AXIS_VFX_LIMITED - Accounts


Company Registration No. SC466154 (Scotland)
AXIS VFX LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2020
PAGES FOR FILING WITH REGISTRAR
AXIS VFX LIMITED
COMPANY INFORMATION
Directors
Mr R Scott - Chairman
Mr D Dorian
Ms N Davies - Managing Director
(Appointed 13 July 2020)
Secretary
Mr R Scott - Chairman
Company number
SC466154
Registered office
Suite 7.1 (Floor 7)
Skypark 1
8 Elliot Place
Glasgow
United Kingdom
G3 8EP
Accountants
Johnston Carmichael LLP
227 West George Street
Glasgow
G2 2ND
AXIS VFX LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
AXIS VFX LIMITED
BALANCE SHEET
AS AT
30 NOVEMBER 2020
30 November 2020
2020
2019
Notes
£
£
£
£
Fixed assets
Intangible assets
3
31,787
-
0
Tangible assets
4
347,256
527,470
379,043
527,470
Current assets
Debtors
5
369,564
596,599
Cash at bank and in hand
136,601
368,647
506,165
965,246
Creditors: amounts falling due within one year
6
(589,613)
(482,193)
Net current (liabilities)/assets
(83,448)
483,053
Total assets less current liabilities
295,595
1,010,523
Creditors: amounts falling due after more than one year
7
-
0
(23,962)
Provisions for liabilities
8
(16,665)
(37,957)
Net assets
278,930
948,604
Capital and reserves
Called up share capital
9
100
100
Profit and loss reserves
278,830
948,504
Total equity
278,930
948,604

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The directors consider the company is entitled to exemption from audit under section 477 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

- 1 -
AXIS VFX LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 NOVEMBER 2020
30 November 2020
The financial statements were approved by the board of directors and authorised for issue on 31 May 2022 and are signed on its behalf by:
Mr D Dorian
Director
Company Registration No. SC466154
- 2 -
AXIS VFX LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2020
1
Accounting policies
Company information

Axis VFX Limited is a private company limited by shares incorporated in Scotland. The registered office is Suite 7.1 (Floor 7), Skypark 1, 8 Elliot Place, Glasgow, United Kingdom, G3 8EP.

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. The principal accounting policies adopted are set out below.

1.2
Going concern

Axis VFX Limited is part of the Axis Productions Limited Group.

The Group is financed by cash reserves and hire purchase arrangements, with a substantial overdraft facility held in reserve. After making enquiries and reviewing forecasts and budgets, within the context of general economic conditions and Covid-19 in particular, the Directors have a reasonable expectation that the Group has adequate financial resources to allow the Group and Company to continue in operational existence for the foreseeable future. There was a significant reduction in revenue in the Group undertaking Axis VFX Limited during the majority of 2020, and to a lesser extent in 2021 due to it being largely dependent on the live-action part of the entertainment industry. This area of business now appears to be recovering. The Group parent had a strong 2020 in spite of Covid -19, but has found 2021 more challenging due to rising costs for talent and external services. The Group is adapting to these rates and costs in 2022 and therefore the Group Directors consider the future to be bright and adoption of the going concern basis as appropriate for the preparation of the Annual Report and Financial Statements.

1.3
Turnover

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.

1.4
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.

Amortisation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following basis:

Software
5 years
- 3 -
AXIS VFX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2020
1
Accounting policies
(Continued)
1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Leasehold improvements
5 years
Plant and equipment
5 years
Fixtures and fittings
5 years

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.

1.6
Impairment of fixed assets
- 4 -

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.

1.7
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.

AXIS VFX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2020
1
Accounting policies
(Continued)
1.8
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.

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, 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.

1.9
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.

1.10
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.

- 5 -
AXIS VFX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2020
1
Accounting policies
(Continued)
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.

1.11
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.

1.12
Retirement benefits

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

1.13
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

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 leased 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 the profit and loss account.

- 6 -
AXIS VFX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2020
2
Employees

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

2020
2019
Number
Number
Total
18
20
3
Intangible fixed assets
Software
£
Cost
At 1 December 2019
-
0
Transfers
58,900
At 30 November 2020
58,900
Amortisation and impairment
At 1 December 2019
-
0
Transfers
27,113
At 30 November 2020
27,113
Carrying amount
At 30 November 2020
31,787
At 30 November 2019
-
0
- 7 -
AXIS VFX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2020
4
Tangible fixed assets
Leasehold improvements
Plant and machinery etc
Total
£
£
£
Cost
At 1 December 2019
-
0
873,865
873,865
Additions
-
0
18,584
18,584
Transfers
120,505
(179,405)
(58,900)
At 30 November 2020
120,505
713,044
833,549
Depreciation and impairment
At 1 December 2019
-
0
346,395
346,395
Depreciation charged in the year
-
0
167,011
167,011
Transfers
70,015
(97,128)
(27,113)
At 30 November 2020
70,015
416,278
486,293
Carrying amount
At 30 November 2020
50,490
296,766
347,256
At 30 November 2019
-
0
527,470
527,470
5
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
205,104
166,194
Corporation tax recoverable
50,107
-
0
Other debtors
35,882
370,749
Prepayments and accrued income
78,471
59,656
369,564
596,599
6
Creditors: amounts falling due within one year
2020
2019
£
£
Trade creditors
162,411
31,055
Corporation tax
-
0
85,053
Other taxation and social security
103,254
112,290
Other creditors
323,948
253,795
589,613
482,193

Finance lease obligations of £19,544 (2019 - £110,547) included within other creditors are secured over the asset to which they relate.

