TIDMDCD
RNS Number : 0084Y
DCD Media PLC
04 September 2020
DCD Media Plc
("DCD Media" or the "Company")
Audited results for the period ended 31 March 2020
DCD Media and its subsidiaries, the independent TV distribution
and production group (the "Group"), today report results for the
fifteen-month period ended 31 March 2020.
Financial Summary
Continuing operations:
-- Revenue GBP10.93m (2018: GBP7.05m)
-- Gross profit GBP2.05m (2018: GBP1.64m)
-- Operating loss GBP0.15m (2018: GBP0.07m)
Group results:
-- Operating loss GBP0.15m (2018: GBP0.04m)
-- Adjusted EBITDA GBP0.40m* (2018: loss of GBP0.03m)
-- Adjusted profit before tax GBP0.18m (2018: loss of GBP0.04m)
-- Net cash GBP2.74m (2018: GBP2.28m)
* The basis for this figure has changed in the period following
implementation of IFRS 16 relating to lease liabilities. If we were
to show this on a like-for-like basis in 2020, we would show an
adjusted EBITDA of GBP0.10m accordingly.
Please refer to the table within the Performance section within
the Group Strategic Report for an explanation of the profit
adjustments.
Business highlights
-- The fifth series of Penn & Teller: Fool Us in Vegas was
transmitted in H1 2019. The highly successful series is a
co-production between 1/17 Productions and September Films for The
CW Network in the USA.
-- DCD Rights announced the sale of the six-part new drama The
Secrets She Keeps starring Laura Carmichael and Jessica De Gouw to
BBC One UK, Mediawan France and Digital Store for Sundance Now in
America.
-- DCD Rights announced the sale of two leading Australian drama
series, The Hunting and My Life is Murder, to UK broadcasters
Channel 5 and UKTV respectively.
-- September Films format and WE produced Bridezillas season 12
sold to ITV network as well as A&E for Africa after successful
ratings from the WE TV US premiere. It has subsequently gone into
production for season 13 which comprises 11 hours, making the DCD
Rights franchise a total of 231 hours of programming in
distribution across the world excluding the USA.
-- DCD Rights distributed dramas garnered several prestigious
awards from the Australian Writers Guild for the Andrew Knight
penned drama Jack Irish , as well as The Australian Academy of
Cinema and TV Award for Best Screenplay in Television for The
Hunting writing team. The Hunting also won Best Supporting Actor
for Australian star Richard Roxburgh.
-- DCD Rights renewed its output deal with The Open University
to distribute its prestigious factual catalogue of 160 hours of
diverse and engaging factual programming.
-- DCD Rights signed pre-sales for three market-tailored factual
series with Discovery UK, which combined with DCD investment
against international rights, triggered production for a total of
30 hours for new series Disasters Engineered, My Life is Murder and
The Lady Killers.
-- DCD Rights announced a multi-titles sale of programmes
produced by The Open University to Curiosity Stream for its
worldwide subscription on-demand service.
-- DCD Rights acquired the rights to two new series of
bestselling Australian factual series Aussie Gold seasons 5 and 6
to deliver a further 40 hours of programming over 2020 and
2021.
-- DCD Rights catalogue grew from 3,000 to over 3,500 hours of
programming continuing its policy to acquire long running factual
series alongside quality drama, high-end documentaries and music
programming.
Overview
Trading conditions for the latter part of the financial period,
as for many businesses in the sector, could best be characterised
as challenging.
Buying habits markedly shifted impacted with the dilution of the
overall market and of the advertising markets due to the growth of
the VOD channels. Latterly as the COVID spectre added an additional
threat thus an opportunistic shorter-term market was created in
which some content providers fared better than others. DCD Rights
has certainly performed well with its drama genre offerings and
this continues to be the case in the current year. Drama though
accounts for less than 25% of the library and the general
performance of DCD Rights was weaker than anticipated in the
period, particularly so in the final six months of the extended
financial year.
Reported Group revenue on continuing operations for the period
to March 2020 was GBP10.93m compared to GBP7.05m for the year to
December 2018 (during the year the team extended the year end to
March resulting in our current reporting period being for 15 months
rather than 12). However, gross profit and gross profit margin for
the period was GBP2.05m and 16.5% compared to GBP1.64m and 23.2%
for 2018, thus a poorer gross margin to turnover ratio compared to
the prior year. Again, a weaker performance in the first calendar
quarter of 2020 has not helped the margin ratio. The Group reports
an operating loss of GBP0.15m while in 2018 the business delivered
a marginal operating loss of GBP0.04m.
Several factors have contributed to turning what would have been
a strong operating profit into an operating loss in the year, and
primarily this is a result of a number of exceptional items which
were deemed irrecoverable and discontinuing. The exceptional items
that relate to 2019 and beyond have been rectified and are not
likely to recur. As a consequence of adjustments made we report an
adjusted EBITDA profit of GBP0.40m (2018: loss of GBP0.03m) and an
adjusted profit before tax of GBP0.18m (2018: loss of GBP0.04m).
The adjusted EBITDA profit is after making the necessary
adjustments to the way we account for lease liabilities following
the implementation of IFRS 16 in the period. This is explained in
more detail within the notes to the financial statements. Without
these exceptional items, the business would have reported a healthy
operating profit in the period.
The business continued its investment in programming
acquisitions in the DCD Rights catalogue during the period.
Financial commitments of over GBP3m were made in the period, in
respect of programming with gross values of GBP12m over their
lifetime. The catalogue now totals over 3,500 hours of high-quality
drama, factual and entertainment programming. This compares with
previous gross values of GBP13.4m in 2017 and GBP13.4m in 2018.
Investment spend in those years was GBP4.3m and GBP3.2m
respectively.
The DCD Rights team have, despite the obvious disruption from
COVID-19 in the last quarter, made significant progress in
developing depth in the catalogue, continuing a policy to acquire
long-running factual series alongside quality drama and high-end
documentaries.
Noteworthy achievements in the year for the Drama catalogue
include the announced sale of two leading Australian drama series
The Hunting and My Life is Murder to UK broadcasters Channel 5 and
UKTV respectively. The edgy four-part drama The Hunting was also
acquired by TV4 in Sweden, Ale kino+ in Poland, and TVNOW in
Germany.
And at the end of the period, DCD announced sales of its
recently launched drama series to a slew of international
broadcasters. High demand for psychological thriller The Secrets
She Keeps starring Laura Carmichael (Downton Abbey) and Jessica de
Gouw (Arrow) saw the six-part drama travel to Mediawan in France
and French speaking Europe, TVNZ in New Zealand, TV4 in Sweden, Hot
Telecom Israel, YLE Finland and IVI Russia.
Blackfella Films, producers of DCD-distributed drama Deep Water,
won the 2019 Sydney UNESCO City of Film award recognising them as
outstanding New South Wales based screen specialists. Crime series
Deep Water, featuring Noah Taylor and Yael Stone has been hugely
popular selling worldwide to major broadcasters. At the Asian
Academy Creative Awards, Find My Killer won in the category of
'Best Short Form Content in Australia and New Zealand'.
In October, DCD returned to MIPCOM with a fresh catalogue of
latest releases that featured programming across drama,
entertainment, factual and music. The Secrets She Keeps featured
strongly at the international show. Dry Water was a popular drama
while Find My Killer, a story inspired by real life events and
follows the investigation into the disappearance and murder of
teenager Mia Bryant, attracted strong interest.
As well as previously announced factual series, DCD Rights also
brought to market Ultimate Movers, another series of Vintage Roads,
and the third season of ToyMakerz. DCD Rights also sold Saving The
Dinosaur Fish and the second series of World's Greatest Ships with
Rob Bell. New to music releases was Bush: Live in Tampa, while we
were also thrilled to welcome a range of classic British TV dramas
from STV, including: McCallum, Ain't Misbehavin', Fast Freddie, The
Widow & Me, Forgive & Forget, High Times, Take Me, The Last
Musketeer and The Stalker's Apprentice.
DCD Rights started the New Year by launching a new catalogue
comprising programming across drama, entertainment, factual and
music including a third series of docudrama Real Detective: North
Of The Border, true crime series The Lady Killers, The Bone
Detectives featuring Tori Herridge, A World Without NASA, cookery
travelogue James Martin's Islands To Highlands, The Real Prince
Philip: A Royal Officer , a new series of Marriage Boot Camp:
Reality Stars and Off Camera with Sam Jones.
Ahead of NATPE Miami, DCD also announced presales of Disasters
Engineered to Discovery in the UK and Ireland, and to Danmarks
Radio in Denmark. Another new title, Aussie Bull Catchers, was
licenced by Viasat World for Scandinavia, Eastern Europe and
CIS.
DCD also welcomed in Spring with a catalogue of brand-new
programming featuring well-known talent: Heavenly Gardens with
Alexander Armstrong and Arit Anderson; Top Ten Treasures of Pompeii
and Top Ten Treasures: Egyptian Mummies with Bettany Hughes; How To
Make... featuring Zoe Laughlin; The Art Detectives with Dr. Bendor
Grosvenor and Emma Dabiri and multiple series of Penn & Teller:
Fool Us hosted by Alyson Hannigan. The catalogue also included
returning hits such as the fifth series of Aussie Gold Hunters and
more instalments of Marriage Boot Camp: Reality Stars and World's
Wildest Weather: Caught On Camera. A third series of Emergency
Helicopter Medics, as well as Emergency Rescue: Air, Land & Sea
added to our extensive library of blue light programming. Finally,
we explored the phenomena of strange transmissions in Phantom
Signals.
The Directors are, as in previous years, delighted that core
formats vesting in the production entities have been recommissioned
under co-production and format arrangements which provides both
continued cash flow for the Group and a growing library of 'owned'
content to complement the third-party rights held under
licence.
The fifth series of Penn & Teller: Fool Us successfully
aired on the CW Network in the US, as well as an additional
one-hour April Fool Us special, triggering a further 13-part
commission for 2020 that was first aired in June of this year. It
is again produced by 1/17 Productions and September Films. DCD
Rights concluded a new format deal for season 13 of long running
factual series Bridezillas commissioned by WEtv USA and to be
distributed internationally by DCD Rights.
Outlook and COVID-19
The post COVID-19 economy, while at first blush could have been
perceived as a boon for content providers, has actually been a very
difficult environment in which to trade. The global pandemic has
caused widespread disruption to every marketplace, including the
film and TV markets. We know from recent experience, that the TV
marketplace is feeling the impact of the virus despite many
commentators suggesting the events of lockdown and reduced mobility
would create the perfect storm for content aggregators. In reality,
all activities related to broadcasting, financing, production,
sales, marketing and distribution, and particularly advertising
revenues have come under intense pressure. The DCD Rights team are,
like many of their peers in the industry, resilient and experienced
in managing their catalogue acquisitions to ensure these meet the
appetite and expectations of our long-established network of
content buyers.
There is though, a reality check around the general economic
impact which is having a knock-on effect on the production industry
and its workforce. For many months of 2020 production staff being
mostly freelancers have been laid-off and productions operations
have shut down or suspended. We believe the COVID-19 pandemic
crisis will significantly change production business in 2020 and
beyond.
While DCD maintains effective relationships with independent
producers and has commitments on live productions, if the effects
of the pandemic worsen in the short-term this will have a serious
impact on our business moving into the next financial year. In
summary, the market conditions in 2020 continue to be challenging
and have been exacerbated by a global crisis which has touched
almost every aspect of working and social living.
David Craven, Executive Chairman and Chief Executive Officer,
commented: "I first of all want to pay tribute to and thank our
talented and committed team at DCD Rights who have battled through
the early months of the COVID-19 lockdown. While working remotely
they have been efficient and effective in seeking to deliver a
strong sales performance for the business.
"While we are disappointed with the overall performance of the
business across the period, a number of factors are worthy of note.
We have written down exceptional items, and once adding these back,
we present an adjusted profit of GBP180k. We do cite the trading
months in 2020 as being particularly challenging. Some key drama
titles were expected to deliver sales in the period to March 2020,
but those sales have been pushed into the new financial year and we
are confident these will deliver the forecasted results for
2020/21, albeit some months later than expected.
"The market is in flux presently and we expect more uncertainty
around future productions, what DCD Rights can realistically
acquire in the coming months and in particular its continued focus
on dramas will be reliant on the production world being able to
kick-start operations.
"We can say that various sales negotiations for 2020 look
promising, but obtaining commitment remains an ongoing challenge
for the sales team. We are, of course, delighted we have been able
to licence new high-quality drama and factual content which have
added depth to an already impressive catalogue.
"So, in spite of extraordinarily challenging market conditions
brought about by the global pandemic, the Directors believe the
resilience of the experienced team in DCD rights, together with a
continued investment into new programming gives us a sense of
optimism as we continue to forge ahead in the global TV
markets."
For further information please contact:
Lisa Hale Stuart Andrews / Carl Holmes /
Investor Relations/ Media Relations, Giles Rolls
DCD Media Plc finnCap
Tel: +44 (0)20 3869 0190 Email Tel: +44 (0)20 7220 0500
: ir@dcdmedia.co.uk
Executive Chairman's review
While revenue grew significantly, this is masked by an extended
period and a like-for-like comparison suggests the business would
have delivered GBP8.8m in gross sales revenue compared with
GBP7.05m in 2018, so an improvement on this basis. The net adjusted
basic profit for the period was GBP0.18m which is up from a loss
for the year in 2018 of GBP0.04m. A keen focus on driving targeted
sales is required by the DCD Rights team to again deliver a
positive EBITDA performance in FY21 given the macro-economic
headwinds we face.
Despite the obvious challenges, the core rights business remains
viable as the team continues to augment the catalogue and increase
contact and engagement with the acquiring networks. The continued
efforts to attract additional third-party funding remains a focus
for the team and this has only been made more challenging by
COVID-19.
The year was punctuated with high-profile activity. As well as
previously announced factual series, DCD also brought to market
Ultimate Movers, another series of Vintage Roads and the third
season of ToyMakerz. Away from the road and into the water, DCD
also sold Saving The Dinosaur Fish and the second series of World's
Greatest Ships with Rob Bell. New to music releases was Bush: Live
in Tampa, while we were also thrilled to welcome a range of classic
British TV dramas from STV, including: McCallum, Ain't Misbehavin',
Fast Freddie, The Widow & Me, Forgive & Forget, High Times,
Take Me, The Last Musketeer and The Stalker's Apprentice.
DCD-distributed Australian dramas The Hunting and On The Ropes
collectively received five AACTA nominations, ahead of the ceremony
in December. Both were nominated for 'Best Telefeature or Mini
Series', while episode 3 of The Hunting was nominated for 'Best
Screenplay in Television' and 'Best Direction in a Television Drama
or Comedy'. Meanwhile, Richard Roxburgh received a nomination for
'Best Guest or Supporting Actor' for his performance in The
Hunting. The Secrets She Keeps was sold to multiple broadcasters
for transmission later in 2020.
As we continue to forge ahead in these difficult circumstances,
the Board would like to thank the management team and staff at DCD
Media for their hard work and dedication and for their support in
the financial period and beyond.
D Craven
Executive Chairman and Chief Executive Officer
03 September 2020
Group strategic report
Strategic outlook
The ongoing global COVID-19 crisis has led to widespread
uncertainty and sapped both acquisition and sales confidence in our
specific market sector. The uncertainly is simply down to how long
will the current pandemic persist and what will the resulting
impact be on the economy at large after we recover, both of which
are significant unknowns. Furthermore, we have the added
uncertainty in the economy on how post-Brexit trade agreements will
look once the deadline of 31 December 2020 is passed, although this
seems likely to be extended beyond this date it remains an unknown
currently.
As an organisation, DCD Rights has adapted well, the team have
worked highly efficiently on conference calls using digital
resources and closing deals without the ability to hold in-person
meetings. But it is perhaps the wider economic fallout that
concerns us; the knock-on effect on long-term media consumption
habits, the confidence for blue-chip networks to acquire and the
underlying support from capital markets in acquiring content.
Certainly, the Group is reassessing how it operates on an
ongoing basis in the hope that the businesses can forge stronger
and more direct relationships with producers and buyers as the
confidence returns in the market. We are fortunate to have highly
skilled and committed people working with us and consequently we
believe we will grow from strength to strength.
Review of divisions for the fifteen-month period to 31 March
2020
Rights and Licensing
DCD Rights
Three new dramas delivered strong sales during the second half
of the year, as well as critical acclaim. The Secrets She Keeps
six-part drama starring Laura Carmichael (Downton Abbey) and
Jessica de Gouw (The Crown) was launched at MIPCOM in Cannes with
Laura Carmichael hosting a dinner event for key buyers. Laura also
supported the series with press interviews resulting in strong
sales to all key territories, including the BBC TV UK, Mediawan
France, and Digital Store for Sundance Now in North America.
