Popkorn Media Limited - Accounts to registrar (filleted) - small 18.1

Popkorn Media Limited - Accounts to registrar (filleted) - small 18.1


IRIS Accounts Production v18.1.1.51 06313046 Board of Directors 1.1.17 31.12.17 31.12.17 false true false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure063130462016-12-31063130462017-12-31063130462017-01-012017-12-31063130462015-12-31063130462016-01-012016-12-31063130462016-12-3106313046ns15:EnglandWales2017-01-012017-12-3106313046ns14:PoundSterling2017-01-012017-12-3106313046ns10:Director12017-01-012017-12-3106313046ns10:PrivateLimitedCompanyLtd2017-01-012017-12-3106313046ns10:SmallEntities2017-01-012017-12-3106313046ns10:AuditExempt-NoAccountantsReport2017-01-012017-12-3106313046ns10:SmallCompaniesRegimeForDirectorsReport2017-01-012017-12-3106313046ns10:SmallCompaniesRegimeForAccounts2017-01-012017-12-3106313046ns10:FullAccounts2017-01-012017-12-3106313046ns10:Director32017-01-012017-12-3106313046ns10:RegisteredOffice2017-01-012017-12-3106313046ns5:CurrentFinancialInstruments2017-12-3106313046ns5:CurrentFinancialInstruments2016-12-3106313046ns5:ShareCapital2017-12-3106313046ns5:ShareCapital2016-12-3106313046ns5:SharePremium2017-12-3106313046ns5:SharePremium2016-12-3106313046ns5:RetainedEarningsAccumulatedLosses2017-12-3106313046ns5:RetainedEarningsAccumulatedLosses2016-12-3106313046ns5:LeaseholdImprovements2017-01-012017-12-3106313046ns5:PlantMachinery2017-01-012017-12-3106313046ns5:FurnitureFittings2017-01-012017-12-3106313046ns5:ComputerEquipment2017-01-012017-12-3106313046ns5:LeaseholdImprovements2016-12-3106313046ns5:PlantMachinery2016-12-3106313046ns5:FurnitureFittings2016-12-3106313046ns5:ComputerEquipment2016-12-3106313046ns5:LeaseholdImprovements2017-12-3106313046ns5:PlantMachinery2017-12-3106313046ns5:FurnitureFittings2017-12-3106313046ns5:ComputerEquipment2017-12-3106313046ns5:LeaseholdImprovements2016-12-3106313046ns5:PlantMachinery2016-12-3106313046ns5:FurnitureFittings2016-12-3106313046ns5:ComputerEquipment2016-12-3106313046ns5:CurrentFinancialInstrumentsns5:WithinOneYear2017-12-3106313046ns5:CurrentFinancialInstrumentsns5:WithinOneYear2016-12-3106313046ns5:Non-currentFinancialInstruments2017-12-3106313046ns5:Non-currentFinancialInstruments2016-12-3106313046ns5:DeferredTaxation2016-12-3106313046ns5:DeferredTaxation2017-01-012017-12-3106313046ns5:DeferredTaxation2017-12-3106313046ns10:Director22017-01-012017-12-3106313046ns10:Director222016-12-3106313046ns10:Director222015-12-3106313046ns10:Director222017-01-012017-12-3106313046ns10:Director222016-01-012016-12-3106313046ns10:Director222017-12-3106313046ns10:Director222016-12-3106313046ns10:Director112016-12-3106313046ns10:Director112015-12-3106313046ns10:Director112017-01-012017-12-3106313046ns10:Director112016-01-012016-12-3106313046ns10:Director112017-12-3106313046ns10:Director112016-12-31


REGISTERED NUMBER: 06313046 (England and Wales)















Unaudited Financial Statements for the Year Ended 31 December 2017

for

Popkorn Media Limited

Popkorn Media Limited (Registered number: 06313046)






Contents of the Financial Statements
for the Year Ended 31 December 2017




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


Popkorn Media Limited

Company Information
for the Year Ended 31 December 2017







DIRECTORS: R J Campbell-Wheeler
Ms E J Pierce





REGISTERED OFFICE: C/o Williams & Co, 8/10 South
Street
Epsom
Surrey
KT18 7PF





REGISTERED NUMBER: 06313046 (England and Wales)





ACCOUNTANTS: We`ll Mind Your Own Business LTD
39 Long Acre
London
WC2E 9LG

Popkorn Media Limited (Registered number: 06313046)

Balance Sheet
31 December 2017

31.12.17 31.12.16
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 4 57,391 40,652

CURRENT ASSETS
Stocks 5 298 -
Debtors 6 230,918 251,128
Cash at bank and in hand 107,648 74,504
338,864 325,632
CREDITORS
Amounts falling due within one year 7 360,751 362,172
NET CURRENT LIABILITIES (21,887 ) (36,540 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

35,504

4,112

PROVISIONS FOR LIABILITIES 8 9,893 6,667
NET ASSETS/(LIABILITIES) 25,611 (2,555 )

CAPITAL AND RESERVES
Called up share capital 132 132
Share premium 334,967 334,967
Retained earnings (309,488 ) (337,654 )
25,611 (2,555 )

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 December 2017.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 December 2017 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and
387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the
company as at the end of each financial year and of its profit or loss for each financial year in
accordance with the requirements of Sections 394 and 395 and which otherwise comply with
the requirements of the Companies Act 2006 relating to financial statements, so far as
applicable to the company.