- 8 -
AXIS VFX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2020
7
Creditors: amounts falling due after more than one year
2020
2019
£
£
Other creditors
-
0
23,962

Finance lease obligations of £nil (2019 - £23,962) included within other creditors are secured over the asset to which they relate.

8
Provisions for liabilities
2020
2019
£
£
Deferred tax liabilities
16,665
37,957
9
Called up share capital
2020
2019
2020
2019
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
100
100
100
100
10
Events after the reporting date

On 25 May 2021 the company entered in to a loan agreement with Barclay's bank, the facility is secured by a floating charge over the assets of the company.

11
Related party transactions

The company has taken advantage of the exemption with FRS 102 Section 1A not to disclose transactions that have been entered into under normal market conditions.

12
Parent company

The company is controlled by its parent company Axis Productions Limited.

 

The company's accounts are included within the consolidated accounts of Axis Production Limited. Axis Productions Limited is the parent undertaking of the only group within which the company belongs. Copies of the consolidated accounts of Axis Productions Limited are available from the registered office at Suite 7.1 (Floor 7) Skypark 1, 8 Elliot Place, Glasgow, G3 8EP.

- 9 -
2020-11-302019-12-01false31 May 2022CCH SoftwareCCH Accounts Production 2022.100No description of principal activityMr D DorianMr D DorianMr G HewlettMs N Davies - Managing DirectorMs N Davies - Managing DirectorMr R Scott - ChairmanSC4661542019-12-012020-11-30SC466154bus:CompanySecretaryDirector12019-12-012020-11-30SC466154bus:Director12019-12-012020-11-30SC466154bus:Director42019-12-012020-11-30SC466154bus:CompanySecretary12019-12-012020-11-30SC466154bus:Director22019-12-012020-11-30SC466154bus:Director32019-12-012020-11-30SC466154bus:Director52019-12-012020-11-30SC466154bus:RegisteredOffice2019-12-012020-11-30SC4661542020-11-30SC4661542019-11-30SC466154core:IntangibleAssetsOtherThanGoodwill2020-11-30SC466154core:IntangibleAssetsOtherThanGoodwill2019-11-30SC466154core:LandBuildings2020-11-30SC466154core:OtherPropertyPlantEquipment2020-11-30SC466154core:LandBuildings2019-11-30SC466154core:OtherPropertyPlantEquipment2019-11-30SC466154core:CurrentFinancialInstrumentscore:WithinOneYear2020-11-30SC466154core:CurrentFinancialInstrumentscore:WithinOneYear2019-11-30SC466154core:Non-currentFinancialInstrumentscore:AfterOneYear2020-11-30SC466154core:Non-currentFinancialInstrumentscore:AfterOneYear2019-11-30SC466154core:CurrentFinancialInstruments2020-11-30SC466154core:CurrentFinancialInstruments2019-11-30SC466154core:ShareCapital2020-11-30SC466154core:ShareCapital2019-11-30SC466154core:RetainedEarningsAccumulatedLosses2020-11-30SC466154core:RetainedEarningsAccumulatedLosses2019-11-30SC466154core:IntangibleAssetsOtherThanGoodwill2019-12-012020-11-30SC466154core:ComputerSoftware2019-12-012020-11-30SC466154core:LandBuildingscore:LongLeaseholdAssets2019-12-012020-11-30SC466154core:PlantMachinery2019-12-012020-11-30SC466154core:FurnitureFittings2019-12-012020-11-30SC4661542018-12-012019-11-30SC466154core:IntangibleAssetsOtherThanGoodwill2019-11-30SC466154core:LandBuildings2019-11-30SC466154core:OtherPropertyPlantEquipment2019-11-30SC4661542019-11-30SC466154core:LandBuildings2019-12-012020-11-30SC466154core:OtherPropertyPlantEquipment2019-12-012020-11-30SC466154core:Non-currentFinancialInstruments2020-11-30SC466154core:Non-currentFinancialInstruments2019-11-30SC466154bus:PrivateLimitedCompanyLtd2019-12-012020-11-30SC466154bus:SmallCompaniesRegimeForAccounts2019-12-012020-11-30SC466154bus:FRS1022019-12-012020-11-30SC466154bus:AuditExemptWithAccountantsReport2019-12-012020-11-30SC466154bus:FullAccounts2019-12-012020-11-30xbrli:purexbrli:sharesiso4217:GBP