My Life is Murder starring Lucy Lawless (Xena the Warrior
Princess) was sold to UK TV's Alibi Channel for launch in October
following the previously announced sale to Acorn TV in North
America. The Hunting premiered on SBS in Australia as the most
successful commissioned drama on the channel and DCD Rights
concluded a sale to Channel 5 in the UK as well as deals to CBC
Canada, NPO Netherlands, RTE Eire as well as IVI Russia.
In factual programming, DCD launched a new six-part series
fronted by Bettany Hughes, The Top Ten Treasures of Egypt, Pompeii
and Egyptian Mummies , and concluded sales across North America and
Australia as well as a world-wide cable sale to the National
Geographic channel. The Secret Nazi Bases series became a best
seller with sales concluded across Europe including with Proseiben
in Germany and Discovery in Spain.
In December 2019, DCD agreed a pivotal deal with 1/17, September
Films' co-production partners for US series Penn and Teller: Fool
Us . Under this arrangement, DCD Rights acquired the distribution
rights for the US seasons 3 onwards, excluding USA, Philippines,
Finland, Bangladesh, Pakistan and India, comprising 39 hours of
top-quality, light entertainment magic competition. DCD Rights
already distributes seasons 1 and 2 having acquired the rights to
the first series of the US franchise making a total of 73 hours.
Seasons 5 and 6 were acquired by ABC Network in Australia.
The factual catalogue increased with the addition of multiple
new series including Ultimate Movers , The Day My Job Tried to Kill
Me , Vintage Roads , Art Detectives, car series Toymakerz , and
Aussie Bull Catchers . All were carefully selected for their
viability with key international channels and specialist cable
networks.
With the digital markets in mind, DCD struck a deal with STV to
distribute classic library titles Taggart , McCallum and Rebus , as
well as several mini-series. DCD Rights subsequently announced
substantial sales to Britbox North America, as well as deals in
Australia, along with multiple agreements across all titles to
digital channels around the world.
James Martin's Islands to Highlands series delivered in January
2020 and transmitted to strong ratings, bringing the catalogue of
James Martin presented cookery shows to a total of 80 hours. The
music catalogue continued to grow with the addition of Bush: Live
in Tampa in the new 4K format, adding to the over 50 hours in the
library produced in 4K.
The general market caution at the end of the period, and the
shift in the industry towards digital distribution combined to make
the final quarter challenging in both acquisitions and sales.
However, with an additional 500 hours in the library we have
proceeded steadily and benefit from a focussed team who can compete
successfully through speed to market and access to funds.
Productions
The DCD Media production division comprised the following
brands:
September Films London, UK
UK
Rize Television London, UK
The output of September Films is overseen by DCD Media and
complimented by the Group's rights division.
September Films
September Films agreed to co-produce, with US based 1/17
Productions, a further series of the highly successful
entertainment show Penn & Teller: Fool Us. This is the sixth
season produced in the US and the seventh season overall with
filming completing before the COVID-19 pandemic took hold. It will
consist of 13 episodes and continue to be hosted by Alyson Hannigan
and again feature the world-famous magicians Penn & Teller. The
current series was aired in June 2020 on The CW network in the
US.
September Films will continue to be involved in the production
of future series of Penn & Teller: Fool Us. The company
continues to review its library of formats and titles.
Rize
During the period there was limited activity in Rize and the
directors do not foresee commercial activity in the forthcoming
year.
Performance
At a turnover level, the Group delivered GBP10.9m in revenue
over the fifteen-month period, all from continuing operations
compared with GBP7.1m for the year in 2018. There is currently
uncertainty in the market due to the COVID-19 pandemic but the team
remain hopeful of meeting management's expectations due to the
strong library and content that they have available. While the
period to March 2020 was better than trading results in 2018 from a
sales perspective, the team are working hard to improve this
further in the current year and deliver sustainable profit for the
business.
The Group made an operating loss for the year of GBP0.15m (2018:
GBP0.04m), which is stated after impairment and amortisation of
intangible assets, including goodwill and trade names.
Adjusted EBITDA and adjusted PBT are key metrics most relevant
to the Board, because they most fairly reflect the underlying
business performance by excluding the significant non-cash impacts
of goodwill, trade name and programme rights amortisation and
impairments.
The headline adjusted EBITDA in the fifteen months ended 31
March 2020 was a profit of GBP0.40m (2018: loss of GBP0.03m),
inclusive of GBP0.19m of foreign exchange gains (2018: GBP0.01m)
and depreciation of GBP0.21m (2018: GBP0.03m). The increase in
depreciation (and related reduction in administrative expenses) is
a result of the implementation of IFRS 16 and the way we are
required to account for leases from 1 January 2019, this is
detailed more within the notes to the accounts.
Adjusted continuing profit before tax for the Group was GBP0.18m
in 2020 (2018: loss of GBP0.04m).
The following table represents the reconciliation between the
operating loss per the consolidated income statement and adjusted
profit/loss before tax and adjusted Earnings Before Interest Tax
Depreciation and Amortisation (EBITDA):
Period ended Year ended
31 March 31 December
2020 2018
GBPm GBPm
Operating loss per statutory accounts
(continuing operations) (0.15) (0.07)
Add: Discontinued operations (note
9) - 0.03
Operating result per statutory accounts (0.15) (0.04)
Add: Impairment of programme rights
(note 11) 0.00 0.01
Add: Depreciation (notes 12 and 13) 0.21 0.03
EBITDA 0.06 0.00
Add: Loss/(profit) on restructuring 0.34 (0.03)
Adjusted EBITDA 0.40 (0.03)
Less: Net financial (expense)/income
(note 7) (0.01) 0.02
Less: Depreciation (notes 12 and 13) (0.21) (0.03)
Adjusted profit/(loss) before tax 0.18 (0.04)
----------------------------------------- ------------- -------------
Intangible assets
The Group's intangible asset balance, see note 11, is wholly
attributable to Goodwill in relation to DCD Rights and September
Films.
The accounting implications, in terms of the effect of reporting
impaired intangible assets under International Financial Standards,
are explained below.
Goodwill
The Directors have assessed the carrying value of goodwill
attributable to September Films and have booked no impairment in
the period to 31 March 2020 (2018: GBPNil). This is in light of the
back-end catalogue income expected to be received within the
business. In assessing the future carrying value of Goodwill in
Rize TV the Directors have been advised a write-down of GBP67k is
appropriate in the current period (2018: GBPNil) and can be seen in
the company's standalone results at note 4.
Trade names
All trade names were fully amortised before the 2018 year and as
such no charge was made in the fifteen-month period to 31 March
2020 (2018: GBPNil). Trade names are amortised over ten years on a
straight-line basis.
Restructuring costs
Restructuring costs of GBP0.34m (2018: GBP0.03m) have been
disclosed in the consolidated statement of comprehensive income.
These are in relation to one-off expenditure incurred in the period
and in 2018 they related to small charges incurred within Sequence
Post Ltd, the post-production business, that ceased trading in
November 2017.
Earnings per share
Basic loss per share in the period was 11p (year ended 31
December 2018: 1p) and was calculated on the loss after taxation of
GBP0.27m (year ended 31 December 2018: GBP0.04m) divided by the
weighted average number of shares in issue during the year being
2,541,419 (2018: 2,541,419).
Balance sheet
The Group's net cash balance has increased to GBP2.7m at 31
March 2020 from GBP2.3m at 31 December 2018. A substantial portion
of the Group's cash balances represent working capital commitment
in relation to its rights business and is not considered free cash.
The increase in the year is largely due to temporary movements in
receivables and payables in working capital.
At the period end, the Group had an available gross overdraft
facility of GBP0.30m and a net facility of GBP0.15m.
Shareholders' equity
Retained earnings as at 31 March 2020 was a deficit of GBP60.7m
(2018: GBP60.6m) and total shareholders' equity at that date was
GBP2.7m (2018: GBP2.9m).
Current trading
As mentioned in the strategic report the ongoing global COVID-19
crisis has led to widespread uncertainty and sapped both
acquisition and sales confidence in our specific market sector.
However, the team have a high-quality library of content and while
currently there is a lag in reaching signature stage and subsequent
delivery, the Group has a number of exciting deals that we are
hopeful of converting to closure before the end of the first half
of this year. This should enable the business to perform on target
with management's expectations.
Going concern
The Group's business activities, together with the factors
likely to affect its future development, performance, financial
position and borrowings are set out above. In addition, note 18 to
the consolidated financial statements sets out the Group's
objectives, policies and processes for managing its financial
instruments and risk.
The Group's day-to-day operations are funded from cash generated
from trading. During the period the Group also had access to an
overdraft facility with Coutts & Co ("Coutts") for a net
borrowing amount of GBP150k. The overdraft facility was and is
repayable on demand. The overdraft facility was due to renew in
November 2019. However, it has been extended as terms towards a new
revolving credit facility have been negotiated and agreed for a
total gross amount of GBP500k. While at the date of signing this is
not fully in place the terms and conditions of the facility are
agreed and we expect to sign in early September. This is positive
news for the Group giving even more flexible funding options and
solidifies the great relationship it has with its principal
bankers. As such the Directors are comfortable that the Group is,
and will be, adequately funded for a period in excess of 12 months
from the date of approval of these financial statements.
In considering the going concern basis of preparation of the
Group's financial statements, the Board has prepared profit and
cash flow projections which incorporate reasonably foreseeable
impacts of the ongoing challenging trading environment. These
projections reflect the management of the day-to-day cash flows of
the Group which includes assumptions on the profile of payment of
certain existing liabilities of the Group. They show that the day
to day operations will continue to be cash generative.
The Directors' forecasts and projections, which make allowance
for potential changes in its trading performance, show that with
the ongoing support of its principal shareholder and its bank; the
Group can continue to generate cash to meet its obligations as they
fall due.
The Directors have regular discussions with the Group's main
shareholders and its principal bankers and have a reasonable
expectation that the Company and the Group will have adequate
resources to continue in operational existence for the foreseeable
future. Accordingly, they continue to adopt the going concern basis
in preparing the annual report and financial statements.
Key Performance Indicators (KPIs)
15 months 12 months
to to
31 March 31 December
2020 2018
GBPm GBPm
------------------------------------------- ---------- -------------
Revenue from continuing operations 10.93 7.05
Continuing operating loss from operations (0.15) (0.07)
Adjusted EBITDA 0.40 (0.03)
Adjusted profit/(loss) before tax 0.18 (0.04)
-------------------------------------------- ---------- -------------
Principal risks and uncertainties
General commercial risks
The Group's management aims to minimise risk of over-reliance on
individual business segments, members of staff, productions or
customers by developing a broad, balanced stable of production and
distribution activities and intellectual property. Clear risk
assessment and strong financial and operational management is
essential to control and manage the Group's existing business,
retain key staff and balance current development with future growth
plans. As the Group operates in overseas markets, it is also
subject to exposures on transactions undertaken in foreign
currencies.
Production and distribution revenue
Production revenue will remain at current levels or recede given
the Group has ceased to pursue productions in development and will
focus on its two current franchises. Distribution revenue is
forecast to rise as this division is the prime focus of the Group
going forward.
Funding and liquidity
Securing funding from external parties to grow the catalogue
through acquisition is key to the rights and licencing business.
The Board is comfortable given the relationships with current
funding partners they have adequate resources to meet their
acquisition plans for the foreseeable future.
The Group's cash and cash equivalents net of overdraft at the
end of the period was GBP2.7m (2018: GBP2.3m) including certain
production related cash held to maintain the Group policy. The
Group does not currently have any outstanding debt (2018: GBP0.5m)
having successfully repaid the balance to Timeweave Ltd during the
period. Details of interest payable, funding and risk mitigation
are disclosed in notes 7, 17 and 18 to the consolidated financial
statements.
Exchange rate risk
Management review expected cash inflows and outflows in source
currency and when required, take out forward options to protect
against any short-term fluctuations.
Section 172 statement
From 1 January 2019, legislation was introduced requiring
companies to include a statement pursuant to section 172(1) of the
Companies Act 2006. The Board recognises the importance of the
Group's wider stakeholders when performing their duties under
Section 172(1) of the Companies Act and their duties to act in the
way they consider, in good faith, would be most likely to promote
the success of the company for the benefit of its members as a
whole, and in doing so have regard (among other matters) to:
-- The likely consequences of any decision in the long-term, the
Board are given access to management papers which set out the
potential outcome of decisions and regular discussion between the
Board and management on decision consequences are held, both
financial and non-financial;
-- The impact of their decisions in the value for shareholders;
-- The interests of the company's employees, the Directors
actively consider the interest of employees in all major decisions.
The Directors hold regular feedback sessions with employees and
people is a key area of discussion in every board meeting;
-- The need to foster the company's business relationships with
suppliers, customers and partner, the Directors have identified the
key stakeholders (employees, customers and suppliers of content) of
the Group and regularly review their interests, concerns and
expectations to ensure adequate communication and engagement is
ongoing;
-- The impact of the company's operations on the community and the environment.
-- The desirability of the company maintaining a reputation for
high standards of business conduct, the Group has fully adopted the
Quoted Companies Alliance Corporate Governance Code and take their
responsibility seriously. The Group will seek guidance from legal
experts when required with regards to its corporate governance and
business undertakings ; and
-- The need to act fairly as between members of the company.
D Craven
Executive Chairman and Chief Executive Officer
03 September 2020
Group report of the Directors for the period ended 31 March
2020
The Directors present their report together with the audited
financial statements for the fifteen-month period ended 31 March
2020.
Principal activities
The main activities of the Group in the period continued to be
distribution and rights exploitation. The main activity of the
Company continued to be that of a holding company, providing
support services to its subsidiaries.
Business review
A detailed review of the Group's business including key
performance indicators and likely future developments is contained
in the Executive Chairman's Review and Group Strategic Report on
pages 4 to 9, which should be read in conjunction with this
report.
Results
The Group's loss before taxation for the period ended 31 March
2020 was GBP0.16m (2018: GBP0.02m). The result for the period
post-taxation was GBP0.16m (2018: GBP0.04m) and has been carried
forward in reserves.
The Directors do not propose to recommend the payment of a
dividend (2018: GBPNil).
D irectors and their interests
At 31 March 2020 At 31 December 2018
Ordinary Deferred Ordinary Deferred
shares shares of shares shares of
of GBP1 each of GBP1 each
GBP1 each GBP1 each
----------- ----------- ----------- -----------
N Davies Williams 781 69,317 781 69,317
----------- ----------- ----------- -----------
D Craven - - - -
----------- ----------- ----------- -----------
N McMyn - - - -
----------- ----------- ----------- -----------
A Lindley* - - - -
----------- ----------- ----------- -----------
J P Rohan** - - - -
----------- ----------- ----------- -----------
-- Resigned 13 August 2020
-- Appointed 27 August 2020
Mr Lindley, prior to his resignation was a non-executive
director during the period. At the date of signing Mr McMyn and Mr
Rohan were Non-Executive Directors. Biographies of the Company's
directors can be found on page 15.
Other than as disclosed in note 21 to the consolidated financial
statements, none of the Directors had a material interest in any
other contract of any significance with the Company and its
subsidiaries during or at the end of the financial year.
Substantial shareholdings
The Company has been notified, as at 03 September 2020, of the
following material interests in the voting rights of the Company
under the provisions of the Disclosure Guidance and Transparency
Rules:
Name No. of GBP1 ordinary %
shares
Timeweave Ltd 1,818,377 71.55
Lombard Odier Investment Managers 664,328 26.14
Share capital
Details of share capital are disclosed in note 19 to the
consolidated financial statements.
Employee involvement
The Group's policy is to encourage employee involvement at all
levels as it believes this is essential for the success of the
business. There is significant competition for experienced and
skilled creative staff and administrators. The Directors are aware
of this and have looked to encourage and develop internal resources
and to put in place succession plans. In addition, the Group has
adopted an open management style to encourage communication and
give employees the opportunity to contribute to future strategy
discussions and decisions on business issues.
The Group does not discriminate against anyone on any grounds.
Criteria for selection and promotion are based on suitability of an
applicant for the job. Applications for employment by disabled
persons are always fully considered, bearing in mind the respective
aptitudes of the applicants concerned. In the event of members of
staff becoming disabled, every effort will be made to ensure that
their employment with the Group continues and that appropriate
training is arranged. It is the policy of the Group that the
training, career development and promotion of disabled persons
should, as far as possible, be at least comparable with that of
other employees.
Financial instruments
Details of the use of financial instruments by the Company are
contained in note 18 to the consolidated financial statements.
CORPORATE GOVERNANCE
Statement of compliance
The Group has adopted a framework for corporate governance which
it believes is suitable for a company of its size with reference to
the key points within the UK Corporate Governance Code issued by
the Financial Reporting Council ("the Combined Code").
