Company Registration No. 04095107 (England and Wales)
MADGEX LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2020
MADGEX LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 4
Independent auditor's report
5 - 6
Statement of income and retained earnings
7
Balance sheet
8
Statement of cash flows
9
Notes to the financial statements
10 - 24
MADGEX LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 JANUARY 2020
- 1 -
The directors present the strategic report for the year ended 31 January 2020.
Fair review of the business
The directors are pleased to report their fair review of the business. Turnover for the year was £7.8m which is a decrease of 8% from prior year revenue of £8.5m. This is partly due to pressures in the recruitment industry surrounding Brexit and the economy, impacting our clients spend. Costs have been controlled with investment to expand Madgex offerings and market share in new and existing markets. In addition, net assets have grown from £7.3 million to £ 7. 5 million as at 31 January 2020.
Principal risks and uncertainties
The principal risks and uncertainties affecting the company relate to the foreign exchange rate fluctuations for customers in markets outside the UK and the emergence of competing products, Brexit and the recent global impact of COVID-19.
These risks and uncertainties are managed by holding foreign currency bank accounts for the main client currencies. The group has also increased its highly liquid position and manages this by ensuring the close monitoring of the level of the company’s funds. The company is continuously developing innovative technologies and monitoring the markets closely to ensure competitive advantage continues for the range of products supplied, whilst focussing on providing customers with excellent service and system security.
Development and performance
The strategy of the company is to continue to deepen its international activities whilst developing new innovative technologies for its existing and new client base.
Key performance indicators
The company’s key performance indicators are turnover ratio as above and the gross profit percentage, which has been maintained at a satisfactory level of 84.7% to 31 January 2020 compared to 85.5% to 31 January 2019.
U D'Arcy
Director
24 June 2020
MADGEX LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 JANUARY 2020
- 2 -
The directors present their annual report and financial statements for the year ended 31 January 2020.
Principal activities
The principal activity of the company continued to be that of the provision of job board platform software.
Branches
The company has a permanent establishment located in Canada.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
G Jones
(Resigned 2 March 2020)
D Meadows
(Resigned 2 March 2020)
M Bedser
(Resigned 2 March 2020)
J Kritzmacher
(Appointed 2 March 2020)
R Johnson
(Appointed 2 March 2020)
U D'Arcy
(Appointed 2 March 2020)
Results and dividends
The results for the year are set out on page 7.
Ordinary dividends were paid amounting to £259,281.
Financial instruments
The company hold no financial instruments other than those utilised in the working operations of the company listed below.
The principle financial instruments used by the company, from which financial instrument risk arises, are as follows:
Trade Debtors
Cash at bank and in hand
Trade Creditors
The company's activities expose it to a number of financial risks which are listed below. The directors have implemented policies that aim to reduce these risks as far as possible without unduly affecting the company's competitiveness.
Liquidity risk
The company's working capital requirements are managed through regularly monitoring the overall position and regularly updating cash flow forecasts to ensure there are funds available for its operations.
Interest rate risk
The company's interest rate risk arises from interest bearing assets and liabilities. There was no exposure as the company does not have any external borrowings.
MADGEX LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2020
- 3 -
Foreign currency risk
The company's exposure to the risk of changes in foreign exchange rates relates primarily to the company's overseas operating activity.
Credit risk
The company's liquid assets are invested in banks with high credit ratings assigned by international credit ratings.
The majority of the company's cash holdings are held with HSBC who have an AA credit rating.
All customers who wish to trade on credit terms are subject to credit verification procedures. Trade debtors are monitored on an ongoing basis and provision is made for doubtful debts where necessary.
Research and development
In the market in which the company operates, effective development is vital to maintaining competitive advantage. As such the company has dedicated in house design and development teams with primary focus on improving the existing Job Board platform technology as well as developing new innovative technologies to diversify the company's product range.
Post reporting date events
On 19 March 2020, the company was taken over by John Wiley and Sons Limited which is a fellow group undertaking of John Wiley and Sons Inc, an entity incorporated in the USA.
G Jones, D Meadows and M Bedser ceased to be the persons with significant control and the ultimate controlling party is John Wiley and Sons Limited.
Future developments
The directors believe that widespread brand recognition and a strong product will continue to present opportunities to expand in the coming year.
Auditor
Jeffreys Henry LLP were re-appointed auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.
Statement of directors' responsibilities
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
MADGEX LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2020
- 4 -
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
On behalf of the board
U D'Arcy
Director
24 June 2020
MADGEX LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MADGEX LIMITED
- 5 -
Opinion
We have audited the financial statements of Madgex Limited (the 'company') for the year ended 31 January 2020 which comprise the statement of income and retained earnings, the balance sheet, the statement of cash flows and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 January 2020 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:
the directors' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or
the directors have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the company’s ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.
