Ludorum_Enterprises_Limit - Accounts


Company Registration No. 05819219 (England and Wales)
Ludorum Enterprises Limited
Annual report and financial statements
for the year ended 31 March 2020
Ludorum Enterprises Limited
Company information
Directors
Malcolm Paget
(Appointed 22 July 2019)
Andrew Wexler
Stephen Earnest
Company number
05819219
Registered office
117 Whitchurch Gardens
Edgware
HA8 6PG
Independent auditor
Saffery Champness LLP
71 Queen Victoria Street
London
EC4V 4BE
Ludorum Enterprises Limited
Contents
Page
Directors' report
1 - 2
Independent auditor's report
3 - 5
Statement of comprehensive income
6
Statement of financial position
7
Notes to the financial statements
8 - 13
Ludorum Enterprises Limited
Directors' report
For the year ended 31 March 2020
Page 1

The directors present their annual report and financial statements for the year ended 31 March 2020.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Malcolm Paget
(Appointed 22 July 2019)
Andrew Wexler
Stephen Earnest
COVID-19

Substantive information came to light in early 2020 regarding the virus now identified as COVID-19. At 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 given the impact of COVID-19 due to ongoing support from Herschend Family Entertainment. Thus, the directors consider that the going concern basis of accounting in preparing the financial statements remains appropriate.

Auditor

Saffery Champness LLP were appointed as 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.

Ludorum Enterprises Limited
Directors' report (continued)
For the year ended 31 March 2020
Page 2
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.

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.

On behalf of the board
Malcolm Paget
Director
31 March 2021
Ludorum Enterprises Limited
Independent auditor's report
To the member of Ludorum Enterprises Limited
Page 3
Opinion

We have audited the financial statements of Ludorum Enterprises Limited (the 'company') for the year ended 31 March 2020 which comprise the statement of comprehensive income, the statement of financial position 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 Financial Reporting Standard 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 March 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.

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.

Ludorum Enterprises Limited
Independent auditor's report (continued)
To the member of Ludorum Enterprises Limited
Page 4

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 this gives rise to 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 the audit:

  • the information given in the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the directors' report has been prepared in accordance with applicable legal requirements.

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 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 remuneration specified by law are not made; or

  •     we have not received all the information and explanations we require for our audit; or

  •     the directors were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemption in preparing the directors' report and take advantage of the small companies exemption from the requirement to prepare a strategic report.

Ludorum Enterprises Limited
Independent auditor's report (continued)
To the member of Ludorum Enterprises Limited
Page 5
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: https://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 member 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 member 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 member for our audit work, for this report, or for the opinions we have formed.

Nigel Walde (Senior Statutory Auditor)
For and on behalf of Saffery Champness LLP
6 April 2021
Chartered Accountants
Statutory Auditors
71 Queen Victoria Street
London
EC4V 4BE
Ludorum Enterprises Limited
Statement of comprehensive income
For the year ended 31 March 2020
Page 6
Year
Year
ended
ended
31 March
31 March
2020
2019
£
£
Turnover
3,834,179
1,907,111
Cost of sales
(3,648,105)
(948,500)
Gross profit
186,074
958,611
Administrative expenses
(179,593)
(400,423)
Other operating income
-
1,093,501
Operating profit
6,481
1,651,689
Interest payable and similar expenses
(1,603)
-
Profit before taxation
4,878
1,651,689
Tax on profit
(1,100)
(11,070)
Profit for the financial year
3,778
1,640,619
Ludorum Enterprises Limited
Statement of financial position
As at 31 March 2020
Page 7
2020
2019
Notes
£
£
£
£
Fixed assets
Intangible assets
5
438,578
903,939
Current assets
Debtors
6
3,902,477
210,794
Cash at bank and in hand
182,320
217,840
4,084,797
428,634
Creditors: amounts falling due within one year
7
(3,376,370)
(189,316)
Net current assets
708,427
239,318
Total assets less current liabilities
1,147,005
1,143,257
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
1,146,905
1,143,157
Total equity
1,147,005
1,143,257

These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 31 March 2021 and are signed on its behalf by:
Malcolm Paget
Director
Company Registration No. 05819219
Ludorum Enterprises Limited
Notes to the financial statements
For the year ended 31 March 2020
Page 8
1
Accounting policies
Company information

Ludorum Enterprises Limited is a private company limited by shares incorporated in England and Wales. The registered office is 117 Whitchurch Gardens, Edgware, HA8 6PG.

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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The 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, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable 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.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

Ludorum Enterprises Limited
Notes to the financial statements (continued)
For the year ended 31 March 2020
1
Accounting policies (continued)
Page 9
1.3
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation 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:

Direct programme costs
Seven years - straight line basis
1.4
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.5
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.

