MADGEX_LIMITED - Accounts


Company Registration No. 04095107 (England and Wales)
MADGEX LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 APRIL 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 - 23
MADGEX LIMITED
STRATEGIC REPORT
FOR THE PERIOD ENDED 30 APRIL 2020
- 1 -

The directors present the strategic report for the period ended 30 April 2020.

Fair review of the business

The directors are pleased to report their fair review of the business. Turnover for the period was £1.8m (annual equivalent of £7.0m) which is a decrease of 9% from prior year revenue of £7.8m. 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. Operating loss in the period was £134k which was positive taking into account the impact of COVID-19 on the business and wider recruitment industry with continued strong performance post period-end.

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 83.1% to 30 April 2020 compared to 84.7% to 31 January 2020.

 

 

On behalf of the board

U D'Arcy
Director
12 November 2020
MADGEX LIMITED
DIRECTORS' REPORT
FOR THE PERIOD ENDED 30 APRIL 2020
- 2 -

The directors present their annual report and financial statements for the period ended 30 April 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 period 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 period are set out on page 7.

Ordinary dividends were paid amounting to £1,200,000.

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 PERIOD ENDED 30 APRIL 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

In March 2020, an outbreak of COVID19 coronavirus resulted in an economic downturn. The directors expect the trading performance to be challenging in 2021 compared to 2020.

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 PERIOD ENDED 30 APRIL 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
12 November 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 period ended 30 April 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 30 April 2020 and of its loss for the period 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.

Basis for opinion

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.

Other information

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 period 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.

Use of our 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
12 November 2020
Chartered Accountants
Statutory Auditor
Finsgate
5 - 7 Cranwood Street
London
EC1V 9EE
MADGEX LIMITED
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE PERIOD ENDED 30 APRIL 2020
- 7 -
Period
Year
ended
ended
30 April
31 January
2020
2020
Notes
£
£
Turnover
3
1,754,796
7,754,505
Cost of sales
(295,929)
(1,183,181)
Gross profit
1,458,867
6,571,324
Administrative expenses
(1,592,542)
(6,208,198)
Operating (loss)/profit
4
(133,675)
363,126
Interest receivable and similar income
7
2,554
23,853
Extraordinary profit or loss
(565,887)
-
(Loss)/profit before taxation
(697,008)
386,979
Tax on (loss)/profit
8
117,306
55,068
(Loss)/profit for the financial period
(579,702)
442,047
Retained earnings brought forward
7,493,408
7,310,642
Dividends
9
(1,200,000)
(259,281)
Retained earnings carried forward
5,713,706
7,493,408

The profit and loss account has been prepared on the basis that all operations are continuing operations.

MADGEX LIMITED
BALANCE SHEET
AS AT
30 APRIL 2020
30 April 2020
- 8 -
2020
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
10
183,945
168,452
Current assets
Debtors
12
7,528,345
6,913,272
Cash at bank and in hand
514,829
3,184,586
8,043,174
10,097,858
Creditors: amounts falling due within one year
13
(2,472,269)
(2,734,800)
Net current assets
5,570,905
7,363,058
Total assets less current liabilities
5,754,850
7,531,510
Provisions for liabilities
14
(32,965)
(29,923)
Net assets
5,721,885
7,501,587
Capital and reserves
Called up share capital
18
2,703
2,703
Share premium account
19
5,476
5,476
Profit and loss reserves
20
5,713,706
7,493,408
Total equity
5,721,885
7,501,587
The financial statements were approved by the board of directors and authorised for issue on 12 November 2020 and are signed on its behalf by:
U D'Arcy
Director
Company Registration No. 04095107
MADGEX LIMITED
STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 30 APRIL 2020
- 9 -
2020
2020
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
27
(1,428,109)
229,532
Income taxes (paid)/refunded
(11,782)
14,411
Net cash (outflow)/inflow from operating activities
(1,439,891)
243,943
Investing activities
Purchase of tangible fixed assets
(33,402)
(92,452)
Proceeds on disposal of tangible fixed assets
982
-
Interest received
2,554
23,853
Net cash used in investing activities
(29,866)
(68,599)
Financing activities
Dividends paid
(1,200,000)
(259,281)
Net cash used in financing activities
(1,200,000)
(259,281)
Net decrease in cash and cash equivalents
(2,669,757)
(83,937)
Cash and cash equivalents at beginning of period
3,184,586
3,268,523
Cash and cash equivalents at end of period
514,829
3,184,586
MADGEX LIMITED
NOTES TO THE  FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 APRIL 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