The directors are responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.
In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
MADGEX LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MADGEX LIMITED
- 6 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the directors' report.
We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: http://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members, as a body, for our audit work, for this report, or for the opinions we have formed.
Sachin Ramaiya (Senior Statutory Auditor)
for and on behalf of Jeffreys Henry LLP
24 June 2020
Chartered Accountants
Statutory Auditor
Finsgate
5 - 7 Cranwood Street
London
EC1V 9EE
MADGEX LIMITED
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 JANUARY 2020
- 7 -
2020
2019
Notes
£
£
Turnover
3
7,754,505
8,451,413
Cost of sales
(1,183,181)
(1,222,189)
Gross profit
6,571,324
7,229,224
Administrative expenses
(6,208,198)
(6,035,965)
Operating profit
4
363,126
1,193,259
Interest receivable and similar income
7
23,853
16,276
Profit before taxation
386,979
1,209,535
Tax on profit
8
55,068
(104,282)
Profit for the financial year
442,047
1,105,253
Retained earnings brought forward
7,310,642
6,621,937
Dividends
9
(259,281)
(416,548)
Retained earnings carried forward
7,493,408
7,310,642
The profit and loss account has been prepared on the basis that all operations are continuing operations.
MADGEX LIMITED
BALANCE SHEET
AS AT
31 JANUARY 2020
31 January 2020
- 8 -
2020
2019
Notes
£
£
£
£
Fixed assets
Tangible assets
10
168,452
146,475
Current assets
Debtors
12
6,913,272
7,053,727
Cash at bank and in hand
3,184,586
3,268,523
10,097,858
10,322,250
Creditors: amounts falling due within one year
13
(2,734,800)
(3,124,614)
Net current assets
7,363,058
7,197,636
Total assets less current liabilities
7,531,510
7,344,111
Provisions for liabilities
14
(29,923)
(25,290)
Net assets
7,501,587
7,318,821
Capital and reserves
Called up share capital
19
2,703
2,703
Share premium account
20
5,476
5,476
Profit and loss reserves
21
7,493,408
7,310,642
Total equity
7,501,587
7,318,821
The financial statements were approved by the board of directors and authorised for issue on 24 June 2020 and are signed on its behalf by:
U D'Arcy
Director
Company Registration No. 04095107
MADGEX LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 JANUARY 2020
- 9 -
2020
2019
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
27
229,532
1,590,679
Income taxes refunded/(paid)
14,411
(242,665)
Net cash inflow from operating activities
243,943
1,348,014
Investing activities
Payment for purchase of tangible fixed assets
(92,452)
(40,249)
Proceeds on disposal of tangible fixed assets
-
267
Interest received
23,853
16,276
Net cash used in investing activities
(68,599)
(23,706)
Financing activities
Dividends paid
(259,281)
(416,548)
Net cash used in financing activities
(259,281)
(416,548)
Net (decrease)/increase in cash and cash equivalents
(83,937)
907,760
Cash and cash equivalents at beginning of year
3,268,523
2,360,763
Cash and cash equivalents at end of year
3,184,586
3,268,523
MADGEX LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2020
- 10 -
1
Accounting policies
Company information
Madgex Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Atrium, Southern Gate, Chichester, PO19 8SQ.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
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.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
Section 4 ‘Statement of Financial Position’ – Reconciliation of the opening and closing number of shares;
Section 7 ‘Statement of Cash Flows’ – Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’ – Carrying amounts, interest income/expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’ – Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’ – Compensation for key management personnel.
The financial statements of the company are consolidated in the financial statements of Madgex Holdings Limited. These consolidated financial statements are available from its registered office, The Atrium, Southern Gate, Chichester, England, PO19 8SQ.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
MADGEX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2020
1
Accounting policies
(Continued)
- 11 -
1.3
Turnover
Turnover is recognised at the fair value of the consideration received or recoverable 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, settlement discounts and volume rebates.
Turnover 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 (on a daily straight-line basis) when all of the following conditions are satisfied:
• the amount of turnover 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
1.4
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:
Land and buildings Leasehold
Over remaining life of the lease
Fixtures, fittings & equipment
20% - 25% 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.
1.5
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible 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.
1.6
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and 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. Bank overdrafts are shown within borrowings in current liabilities.
MADGEX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2020
1
Accounting policies
(Continued)
- 12 -
1.7
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally 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.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
MADGEX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2020
1
Accounting policies
(Continued)
- 13 -
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value though profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.8
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.
Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.
1.9
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.