Ludorum Enterprises Limited
Notes to the financial statements (continued)
For the year ended 31 March 2020
1
Accounting policies (continued)
Page 10
1.6
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 statement of financial position 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, 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.

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.

Basic financial liabilities

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.

1.7
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.

1.8
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Ludorum Enterprises Limited
Notes to the financial statements (continued)
For the year ended 31 March 2020
1
Accounting policies (continued)
Page 11
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement 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.

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. Where items recognised in other comprehensive income or equity are chargeable to or deductible for tax purposes, the resulting current or deferred tax expense or income is presented in the same component of comprehensive income or equity as the transaction or other event that resulted in the tax expense or income. 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.

1.9
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.

1.10
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

2
Change in accounting policy

As of 1 April 2019 the company transitioned to preparing accounts under FRS 102. No changes in accounting policy relevant to the current or prior period accounts were required and no restatements have been made.

Ludorum Enterprises Limited
Notes to the financial statements (continued)
For the year ended 31 March 2020
Page 12
3
Exceptional item
2020
2019
£
£
Write off of loan from former parent company - Ludorum PLC
-
(1,093,501)
4
Employees

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

2020
2019
Number
Number
Total
1
6
5
Intangible fixed assets
Direct programme costs
£
Cost
At 1 April 2019 and 31 March 2020
7,887,030
Amortisation and impairment
At 1 April 2019
6,983,091
Amortisation charged for the year
465,361
At 31 March 2020
7,448,452
Carrying amount
At 31 March 2020
438,578
At 31 March 2019
903,939

Included within the above balance are finance costs capitalised in line with section 18 of FRS 102. These total costs of £362,959 and accumulated amortisation of £48,972.

Ludorum Enterprises Limited
Notes to the financial statements (continued)
For the year ended 31 March 2020
Page 13
6
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
31,183
47,187
Amounts owed by group undertakings
3,135,044
28,436
Other debtors
736,250
135,171
3,902,477
210,794
7
Creditors: amounts falling due within one year
2020
2019
£
£
Trade creditors
14,481
25,872
Amounts owed to group undertakings
3,262,501
8,582
Corporation tax
1,100
-
Other taxation and social security
1,085
18,902
Other creditors
97,203
135,960
3,376,370
189,316
8
Related party transactions

The company paid fees of £36,000 (2019: £11,100) to Malcolm Paget Limited for accountancy services during the year. This is a related party by virtue of it being the personal service company of one of the directors. All transactions took place at arm's length.

 

The company has taken advantage of the exemption in section 1AC.35 of FRS 102 from disclosing transactions entered into between two or more members of a group, where any subsidiary undertaking which is a party to the transaction is wholly owned by a member of that group.

9
Parent company

The Company's immediate parent undertaking is Ludorum Enterprises Inc., a company incorporated in the United States of America.

The Company's ultimate parent undertaking and controlling party is Herschend Family Entertainment Inc., a company incorporated in the United States of America.

2020-03-312019-04-01falseCCH SoftwareCCH Accounts Production 2020.310No description of principal activityMalcolm PagetAndrew WexlerStephen Earnest058192192019-04-012020-03-3105819219bus:Director12019-04-012020-03-3105819219bus:Director22019-04-012020-03-3105819219bus:Director32019-04-012020-03-3105819219bus:RegisteredOffice2019-04-012020-03-31058192192020-03-31058192192018-04-012019-03-3105819219core:PatentsTrademarksLicencesConcessionsSimilar2020-03-3105819219core:PatentsTrademarksLicencesConcessionsSimilar2019-03-31058192192019-03-3105819219core:CurrentFinancialInstrumentscore:WithinOneYear2020-03-3105819219core:CurrentFinancialInstrumentscore:WithinOneYear2019-03-3105819219core:CurrentFinancialInstruments2020-03-3105819219core:CurrentFinancialInstruments2019-03-3105819219core:ShareCapital2020-03-3105819219core:ShareCapital2019-03-3105819219core:RetainedEarningsAccumulatedLosses2020-03-3105819219core:RetainedEarningsAccumulatedLosses2019-03-3105819219core:IntangibleAssetsOtherThanGoodwill2019-04-012020-03-3105819219core:PatentsTrademarksLicencesConcessionsSimilar2019-04-012020-03-3105819219core:PatentsTrademarksLicencesConcessionsSimilar2019-03-3105819219core:WithinOneYear2020-03-3105819219core:WithinOneYear2019-03-3105819219bus:PrivateLimitedCompanyLtd2019-04-012020-03-3105819219bus:FRS1022019-04-012020-03-3105819219bus:Audited2019-04-012020-03-3105819219bus:FullAccounts2019-04-012020-03-31xbrli:purexbrli:sharesiso4217:GBP