DCD Media Plc's shares are quoted on AIM, a market operated by
the London Stock Exchange Plc. From the 28 September 2018 there was
a requirement for AIM listed entities to explain how they adhere to
a recognised Corporate Governance policy.
The corporate governance framework which the group operates,
including board leadership and effectiveness, board remuneration,
and internal control is based upon practices which the Board
believes are proportional to the size, risks, complexity and
operations of the business and is reflective of the group's values.
Of the two widely recognised formal codes, the Board decided to
adhere to the Quoted Companies Alliance's (QCA) Corporate
Governance Code for small and mid-size quoted companies (revised in
April 2018 to meet the new requirements of AIM Rule 26). The full
code and how the Company adheres to this can be found on the
Group's website at
www.dcdmedia.co.uk/investors/corporate-governance .
The QCA Code is constructed around ten broad principles and a
set of disclosures. The QCA has stated what it considers to be
appropriate arrangements for growing companies and asks companies
to provide an explanation about how they are meeting the principles
through the prescribed disclosures.
We have considered how we apply each principle to the extent
that the board judges these to be appropriate in the circumstances,
and below we provide an explanation of the approach taken. A full
explanation for each principle can be seen on the website
accordingly. Consideration to the ownership of the business is key
in where the board deviate from any QCA code directives. The
company is owned 97.69% by two institutional investors with the
four board members made up of two directors from Timeweave Ltd, its
majority shareholder. Timeweave Ltd owns 71.55% accordingly.
The Directors confirm that the annual report and accounts, taken
as a whole, is fair, balanced and understandable while providing
the information necessary for shareholders to assess the Group's
position and performance, business model and strategy.
Board composition and compliance
The Board recognises its collective responsibility for the
long-term success of the Group. It assesses business opportunities
and seeks to ensure that appropriate controls are in place to
assess and manage risk.
The Board of DCD Media currently comprises two executive
Directors and two non-executive Directors. During a normal year
there are a number of scheduled board meetings with other meetings
being arranged at shorter notice as necessary. The Board agenda is
set by the Chairman in consultation with the other Directors.
The Board has a formal schedule of matters reserved to it for
decision which is reviewed on an annual basis.
Under the provisions of the Company's Articles of Association,
all Directors are required to offer themselves for re-election at
least once every three years. In addition, under the Articles, any
Director appointed during the year will stand for election at the
next annual general meeting, ensuring that each Board member faces
re-election at regular intervals.
The Directors are entitled to take independent professional
advice at the expense of the Company and all have access to the
advice and services of the Company Secretary. The Company will take
all reasonable steps to ensure compliance by Directors and
applicable employees with the provisions of the AIM Rules relating
to dealings in securities.
Board evaluation
While there is no formal evaluation of the board on an annual
basis in place the director's and the committees do evaluate the
contribution of each on an ongoing basis. The board recognise the
importance of evaluating the performance of each individual member
but also recognise that for the size of company this form of
self-evaluation is sufficient currently. Going forward as the
company grows we will look to utilise external facilitators in
future board evaluations.
The Board has established an Audit, Nomination and Remuneration
Committee. All are formally constituted with written terms of
reference. The terms of reference are available on request from the
Company Secretary.
Audit Committee
During the financial period under review, the members of the
Audit Committee were Neil McMyn (Chairman) and Andrew Lindley.
Andrew Lindley resigned after the period end on 13 August 2020. He
was replaced by Jean-Paul Rohan on 27 August once approved by the
existing Board and was subsequently assigned to the remuneration
committee.
The responsibilities of the committee include the following:
-- ensuring that the financial performance of the Group is
properly monitored, controlled and reported on;
-- reviewing accounting policies, accounting treatment and
disclosures in the financial reports;
-- meeting the auditors and reviewing reports from the auditors
relating to accounts and internal control systems; and
-- overseeing the Group's relationship with external auditors,
including making recommendations to the Board as to the appointment
or re-appointment of the external auditors, reviewing their terms
of engagement, and monitoring the external auditors' independence,
objectivity and effectiveness.
During the period, the committee met to review audit planning
and findings with regard to the Annual Report. In addition, it
reviewed the appointment of auditors, and agreed unanimously to
re-elect SRLV Audit Limited.
Remuneration Committee
During the financial period under review, the members of the
Remuneration Committee were Neil McMyn (Chairman) and Andrew
Lindley. Andrew Lindley resigned after the period end on 13 August
2020. He was replaced by Jean-Paul Rohan on 27 August once approved
by the existing Board and was subsequently assigned to the
remuneration committee.
The responsibilities of the committee include the following:
-- reviewing the performance of the Executive Directors and
setting the scale and structure of their remuneration with due
regard to the interest of shareholders; and
-- overseeing the evaluation of the Executive Directors.
Shareholder engagement
The Directors of the Company are open for discussion with
shareholders at any point. Furthermore, they seek to keep
shareholders informed through detailed full year and interim
results notices, the AGM, RNS releases, an up to date and detailed
website as well as through more modern platforms such as Twitter
and LinkedIn. The Company promotes the AGM as a chance to ask
questions and discuss issues face to face with the board. Given
that only 2% of shares are in the public domain (outside of the two
major institutional investors) there has been little shareholder
engagement in the past few years at the AGM. However, in light of
the COVID-19 pandemic and the social distancing measures in place,
shareholders will not be able to attend the 2020 AGM in person and
arrangements for the AGM may also need to change at short notice.
The Company will continue to update shareholders in the usual way,
via the Regulatory News System.
Strategy and business model
We aim to deliver original, inspiring and popular television
programmes and media content for clients around the world, enabling
them to achieve high audience satisfaction and ratings. We strive
to become one of the world's leading independent TV rights
distributor.
Staff and corporate culture
We encourage a collaborative, innovative and respectful culture
across our workforce. We aim to empower our staff as much as
possible and to ensure they feel involved with the business and its
overall strategy. The business has a minimal level of staff
turnover, and while the team is only small, we believe this is
testament to the fact that the business is so connecting from top
down. We have regular one-to-one meetings with key management
personnel to ensure staff are engaged. These, along with team
meetings allow for corporate culture to be encouraged and to allow
staff to see how they affect it and how they can impact it.
Internal control
The Board has overall responsibility for ensuring that the Group
maintains a sound system of internal control to provide it with
reasonable assurance that all information used within the business
and for external publication is adequate, including financial,
operational and compliance control and risk management.
It should be recognised that any system of control can provide
only reasonable and not absolute assurance against material
misstatement or loss, as it is designed to manage rather than
eliminate those risks that may affect the Group achieving its
business objectives.
Going concern
For the reasons set out in the Executive Chairman's Review, the
Directors consider it is appropriate to continue to adopt the going
concern basis in preparing the annual report and financial
statements.
Supplier payment policy
The Company and Group's policy is to agree terms of payment with
suppliers when agreeing the overall terms of each transaction, to
ensure that suppliers are aware of the terms of payment and that
Group companies abide by the terms of the payment.
Share capital
Details of the Company's share capital and changes to the share
capital are shown in note 19 to the consolidated financial
statements.
Resolutions at the Annual General Meeting
The Company's AGM will be held on Tuesday 29 September 2020.
Accompanying this Report is the Notice of AGM which sets out the
resolutions to be considered and approved at the meeting together
with some explanatory notes. The resolutions cover such routine
matters as the renewal of authority to allot shares, to dis-apply
pre-emption rights and to purchase own shares.
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 period. Under that law the Directors
have elected to prepare the consolidated financial statements in
accordance with International Financial Reporting Standards (IFRSs)
as adopted by the European Union, and the parent company financial
statements in accordance with United Kingdom Generally Accepted
Accounting Practice (Financial Reporting Standard 102 "The
Financial Reporting Standard applicable in the United Kingdom and
Republic of Ireland' 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 Group and Company and of the profit or loss of the
Group 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;
-- state whether IFRSs as adopted by the European Union and
applicable UK accounting standards have been followed, subject to
any material departures disclosed and explained in the consolidated
and parent company financial statements respectively; and
-- 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 Group's and the
Company's transactions and disclose with reasonable accuracy at any
time the financial position of the Group and 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 Group and the Company and hence for taking reasonable
steps for the prevention and detection of fraud and other
irregularities.
The Directors are responsible for the maintenance and integrity
of the company's website. Legislation in the United Kingdom
governing the preparation and dissemination of financial statements
may differ from legislation in other jurisdictions.
Website publication
The Directors are responsible for ensuring the annual report and
the financial statements are made available on a website. Financial
statements are published on the Company's website (
www.dcdmedia.co.uk ) in accordance with legislation in the United
Kingdom governing the preparation and dissemination of financial
statements, which may vary from legislation in other jurisdictions.
The maintenance and integrity of the Company's website is the
responsibility of the Directors. The Directors' responsibility also
extends to the on-going integrity of the financial statements
contained therein.
Charitable and political donations
Group donations to charities worldwide were GBPNil (2018:
GBPNil). No donations were made to any political party in either
period.
Auditor
A resolution to re-appoint SRLV Audit Limited as the Company's
auditor will be put forward at the AGM to be held on 29 September
2020.
Disclosure of information to the auditors
In the case of each of the persons who are Directors at the time
when the annual report is approved, the following applies:
-- so far as that Director is aware, there is no relevant audit
information of which the Company's auditor is unaware; and
-- that Director has taken all the steps that they ought to have
taken as a Director in order to be aware of any relevant audit
information and to establish that the Company's auditor is aware of
that information.
This confirmation is given and should be interpreted in
accordance with the provisions of section 418 of the Companies Act
2006.
Directors' Report approved by the Board on 03 September 2020 and
signed on its behalf by:
D Craven
Executive Chairman and Chief Executive Officer
03 September 2020
Board of Directors
David Craven (Executive Chairman & CEO)
David Craven was appointed CEO of DCD Media in October 2012 and
Executive Chairman in January 2014. He is also CEO and a Director
of Timeweave Ltd, which he joined in April 2011. David brings
significant sector-specific and broad commercial experience to the
Group, having held senior roles with News Corporation, UPC Media
and Trinity Newspapers. He was also joint MD of the Tote for six
years and was closely involved in its privatisation, and has held
senior executive roles at UK Betting Plc and Wembley Plc. David was
also a co-founder of broadband and interactive TV media group, UPC
Chello, and was a co-founder of the Gaming Media Group.
Nicky Davies Williams (Executive Director)
Nicky Davies Williams was appointed CEO of DCD Rights, DCD
Media's distribution and licencing division, in December 2005 when
she sold NBD TV, a company she founded and ran successfully for
over 22 years, to the Group. An English Literature graduate from
Leeds University, she began her career in the music business,
moving into film and television distribution at Island Pictures,
where she rose to the post of Sales Director, prior to founding her
own company in 1983. She has managed DCD Rights' growth into one of
the world's leading independent distributors. Her experience
includes non-executive directorships on the Board of The Channel
Television Group from 1991-1998, and as a founding non-executive of
the Women in Film and Television in the UK. With primary
responsibility as CEO for DCD Rights, in her role as a DCD Media
Director she continues to oversee the Penn and Teller Fool US 1/17
co-production in the US for September Films as well as acting as
Executive Producer across the Bridezillas US format productions
alongside numerous factual series where DCD Rights are
co-production partners.
Neil McMyn (Non-Executive Director)
Neil McMyn is a chartered accountant and European Chief
Financial Officer of Tavistock Group, an international private
investment organisation. Previously Neil spent nine years with
Arthur Andersen Corporate Finance in Edinburgh and six years in
advisory and funds management roles at Westpac Institutional Bank
in Sydney. Neil was also appointed as Chief Financial Officer of
Ultimate Finance Group in July 2015 and director of Timeweave Ltd
in June 2017. He became a Non-Executive Director of DCD Media in
September 2012.
Jean-Paul Rohan (Non-Executive Director)
A highly experienced commercial and business development
executive, Jean-Paul Rohan has hands-on experience of building
businesses in sports, media, games, wireless, broadband and digital
TV markets on a European and global basis. Jean-Paul spent over 10
years in the games industry at a senior level for companies
including Activision, Mindscape International and BMG Interactive
International. Having worked within the UK and Europe, developing
broadband, wireless and interactive TV strategies as well as
brokering many of the deals necessary to deliver end applications,
together with operators including Sky, UPC, NTL, Telewest BT and
mobile network owners, Jean-Paul has considerable experience in
understanding the complexities of developing commercial
opportunities in this continually converging media and content
space. His extensive experience in the creation, commercialisation
and protection of IPR across a number of sectors has helped to
build some of the strongest and commercially valuable gaming and
media businesses in the market today.
Independent auditor's report to the members of DCD Media Plc
We have audited the financial statements of DCD Media Plc (the
'parent company') and its subsidiaries (the 'Group') for the period
ended 31 March 2020 which comprise the consolidated income
statement, the consolidated statement of comprehensive income, the
consolidated statement of financial position, the consolidated
statement of cash flows, the consolidated statement of changes in
equity, the notes to the consolidated financial statements, the
parent company balance sheet, the statement of changes in equity
and the notes to the parent company financial statements, including
a summary of significant accounting policies. The financial
reporting framework that has been applied in the preparation of the
Group financial statements is applicable law and International
Financial Reporting Standards (IFRSs) as adopted by the European
Union. The financial reporting framework that has been applied in
the preparation of the parent company financial statements is
applicable law and United Kingdom Accounting Standards, including
Financial Reporting Standard 102 'The Financial Reporting Standard
applicable in the United Kingdom 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 Group's and of the parent company's affairs as at 31
March 2020 and of the Group's result for the period then ended;
-- the consolidated financial statements have been properly
prepared in accordance with IFRSs as adopted by the European
Union;
-- the parent company financial statements have been properly
prepared in accordance with United Kingdom Generally Accepted
Practice; and
-- the financial statements 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 Group
and the parent 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 as applied to listed
public interest entities, 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 Group's or the parent 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.
Key audit matters
Key audit matters are those matters that, in the auditors'
professional judgement, were of most significance in the audit of
the financial statements of the current period and include the most
significance in the audit of the financial statements of the
current period and include the most significant assessed risks of
material misstatement (whether or not due to fraud) identified by
the auditors, including those which had the greatest effect on: the
overall audit strategy; the allocation of resources in the audit;
and directing the efforts of the engagement team. These matters,
and any comments we make on the results of our procedures thereon,
were addressed in the context of our audit of the financial
statements as a whole, and in forming our opinion thereon, and we
do not provide a separate opinion on these matters. This is not a
complete list of all risks identified by our audit.
Valuation of intangibles, rights and licences
In line with the Group's accounting policy, management is
required to perform an annual impairment assessment by comparing
the carrying value of intangible assets to the net present value of
forecast future cash flows generated from the underlying businesses
("Cash Generating Unit or CGU") or specific cash flows (for
programme rights).
Management has developed two separate models for this purpose,
one to assess the carrying value of goodwill and trade names, and
the other to assess the carrying value of programme rights. At the
period end, the Group held goodwill, trade names and programme
rights.
Our response
We reviewed the capitalisation policy adopted by management, the
method of determining amortisation and management's impairment
assessment, plus allocation of items to the consolidated income
statement where matched to related income.
The trade names and programme rights have been fully
impaired/amortised. Goodwill is impaired in line with policies
adopted by management and the determination of discount factors
utilised in management calculations supporting impairment
assessments were considered reasonable.
Revenue recognition
Distribution revenue arises from the licensing of programme
rights which have been obtained under distribution agreements.
Distribution revenue is recognised in the statement of
comprehensive income on signature of the licence agreement and
represents amounts receivable from such contracts. In line with the
Group's accounting policy , revenue represents amounts receivable
from producing programme/production content and is recognised over
the period of the production in accordance with the milestones
within the underlying signed contract.
Our response
Revenue is recognised appropriately in line with the stated
consolidated or parent company financial statements accounting
policy, IFRS requirements and the principles for revenue
recognition contained within UK GAAP respectively.
Our application of materiality
The scope of our audit was influenced by our application of
materiality. We set certain quantitative thresholds for
materiality. These, together with qualitative considerations,
helped us to determine the scope of our audit and the nature,
timing and extent of our audit procedures on the individual
financial statement line items and disclosures and in evaluating
the effect of misstatements, both individually and in aggregate on
the financial statements as a whole.
Based upon our professional judgement, we determined materiality
for the financial statements as a whole as follows:
-- For the consolidated financial statements, overall
materiality was GBP129,569 (2018 - GBP109,130). We calculated this
using 1.5% of revenue, pro-rated for 12 months (2018 - 1.5% of
revenue).
-- For the parent company financial statements, overall
materiality was GBP103,097 (2018 - GBP100,000). We calculated this
using 2% of total assets.
For each component in the scope of our Group audit, we allocated
a materiality that is less than our overall Group materiality. The
range of materiality allocated across the components was between
GBP6,024 and GBP129,569. Certain components were audited to a local
statutory audit materiality that was also less than our overall
Group materiality.