MADGEX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2020
1
Accounting policies
(Continued)
- 14 -
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.
1.10
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.
1.11
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.12
Share-based payments
The company issued equity-settled share based payments to certain employees and has applied the disclosure requirements of FRS 102. As disclosed in note 16 no provision is made for the charge in the year due to the amount being immaterial to the results of the company.
1.13
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss 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 leases asset are consumed.
1.14
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.
MADGEX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2020
- 15 -
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Development
Development expenditure is considered to satisfy the technical, commercial and financial viability aspects detailed in the accounting policy and therefore the expenditure is to be deferred and amortised over its useful life.
The useful life is based on management's estimate of the period that the development will generate revenue. Actual results may differ from these estimates.
In appraising the value of the software, management have considered any indications of impairment. In the absence of such indications the software has not been subject to an impairment test.
3
Turnover and other revenue
An analysis of the company's turnover is as follows:
2020
2019
£
£
Turnover analysed by class of business
Services
7,754,505
8,451,413
2020
2019
£
£
Other significant revenue
Interest income
23,853
16,276
It is of the opinion of the directors that segmental reporting of turnover, whether by geographical location or by class of business, would be seriously prejudicial to the company's interest.
MADGEX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2020
- 16 -
4
Operating profit
2020
2019
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange differences apart from those arising on financial instruments measured at fair value through profit or loss
43,268
(86,873)
Fees payable to the company's auditor for the audit of the company's financial statements
21,500
23,100
Depreciation of owned tangible fixed assets
69,395
69,858
Loss on disposal of tangible fixed assets
1,080
2,129
Operating lease charges
231,305
171,816
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2020
2019
Number
Number
Web design and developers
55
51
Directors
3
3
Sales and Marketing
10
12
Other
24
23
Total
92
89
Their aggregate remuneration comprised:
2020
2019
£
£
Wages and salaries
4,007,612
4,014,019
Social security costs
377,123
376,244
Pension costs
116,992
95,569
4,501,727
4,485,832
6
Directors' remuneration
2020
2019
£
£
Remuneration for qualifying services
278,099
374,462
Company pension contributions to defined contribution schemes
25,000
10,044
303,099
384,506
MADGEX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2020
6
Directors' remuneration
(Continued)
- 17 -
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 3 (2019 - 4).
The number of directors who are entitled to receive shares under long term incentive schemes during the year was 0 (2019 - 1).
Remuneration disclosed above include the following amounts paid to the highest paid director:
2020
2019
£
£
Remuneration for qualifying services
104,593
102,500
Company pension contributions to defined contribution schemes
10,459
3,075
7
Interest receivable and similar income
2020
2019
£
£
Interest income
Interest on bank deposits
15,913
5,130
Other interest income
7,940
11,146
Total income
23,853
16,276
Investment income includes the following:
Interest on financial assets not measured at fair value through profit or loss
15,913
5,130
8
Taxation
2020
2019
£
£
Current tax
UK corporation tax on profits for the current period
(59,701)
108,081
Deferred tax
Origination and reversal of timing differences
4,633
(3,799)
Total tax (credit)/charge
(55,068)
104,282
MADGEX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2020
8
Taxation
(Continued)
- 18 -
The actual (credit)/charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2020
2019
£
£
Profit before taxation
386,979
1,209,535
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2019: 19.00%)
73,526
229,812
Tax effect of expenses that are not deductible in determining taxable profit
4,974
1,856
Adjustments in respect of prior years
(9,949)
-
Double tax relief
-
(20,138)
Permanent capital allowances in excess of depreciation
(17,799)
(8,205)
Depreciation on assets not qualifying for tax allowances
13,390
13,678
Research and development tax credit
(139,229)
(128,994)
Effect of overseas tax rates
16,350
18,798
Deferred tax adjustment current year
4,633
(3,799)
Other
(1,366)
(3,702)
Other - Withholding tax
4,386
4,976
Effect of foreign tax expensed
(3,984)
-
Taxation (credit)/charge for the year
(55,068)
104,282
9
Dividends
2020
2019
£
£
Final paid
259,281
416,548
MADGEX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2020
- 19 -
10
Tangible fixed assets
Land and buildings Leasehold
Fixtures, fittings & equipment
Total
£
£
£
Cost
At 1 February 2019
83,871
408,035
491,906
Additions
-
92,452
92,452
Disposals
-
(64,534)
(64,534)
At 31 January 2020
83,871
435,953
519,824
Depreciation and impairment
At 1 February 2019
46,697
298,734
345,431
Depreciation charged in the year
8,752
60,643
69,395
Eliminated in respect of disposals
-
(63,454)
(63,454)
At 31 January 2020
55,449
295,923
351,372
Carrying amount
At 31 January 2020
28,422
140,030
168,452
At 31 January 2019
37,174
109,301
146,475
Leasehold land and buildings with a carrying amount of £28,422 (2019 - £37,174) have been pledged to secure borrowings of the company. The company is not allowed to pledge these assets as security for other borrowings or to sell them to another entity. All of these charges were satisfied post year end in February 2020.