Popkorn Media Limited (Registered number: 06313046)

Balance Sheet - continued
31 December 2017


The financial statements have been prepared and delivered in accordance with the provisions of Part 15 of the Companies Act 2006 relating to small companies.

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors on 29 May 2018 and were
signed on its behalf by:





R J Campbell-Wheeler - Director


Popkorn Media Limited (Registered number: 06313046)

Notes to the Financial Statements
for the Year Ended 31 December 2017

1. STATUTORY INFORMATION

Popkorn Media Limited is a private company, limited by shares , registered in England and
Wales. The company's registered number and registered office address can be found on the
Company Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with the provisions of Section 1A "Small Entities" of Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding
discounts, rebates, value added tax and other sales taxes.

Where projects span a longer period, turnover is determined by the stage of completion of
the project.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Improvements to property - 33% on cost
Plant and machinery - 25% on cost
Fixtures and fittings - 25% on cost
Computer equipment - 25% on cost

Stocks
Work in progress is valued at the lower of cost and net realizable value.

Cost includes all direct expenditure and an appropriate proportion of fixed and variable
overheads.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income
Statement, except to the extent that it relates to items recognised in other comprehensive
income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that
have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not
reversed at the balance sheet date.

Popkorn Media Limited (Registered number: 06313046)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2017

2. ACCOUNTING POLICIES - continued

Future developments
The directors have confirmed their intention to wind the company down within 12 months of
the signing of these financial statements.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 11 (2016 - 17 ) .

4. TANGIBLE FIXED ASSETS
Improvements Fixtures
to Plant and and Computer
property machinery fittings equipment Totals
£    £    £    £    £   
COST
At 1 January 2017 19,051 114,159 6,682 28,029 167,921
Additions - 33,944 361 1,352 35,657
At 31 December 2017 19,051 148,103 7,043 29,381 203,578
DEPRECIATION
At 1 January 2017 4,507 102,736 4,067 15,959 127,269
Charge for year 6,350 6,738 875 4,955 18,918
At 31 December 2017 10,857 109,474 4,942 20,914 146,187
NET BOOK VALUE
At 31 December 2017 8,194 38,629 2,101 8,467 57,391
At 31 December 2016 14,544 11,423 2,615 12,070 40,652

5. STOCKS
31.12.17 31.12.16
£    £   
Work-in-progress 298 -

6. DEBTORS
31.12.17 31.12.16
£    £   
Amounts falling due within one year:
Trade debtors 30,673 -
Other debtors 31,862 3,098
Directors' loan accounts - 11,889
Accrued income 157,781 194,987
Prepayments 10,602 12,391
230,918 222,365

Popkorn Media Limited (Registered number: 06313046)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2017

6. DEBTORS - continued
31.12.17 31.12.16
£    £   
Amounts falling due after more than one year:
Other debtors - 28,763

Aggregate amounts 230,918 251,128

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.12.17 31.12.16
£    £   
Trade creditors 128,496 114,497
Tax 20 -
Social security and other taxes 13,414 14,395
VAT 5,436 34,135
Other creditors 26,227 27,208
Accruals and deferred income - 56,267
Accrued expenses 187,158 115,670
360,751 362,172

8. PROVISIONS FOR LIABILITIES
31.12.17 31.12.16
£    £   
Deferred tax 9,893 6,667

Deferred
tax
£   
Balance at 1 January 2017 6,667
Provided during year 3,226
Balance at 31 December 2017 9,893

9. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

The following advances and credits to directors subsisted during the years ended
31 December 2017 and 31 December 2016:

31.12.17 31.12.16
£    £   
C Moxon
Balance outstanding at start of year 4,397 4,397
Amounts repaid - -
Amounts written off (4,397 ) -
Amounts waived - -
Balance outstanding at end of year - 4,397

Popkorn Media Limited (Registered number: 06313046)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2017

9. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES - continued

R J Campbell-Wheeler
Balance outstanding at start of year 7,492 7,492
Amounts repaid - -
Amounts written off (7,492 ) -
Amounts waived - -
Balance outstanding at end of year - 7,492