The financial statements have been prepared on a going concern basis, the validity of which is dependent upon the continuing financial support of the ultimate parent company. The ultimate parent company has confirmed that it will continue to support the company, which will enable the company to trade in the foreseeable future and pay all of its debts as and when they fall due.true

 

The impact of COVID-19 on the cash flows of the Company has been assessed by management, and no impact on the going concern assumption has been identified.

MADGEX LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 APRIL 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 PERIOD ENDED 30 APRIL 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 PERIOD ENDED 30 APRIL 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 through 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 PERIOD ENDED 30 APRIL 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 PERIOD ENDED 30 APRIL 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
2020
£
£
Turnover analysed by class of business
Services
1,754,796
7,754,505
2020
2020
£
£
Other significant revenue
Interest income
2,554
23,853

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 PERIOD ENDED 30 APRIL 2020
- 16 -
4
Operating (loss)/profit
2020
2020
Operating (loss)/profit for the period is stated after charging/(crediting):
£
£
Exchange differences apart from those arising on financial instruments measured at fair value through profit or loss
(52,615)
43,268
Fees payable to the company's auditor for the audit of the company's financial statements
10,000
21,500
Depreciation of owned tangible fixed assets
17,410
69,395
(Profit)/loss on disposal of tangible fixed assets
(483)
1,080
Operating lease charges
58,396
231,305
5
Employees

The average monthly number of persons (including directors) employed by the company during the period was:

2020
2020
Number
Number
Web design and developers
56
55
Directors
1
3
Sales and Marketing
11
10
Other
23
24
Total
91
92

Their aggregate remuneration comprised:

2020
2020
£
£
Wages and salaries
1,005,215
4,007,612
Social security costs
101,181
377,123
Pension costs
27,461
116,992
1,133,857
4,501,727
6
Directors' remuneration
2020
2020
£
£
Remuneration for qualifying services
25,235
278,099
Company pension contributions to defined contribution schemes
2,231
25,000
27,466
303,099
MADGEX LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 APRIL 2020
6
Directors' remuneration
(Continued)
- 17 -

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 3 (2020 - 3).

Remuneration disclosed above include the following amounts paid to the highest paid director:
2020
2020
£
£
Remuneration for qualifying services
9,861
104,593
Company pension contributions to defined contribution schemes
986
10,459
7
Interest receivable and similar income
2020
2020
£
£
Interest income
Interest on bank deposits
1,245
15,913
Other interest income
1,309
7,940
Total income
2,554
23,853

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
1,245
15,913
8
Taxation
2020
2020
£
£
Current tax
UK corporation tax on profits for the current period
(120,348)
(59,701)
Deferred tax
Origination and reversal of timing differences
3,042
4,633
Total tax credit
(117,306)
(55,068)
MADGEX LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 APRIL 2020
8
Taxation
(Continued)
- 18 -

The actual credit for the period can be reconciled to the expected (credit)/charge for the period based on the profit or loss and the standard rate of tax as follows:

2020
2020
£
£
(Loss)/profit before taxation
(697,008)
386,979
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 19.00% (2020: 19.00%)
(132,432)
73,526
Tax effect of expenses that are not deductible in determining taxable profit
4,181
4,974
Adjustments in respect of prior years
5,995
(9,949)
Permanent capital allowances in excess of depreciation
(6,439)
(17,799)
Depreciation on assets not qualifying for tax allowances
3,216
13,390
Research and development tax credit
(6,757)
(139,229)
Effect of overseas tax rates
9,603
16,350
Deferred tax adjustment current year
3,042
4,633
Other
-
(1,366)
Other - Withholding tax
2,179
4,386
Effect of foreign tax expensed
(2,293)
(3,984)
R&D expenses credit - Taxable
1,284
-
Effect of losses surrendered
1,115
-
Taxation credit for the period
(117,306)
(55,068)
9
Dividends
2020
2020
£
£
Final paid
1,200,000
259,281
MADGEX LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 APRIL 2020
- 19 -
10
Tangible fixed assets
Land and buildings Leasehold
Fixtures, fittings & equipment
Total
£
£
£
Cost
At 1 February 2020
83,871
435,953
519,824
Additions
-
33,402
33,402
Disposals
-
(1,841)
(1,841)
At 30 April 2020
83,871
467,514
551,385
Depreciation and impairment
At 1 February 2020
55,449
295,923
351,372
Depreciation charged in the period
2,188
15,222
17,410
Eliminated in respect of disposals
-
(1,342)
(1,342)
At 30 April 2020
57,637
309,803
367,440
Carrying amount
At 30 April 2020
26,234
157,711
183,945
At 31 January 2020
28,422
140,030
168,452

Leasehold land and buildings with a carrying amount of £26,234 (2020 - £28,422) 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 during the period in February 2020.

11
Financial instruments
2020
2020
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
6,985,215
6,573,358
Carrying amount of financial liabilities
Measured at amortised cost
649,544
493,101
12
Debtors
2020
2020
Amounts falling due within one year:
£
£
Trade debtors
563,397
928,244
Corporation tax recoverable
202,619
70,489
Amounts owed by group undertakings
6,335,068
5,558,049
Other debtors
86,750
87,065
Prepayments and accrued income
340,511
269,425
7,528,345
6,913,272
MADGEX LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 APRIL 2020
- 20 -
13
Creditors: amounts falling due within one year
2020
2020
Notes
£
£
Trade creditors
356,717
150,220
Taxation and social security
210,588
296,559
Deferred income
16
1,612,137
2,018,238
Other creditors
5,371
19,194
Accruals and deferred income
287,456
250,589
2,472,269
2,734,800
14
Provisions for liabilities
2020
2020
Notes
£
£
Deferred tax liabilities
15
32,965
29,923
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
2020
Balances:
£
£
ACAs
32,965
29,923
2020
Movements in the period:
£
Liability at 1 February 2020
29,923
Charge to profit or loss
3,042
Liability at 30 April 2020
32,965

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.

16
Deferred income
2020
2020
£
£
Other deferred income
1,612,137
2,018,238
MADGEX LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 APRIL 2020
- 21 -
17
Retirement benefit schemes
2020
2020
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
27,461
116,992

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 £21,258 (2020: £Nil) were payable to the fund at the year end and are included within creditors.

18
Share capital
2020
2020
£
£
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.

 

Ordinary 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,

19
Share premium account
2020
2020
£
£
At the beginning and end of the period
5,476
5,476
20
Profit and loss reserves
2020
2020
£
£
At the beginning of the period
7,493,408
7,310,642
(Loss)/profit for the period
(579,702)
442,047
Dividends declared and paid in the period
(1,200,000)
(259,281)
At the end of the period
5,713,706
7,493,408
MADGEX LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 APRIL 2020
- 22 -
21
Financial commitments, guarantees and contingent liabilities

At 30 April 2020, the group was committed to making payments amounting £147,270 (2020: £442,031) under non cancellable financial commitments. £147,270 (2020: £442,031) is due within 1 year and a further £nil (2020: £nil) is due within 2-5 years.

22
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
2020
£
£
Within one year
235,235
235,517
Between two and five years
493,701
552,080
728,936
787,597
23
Events after the reporting date

The World Health Organization declared the COVID-19 outbreak a global pandemic on 11 March 2020 and as of the date of this report, the COVID-19 crisis is still ongoing and its effects on the UK and global economy are still evolving.

 

Although, it is still not possible to accurately quantify the potential financial impact on the Company, the directors consider it appropriate to continue using the going concern basis for preparing the accounts given its strong balance sheet position and substantial cash reserves.

 

Management continues to monitor the situation closely and to put in whatever measures necessary to deflect a prolonged downturn.