We agreed with the audit committee that we would report to them
misstatements identified during our audit above GBP6,478 (Group
audit) (2018 - GBP5,456) GBP5,155 (parent company audit) (2018 -
GBP5,000) as well as misstatements below those amounts that, in our
view, warranted reporting for qualitative reasons.
An overview of the scope of our audit
As part of designing our audit, we determined materiality and
assessed the risks of material misstatement in the financial
statements, including those that required significant auditor
consideration at the component and Group level. In particular, we
looked at where the Directors made subjective judgements, for
example in respect of significant accounting estimates that
involved making assumptions and considering future events that are
inherently uncertain. As in all our audits, we also addressed the
risk of management override of internal controls, including
estimates whether there was evidence of bias by the Directors that
represented a risk of material misstatement due to fraud. The Group
engagement team performed all of the audit procedures. Procedures
were performed to address the risks identified and for the most
significant assessed risks of material misstatement. The procedures
performed are outlined in the key audit matters section of this
report.
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
the 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.
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the Group and
the parent company and its environment obtained in the course of
the audit, we have not identified material misstatements in the
strategic report or the Directors' report.
We have nothing to report in respect of the following matters in
relation to which the Companies Act 2006 requires us to report to
you if, in our opinion:
-- adequate accounting records have not been kept by the parent
company, or returns adequate for our audit have not been received
from branches not visited by us; or
-- the parent company 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 on page 13, 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 Group's and the parent 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
Group or the parent 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: www.frc.org.uk/auditorsresponsibilities. This
description forms part of our auditor's report.
Other matters which we are required to address
SRLV Audit Limited was appointed by the audit committee on 14
February 2018 to audit the financial statements for the year ended
31 December 2018, and for the period ended 31 March 2020. SRLV
Audit Limited is associated with the previous auditor, SRLV and
therefore the total uninterrupted period of engagement is eight
years, covering the periods ending 31 December 2012 to 31 March
2020.
The non-audit services prohibited by the FRC's Ethical Standard
were not provided to the Group or the parent company and we remain
independent of the Group and the parent company in conducting our
audit.
Our audit opinion is consistent with the additional report to
the audit committee.
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 auditors' 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.
Karen Atkinson (Senior Statutory Auditor)
for and on behalf of
SRLV Audit Limited
Chartered Accountants
Statutory Auditor
Elsley Court
20-22 Great Titchfield Street
London
W1W 8BE
3 September 2020
Consolidated income statement for the period ended 31 March
2020
15 months 12 months
to to
31 March 31 December
2020 2018
Note GBP'000 GBP'000
---------------------------------------------- ----- ---------- -------------
Revenue 4 10,934 7,051
Cost of sales (8,882) (5,392)
Impairment of programme rights 5,11 - (19)
---------------------------------------------- ----- ---------- -------------
(9,882) (5,411)
Gross profit 2,052 1,640
Administrative expenses:
- Other administrative expenses (2,198) (1,715)
(2,198) (1,715)
Operating loss (146) (75)
Finance (costs)/income 7 (10) 17
Loss before taxation (156) (58)
Taxation 8 - (13)
Loss after taxation from continuing
operations (156) (71)
---------------------------------------------- ----- ---------- -------------
Profit on discontinued operations net
of tax 9 - 35
Loss for the financial year (156) (36)
Loss attributable to:
Owners of the parent (156) (36)
(156) (36)
---------------------------------------------- ----- ---------- -------------
Earnings per share attributable to the equity holders of the Company
during the year (expressed as pence per share)
Basic loss per share from continuing
operations (6p) (2p)
Basic earnings per share from discontinued
operations 9 - 1p
Total basic loss per share 10 (6p) (1p)
---------------------------------------------- ----- ---------- -------------
Diluted loss per share from continuing
operations (6p) (2p)
Diluted earnings per share from discontinued
operations 9 - 1p
Total diluted loss per share 10 (6p) (1p)
---------------------------------------------- ----- ---------- -------------
The notes on pages 24 to 49 are an integral part of these
consolidated financial statements.
Consolidated statement of comprehensive income for the period
ended 31 March 2020
15 months 12 months
to to
31 March 31 December
2020 2018
GBP'000 GBP'000
----------------------------------------- ---------- -------------
Loss for the financial year (156) (36)
Total comprehensive income (156) (36)
------------------------------------------ ---------- -------------
Total comprehensive income attributable
to:
Owners of the parent (156) (36)
(156) (36)
----------------------------------------- ---------- -------------
Consolidated statement of financial position as at 31 March
2020
Company number 03393610
As at As at
31 March 31 December
2020 2018
Note GBP'000 GBP'000
---------------------------------- ----- ---------- -------------
Non-current assets
Goodwill 11 1,017 1,017
Property, plant and equipment 12 19 27
Right of use assets 13 144 -
Trade and other receivables 14 379 279
---------------------------------- ----- ---------- -------------
1,559 1,323
Current assets
Trade and other receivables 14 8,137 9,071
Cash and cash equivalents 23 2,735 2,276
10,872 11,347
Total assets 12,431 12,670
Current liabilities
Trade and other payables 15 (9,546) (9,769)
Lease liabilities 16 (146) -
Taxation and social security 15 (36) (42)
(9,728) (9,811)
Total liabilities (9,728) (9,811)
---------------------------------- ----- ---------- -------------
Net assets 2,703 2,859
---------------------------------- ----- ---------- -------------
Equity
Equity attributable to owners of
the parent
Share capital 19 12,272 12,272
Share premium account 19 51,215 51,215
Own shares held (37) (37)
Retained earnings (60,747) (60,591)
Equity attributable to owners of
the parent 2,703 2,859
Total equity 2,703 2,859
---------------------------------- ----- ---------- -------------
The notes on pages 24 to 49 are an integral part of these
consolidated financial statements.
The consolidated financial statements were approved and
authorised for issue by the Board of Directors on 03 September
2020.
D Craven
Director
15 months 12 months
to to
Consolidated statement of cash flows for 31 March 31 December
the period ended 31 March 2020 2020 2018
Cash flow from operating activities including
discontinued operations GBP'000 GBP'000
----------------------------------------------- --- ---------- -------------
Net loss before taxation (156) (23)
Adjustments for:
Depreciation of tangible assets 12 208 29
Amortisation and impairment of intangible
assets 11 - 19
Net bank and other interest charges/(income) 7 10 (17)
Corporation tax - (14)
Net cash flows before changes in working
capital 62 (6)
Decrease in trade and other receivables 14 834 1,650
Decrease in trade and other payables 15 (229) (651)
Cash from continuing operations 667 993
Cash flow from discontinued operations
----------------------------------------------- --- ---------- -------------
Net profit before taxation - 35
Adjustments for:
Profit on discontinued operations - (35)
----------------------------------------------- --- ---------- -------------
Net cash flows before changes in working
capital - -
Cash from discontinued operations - -
Cash from operations 667 993
Interest paid (10) -
Net cash flows from operating activities 657 993
Investing activities
Purchase of property, plant and equipment 12 (20) (21)
Net cash flows used in investing activities (20) (21)
Financing activities
Repayment of finance leases (178) -
Settlement of convertible loans - (19)
Net cash flows from financing activities (178) (19)
Net increase in cash 459 953
Cash and cash equivalents at beginning of
period 2,276 1,323
Cash and cash equivalents at end of period 23 2,735 2,276
----------------------------------------------- --- ---------- -------------
The notes on pages 24 to 49 are an integral part of these
consolidated financial statements.
Consolidated statement of changes in equity for the period ended
31 March 2020
Equity Equity Amounts
element attributable attributable
of Own to owners to
Share Share convertible Translation shares Retained of the non-controlling Total
capital premium loan reserve held earnings parent interest equity
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
------------------------ -------- ------------ ------------ -------- --------- ------------- ---------------- --------
Balance at 31
December
2017 12,272 51,215 1 - (37) (60,555) 2,896 - 2,896
Loss and total
comprehensive
income for the
year - - - - - (36) (36) - (36)
Disposal of
convertible
loan notes - - (1) - - - (1) - (1)
Balance at 31
December
2018 12,272 51,215 - - (37) (60,591) 2,859 - 2,859
---------------- ------- -------- ------------ ------------ -------- --------- ------------- ---------------- --------
Loss and total
comprehensive
income for the
period - - - - - (156) (156) - (156)
Balance at 31
March
2020 12,272 51,215 - - (37) (60,747) 2,703 - 2,703
Notes to the consolidated financial statements for the period
ended 31 March 2020
During the period, the principal activity of DCD Media Plc and
subsidiaries (the Group) was the worldwide distribution of
programmes for television and other media. The Group also
distributes programmes on behalf of third-party producers and
broadcasters as well as DCD Media formats and productions.
DCD Media Plc is the Group's ultimate parent company and it is
incorporated and registered in England and Wales. The address of
DCD Media Plc's registered office is 9th Floor, Winchester House,
259 - 269 Old Marylebone Road, London, NW1 5RA, and its principal
place of business is London. DCD Media Plc's shares are listed on
the Alternative Investment Market of the London Stock Exchange.
DCD Media Plc's consolidated financial statements are presented
in Pounds Sterling (GBP), which is also the functional currency of
the parent company. Amounts are presented in rounded thousands. The
accounts have been drawn up to the date of 31 March 2020.
1 Principal accounting policies
The principal accounting policies adopted in the preparation of
the consolidated financial statements are set out below. The
policies have been consistently applied to all the years presented,
unless otherwise stated. The Group financial statements have been
prepared in accordance with International Financial Reporting
Standards, International Accounting Standards and Interpretations
(collectively IFRSs) issued by the International Accounting
Standards Board (IASB) as adopted by European Union ("Adopted
IFRSs"), and with those parts of the Companies Act 2006 applicable
to companies preparing their financial statements under Adopted
IFRSs.
Basis of preparation - going concern
The Group's business activities, together with the factors
likely to affect its future development, performance and position
are set out in the Executive Chairman's Review and the Strategic
Report. The financial position of the Group, its cash position and
borrowings are set out in the performance section of the Strategic
Report. In addition, note 18 sets out the Group's objectives,
policies and processes for managing its financial instruments and
risk.
The Group's day-to-day operations are funded from cash generated
from trading and the use of an overdraft facility of GBP0.15m
(GBP0.15m at 31 December 2018) with other activities funded from a
combination of equity and short and medium term debt instruments.
As mentioned in the Strategic Report the overdraft facility is
currently in the process of being replaced with a revolving credit
facility with a gross value of GBP500k which we expect to be in
place at the start of September 2020. At the date of signing,
however, the Group's overdraft facility remains available but is
repayable on demand.
In considering the going concern basis of preparation of the
Group's financial statements, the Board have prepared profit and
cash flow projections which incorporate reasonably foreseeable
impacts of the ongoing challenging market environment.
The Directors' forecasts and projections, which make allowance
for reasonably possible changes in its trading performance, show
that, with the ongoing support of its lenders and its bank, the
Group can continue to generate cash to meet its obligations as they
fall due.
The Directors, after making enquiries, have a reasonable
expectation that the Company and the Group will have adequate
resources to continue in operational existence for the foreseeable
future. Accordingly, they continue to adopt the going concern basis
in preparing the annual report and financial statements.
The financial statements do not include the adjustments that
would result if the Group or Company were unable to continue as a
going concern.
Changes in accounting policies
A number of amendments to standards issued by IASB become
effective from 1 January 2020. These have been reviewed and no
adjustments deemed necessary. Those becoming effective from 1
January 2020 have not been adopted early by the Group. Management
have reviewed these standards and believe none are expected to have
a material effect on the Group's future financial statements.
1 Principal accounting policies (continued)
IFRS 16
In the period the company has adopted IFRS 16 Leases, requiring
companies to recognise assets and liabilities of leases on the
balance sheet accordingly. The group has applied IFRS16 using the
modified retrospective approach, under which the cumulative effect
of initial application is recognised in retained earnings at 1
January 2019.
On transition to IFRS16 the group elected to apply the following
practical expedients:
For leases previously classified as operating leases under
IAS17:
- the company has applied a single discount rate to a portfolio
of leases with similar characteristics
- the group has excluded initial direct costs from measuring the
right of use asset at the date of initial application.
On transition to IFRS16, the group recognised an additional
GBP323,877 right of use asset and GBP323,877 of lease
liabilities.
When measuring these lease liabilities, the company discounted
lease payments using its incremental borrowing rate at 1 January
2019. The borrowing rate applied is 3.5%.
Application of new and revised International Financial Reporting
Standards (IFRSs)
New and revised IFRSs in issue but not yet effective
The Group has not applied the following new and revised IFRSs
that have been issued but are not yet effective:
Issued Effective
Standard Description date date
------------------------------ ---------------------------------------- ------- ----------
IAS 1 Presentation Amendments regarding the classification Jan-20 Jan-22
of Financial Statements of liabilities
------------------------------ ---------------------------------------- ------- ----------
IAS 1 Presentation Amendment to defer the effective Jul-20 Jan-23
of Financial Statements date of the January 2020 amendments
------------------------------ ---------------------------------------- ------- ----------
IAS 16 Property, Plant Amendments prohibiting a company May-20 Jan-22
and Equipment from deducting from the cost of
property, plant and equipment
amounts received from selling
items produced while the company
is preparing the asset for its
intended use
------------------------------ ---------------------------------------- ------- ----------
IAS 37 Provisions, Amendments regarding the costs May-20 Jan-22
Contingent Liabilities to include when assessing whether
and Contingent Assets a contract is onerous
------------------------------ ---------------------------------------- ------- ----------
IAS 41 Agriculture Amendments resulting from Annual May-20 Jan-22
Improvements to IFRS Standards
2018-2020 (taxation in fair value
measurements)
------------------------------ ---------------------------------------- ------- ----------
IFRS 1 First-time Amendments resulting from Annual May-20 Jan-22
Adoption of International Improvements to IFRS Standards
Financial Reporting 2018-2020 (subsidiary as a first-time
Standards adopter)
------------------------------ ---------------------------------------- ------- ----------
IFRS 3 Business Combinations Amendments updating a reference May-20 Jan-22
to the Conceptual Framework
------------------------------ ---------------------------------------- ------- ----------
IFRS 4 Amendments regarding the expiry Jun-20 Jan-23
date of the deferral approach
------------------------------ ---------------------------------------- ------- ----------
IFRS 7 Amendments regarding pre-replacement Sep-19 Jan-20
issues in the context of the IBOR
reform
------------------------------ ---------------------------------------- ------- ----------
IFRS 9 Financial Instruments Amendments regarding pre-replacement Sep-19 Jan-20
issues in the context of the IBOR
reform
------------------------------ ---------------------------------------- ------- ----------
IFRS 9 Financial Instruments Amendments resulting from Annual May-20 Jan-22
Improvements to IFRS Standards
2018-2020 (fees in the '10 per
cent' test for derecognition of
financial liabilities)
------------------------------ ---------------------------------------- ------- ----------
IFRS 16 Leases Amendment to provide lessees with May-20 Jan-22
an exemption from assessing whether
a COVID-19-related rent concession
is a lease modification
------------------------------ ---------------------------------------- ------- ----------
IFRS 17 Business Combinations Amendments to address concerns Jun-20 Jan-23
and implementation challenges
that were identified after IFRS
17 was published (includes a deferral
of the effective date to annual
periods beginning on or after
1 January 2023)
------------------------------ ---------------------------------------- ------- ----------
No early adoption has been taken up where permitted on any of
the above revisions, amendments and original issue IFRSs.
1 Principal accounting policies (continued)
Revenue and attributable profit
Production revenue represents amounts receivable from producing
programme/production content and is recognised over the period of
the production in accordance with the milestones within the
underlying signed contract. Profit attributable to the period is
calculated by capitalising all appropriate costs up to the stage of
production completion, and amortising production costs in the
proportion that the revenue recognised in the year bears to
estimated total revenue from the programme. The carrying value of
programme costs in the statement of financial position is subject
to an annual impairment review.
Where productions are in progress at the year end and where
billing is in advance of the completed work per the contract, the
excess is classified as deferred income and is shown within trade
and other payables.
Distribution revenue arises from the licensing of programme
rights which have been obtained under distribution agreements with
either external parties or Group companies. Distribution revenue is
recognised in the statement of comprehensive income on signature of
the licence agreement and represents amounts receivable from such
contracts.
Determining the transaction price
Most of the Group's revenue is derived from fixed price
contracts and therefore the amount of revenue to be earned from
each contract is determined by reference to those fixed prices.
Allocating amounts to performance obligations
There is generally limited judgment involved in allocating
amounts to performance obligations as there is one activity driven
by each contract. The tasks required to complete that activity are
individually valued to prepare the pricing structure.
