hand
17,599
452
34,004
2,304
Creditors
Amounts falling due within one year
7
(24,159)
(1,841)
(24,159)
(1,841)
Net current assets (liabilities)
9,845
463
Total assets less current liabilities
47,199
7,166
Creditors
Amounts falling due after one year
8
(8,068)
-
(8,068)
-
Provisions for liabilities
9
(5,324)
(450)
Net assets (liabilities)
33,807
6,716
Capital and reserves
Called up share capital
11
1
1
Profit and loss account
33,806
6,715
Total equity
33,807
6,716

The company is a private company limited by shares and registered in England and Wales. It was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The director acknowledges their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.
The financial statements have been prepared in accordance with the special provisions applicable to companies subject to the small companies regime.
The directors have chosen to not file a copy of the company's profit and loss account under section 444 (5A) of the Companies Act 2006.

The financial statements were approved and authorised for issue by the director on 28 October 2026 and are signed on its behalf by:

Walker, Todd Edward Anthony
Walker, Todd Edward Anthony
Director

Company registration number 14580318

Notes to the Financial Statements

For the year ended 31 January 2026

1. Statutory information

The company is a private company limited by shares and registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

The financial statements are presented in sterling and this is the functional currency of the company.

2. Accounting policies

2.1. Basis of preparation

The financial statements have been prepared in accordance with FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland including Section 1A Small Entities.

The financial statements have been prepared under the historical cost convention in accordance with the Companies Act 2006.

2.2. Going concern

After reviewing the company's forecasts and projections, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The company therefore continues to adopt the going concern basis of accounting in preparing its financial statements.

2.3. Turnover

Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services.


Revenue from the sale of goods is recognised when the company has transferred to the buyer the significant risks and rewards of ownership of the goods, usually when goods are delivered and legal title has passed. Providing the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the company and the costs incurred or to be incurred in respect of the transaction can be measured reliably.


Revenue from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.

2.4. Current taxation

Current tax is recognised in profit or loss, except for taxes related to revaluations of land and buildings which are recognised in other comprehensive income.


Current tax represents the amount of tax payable (receivable) in respect of taxable profit (loss) for the current, or past, reporting periods. Current tax is measured at the amount expected to be paid (recovered) using the tax rates and laws which have been enacted, or substantively enacted, by the balance sheet date. Where payments to HM Revenue and Customs exceed liabilities owed, an asset is recognised to the extent of the amount of tax recoverable.

2.5. Deferred tax

Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that 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, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted.

2.6. Tangible fixed assets and depreciation

All fixed assets are initially recorded at cost. Property, plant and equipment is used in the company's principal activity for the production and supply of goods or for administrative purposes and is stated in the balance sheet under the historic cost model. This model requires the assets to be stated at cost less amounts in respect of depreciation and less any accumulated impairment losses. Depreciation is calculated so as to write off the cost of an asset, less its estimated residual value (which is the expected amount that would currently be obtained from disposal of an asset, after deducting the estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life), over the useful economic life of the respective asset as follows:

Rate
Method
%
Plant and machinery
3
Straight-line
Office and computer equipment
3
Straight-line

2.7. Trade and other debtors

Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts.

2.8. Trade and other creditors

Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method.

3. Employees

The average number of employees during the year was 1 (2025: 1).

4. Tangible fixed assets

Plant and machinery
Motor vehicles
Office equipment
Total
£
£
£
£
Cost
At 1 February 2025
584
-
2,355
2,939
Additions
-
13,722
9,278
23,000
At 31 January 2026
584
13,722
11,633
25,939
Depreciation and impairment
At 1 February 2025
225
-
348
573
Charge for the period
195
1,715
2,160
4,070
At 31 January 2026
420
1,715
2,508
4,643
Net book value
At 31 January 2026
164
12,007
9,125
21,296
At 31 January 2025
359
-
2,007
2,366

5. Fixed asset investments

Other investments
Total
£
£
Cost
At 1 February 2025
4,337
4,337
Additions
31,138
31,138
Disposals
(19,417)
(19,417)
At 31 January 2026
16,058
16,058
Impairment
At 31 January 2026
-
-
Net book value
At 31 January 2026
16,058
16,058
At 31 January 2025
4,337
4,337

6. Debtors

2026
2025
£
£
Trade debtors
12,099
1,281
Other debtors
4,306
571
Total due within one year
16,405
1,852
Total due after one year
-
-
Total
16,405
1,852

7. Creditors due within one year

2026
2025
£
£
Trade creditors
1,570
-
Other creditors
4,326
1
Directors loan account
4,808
-
Taxation and social security
13,455
1,840
Total
24,159
1,841

8. Creditors due after one year

2026
2025
£
£
Other creditors
8,068
-
Total
8,068
-

9. Provisions for liabilities

2026
2025
£
£
Deferred tax
5,324
450
Total
5,324
450

10. Deferred tax

The deferred tax asset and provision consists of the following deferred tax liabilities/(assets):

2026
2025
£
£
Accelerated capital allowances
5,324
450
Net deferred tax liabilities/(assets)
5,324
450
Deferred tax liabilities
5,324
450
Net deferred tax liabilities/(assets)
5,324
450

The values of the deferred tax liabilities/(assets) at the balance sheet date have been calculated using the applicable rate when the asset is expected to be realised.

11. Share capital

2026
2025
£
£
Allotted, called up and fully paid
Ordinary £1 Shares
1
1
Total
1
1