11
Financial instruments
2020
2019
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
6,573,358
6,682,648
Carrying amount of financial liabilities
Measured at amortised cost
420,003
493,101
12
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
928,244
997,510
Corporation tax recoverable
70,489
25,199
Amounts owed by group undertakings
5,558,049
5,600,788
Other debtors
87,065
84,350
Prepayments and accrued income
269,425
345,880
6,913,272
7,053,727
MADGEX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2020
- 20 -
13
Creditors: amounts falling due within one year
2020
2019
Notes
£
£
Trade creditors
150,220
214,192
Taxation and social security
296,559
269,925
Deferred income
18
2,018,238
2,361,588
Other creditors
19,194
15,333
Accruals and deferred income
250,589
263,576
2,734,800
3,124,614
14
Provisions for liabilities
2020
2019
Notes
£
£
Deferred tax liabilities
15
29,923
25,290
15
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:
Liabilities
Liabilities
2020
2019
Balances:
£
£
ACAs
29,923
25,290
2020
Movements in the year:
£
Liability at 1 February 2019
25,290
Charge to profit or loss
4,633
Liability at 31 January 2020
29,923
The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.
MADGEX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2020
- 21 -
16
Share-based payment transactions
As at year end the company had no share based payment arrangements. During the year ended 31 January 2019, the company had one share based payment arrangement, which is described below.
Type of arrangement: EMI
Date of grant: 05 December 2014
Shares under option: Ordinary B shares
Number granted: 99
Contractual life: 10 years
Number of share options
Weighted average exercise price
2020
2019
2020
2019
Number
Number
£
£
Outstanding at 1 February 2019
-
99
-
118.43
Expired
-
(99)
-
-
Outstanding at 31 January 2020
-
-
-
-
Exercisable at 31 January 2020
-
-
-
-
Vesting conditions
Earliest exercise is on 1 August 2016 and is dependent upon three performance criteria being met in the financial year ending 31 January 2016. Further options vest in the 3 following years based upon the three performance criteria in the 2017, 2018 and 2019 financial years. All options in circulation expired in the previous year following the resignation of the employee who had been granted the options.
The estimated fair value of the share options granted has not been calculated at the year end in accordance with FRS102 as the charge for the period from the grant date to the year end is not material to the company.
17
Retirement benefit schemes
2020
2019
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
116,992
95,569
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.
Contributions totalling £Nil (2019: £Nil) were payable to the fund at the year end and are included within creditors.
MADGEX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2020
- 22 -
18
Deferred income
2020
2019
£
£
Other deferred income
2,018,238
2,361,588
19
Share capital
2020
2019
£
£
Ordinary share capital
Issued and fully paid
2,502 Ordinary shares of £1 each
2,502
2,502
201 Ordinary A shares of £1 each
201
201
2,703
2,703
The company has two classes of ordinary shares neither of which carry rights to fixed income.
Oridinary shares have attached to them full voting, dividend and capital distribution (including on winding up) rights. They do not confer any rights of redemption.
Ordinary A shares are the same but they do not carry voting rights,
There were 99 unallotted ordinary B shares of £1 each under option in the previous year. The options over the shares expired during the year ended 31 January 2019. See note 16 for more detail.
20
Share premium account
2020
2019
£
£
At the beginning and end of the year
5,476
5,476
21
Profit and loss reserves
2020
2019
£
£
At the beginning of the year
7,310,642
6,621,937
Profit for the year
442,047
1,105,253
Dividends declared and paid in the year
(259,281)
(416,548)
At the end of the year
7,493,408
7,310,642
22
Financial commitments, guarantees and contingent liabilities
At 31 January 2020, the group was committed to making payments amounting £442,031 (2019: £1,581,830) under non cancellable financial commitments. £442,031 (2019: £1,188,000) is due within 1 year and a further £nil (2019: £393,830) is due within 2-5 years.
MADGEX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2020
- 23 -
23
Operating lease commitments
Lessee
Operating lease payments represent rentals payable by the company for certain of its properties in the UK and in Canada.
The UK lease is negotiated for an average term of 10 years and rentals are fixed for an average of 5 years with an option to extend for a further 5 years at the prevailing market rate.