Practical exemptions
The Group has taken advantage of the practical exemptions:
-- not to account for significant financing components where the
time difference between receiving consideration and transferring
control of goods (or services) to its customer is one year or less;
and
-- to expense the incremental costs of obtaining a contract when
the amortisation period of the asset otherwise recognised would
have been one year or less.
All revenue excludes value added tax.
Basis of consolidation
The Group financial statements consolidate those of the Company
and of its subsidiary undertakings drawn up to 31 March 2020.
Subsidiaries are entities over which the Group has the power to
control the financial and operating policies so as to obtain
benefits from its activities. The Group obtains and exercises
control through voting rights.
Amounts reported in the financial statements of subsidiaries
have been adjusted where necessary to ensure consistency with the
accounting policies adopted by the Group.
Non-controlling interests
For business combinations completed prior to 1 July 2009, the
Group initially recognised any non-controlling interest in the
acquiree at the non-controlling interest's proportionate share of
the acquiree's net assets. For business combinations completed on
or after 1 July 2009 the Group has the choice, on a transaction by
transaction basis, to initially recognise any non-controlling
interest in the acquiree which is a present ownership interest and
entitles its holders to a proportionate share of the entity's net
assets in the event of liquidation at either acquisition date fair
value or, at the present ownership instruments' proportionate share
in the recognised amounts of the acquiree's identifiable net
assets. Other components of non-controlling interest such as
outstanding share options are generally measured at fair value. The
Group has not elected to take the option to use fair value in
acquisitions completed to date.
From 1 July 2009, the total comprehensive income of non-wholly
owned subsidiaries is attributed to owners of the parent and to the
non-controlling interests in proportion to their relative ownership
interests. Before this date, unfunded losses in such subsidiaries
were attributed entirely to the Group. In accordance with the
transitional requirements of IAS 27 (2008), the carrying value of
non-controlling interests at the effective date of the amendment
has not been restated.
1 Principal accounting policies (continued)
Goodwill
Goodwill represents the excess of the cost of a business
combination over, in the case of business combinations completed
prior to 1 January 2010, the Group's interest in the fair value of
identifiable assets, liabilities and contingent liabilities
acquired and, in the case of business combinations completed on or
after 1 July 2009, the total acquisition date fair value of the
identifiable assets, liabilities and contingent liabilities
acquired. For business combinations completed prior to 1 July 2009,
cost comprises the fair value of assets given, liabilities assumed
and equity instruments issued, plus any direct costs of
acquisition. Changes in the estimated value of contingent
consideration arising on business combinations completed by this
date are treated as an adjustment to cost and, in consequence,
result in a change in the carrying value of goodwill.
For business combinations completed on or after 1 July 2009,
cost comprised the fair value of assets given, liabilities assumed
and equity instruments issued, plus the amount of any
non-controlling interests in the acquiree plus, if the business
combination is achieved in stages, the fair value of the existing
equity interest in the acquiree. Contingent consideration is
included in cost at its acquisition date fair value and, in the
case of contingent consideration classified as a financial
liability, re-measured subsequently through profit or loss. For
business combinations completed on or after 1 January 2010, direct
costs of acquisition are recognised immediately as an expense.
Goodwill is capitalised as an intangible asset with any
impairment in carrying value being charged to the consolidated
statement of comprehensive income. Where the fair value of
identifiable assets, liabilities and contingent liabilities exceed
the fair value of consideration paid, the excess is credited in
full to the consolidated statement of comprehensive income on the
acquisition date.
Property, plant and equipment
Property, plant and equipment are stated at cost net of
depreciation and any provision for impairment. Depreciation is
calculated to write down the cost less estimated residual value by
equal annual instalments over their expected useful lives. The
rates generally applicable are:
Motor vehicles 25% on cost
Office and technical equipment 25%-33% on cost
The assets' residual values and useful lives are reviewed at
each statement of financial position date and adjusted if
appropriate.
Other intangible assets
Trade names
Trade names acquired through business combinations are stated at
their fair value at the date of acquisition. They are amortised
through the statement of comprehensive income, following a periodic
impairment review, on a straight-line basis over their useful
economic lives, such periods not to exceed 10 years.
Programme rights
Internally developed programme rights are stated at the lower of
cost, less accumulated amortisation, or recoverable amount. Cost
comprises the cost of all productions and all other directly
attributable costs incurred up to completion of the programme and
all programme development costs. Where programme development is not
expected to proceed, the related costs are written off to the
statement of comprehensive income. Amortisation of programme costs
is charged in the ratio that actual revenue recognised in the
current year bears to estimated ultimate revenue. At each statement
of financial position date, the Directors review the carrying value
of programme rights and consider whether a provision is required to
reduce the carrying value of the investment in programmes to the
recoverable amount. The expected life of these assets is not
expected to exceed 7 years.
Purchased programme rights are stated at the lower of cost, less
accumulated amortisation, or recoverable amount. Purchased
programme rights are amortised over a period in-line with expected
useful life, not exceeding 7 years.
Amortisation and any charge in respect of writing down to
recoverable amount during the year are included in the statement of
comprehensive income within cost of sales.
1 Principal accounting policies (continued)
Leased assets
The Group has applied IFRS 16 to each of the periods reported in
the consolidated historical financial information.
All leases are accounted for by recognising a right-of-use asset
and a lease liability except for:
-- Leases of low value assets; and
-- Leases with a duration of twelve months or less.
Lease liabilities are measured at the present value of the
contractual payments due to the lessor over the lease term, with
the discount rate determined by reference to the rate inherent in
the lease unless (as is typically the case) this is not readily
determinable, in which case the Group's incremental borrowing rate
on commencement of the lease is used. Variable lease payments are
only included in the measurement of the lease liability if they
depend on an index or rate. In such cases, the initial measurement
of the lease liability assumes the variable element will remain
unchanged throughout the lease term. Other variable lease payments
are expensed in the period to which they relate.
On initial recognition, the carrying value of the lease
liability also includes:
-- Amounts expected to be payable under any residual value guarantee;
-- The exercise price of any purchase option granted in favour
of the Group if it is reasonably certain to exercise that option;
and
-- Any penalties payable for terminating the lease, if the term
of the lease has been estimated on the basis of termination option
being exercised.
Right-of-use assets are initially measured at the amount of the
lease liability, reduced for any lease incentives received, and
increased for:
-- Lease payments made at or before commencement of the lease; and
-- Initial direct costs incurred.
Subsequent to initial measurement, lease liabilities increase as
a result of interest charged at a constant rate on the balance
outstanding and are reduced for lease payments made. Right-of-use
assets are amortised on a straight-line basis over the remaining
term of the lease or over the remaining economic life of the asset
if, rarely, this is judged to be shorter than the lease term.
When the Group revises its estimate of the term of any lease
(because, for example, it re-assesses the probability of a lessee
extension or termination option being exercised), it adjusts the
carrying amount of the lease liability to reflect the payments to
make over the revised term, which are discounted at the same
discount rate that was applied on lease commencement. The carrying
value of lease liabilities is similarly revised when the variable
element of future lease payments dependent on a rate or index is
revised. In both cases an equivalent adjustment is made to the
carrying value of the right-of-use asset, with the revised carrying
amount being amortised over the remaining (revised) lease term.
Nature of leasing activities (in the capacity as lessee)
The Group leases properties in the UK, being the jurisdiction
from which it operates. The lease agreements are signed for a fixed
amount for the life of the lease after which the lease is reviewed
and terms renegotiated.
Programme distribution advances
Advances paid in order to secure distribution rights on third
party catalogues or programmes are included within current assets.
Distribution rights entitle the Company to license the programmes
to broadcasters and DVD labels for a sales commission, whilst the
underlying rights continue to be held by the programme owner. The
advances are stated at the lower of the amounts advanced to the
rights' owners less actual amounts due to rights owners based on
sales to date.
1 Principal accounting policies (continued)
Impairment of non-current assets
For the purposes of assessing impairment, assets are grouped
into separately identifiable cash-generating units. Goodwill is
allocated to those cash-generating units that have arisen from
business combinations.
At each statement of financial position date, the Group reviews
the carrying amounts of its non-current assets, to determine
whether there is any indication 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). Goodwill is tested for impairment
annually. Goodwill impairment charges are not reversed.
An impairment loss is recognised for the amount by which the
asset's or cash-generating unit's carrying amount exceeds its
recoverable amount. The recoverable amount is the higher of fair
value and value in use based on an internal discounted cash flow
evaluation.
Cash and cash equivalents
Cash and cash equivalents comprise cash in hand and demand
deposits. Bank overdrafts that are repayable on demand are included
as a component of cash and cash equivalents. Bank overdrafts are
shown in current liabilities on the statement of financial
position. Overdrafts are included in cash and cash equivalents for
the purpose of the cash flow statement. At the period end there was
no overdraft balance in use.
Discontinued operations
The results of operations disposed during the year are included
in the consolidated statement of comprehensive income up to the
date of disposal.
A discontinued operation is a component of the Group's business
that represents a separate major line of business or geographical
area of operations or is a subsidiary acquired exclusively with a
view to resale, that has been disposed of, has been abandoned or
that meets the criteria to be classified as held for sale.
Discontinued operations are presented in the consolidated
statement of comprehensive income as a single line which comprises
the post-tax profit or loss of the discontinued operation along
with the post-tax gain or loss recognised on the re-measurement to
fair value less costs to sell or on disposal of the assets or
disposal groups constituting discontinued operations.
Equity
Equity comprises the following:
-- Share capital represents the nominal value of issued Ordinary shares and Deferred shares;
-- Share premium represents the excess over nominal value of the
fair value of consideration received for equity shares, net of
expenses of the share issue;
-- Equity element of convertible loan represents the part of the
loan classified as equity rather than liability;
-- Translation reserve represents the exchange rate differences
on the translation of subsidiaries from a functional currency to
Sterling at the period end;
-- Own shares held represents shares in employee benefit trust;
-- Retained earnings represents retained profits and losses; and
-- Non-controlling interest represents net assets owed to non-controlling interests.
Foreign currency
Transactions in foreign currencies are translated at the
exchange rate ruling at the date of the transaction. Monetary
assets and liabilities in foreign currencies are translated at the
rates of exchange ruling at the statement of financial position
date. Exchange differences arising on the settlement and
retranslation of monetary items are taken to the statement of
comprehensive income.
For the purposes of presenting consolidated financial
statements, the assets and liabilities of the Group's foreign
operations are translated at the exchange rate ruling at the
statement of financial position date. Income and expense items are
translated at the average exchange rates for the year. Exchange
differences arising are classified as equity and transferred to the
Group's retained earnings reserve.
1 Principal accounting policies (continued)
Deferred taxation
Deferred tax assets and liabilities are recognised where the
carrying amount of an asset or liability in the statement of
financial position differs from its tax base, except for
differences arising on:
-- the initial recognition of goodwill;
-- the initial recognition of an asset or liability in a
transaction which is not a business combination and at the time of
the transaction affects neither accounting or taxable profit;
and
-- investments in subsidiaries and jointly controlled entities
where the Group is able to control the timing of the reversal of
the difference and it is probable that the difference will not
reverse in the foreseeable future.
Recognition of deferred tax assets is restricted to those
instances where it is probable that taxable profit will be
available against which the difference can be utilised.
The amount of the asset or liability is determined using tax
rates that have been enacted or substantively enacted by the
statement of financial position date and are expected to apply when
the deferred tax liabilities/(assets) are settled/(recovered).
D eferred tax assets and liabilities are offset when the Group
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 on either:
-- the same taxable Group company; or
-- different Group entities which intend either to settle
current tax assets and liabilities on a net basis, or to realise
the assets and settle the liabilities simultaneously, in each
future period in which significant amounts of deferred tax assets
or liabilities are expected to be settled or recovered.
Financial instruments
The Group has applied IFRS 9 across all reporting periods in its
consolidated financial statements.
Financial assets
The Group classifies its financial assets into one of the
categories discussed below, depending on the purpose for which the
asset was acquired. The Group's accounting policy for each category
is as follows:
Fair value through profit or loss
The Group does not have any assets held for trading nor does it
voluntarily classify any financial assets as being at fair value
through profit or loss.
Amortised cost
These assets arise principally from the provision of goods and
services to customers (e.g. trade receivables), but also
incorporate other types of financial assets where the objective is
to hold these assets in order to collect contractual cash flows and
the contractual cash flows are solely payments of principal and
interest. They are initially recognised at fair value plus
transaction costs that are directly attributable to their
acquisition or issue, and are subsequently carried at amortised
cost using the effective interest rate method, less provision for
impairment.
Impairment provisions for current and non-current trade
receivables are recognised based on the simplified approach within
IFRS 9 using a provision matrix in the determination of the
lifetime expected credit losses. During this process the
probability of the non-payment of the trade receivables is
assessed. This probability is then multiplied by the amount of the
expected loss arising from default to determine the lifetime
expected credit loss for the trade receivables. For trade
receivables, which are reported net, such provisions are recorded
in a separate provision account with the loss being recognised
within administrative expenses in the consolidated statement of
comprehensive income. On confirmation that the trade receivable
will not be collectible, the gross carrying value of the asset is
written off against the associated provision.
Impairment provisions for receivables from related parties and
loans to related parties are recognised based on a forward looking
expected credit loss model. The methodology used to determine the
amount of the provision is based on whether there has been a
significant increase in credit risk since initial recognition of
the financial asset. For those where the credit risk has not
increased significantly since initial recognition of the financial
asset, twelve month expected credit losses are recognised. For
those for which credit risk has increased significantly, lifetime
expected credit losses are recognised. For those that are
determined to be credit impaired, lifetime expected credit losses
on a net basis are recognised.
The Group's financial assets measured at amortised cost comprise
trade and other receivables and cash and cash equivalents in the
consolidated statement of financial position.
1 Principal accounting policies (continued)
Financial liabilities
The Group classifies its financial liabilities into one of two
categories, depending on the purpose for which the liability was
acquired. The accounting policy for each category is as
follows:
Fair value through profit or loss
The Group does not have any liabilities held for trading nor has
it designated any financial liabilities as being at fair value
through profit or loss.
Other financial liabilities
Other financial liabilities include the following items:
Convertible loan notes are regarded as compound instruments,
consisting of a liability component and an equity component. At the
date of issue, the fair value of the liability component is
estimated using the prevailing market interest rate for similar
non-convertible debt. The difference between the proceeds of issue
of the convertible loan note and the fair value assigned to the
liability component, representing the embedded option to convert
the liability into equity of the Group, is included in equity.
Issue costs are apportioned between the liability and equity
components of the convertible loan notes based on their relative
carrying amounts at the date of issue. The portion relating to the
equity component is charged directly against equity. The interest
expense of the liability component is calculated by applying the
effective interest rate to the liability component of the
instrument. The difference between this amount and the interest
paid is added to the carrying amount of the convertible loan
note.
Bank borrowings are initially recognised at fair value net of
any transaction costs directly attributable to the issue of the
instrument. Such interest-bearing liabilities are subsequently
measured at amortised cost using the effective interest rate
method, which ensures that any interest expense over the year to
repayment is at a constant rate on the balance of the liability
carried in the consolidated statement of financial position.
Finance charges are accounted for on an effective interest method
and are added to the carrying amount of the instrument to the
extent that they are not settled in the year in which they
arise.
Trade payables and other short-term monetary liabilities, which
are initially recognised at fair value and subsequently carried at
amortised cost using the effective interest method.
Equity instruments issued by the Group are recorded as the
proceeds received, net of direct costs.
Retirement benefits
The Group contributes to the personal pension plans for the
benefit of a number of its employees. Contributions are charged
against profits as they accrue.
2 Critical accounting judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management
to make estimates and assumptions that affect the reported amounts
of revenues, expenses, assets and liabilities, and the disclosure
of contingent liabilities at the date of the financial statements.
If in the future such estimates and assumptions which are based on
management's best judgement at the date of the financial
statements, deviate from the actual circumstances, the original
estimates and assumptions will be modified as appropriate in the
year in which the circumstances change. Where necessary, the
comparatives have been reclassified or extended from the previously
reported results to take into account presentational changes.
Critical judgements in applying the Group's accounting
policies
In the process of applying the Group's accounting policies,
which are described in note 1, management has made the following
judgements that have the most significant effect on the amounts
recognised in the financial statements (apart from those involving
estimations, which are dealt with below).
Key sources of estimation uncertainty
The key assumptions concerning the future, and other key sources
of estimation uncertainty at the statement of financial position
date, that have a significant risk of causing a material adjustment
to the carrying amounts of assets and liabilities within the next
financial year are discussed below.
2 Critical accounting judgements and key sources of estimation uncertainty (continued)
Revenue recognition
Production revenue represents amounts receivable from producing
programme/production content and is recognised over the period of
the production in accordance with the milestones within the
underlying signed contract.