24
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2020
2020
£
£
Aggregate compensation
27,466
303,099
Other information
MADGEX LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 APRIL 2020
24
Related party transactions
(Continued)
- 23 -

At the year end, the company owed £Nil (2020: £Nil) to the directors of the company.

 

 

25
Directors' transactions

Dividends totalling £Nil (2020: £Nil) were paid in the period in respect of shares held by the company's directors.

 

At a group level, dividends totalling £Nil (2020: £240,000) were paid in the year in respect of shares held by the company's group directors.

26
Ultimate controlling party

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 (absorbed by)/generated from operations
2020
2020
£
£
(Loss)/profit for the period after tax
(579,702)
442,047
Adjustments for:
Taxation credited
(117,306)
(55,068)
Investment income
(2,554)
(23,853)
(Gain)/loss on disposal of tangible fixed assets
(483)
1,080
Depreciation and impairment of tangible fixed assets
17,410
69,395
Movements in working capital:
(Increase)/decrease in debtors
(482,943)
185,745
Increase/(decrease) in creditors
143,570
(46,464)
Decrease in deferred income
(406,101)
(343,350)
Cash (absorbed by)/generated from operations
(1,428,109)
229,532
2020-04-302020-02-01falseCCH SoftwareCCH Accounts Production 2020.200G JonesD MeadowsM BedserM BedserJ KritzmacherR Johnson040951072020-02-012020-04-3004095107bus:Director72020-02-012020-04-3004095107bus:Director12020-02-012020-04-3004095107bus:Director22020-02-012020-04-3004095107bus:Director42020-02-012020-04-3004095107bus:Director52020-02-012020-04-3004095107bus:Director62020-02-012020-04-3004095107bus:Director32020-02-012020-04-30040951072020-04-30040951072019-02-012020-01-3104095107core:RetainedEarningsAccumulatedLosses2020-01-3104095107core:RetainedEarningsAccumulatedLosses2019-01-3104095107core:RetainedEarningsAccumulatedLosses2020-04-3004095107core:RetainedEarningsAccumulatedLosses2020-01-3104095107core:ShareCapital2020-04-3004095107core:ShareCapital2020-01-3104095107core:SharePremium2020-04-3004095107core:SharePremium2020-01-31040951072020-01-3104095107core:ShareCapitalOrdinaryShares2020-04-3004095107core:ShareCapitalOrdinaryShares2020-01-3104095107core:RetainedEarningsAccumulatedLosses2019-02-012020-01-3104095107core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-04-3004095107core:FurnitureFittings2020-04-3004095107core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-01-3104095107core:FurnitureFittings2020-01-3104095107core:CurrentFinancialInstrumentscore:WithinOneYear2020-04-3004095107core:CurrentFinancialInstrumentscore:WithinOneYear2020-01-31040951072020-01-31040951072019-01-3104095107core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-02-012020-04-3004095107core:FurnitureFittings2020-02-012020-04-3004095107core:UKTax2020-02-012020-04-3004095107core:UKTax2019-02-012020-01-310409510712020-02-012020-04-300409510712019-02-012020-01-310409510722020-02-012020-04-300409510722019-02-012020-01-310409510732019-02-012020-01-310409510742020-02-012020-04-300409510742019-02-012020-01-310409510752020-02-012020-04-300409510752019-02-012020-01-310409510762020-02-012020-04-300409510772020-02-012020-04-3004095107core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-01-3104095107core:FurnitureFittings2020-01-3104095107core:CurrentFinancialInstruments2020-04-3004095107core:CurrentFinancialInstruments2020-01-3104095107core:WithinOneYear2020-04-3004095107core:WithinOneYear2020-01-3104095107core:BetweenTwoFiveYears2020-04-3004095107core:BetweenTwoFiveYears2020-01-3104095107bus:PrivateLimitedCompanyLtd2020-02-012020-04-3004095107bus:FRS1022020-02-012020-04-3004095107bus:Audited2020-02-012020-04-3004095107bus:FullAccounts2020-02-012020-04-30xbrli:purexbrli:sharesiso4217:GBP