Origin Media Group Ltd - Period Ending 2021-12-31

Origin Media Group Ltd - Period Ending 2021-12-31


Origin Media Group Ltd 11118267 false 2021-01-01 2021-12-31 2021-12-31 The principal activity of the company is Ecommerce purchases and sales Digita Accounts Production Advanced 6.29.9459.0 true 11118267 2021-01-01 2021-12-31 11118267 2021-12-31 11118267 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2021-12-31 11118267 core:CurrentFinancialInstruments 2021-12-31 11118267 core:CurrentFinancialInstruments core:WithinOneYear 2021-12-31 11118267 core:FurnitureFittingsToolsEquipment 2021-12-31 11118267 core:OtherPropertyPlantEquipment 2021-12-31 11118267 core:AllAssociates 2021-12-31 11118267 bus:SmallEntities 2021-01-01 2021-12-31 11118267 bus:AuditExemptWithAccountantsReport 2021-01-01 2021-12-31 11118267 bus:FullAccounts 2021-01-01 2021-12-31 11118267 bus:SmallCompaniesRegimeForAccounts 2021-01-01 2021-12-31 11118267 bus:RegisteredOffice 2021-01-01 2021-12-31 11118267 bus:Director1 2021-01-01 2021-12-31 11118267 bus:Director3 2021-01-01 2021-12-31 11118267 bus:Director4 2021-01-01 2021-12-31 11118267 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2021-01-01 2021-12-31 11118267 bus:PrivateLimitedCompanyLtd 2021-01-01 2021-12-31 11118267 core:FurnitureFittingsToolsEquipment 2021-01-01 2021-12-31 11118267 core:OtherPropertyPlantEquipment 2021-01-01 2021-12-31 11118267 core:PlantMachinery 2021-01-01 2021-12-31 11118267 core:AllAssociates 2021-01-01 2021-12-31 11118267 countries:EnglandWales 2021-01-01 2021-12-31 11118267 2020-12-31 11118267 core:FurnitureFittingsToolsEquipment 2020-12-31 11118267 core:OtherPropertyPlantEquipment 2020-12-31 11118267 core:AllAssociates 2020-12-31 11118267 2020-01-01 2020-12-31 11118267 2020-12-31 11118267 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2020-12-31 11118267 core:CurrentFinancialInstruments 2020-12-31 11118267 core:CurrentFinancialInstruments core:WithinOneYear 2020-12-31 11118267 core:FurnitureFittingsToolsEquipment 2020-12-31 11118267 core:OtherPropertyPlantEquipment 2020-12-31 11118267 core:AllAssociates 2020-12-31 11118267 core:AllAssociates 2020-01-01 2020-12-31 11118267 2019-12-31 11118267 core:AllAssociates 2019-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 11118267

Origin Media Group Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2021

 

Origin Media Group Ltd

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 9

 

Origin Media Group Ltd

Company Information

Directors

Mr S Marson

Mr N Fanelli

Mr G Sherwood

Registered office

G11 Repton House
Bretby Business Park
Burton on Trent
Staffordshire
DE15 0YZ

Accountants

Buckler Spencer Limited
Old Police Station
Church Street
Swadlincote
Derbyshire
DE11 8LN

 

Origin Media Group Ltd

(Registration number: 11118267)
Balance Sheet as at 31 December 2021

Note

2021
£

2020
£

Fixed assets

 

Tangible assets

4

831

220

Current assets

 

Stocks

5

89,549

65,266

Debtors

6

61,622

35,459

Cash at bank and in hand

 

26,543

58,429

 

177,714

159,154

Creditors: Amounts falling due within one year

7

(178,438)

(159,085)

Net current (liabilities)/assets

 

(724)

69

Net assets

 

107

289

Capital and reserves

 

Called up share capital

8

100

100

Profit and loss account

7

189

Shareholders' funds

 

107

289

For the financial year ending 31 December 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 14 February 2022 and signed on its behalf by:
 

.........................................
Mr S Marson
Director

 

Origin Media Group Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
G11 Repton House
Bretby Business Park
Burton on Trent
Staffordshire
DE15 0YZ

These financial statements were authorised for issue by the Board on 14 February 2022.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

 

Origin Media Group Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant & Machinery

15% on cost

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

 

Origin Media Group Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 0 (2020 - 0).

 

Origin Media Group Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

4

Tangible assets

Furniture, fittings and equipment
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 January 2021

329

-

329

Additions

508

458

966

At 31 December 2021

837

458

1,295

Depreciation

At 1 January 2021

109

-

109

Charge for the year

240

115

355

At 31 December 2021

349

115

464

Carrying amount

At 31 December 2021

488

343

831

At 31 December 2020

220

-

220

5

Stocks

2021
£

2020
£

Other inventories

89,549

65,266

 

Origin Media Group Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

6

Debtors

Note

2021
£

2020
£

Trade debtors

 

33,668

33,959

Amounts owed by group undertakings and undertakings in which the company has a participating interest

11

27,754

1,500

Other debtors

 

200

-

 

61,622

35,459

 

Origin Media Group Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

7

Creditors

Creditors: amounts falling due within one year

Note

2021
£

2020
£

Due within one year

 

Loans and borrowings

9

45,038

50,000

Taxation and social security

 

133,400

76,175

Other creditors

 

-

300

Owed by/(from) group undertakings 2

 

-

32,610

 

178,438

159,085

8

Share capital

Allotted, called up and fully paid shares

 

2021

2020

 

No.

£

No.

£

Ordinary of £1 each

2

2

2

2

         

9

Loans and borrowings

2021
£

2020
£

Current loans and borrowings

Bank borrowings

45,038

50,000

10

Dividends

   

2021

 

2020

   

£

 

£

         

Any dividends declared in the period are disclosed in the Statement of Income and Retained Earnings.

 

Origin Media Group Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

11

Related party transactions

Summary of transactions with all associates

Transactions with related party relate to management charges for the provision of work done for the company by an associate. The charge for this work is set at market rates.
 

Loans to related parties

2021

Associates
£

Total
£

Advanced

2,754

2,754

At end of period

2,754

2,754

Loans from related parties

2021

Associates
£

Total
£

At start of period

32,610

32,610

Repaid

(32,610)

(32,610)

At end of period

-

-

2020

Associates
£

Total
£

At start of period

28,452

28,452

Advanced

29,111

29,111

Repaid

(24,953)

(24,953)

At end of period

32,610

32,610