Recoverability of programmes in the course of production
During the year, management reviewed the recoverability of its
programmes in the course of production which are included in its
statement of financial position. The projects continue to progress
satisfactorily, and management continue to believe that the
anticipated revenues will enable the carrying amount to be
recovered in full.
Carrying value of goodwill and trade names
Determining whether goodwill and trade names are impaired
requires an estimation of the value in use of the cash-generating
unit to which the goodwill has been allocated. The value in use
calculation requires the entity to estimate the future cash flows
expected to arise from the cash-generating unit and a suitable
discount rate in order to calculate present value. The carrying
amount of goodwill and trade names at the statement of financial
position date was GBP1.0m. Details relating to the allocation of
goodwill to cash-generating units and potential impairment
calculations are given in note 11.
Carrying value of programme rights
Determining whether programme rights are impaired requires an
estimation of the value in use of the cash-generating unit to which
the rights have been allocated. The value in use calculation
requires the entity to estimate the future cash flows expected to
arise from the cash-generating unit and a suitable discount rate in
order to calculate present value. The carrying amount of programme
rights at the statement of financial position date was GBPNil.
Details of the impairment review calculations are given in note
11.
Adequacy of accruals and provisions
Determining whether accruals and provisions are adequate
requires an estimate to be made of the likelihood of a liability
crystallising and the potential amount. Management has reviewed
each provision and, where considered necessary, has taken external
advice to ensure adequacy.
Determining the discount factor for right-of-use asset and lease
liabilities
The discount rate used in the calculation of the lease liability
involves estimation. Discount rates are calculated on a lease by
lease basis. For the property leases that make up substantially all
of the Group's lease portfolio this results in 2 approaches. For
the majority of the Group's property leases, the implicit rate in
the lease can be calculated and is therefore adopted. Otherwise,
for other leases the rate used is based on estimates of incremental
borrowing costs. These will depend on the territory of the relevant
lease and hence the currency used, the date of lease inception, and
the lease term.
IFRS 16 defines the lease term as the non-cancellable period of
a lease together with the options to extend or terminate a lease,
if the lessee were reasonably certain to exercise that option.
Where a lease includes the option for the Group to extend the lease
term, the Group makes a judgement as to whether it is reasonably
certain that the option will be taken. This will take into account
the length of time remaining before the option is exercisable;
current trading; future trading forecasts as to the ongoing
profitability of the attraction; and the level and type of planned
future capital investment. At this point it is not reasonably
certain the Group's leases will be renewed, taking into account the
factors noted above. This judgement is reassessed at each reporting
period. A reassessment of the remaining life of the lease could
result in a recalculation of the lease liability and a material
adjustment to the associated balances.
3 Segment information
Under IFRS 8 the accounting policy for identifying segments is
based on the internal management reporting information that is
regularly reviewed by the senior management team.
The Group has two main reportable segments:
-- Rights and Licensing - This is the primary division and is
involved with the sale of distribution rights, DVDs, music and
publishing deals through DCD Rights.
-- Production - This smaller division is involved in the production of television content.
The Group's reportable segments are strategic business divisions
that offer different products to different markets, while its Other
division is its head office function which manages activities that
cannot be reported within the other reportable segments. They are
managed separately because each business requires different
management and marketing strategies.
Uniform accounting policies are applied across the entire Group.
These are described in note 1 of the financial statements.
The Group evaluates performance of the basis of profit or loss
from operations but excluding exceptional items such as goodwill
impairments. The Board considers the most important KPIs within its
business segments to be revenue, segmental adjusted EBITDA and
adjusted profit before tax.
Inter-segmental trading occurs between the Rights and Licensing
division and the Production divisions where sales are made of
distribution rights. Royalties and commissions paid are governed by
an umbrella agreement covering the Group that applies an
appropriate rate that is acceptable to the local tax
authorities.
Segment assets include all trading assets held and used by the
segments for their day to day operations. Goodwill and trade-names
are allocated to their respective segments. Segment liabilities
include all trading liabilities incurred by the segments. Loans and
borrowings incurred by the Group are not allocated to segments.
Details of these balances are provided in the reconciliations
below:
2020 Segmental analysis - income statement
Production Rights Other Total
and 2020
Licensing
GBP'000 GBP'000 GBP'000 GBP'000
--------------------------------------------- ----------- ----------- -------- --------
Total revenue 362 10,731 43 11,136
Inter-segmental revenue (160) - (42) (202)
--------------------------------------------- ----------- ----------- -------- --------
Total revenue from external customers 202 10,731 1 10,934
Group's revenue per consolidated statement
of comprehensive income 202 10,731 1 10,934
--------------------------------------------- ----------- ----------- -------- --------
Operating profit/(loss) before tax
- continuing operations 309 (501) 46 (146)
Operating profit/(loss) before interest
and tax 309 (501) 46 (267)
Depreciation - 208 - 208
Segmental EBITDA 309 (293) 46 62
Continuing adjusted EBITDA 340 20 46 406
Discontinued adjusted EBITDA (31) (313) - (344)
Net finance (expense)/income - (10) - (10)
Depreciation (208) (208)
Segmental adjusted profit/(loss) before
tax 309 (511) 46 (156)
--------------------------------------------- ----------- ----------- -------- --------
Continuing segmental adjusted profit/(loss)
before tax 340 (198) 46 188
Discontinuing segmental adjusted loss
before tax (31) (313) - (344)
--------------------------------------------- ----------- ----------- -------- --------
2020 Segmental analysis - financial position
Production Rights Other Total
and 2020
Licensing
GBP'000 GBP'000 GBP'000 GBP'000
-------------------------------- ------------- ------------ -------- --------
Non-current assets - 542 - 542
-------------------------------- ------------- ------------ -------- --------
Reportable segment assets 117 11,179 118 11,414
Goodwill 393 624 - 1,017
Total Group assets 510 11,803 118 12,431
-------------------------------- ------------- ------------ -------- --------
Reportable segment liabilities (45) (9,615) (68) (9,728)
Total Group liabilities (45) (9,615) (68) (9,728)
-------------------------------- ------------- ------------ -------- --------
2018 Segmental analysis - income statement
Production Rights Post Other Total
and Production 2018
Licensing
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
--------------------------------------------- ----------- ----------- ------------ -------- --------
Total revenue 534 6,716 - 49 7,299
Inter-segmental revenue (200) - - (48) (248)
--------------------------------------------- ----------- ----------- ------------ -------- --------
Total revenue from external customers 334 6,716 - 1 7,051
Group's revenue per consolidated statement
of comprehensive income 334 6,716 - 1 7,051
--------------------------------------------- ----------- ----------- ------------ -------- --------
Operating profit/(loss) before tax
- continuing operations 440 (572) - 58 (74)
Operating profit before tax - discontinued
operations 35 - 35
Operating profit/(loss) before interest
and tax 440 (572) 35 58 (39)
Impairment of programme rights 19 - - - 19
Depreciation - 29 - - 29
Segmental EBITDA 459 (543) 35 58 9
Continuing adjusted EBITDA 459 (543) - 58 (26)
Discontinued adjusted EBITDA - - 35 - 35
Net finance (expense)/income (1) - - 18 17
Depreciation - (29) - - (29)
Segmental adjusted profit/(loss) before
tax 458 (572) 35 76 (3)
--------------------------------------------- ----------- ----------- ------------ -------- --------
Continuing segmental adjusted profit/(loss)
before tax 458 (572) - 76 (38)
Discontinuing segmental adjusted profit
before tax - - 35 - 35
--------------------------------------------- ----------- ----------- ------------ -------- --------
2018 Segmental analysis - financial position
Production Rights Post Other Total
and Production 2018
Licensing
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
-------------------------------- ----------- ----------- ------------ -------- --------
Non-current assets - 27 - - 27
-------------------------------- ----------- ----------- ------------ -------- --------
Reportable segment assets 82 11,425 - 146 11,653
Goodwill 393 624 - - 1,017
Total Group assets 475 12,049 - 146 12,670
-------------------------------- ----------- ----------- ------------ -------- --------
Reportable segment liabilities (48) (9,197) - (566) (9,811)
Total Group liabilities (48) (9,197) - (566) (9,811)
-------------------------------- ----------- ----------- ------------ -------- --------
4 Revenue from contracts with customers
The Group's headquarters is based in the United Kingdom. Outside
the United Kingdom, sales are generally denominated in US
dollars.
Revenue, which excludes value added tax and transactions between
Group companies, represents the sale of television production
services, commissions on television and film distribution rights
and the sale of television and film distribution rights on behalf
of third-party producers.
Disaggregation of revenue
The Group has disaggregated revenue into various categories in
the following table which is intended to:
-- depict how the nature, amount, timing and uncertainty of
revenue and cash flows are affected by economic date; and
-- enable users to understand the relationship with revenue
segment information provided in note 3.
The following table provides an analysis of the Group's revenue
from continuing operations by geographical market, irrespective of
the origin of the goods or services:
15 months
to Year ended
31 March 31 December
2020 2018
GBP'000 GBP'000
------------------------------------------- ---------- -------------
United Kingdom 1,529 568
Rest of Europe 2,234 1,348
North and South America, including Canada 3,452 2,774
Rest of the World 3,719 2,361
10,934 7,051
------------------------------------------- ---------- -------------
Due to the significant change in the way in which television
programming can be viewed, more towards VOD platforms, deals are
becoming increasingly multi-territory ones. This has resulted in
many sales being classed as "Rest of the World" where previously
they would have been more easily assessed under one of the other
categories.
4 Revenue from contracts with customers (continued)
Contract balances
The following table provides information about contract assets
(included as accrued income) and contract liabilities (included as
deferred income) from contracts with customers:
31 March 31 December
2020 2018
GBP'000 GBP'000
---------------------------------------- --------- ------------
Contract assets (accrued income) 1,421 2,309
Contract liabilities (deferred income) - -
1,421 2,309
---------------------------------------- --------- ------------
The movement in the contract assets and liabilities during the
year is set out below:
Contract
assets
GBP'000
---------------------------------------------- ---------
At 1 January 2019 2,309
Transfers in the period from contract assets
to trade receivables (2,309)
Excess of revenue recognised over cash (or
rights to cash) 1,421
At 31 March 2020 1,421
----------------------------------------------- ---------
Contract
liabilities
GBP'000
---------------------------------------------------- -------------
At 1 January 2019 -
Amounts included in contract liabilities recognised
as revenue in the period -
Cash received in advance of performance and
not recognised as revenue during the period -
At 31 March 2020 -
---------------------------------------------------- -------------
Contract assets (accrued income) and contract liabilities
(deferred income) are included within trade and other receivables
and trade and other payables respectively on the face of the
statement of financial position. They arise from the Group's
revenue contracts where work has been performed in advance of
invoicing customers and where revenue is received in advance of
work performed. Cumulatively, payments received from customers at
each balance sheet date do not necessarily equate to the amount of
revenue recognised on the contracts.
5 Expenses by nature
15 months
to Year ended
31 March 31 December
2020 2018
GBP'000 GBP'000
------------------------------------------------ ---------- -------------
Auditor's remuneration:
Fees payable to the Company's auditor:
For the audit of the Company's annual accounts 30 25
For the audit of other Group companies 19 25
Operating lease rentals:
Other - 173
Gain on foreign exchange fluctuations 37 -
Depreciation, amortisation and impairment:
Intangible assets - programme impairment in
cost of sales (note 11) - 19
Property, plant and equipment (note 12) 28 29
Right-of-use assets (note 13) 180 -
Staff costs (note 6) 1,379 1,032
6 Directors and employees
Staff costs during the year, including Directors, were as
follows:
15 months
to Year ended
31 March 31 December
2020 2018
GBP'000 GBP'000
------------------------------- ---------- -------------
Wages and salaries 1,192 905
Social security costs 143 113
Other pension costs (note 22) 28 14
Redundancy costs 16 -
1,379 1,032
------------------------------- ---------- -------------
The average number of employees of the Group during the year
were as follows:
15 months
to Year ended
31 March 31 December
2020 2018
No. No.
------------------------------ ---------- -------------
Sales and distribution 9 12
Directors and administration 8 6
17 18
------------------------------ ---------- -------------
Remuneration in respect of the Directors, who are the key
management personnel of the Group was as follows for the
period:
15 months
Money value to
of non-cash 31 March
Pension benefits 2020
Emoluments Contributions received Total
GBP'000 GBP'000 GBP'000 GBP'000
------------------- ----------- --------------- ------------- ----------
D Craven 125 - - 125
N Davies Williams 200 6 20 226
N McMyn 13 - - 13
A Lindley 4 - - 4
342 6 20 368
------------------- ----------- --------------- ------------- ----------
Money value
of non-cash
Pension benefits 2018
Emoluments Contributions received Total
GBP'000 GBP'000 GBP'000 GBP'000
------------------- ----------- --------------- ------------- --------
D Craven 100 - - 100
N Davies Williams 159 3 15 177
N McMyn 25 - - 25
A Lindley - - - -
284 3 15 302
------------------- ----------- --------------- ------------- --------
Employee Benefit Trust
In 2012, 7,218,750 shares, that had been held by the directors
of Done and Dusted Ltd, were transferred into an employee benefit
trust. After the share consolidation in 2013, the number of shares
reduced to 7,218 and following a transfer of 4,000 to an
ex-director in 2013, the number of shares at 31 March 2020 was
3,218 (31 December 2018: 3,218).
7 Finance costs
12 months
15 months to
to 31 March 31 December
2020 2018
GBP'000 GBP'000
-------------------------------------- ------------- -------------
Convertible loan interest charge - (18)
Interest charged on operating leases 13 -
Other interest charges (3) 1
10 (17)
-------------------------------------- ------------- -------------
8 Taxation on ordinary activities
Recognised in the statement of comprehensive income:
15 months
to Year ended
31 March 31 December
2020 2018
GBP'000 GBP'000
------------------------------------------------ ----------- -------------
Current tax expense:
Continuing operations
UK corporation tax - (13)
Total tax charge in statement of comprehensive
income - (13)
------------------------------------------------ ----------- -------------
15 months 12 months
to to
31 March 31 December
2020 2018
Tax charge/(credit) represents: GBP'000 GBP'000
-------------------------------------------------------- ---------- -------------
Loss on ordinary activities - continuing operations (156) (58)
Profit on ordinary activities - discontinued
operations - 35
(156) (23)
Loss on ordinary activities multiplied by
standard rate of corporation tax in the UK
of 19.00% (2018: 19.00%) (29) (4)
Effects of:
Expenses not deductible for tax purposes (amortisation
and impairment of intangibles) 36 9
Depreciation in excess of capital allowances 25 (15)
Brought forward losses utilised (32) 10
Adjustment for prior years - 13
Total tax charge/(credit) - 13
-------------------------------------------------------- ---------- -------------
A deferred tax asset of approximately GBP2.2m (2018: GBP2.3m)
arising principally from losses in the Group has not been
recognised. The Directors believe that it is prudent not to
recognise the deferred tax asset within the financial
statements.
The asset has been calculated based upon the 2020 tax rate of
19% (2018: 19%).
9 Discontinued operations
In November 2017, the Board made the decision to cease trading
within Sequence Post Ltd. The business had been loss making and
following a notification to increase rental charges the business
was no longer viable. The staff were made redundant in November
2017. The business did not trade in the period ending 31 March 2020
or during the prior period end, with only a small number of
accounting adjustments occurring.
15 months
to Year ended
31 March 31 December
2020 2018
Result of discontinued operations GBP'000 GBP'000
------------------------------------------------- ----------- -------------
Profit from discontinued operations before tax - 35
Tax expense - -
Profit from discontinued operations after tax - 35
------------------------------------------------- ----------- -------------
Basic earnings per share (pence) - 1p
10 Earnings per share
The calculation of the basic profit per share is based on the
profit attributable to ordinary shareholders divided by the
weighted average number of shares in issue during the period. The
calculation of diluted profit per share is based on the basic
profit per share, adjusted to allow for the issue of shares and the
post-tax effect of dividends and interest, on the assumed
conversion of all other dilutive options and other potential
ordinary shares.