The Canadian lease is negotiated for an average term of 3 years and rentals are fixed for this period at the prevailing market rate.
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2020
2019
£
£
Within one year
235,517
228,171
Between two and five years
552,080
775,251
787,597
1,003,422
24
Directors' transactions
Dividends totalling £Nil (2019: £Nil) were paid in the year in respect of shares held by the company's directors.
At a group level, dividends totalling £240,000 (2019: £390,000) were paid in the year in respect of shares held by the company's group directors.
25
Related party transactions
Remuneration of key management personnel
The remuneration of key management personnel is as follows.
2020
2019
£
£
Aggregate compensation
303,099
384,506
Other information
At the year end, the company owed £Nil (2019: £Nil) to the directors of the company.
MADGEX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2020
- 24 -
26
Ultimate controlling party
The company is under joint control of G Jones, M Bedser and D Meadows by virtue of their majority shareholding.
Post year end the company is under the control of John Wiley & Sons Limited by virtue of its majority shareholding. G Jones, M Bedser and D Meadows ceased to be the joint controllers of the company.
27
Cash generated from operations
2020
2019
£
£
Profit for the year after tax
442,047
1,105,253
Adjustments for:
Taxation (credited)/charged
(55,068)
104,282
Investment income
(23,853)
(16,276)
Loss on disposal of tangible fixed assets
1,080
2,129
Depreciation and impairment of tangible fixed assets
69,395
69,858
Movements in working capital:
Decrease in debtors
185,745
481,513
Decrease in creditors
(46,464)
(207,105)
(Decrease)/increase in deferred income
(343,350)
51,025
Cash generated from operations
229,532
1,590,679
2020-01-312019-02-01falseCCH SoftwareCCH Accounts Production 2020.100G JonesD MeadowsM BedserM BedserJ KritzmacherR Johnson040951072019-02-012020-01-3104095107bus:Director72019-02-012020-01-3104095107bus:Director12019-02-012020-01-3104095107bus:Director22019-02-012020-01-3104095107bus:Director42019-02-012020-01-3104095107bus:Director52019-02-012020-01-3104095107bus:Director62019-02-012020-01-3104095107bus:Director32019-02-012020-01-31040951072020-01-31040951072018-02-012019-01-3104095107core:RetainedEarningsAccumulatedLosses2019-01-3104095107core:RetainedEarningsAccumulatedLosses2018-01-3104095107core:RetainedEarningsAccumulatedLosses2020-01-3104095107core:RetainedEarningsAccumulatedLosses2019-01-3104095107core:ShareCapital2020-01-3104095107core:ShareCapital2019-01-3104095107core:SharePremium2020-01-3104095107core:SharePremium2019-01-31040951072019-01-3104095107core:ShareCapitalOrdinaryShares2020-01-3104095107core:ShareCapitalOrdinaryShares2019-01-3104095107core:RetainedEarningsAccumulatedLosses2018-02-012019-01-3104095107core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-01-3104095107core:FurnitureFittings2020-01-3104095107core:LandBuildingscore:LeasedAssetsHeldAsLessee2019-01-3104095107core:FurnitureFittings2019-01-3104095107core:CurrentFinancialInstrumentscore:WithinOneYear2020-01-3104095107core:CurrentFinancialInstrumentscore:WithinOneYear2019-01-3104095107core:CurrentFinancialInstruments2020-01-3104095107core:CurrentFinancialInstruments2019-01-31040951072019-01-31040951072018-01-3104095107core:LandBuildingscore:LeasedAssetsHeldAsLessee2019-02-012020-01-3104095107core:FurnitureFittings2019-02-012020-01-3104095107core:UKTax2019-02-012020-01-3104095107core:UKTax2018-02-012019-01-310409510712019-02-012020-01-310409510712018-02-012019-01-310409510722019-02-012020-01-310409510722018-02-012019-01-310409510732019-02-012020-01-310409510732018-02-012019-01-310409510742019-02-012020-01-310409510742018-02-012019-01-310409510752019-02-012020-01-3104095107core:LandBuildingscore:LeasedAssetsHeldAsLessee2019-01-3104095107core:FurnitureFittings2019-01-3104095107core:WithinOneYear2020-01-3104095107core:WithinOneYear2019-01-3104095107core:BetweenTwoFiveYears2020-01-3104095107core:BetweenTwoFiveYears2019-01-3104095107bus:PrivateLimitedCompanyLtd2019-02-012020-01-3104095107bus:FRS1022019-02-012020-01-3104095107bus:Audited2019-02-012020-01-3104095107bus:FullAccounts2019-02-012020-01-31xbrli:purexbrli:sharesiso4217:GBP