Weighted 2020 Weighted 2018
average Per share average Per share
Loss number amount Loss number amount
GBP'000 of shares pence GBP'000 of shares pence
------------------------------ --------- ---------- ---------- ---------- ----------- -----------
Basic and diluted loss
per share
Loss attributable to ordinary
shareholders (156) 2,541,419 (6) (36) 2,541,419 (1)
11 Goodwill and intangible assets
Trade Programme
Goodwill Names Rights Total
GBP'000 GBP'000 GBP'000 GBP'000
---------------------------------------- --------- -------- ---------- --------
Cost
---------------------------------------- --------- -------- ---------- --------
At 1 January 2018 17,388 8,036 36,946 62,370
At 31 December 2018 17,388 8,036 36,946 62,370
---------------------------------------- --------- -------- ---------- --------
At 1 January 2019 17,388 8,036 36,946 62,370
At 31 March 2020 17,388 8,036 36,946 62,370
---------------------------------------- --------- -------- ---------- --------
Amortisation and impairment
---------------------------------------- --------- -------- ---------- --------
At 1 January 2018 16,371 8,036 36,927 61,334
Impairment provided in year in cost of
sales - - 19 19
At 31 December 2018 16,371 8,036 36,946 61,353
---------------------------------------- --------- -------- ---------- --------
At 31 March 2020 16,371 8,036 36,946 61,353
---------------------------------------- --------- -------- ---------- --------
Net book value
At 31 March 2020 1,017 - - 1,017
---------------------------------------- --------- -------- ---------- --------
At 31 December 2018 1,017 - - 1,017
---------------------------------------- --------- -------- ---------- --------
Goodwill and trade names
Goodwill acquired in a business combination is allocated, at
acquisition, to the cash-generating units (CGUs) that are expected
to benefit from that business combination.
Details of goodwill allocated to cash generating units for which
the amount of goodwill so allocated is as follows:
Goodwill carrying amount
Segment (note 31 March 31 December
3) 2020 2018
GBP'000 GBP'000
------------------------------ ---------------------- ----------- --------------
Cash generating units (CGU):
DCD Rights Ltd Rights and Licensing 624 624
September Films Ltd Production 393 393
1,017 1,017
----------------------------------------------------- ----------- --------------
11 Goodwill and intangible assets (continued)
Goodwill and trade names (continued)
Goodwill and trade names are allocated to CGUs for the purpose
of the impairment review. The recoverable amounts of the CGUs are
determined from value in use calculations. The key assumptions for
the value in use calculations are those regarding the discount
rates and expected profitability of the CGUs over the future seven
years. Management estimates discount rates using pre-tax rates that
reflect current market assessments of the time value of money and
the risks inherent in the CGUs.
The Board performs an annual impairment review of all intangible
assets, including goodwill and trade names. The recoverable amounts
of all the above CGUs have been determined from value in use
calculations. Detailed budgets and forecasts cover a two-year
period to March 2022. The forecasts are then extrapolated for a
further five years using models that estimate the distribution
income profile of the GGU's library. The Board uses this seven-year
period of projection as it believes it is reasonably aligned with
the expected lifespan of a TV production. There has been no
impairment arising from this value in use calculation for the
current period or the year to December 2018.
The key assumption used for value in use calculations is the
discount factor applied to the forecasts.
The rate used to discount the forecast cash flows is 5.0% for
all CGUs. If the discount rates used were increased by 3% to 8.0%,
the carrying value of goodwill would still not be impaired.
Discount factor
31 March 31 December
2020 2018
% %
------------------------------ --- ---------------- ------------
Cash generating units (CGU):
DCD Rights Ltd 5.0 4.1
September Films Ltd 5.0 4.1
Programme rights
Any programme rights held were fully impaired as at the end of
31 December 2018 and nothing has been added in the period to 31
March 2020, so no impairment charge has been recognised in this
period.
12 Property, plant and equipment
Office and
technical
equipment
GBP'000
--------------------- -----------
Cost
--------------------- -----------
At 1 January 2018 106
Additions 21
At 31 December 2018 127
At 1 January 2019 127
Additions 20
At 31 March 2020 147
------------------------ -----------
Depreciation
--------------------- -----------
At 1 January 2018 71
Provided in year 29
At 31 December 2018 100
At 1 January 2019 100
Provided in period 28
At 31 March 2020 128
------------------------ -----------
Net book value
--------------------- -----------
At 31 March 2020 19
------------------------ -----------
At 31 December 2018 27
------------------------ -----------
13 Right-of-use assets
On 1 January 2019, the Group adopted IFRS 16 Leases. The
breakdown of changes in right-of-use assets for the period ended 31
March 2020 is as follows:
Leasehold
property
GBP'000
------------------------------------- ----------
Cost
------------------------------------- ----------
At 31 December 2018 -
First application IFRS 16 324
At 1 January 2019 and 31 March 2020 324
-------------------------------------- ----------
Depreciation
------------------------------------- ----------
At 31 December 2018 -
Provided in period 180
At 31 March 2020 180
-------------------------------------- ----------
Net book value
------------------------------------- ----------
At 31 March 2020 144
-------------------------------------- ----------
At 31 December 2018 -
-------------------------------------- ----------
As noted previously, the Group adopted IFRS 16 in the period. As
such the Group has recognised assets that are right-of-use and held
under finance leases in the period totalling GBP324k in cost and
GBP180k in depreciation. As part of this adoption no prior period
restatement is required, nothing was recognised in the 2018 year
for this change in accounting policy as it was not adopted
early.
The total amount above relates to buildings. The Group's normal
lease duration is 5 years. The liabilities recognised as a
consequence of the IFRS 16 first application as of 1 January 2019
are included in the heading "Lease liabilities" within note 15 and
a breakdown of changes in lease liabilities for the period to 31
March 2020 is also detailed at note 16.
13 Right-of-use assets and lease liabilities (continued)
The total amount above relates to buildings. The Group's normal
lease duration is 5 years and the current lease is due to end on 31
March 2021.
14 Trade and other receivables
Due after one year
31 March 31 December
2020 2018
GBP'000 GBP'000
--------------------------------------------- --------- ------------
Trade receivables 361 233
Other receivables 19 46
Total trade and other receivables due after
one year 379 279
--------------------------------------------- --------- ------------
Due within one year
31 March 31 December
2020 2018
GBP'000 GBP'000
---------------------------------------------- --------- ------------
Trade receivables 5,501 5,313
Less: expected credit loss - -
---------------------------------------------- --------- ------------
Trade receivables - net 5,501 5,313
Taxation and social security 274 250
Other receivables 640 662
Contract assets 1,421 2,309
Prepayments 301 537
Total trade and other receivables due within
one year 8,137 9,071
---------------------------------------------- --------- ------------
Total financial assets other than cash and
cash equivalents classified as loans and
receivables 8,137 9,071
---------------------------------------------- --------- ------------
The average credit period taken on sales of goods is 245 days
(2018: 287 days). No interest is charged on receivables within the
agreed credit terms. Thereafter, interest may be charged.
An allowance for impairment is made in accordance with expected
credit loss method. The Group considers historic, current and
forward looking information including macroeconomic conditions, in
order to assess an appropriate provision. The Group provides, in
full, for any debts it believes have become non-recoverable. The
directors have reviewed their customer portfolio and marketplace
and do not consider the risk of bad debt to be material to the
business.
The maximum exposure to credit risk at the reporting date is the
carrying value of each class of receivable set out above.
The ageing of trade receivables that have not been provided for
are:
31 March 31 December
2020 2018
GBP'000 GBP'000
------------------------------------- --------- ------------
Not due yet
0-29 days 3,071 3,193
Overdue
30-59 days 116 152
60-89 days 356 538
90-119 days 622 105
120+ days 1,697 1,558
5,862 5,546
Trade debtors in current assets 5,501 5,313
Trade debtors in non-current assets 361 233
------------------------------------- --------- ------------
5,862 5,546
------------------------------------- --------- ------------
15 Trade and other payables
31 March 31 December
2020 2018
GBP'000 GBP'000
---------------------------------------------- --------- ------------
Trade payables 310 140
Other payables 219 365
Accruals 8,889 7,925
Taxation and social security 36 42
Amount owed to related parties (note 21) 128 1,339
Lease liabilities (note 16) 146 -
Total trade and other payables 9,728 9,811
---------------------------------------------- --------- ------------
Total financial liabilities, excluding loans
and borrowings, classified as financial
liability measured at amortised cost 9,692 9,769
---------------------------------------------- --------- ------------
16 Lease liabilities
The liabilities recognised as a consequence of the IFRS 16 first
application as of 1 January 2019 are included in the heading "Lease
liabilities" within trade and other payables in relation to the
Group's head office. The breakdown of changes in lease liabilities
for the period to 31 March 2020 is as follows.
Lease
liabilities
GBP'000
----------------------------- -------------
Balance at 31 December 2018 -
----------------------------- -------------
First application IFRS 16 324
------------------------------ -------------
At 1 January 2019 324
Interest expense 13
Lease payments (191)
At 31 March 2020 146
------------------------------ -------------
The Group maintains property, plant and equipment on operating
leases. The total future value of minimum lease payments are due as
follows:
31 March 31 December
2020 2018
GBP'000 GBP'000
--------------------------------------------- --------- ------------
Not later than one year 152 144
Later than one year and not later than five
years - 170
152 314
--------------------------------------------- --------- ------------
On 13 April 2016, the group entered into a property lease
obligation for a five-year period to 31 March 2021 and with annual
rent of GBP132,000 plus shared service costs for the building.
17 Interest bearing loans and borrowings
Due within one year
31 March 31 December
2020 2018
GBP'000 GBP'000
------------------------- --------- ------------
Bank overdraft (secured) - -
------------------------- --------- ------------
The principal terms and the debt repayment schedule for the
Group's loans and borrowings are as follows as at 31 March
2020:
Nominal Year of
Currency rate % maturity
3.5 over
Bank overdraft (secured) Sterling Base Rate 2019
Bank borrowings
The bank overdraft is currently operating on a rolling basis, as
it was due for renewal in November 2019, and is repayable on
demand. As mentioned previously the Group and Coutts have been
working to replace the overdraft with a revolving facility with a
gross value of GBP500k and the Directors expect this to be in place
following countersignature at the start of September 2020. As such,
the Directors expect the Group to have access, if required, to
sufficient funds for the foreseeable future. Bank overdrafts are
secured by a fixed charge over the Group's intangible programme
rights and a floating charge over the remaining assets of the
Group. The new facility will be secured against a floating charge
over the assets of the Group and will replace the current charge
held by the overdraft.
18 Financial risk management
Financial risk factors
The Group's financial assets and liabilities comprise cash,
including short term deposits, trade and other receivables and
trade and other payables that arise directly from its operations,
overdrafts, bank loans and convertible debt. The main risks arising
from the Group's financial assets and liabilities are interest rate
risk, liquidity risk, credit risk and currency risk. The Board has
reviewed and agreed policies for managing each of these risks and
they are summarised below. The Group has no financial assets other
than trade receivables and cash at bank. The values in the
Consolidated Statement of Financial Position for the financial
assets and liabilities are not materially different from their fair
values.
Interest rate risk
The Group finances its operations at present through equity,
bank overdraft, convertible debt and working capital. The Group
manages its exposure to interest rate fluctuations by mixing the
duration of its deposits and borrowings to reduce the impact of
interest rate fluctuations.
Liquidity risk
The Group seeks to manage financial risk to ensure sufficient
liquidity is available to meet foreseeable needs and to invest cash
assets safely and profitably. Some liquidity risk arises from the
nature of production income, which does not always arise in an even
manner, and the Group's policy is to ensure there are sufficient
cash reserves to meet liabilities during such periods.
Liquidity risk also arises from the interest charges and
repayment terms of convertible debt, which the Group seeks to
manage by means of periodic charges for central administration
services and support to each Group entity. These are incorporated
into rolling twelve-month Group cash flow forecasts, which are
reviewed by the Board monthly, and the cash flows are monitored at
Group level by weekly cash reports from each operating entity.
Short term flexibility is provided through the availability of a
bank overdraft facility, and shortly through a revolving credit
facility that replaces the overdraft.
Credit risk
The Group's principal financial assets are bank balances, cash
and trade and other receivables. The Group's credit risk is
primarily attributable to its trade receivables. The Group operates
to ensure that the payment terms of customers are matched to the
Group's own contractual obligations in terms of delivery of
programmes and rights. The principal source of Group income is
commissioning broadcasters, who are not considered to be a
significant credit risk because of their size and financial
resources. Other Group income is derived from distribution sales
worldwide, and credit risk is assessed in relation to knowledge of
the customer or by credit references. To minimise credit risk
contractual terms may require that payment is made before delivery
of materials.
18 Financial risk management (continued)
Currency risk
The Group operates in overseas markets and is subject to
exposures on transactions undertaken during the year. The Group's
exposure to exchange rate fluctuations is small based on its
revenue and cost base and its policy is not to hedge against
foreign currency transactions.
The sterling equivalent of the Group's assets and liabilities
denominated in foreign currencies at 31 March 2020 and 31 December
2018 was as follows:
Assets Liabilities
31 March 31 December 31 March 31 December
2020 2018 2020 2018
GBP'000 GBP'000 GBP'000 GBP'000
---------------------------- --------- ------------ --------- ------------
US dollar 3,691 4,339 (8) (8)
Euros 887 435 (20) (24)
Other 978 578 - -
Total assets/(liabilities) 5,556 5,352 (28) (32)
---------------------------- --------- ------------ --------- ------------
The main foreign currency that the Group is exposed to is US
dollar. Assets include monies due on contracts while above
liabilities exclude the commissions payable, these currently sit as
accruals and deferred income than trade and other payables. Taking
the net balance of these two any movement in the exchange rate is
not material, while on a stand-alone basis on either assets or
liabilities it would appear to be.
Interest rate and liquidity risk
Interest rate sensitivity
The sensitivity analysis has been based on the average exposure
to floating rate debt during the year. It has been assumed that
floating interest rates were 200 basis points higher than those
actually incurred. The effect of such a change would not be
material to profit before tax for the year, as was the case in
2018.
Capital risk management
The capital structure of the Group consists of convertible loan
note loan financing, bank loan financing and the shareholders'
equity comprising issued share capital and reserves.
The capital structure of the Group is reviewed on an ongoing
basis with reference to the costs applicable to each element of
capital, future requirements of the Group, flexibility of capital
to be drawn down and availability of further capital should it be
required. Management prepare cash flow projections to plan for
repayment of loan facilities used. These projections are reviewed
on a regular basis to check that the Group will be able to settle
liabilities as they fall due.
The Group's objectives when maintaining capital are:
-- to safeguard the entity's ability to continue as a going
concern, so that it can continue to provide returns for
shareholders and benefits for other stakeholders; and
-- to provide an adequate return to shareholders by pricing
products and services commensurately with the level of risk.
Liquidity and interest risk tables
The following table details the Group's remaining contractual
maturity for its financial liabilities. The tables have been drawn
up based on the undiscounted contractual maturities of the
financial liabilities.
18 Financial risk management (continued)
Weighted
average Less than
effective 1 month
interest or on More than
31 March 2020 rate demand 1-3 months 3-12 months 1-5 years 5 years Total
% GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
------------------- ------------ ---------- ----------- ------------ ---------- ---------- --------
Fixed rate
Trade payables n/a 250 - - - - 250
Floating rate
Bank overdrafts 3.5% - - - - - -
Weighted
average Less than
effective 1 month
31 December interest or on More than
2018 rate demand 1-3 months 3-12 months 1-5 years 5 years Total
% GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
----------------- -------------- ---------- ----------- ------------ ---------- ---------- --------
Fixed rate
Trade payables n/a 140 - - - - 140
Floating rate
Bank overdrafts 3.5% - - - - - -
19 Share capital
31 March 31 December
2020 2018
GBP'000 GBP'000
--------------- --------- ------------
Share capital 12,272 12,272
Share premium 51,215 51,215
--------------- --------- ------------
63,487 63,487
--------------- --------- ------------
Issued capital comprises:
31 March 31 December
2020 2018
GBP'000 GBP'000
---------------------------------------- --------- ------------
Allotted, called up and fully paid
---------------------------------------- --------- ------------
2,541,419 ordinary shares of GBP1 each 2,541 2,541
9,730,514 deferred shares of GBP1 each 9,731 9,731
12,272 12,272
---------------------------------------- --------- ------------
Fully paid ordinary shares:
Ordinary shares have full voting, dividend and capital
distribution rights attached to them.
Number of
shares Share capital Share premium
GBP'000 GBP'000
---------------------------------- ----------- -------------- --------------
Balance at 1 January 2019 and 31
March 2020 12,271,933 12,272 51,215
Pursuant to a resolution passed on 24 July 2012 and in
accordance with the provisions of the Companies Act 2006 the
Company ceased to have authorised share capital.
The deferred shares are not entitled to receive a dividend or
other distribution, to attend or vote at any General Meeting and on
return of capital on a winding up, shall only be entitled to
receive the amount paid up on the shares after holders of the
ordinary shares have received GBP100,000 for each ordinary
share.
20 Capital commitments
There were no capital commitments at 31 March 2020 or 31
December 2018.
21 Transactions with directors and other related parties
Loans to Directors
At 31 March 2020 and 31 December 2018 there were no loans due to
Directors.
Other transactions
During the period the following amounts were charged by
companies in which the Directors have an interest or share
directorships:
Amount charged
15 months
to March
2020 2018
Company Director GBP'000 GBP'000 Description
------------------ ---------- ---------- --------- ------------------------
Provision of director,
finance and management
Timeweave Ltd D Craven - 108 services
Provision of director,
Ultimate Finance finance and management
Group Ltd N McMyn 31 17 services
------------------ ---------- ---------- --------- ------------------------
The balances outstanding at the year-end were as follows:
Amount payable
15 months
to March
2020 2018
Company Director GBP'000 GBP'000 Description
------------------ ---------- ---------- --------- ------------------------
Provision of director,
finance and management
Timeweave Ltd D Craven - 504 services
Provision of director,
Ultimate Finance finance and management
Group Ltd N McMyn 8 (20) services
------------------ ---------- ---------- --------- ------------------------
Other related party transactions
In 2012, DCD Rights Ltd secured a deal with Timeweave Ltd, a
shareholder of DCD Media plc, to create a new fund for the
acquisition of third-party distribution rights. At 31 March 2020,
DCD Rights Ltd was owed GBPNil to Timeweave Ltd (31 December 2018:
GBP835,046).
Compensation of key management personnel of the Group
15 months
to 31 March 31 December
2020 2018
GBP'000 GBP'000
------------------------------ ------------- ------------
Short-term employee benefits 516 435
Pension benefits 10 6
526 441
------------------------------ ------------- ------------
Only directors and employees who attend the monthly executive
meetings are deemed to be key management personnel.
The principal operating subsidiary companies are listed
below:
Subsidiary Country of incorporation % owned Nature of
business
Distribution of programme
DCD Rights Ltd England & Wales 100% rights
September Films Production of programmes for
Ltd England & Wales 100% television
Rize Television England & Production of programmes for
Ltd Wales 100% television
---------------- ------------------ --------- ---- -----------------------------
22 Retirement benefit schemes
The Group contributed to the personal pension plans of 18
employees in the period (year to 31 December 2018: 18).
Contributions in the year amounted to GBP28,084 (2018:
GBP14,555).
23 Notes supporting the cash flow statement
Cash and cash equivalents for the purposes of the cash flow
statement comprises:
31 March 31 December
2020 2018
GBP'000 GBP'000
-------------------------- --------- ------------
Cash available on demand 2,735 2,276
2,735 2,276
-------------------------- --------- ------------
24 Ultimate parent company and ultimate controlling party
The immediate parent company is Timeweave Ltd, registered in
England and Wales. The smallest and largest group that consolidates
the results of the Company is Mayfair Capital Investments UK Ltd,
registered in Scotland. The results of Mayfair Capital Investments
UK Ltd can be obtained from Companies House website at
www.companieshouse.gov.uk .
The Directors consider the family interests of Mr Joe Lewis to
have ultimate control by virtue of their indirect beneficial
ownership of the issued share capital of Mayfair Capital
Investments Ltd, a company incorporated in the Bahamas. The
Directors consider Mayfair Capital Investments Ltd to be the
ultimate parent company.
Parent company balance sheet as at 31 March 2020
Company number 03393610
As at As at
31 March 31 December
2020 2018
Note GBP'000 GBP'000
--------------------------------------- ----- --------- ------------
Fixed assets
Intangible assets 3 - -
Investments 4 1,608 1,675
Trade and other receivables 5 18 46
1,626 1,721
Current assets
Trade and other receivables 5 1,496 1,497
Cash at bank and in hand 45 45
1,541 1,542
Total assets 3,167 3,263
Creditors: amounts falling due within
one year 6 (1,505) (1,580)
Total liabilities (1,505) (1,580)
Net assets 1,662 1,683
--------------------------------------- ----- --------- ------------
Capital and reserves
Called up share capital 7 12,272 12,272
Share premium account 51,215 51,215
Own shares held (37) (37)
Profit and loss account (61,788) (61,767)
Shareholders' funds 1,662 1,683
--------------------------------------- ----- --------- ------------
The notes on pages 51 to 56 are an integral part of these parent
company financial statements.
The parent company financial statements were approved and
authorised for issue by the Board of Directors on 03 September
2020.
D Craven
Director
Parent company statement of changes in equity for the period
ended 31 March 2020
Equity element
Share of convertible Own shares Retained
capital Share premium loan held earnings Total equity
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
------------------------------ --------- -------------- ---------------- ----------- ---------- -------------
Balance at 31 December
2017 12,272 51,215 1 (37) (61,833) 1,618
Disposal of convertible
loan notes (1) (1)
Loss and total comprehensive
income for the year - - - - (218) (218)
Balance at 31 December
2018 12,272 51,215 - (37) (61,767) 1,683
Loss and total comprehensive
income for the period - - - - (21) (21)
Balance at 31 March 2020 12,272 51,215 - (37) (61,788) 1,662
------------------------------ --------- -------------- ---------------- ----------- ---------- -------------
Notes to the parent company financial statements for the period
ended 31 March 2020
During the period, the principal activity of DCD Media Plc was
that of a parent company.
DCD Media Plc is the Group's ultimate parent company, and it is
incorporated and registered in England and Wales. The address of
DCD Media Plc's registered office is 9th Floor, Winchester House,
259 - 269 Old Marylebone Road, London, NW1 5RA, and its principal
place of business is London. DCD Media Plc's shares are listed on
the Alternative Investment Market of the London Stock Exchange.
DCD Media Plc's financial statements are presented in Pounds
Sterling (GBP), which is also the functional currency of the
Company. Amounts are presented in rounded thousands. The accounts
have been drawn up to the date of 31 March 2020.
1 Principal accounting policies
These financial statements are prepared on the going concern
basis, under the historical cost convention and in accordance with
applicable United Kingdom accounting standards, including Financial
Reporting Standard 102 - 'The Financial Reporting Standard
applicable in the United Kingdom and Republic of Ireland' ('FRS
102'), and with the Companies Act 2006.
The Group's business activities, together with the factors
likely to affect its future development, performance and position
are set out in the Executive Chairman's review. The financial
position of the Group, its cash position and borrowings are set out
in the financial review section of the statement. In addition, note
18 to the consolidated financial statements sets out the Group's
objectives, policies and processes for managing its financial
instruments and risk. The Directors have adopted the going concern
assumption in the preparation of the financial statements; please
see note 1 of the consolidated financial statements for more
detail. The Company has taken advantage of the reduced disclosure
requirements to not prepare a statement of cash flows in line with
FRS 102 paragraph 1.11 and 1.12.
Judgements in applying accounting policies and key sources of
estimation uncertainty
In preparing these financial statements, the Directors have made
the following judgements:
Ø Determine whether amounts recoverable from group companies are
recoverable and the carrying value of investments are appropriate.
These decisions depend on the financial position of the relevant
group company and forecasts of future cash flows.
Ø Assess the recoverability of other debtors. The Directors have
assessed the financial position of the relevant counterparties.
Ø Determine whether leases are finance or operating leases.
Material leases have been reviewed to assess appropriateness of
classification.
Ø Review the carrying value of tangible fixed assets.
Ø Assess the adequacy of accruals and provisions. Directors have
assessed the likelihood and scale of potential liabilities that
were present at the balance sheet date.
Leasing
Rentals payable under operating leases are charged to the income
statement on a straight-line basis over the period of the
lease.
Pension costs
No pension costs were paid in the current or prior year. Pension
costs are charged against profits when they are accrued.
Deferred taxation
Deferred tax is recognised on all timing differences where the
transactions or events that give the company an obligation to pay
more tax in the future, or right to pay less tax in the future,
have occurred by the statement of financial position date. Deferred
tax assets are recognised when it is more likely than not that they
will be recovered. Deferred tax is measured using rates of tax that
have been enacted or substantively enacted by the statement of
financial position date. Deferred tax balances are not
discounted.
Foreign currency
Transactions in foreign currencies are translated at the
exchange rate ruling at the date of the transaction. Monetary
assets and liabilities in foreign currencies are translated at the
rates of exchange ruling at the statement of financial position
date. Any differences are taken to the income statement.
Equity
See relevant accounting policy of the consolidated financial
statements.
1 Principal accounting policies (continued)
Revenue and attributable profit
Revenue arises from the licensing of programme rights which have
been obtained under distribution agreements with either external
parties or Group companies. Distribution revenue is recognised in
the statement of comprehensive income on signature of the licence
agreement and represents amounts receivable from such
contracts.
All revenue excludes value added tax.
Intangible assets - programme rights
Internally developed programme rights are stated at the lower of
cost, less accumulated amortisation, or recoverable amount. Cost
comprises the cost of all productions and all other directly
attributable costs incurred up to completion of the programme and
all programme development costs. Where programme development is not
expected to proceed, the related costs are written-off to the
income statement. Amortisation of programme costs is charged in the
ratio that actual revenue recognised in the current year bears to
estimated ultimate revenue. At each statement of financial position
date, the Directors review the carrying value of programme rights
and consider whether a provision is required to reduce the carrying
value of the investment in programmes to the recoverable amount.
The expected life of these assets is not expected to exceed 7
years.
Purchased programme rights are stated at the lower of cost, less
accumulated amortisation, or recoverable amount. Purchased
programme rights are amortised over a period in line with expected
useful life, not exceeding 7 years.
Amortisation and any charge in respect of writing down to
recoverable amount during the year are included in the income
statement within cost of sales.
Financial instruments
Financial assets are recognised in the statement of financial
position at the lower of cost and net realisable value. Provision
is made for diminution in value where appropriate. Income and
expenditure arising on financial instruments is recognised on the
accruals basis and credited or charged to the income statement in
the financial year to which it relates.
Investments
Investments held as fixed assets are stated at cost less any
provision for impairment. Investments held as current assets are
stated at the lower of cost or net realisable value.
2 Result for the financial period
DCD Media Plc has taken advantage of section 408 Companies Act
2006 and has not included its own income statement in these
financial statements. The Company's loss for the period after tax
was GBP21,000 (12 months to December 2018: GBP218,000). The result
for the period includes GBP25,000 for the audit of the Company as
parent of the DCD Media Plc group (December 2018: GBP25,000).
3 Intangible assets
Programme Rights
GBP'000
----------------------------- -----------------
Cost
At 1 January 2019 6,069
At 31 March 2020 6,069
Amortisation and impairment
At 1 January 2019 6,069
At 31 March 2020 6,069
Net book value
At 31 March 2020 -
----------------------------- -----------------
At 31 December 2018 -
----------------------------- -----------------
4 Fixed asset investments
Shares in subsidiary
undertakings
GBP'000
-------------------------- ---------------------
Cost
At 1 January 2019 25,294
-------------------------- ---------------------
Disposals (67)
At 31 March 2020 25,227
-------------------------- ---------------------
Accumulated amortisation
At 1 January 2019 23,619
-------------------------- ---------------------
At 31 March 2020 23,619
-------------------------- ---------------------
Net book value
At 31 March 2020 1,608
-------------------------- ---------------------
At 31 December 2018 1,675
-------------------------- ---------------------
All shares held in subsidiary undertakings are ordinary shares
with full voting, dividend and distribution rights.
The principal operating subsidiary companies are listed below.
All are 100% owned:
Place of Profit/(loss)
Company name incorporation Principal activity Net assets for year
GBP'000 GBP'000
DCD Rights England & Distribution of programme
Ltd Wales rights (1,559) (629)
September Films England & Production of programmes
Ltd Wales for television 1,074 350
Rize Television England & Production of programmes
Ltd Wales for television 220 (41)
----------------- ------------------ --------------------------- ----------- --------------
All companies within the group have their registered office at
9th Floor, Winchester House, 259 - 269 Old Marylebone Road, London,
NW1 5RA.
DCD Rights Ltd sells programme rights worldwide to all
media.
September Films Ltd and Rize Television Ltd are involved with
the production of programmes for television and other media.
All the subsidiary companies are registered in England and
Wales.
5 Trade and other receivables
31 March 31 December
Non-current assets 2020 2018
GBP'000 GBP'000
-------------------- --------- ------------
Other debtors 18 46
-------------------- --------- ------------
31 March 31 December
Current assets 2020 2018
GBP'000 GBP'000
------------------------------------ --------- ------------
Amounts owed by group undertakings 1,441 1,441
VAT recoverable 6 11
Other debtors 34 20
Prepayments and accrued income 15 25
1,496 1,497
------------------------------------ --------- ------------
6 Creditors: amounts falling due within one year
31 March 31 December
2020 2018
GBP'000 GBP'000
------------------------------------ --------- ------------
Trade creditors 2 -
Amounts owed to group undertakings 1,437 1,014
Amounts due to related parties 8 508
Accruals and deferred income 58 58
1,505 1,580
------------------------------------ --------- ------------
7 Share capital
See note 19 to the consolidated financial statements.
8 Financial instruments
31 March 31 December
2020 2018
GBP'000 GBP'000
--------------------------------------------- --------- ------------
Financial assets
Financial assets that are debt instruments
measured at amortised cost 1,510 1,543
--------------------------------------------- --------- ------------
1,510 1,543
--------------------------------------------- --------- ------------
Financial liabilities
Financial liabilities measured at amortised
cost 1,505 1,580
--------------------------------------------- --------- ------------
1,505 1,580
--------------------------------------------- --------- ------------
Financial assets measured at amortised cost include trade and
other debtors, recoverable VAT, prepayments and accrued income and
amounts owed by group undertakings.
Financial liabilities measured at amortised cost include trade
and other creditors, amounts owed to group undertakings and related
parties, accruals and deferred income and convertible debt.
9 Pension costs
During the period the Company made no contributions towards a
personal pension scheme (12 months to 31 December 2018:
GBPNil).
10 Transactions with Directors and other related parties
During the period, the following amounts were charged by
companies in which the Directors have an interest:
Amount charged
15 months 12 months
to 31 March to December
2020 2018
Company Director GBP'000 GBP'000 Description
------------------ ---------- ------------- ------------- ------------------------
Provision of director,
finance and management
Timeweave Ltd D Craven - 108 services
Provision of director,
Ultimate Finance finance and management
Group N McMyn 31 17 services
------------------ ---------- ------------- ------------- ------------------------
At 31 March 2020, GBPNil was due to Timeweave Ltd (2018:
GBP508,838) and GBP7,500 was due to Ultimate Finance Group Ltd
(2018: due from UFG GBP20,256).
The company has taken advantage of the exemptions available
under FRS 102 not to disclose any transactions or balances with
entities that are 100% controlled by DCD Media Plc.
11 Ultimate parent company and ultimate controlling party
The immediate parent company is Timeweave Ltd, registered in
England and Wales. The smallest and largest group that consolidates
the results of the Company is Mayfair Capital Investments UK Ltd,
registered in Scotland. The results of Mayfair Capital Investments
UK Ltd can be obtained from Companies House website at
www.companieshouse.gov.uk .
The Directors consider the family interests of Mr Joe Lewis to
have ultimate control by virtue of their indirect beneficial
ownership of the issued share capital of Mayfair Capital
Investments Ltd, a company incorporated in the Bahamas. The
Directors consider Mayfair Capital Investments Ltd to be the
ultimate parent company.
Company secretary and registered
offices Registrars
Deborah Caidou Link Asset Services Ltd
9th Floor, Winchester House, The Registry
259 - 269 Old Marylebone Road, 34 Beckenham Road
London, NW1 5RA Beckenham
BR3 4TU
www.linkassetservices.com
Nominated Adviser Auditor
finnCap SRLV Audit Limited
60 New Broad Street Elsley Court
London 20-22 Great Titchfield Street
EC2M 1JJ London
www.finncap.com W1W 8BE
www.srlv.co.uk
Bankers Solicitors
Coutts & Co Dickson Minto WS
440 Strand 16 Charlotte Square
London Edinburgh
WC2R 0QS EH2 4DF
www.coutts.com www.dicksonminto.com
Company Headquarters
DCD Media Plc
9th Floor, Winchester House,
259 - 269 Old Marylebone Road,
London, NW1 5RA
+44 (0)20 3869 0190
info@dcdmedia.co.uk
www.dcdmedia.co.uk
This information is provided by RNS, the news service of the
London Stock Exchange. RNS is approved by the Financial Conduct
Authority to act as a Primary Information Provider in the United
Kingdom. Terms and conditions relating to the use and distribution
of this information may apply. For further information, please
contact rns@lseg.com or visit www.rns.com.
RNS may use your IP address to confirm compliance with the terms
and conditions, to analyse how you engage with the information
contained in this communication, and to share such analysis on an
anonymised basis with others as part of our commercial services.
For further information about how RNS and the London Stock Exchange
use the personal data you provide us, please see our Privacy
Policy.
END
FR BIGDCRGGDGGX
(END) Dow Jones Newswires
September 04, 2020 02:00 ET (06:00 GMT)
Dcd Media (LSE:DCD)
過去 株価チャート
から 10 2024 まで 11 2024
Dcd Media (LSE:DCD)
過去 株価チャート
から 11 2023 まで 11 2024
