|
|
FOR THE YEAR ENDED |
|
|
FINANCIAL STATEMENTS |
CONTENTS |
PAGES |
Officers and professional advisers |
1 |
Strategic report |
2 to 5 |
Directors' report |
6 to 7 |
Independent auditor's report to the members |
8 to 11 |
Statement of income and retained earnings |
12 |
Statement of financial position |
13 |
Statement of cash flows |
14 |
Notes to the financial statements |
15 to 23 |
|
OFFICERS AND PROFESSIONAL ADVISERS |
THE BOARD OF DIRECTORS |
|
|
|
REGISTERED OFFICE |
|
|
|
England |
|
|
|
AUDITOR |
|
Chartered accountants & statutory auditor |
|
20-22 Bridge End |
|
Leeds |
|
LS1 4DJ |
|
|
STRATEGIC REPORT |
|
Director |
Registered office: |
|
|
England |
|
|
DIRECTORS' REPORT |
|
|
|
|
|
Director |
Registered office: |
|
|
England |
|
|
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF
|
|
(Senior Statutory Auditor) |
For and on behalf of |
|
Chartered accountants & statutory auditor |
20-22 Bridge End |
Leeds |
LS1 4DJ |
|
STATEMENT OF INCOME AND RETAINED EARNINGS |
2023 |
2022 |
||
Note |
£ |
£ |
|
TURNOVER |
4 |
|
|
Cost of sales |
(
|
(
|
------------- |
------------- |
|
GROSS PROFIT |
|
|
Distribution costs |
(
|
(
|
|
Administrative expenses |
(
|
(
|
|
Other operating income |
5 |
|
|
------------ |
------------ |
||
OPERATING PROFIT |
6 |
|
|
Interest payable and similar expenses |
10 |
(
|
(
|
------------ |
------------ |
||
PROFIT BEFORE TAXATION |
|
|
|
Tax on profit |
11 |
(
|
|
--------- |
--------- |
||
PROFIT FOR THE FINANCIAL YEAR AND TOTAL COMPREHENSIVE INCOME |
|
|
|
--------- |
--------- |
||
RETAINED EARNINGS AT THE START OF THE YEAR |
|
|
------------ |
--------- |
|
RETAINED EARNINGS AT THE END OF THE YEAR |
|
|
------------ |
--------- |
|
|
STATEMENT OF FINANCIAL POSITION |
2023 |
2022 |
|||
Note |
£ |
£ |
£ |
£ |
Intangible assets |
12 |
|
|
||
Tangible assets |
13 |
|
|
||
--------- |
--------- |
||||
|
|
||||
Stocks |
14 |
|
|
||
Debtors |
15 |
|
|
||
Cash at bank and in hand |
|
|
|||
------------ |
------------ |
||||
|
|
||||
CREDITORS: amounts falling due within one year |
16 |
(
|
(
|
||
------------ |
------------ |
||||
NET CURRENT ASSETS |
|
|
|||
------------ |
--------- |
||||
TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
CREDITORS: amounts falling due after more than one year |
17 |
(
|
(
|
||
PROVISIONS |
19 |
(
|
(
|
||
------------ |
--------- |
||||
NET ASSETS |
|
|
|||
------------ |
--------- |
||||
Called up share capital |
23 |
|
|
||
Profit and loss account |
|
|
|||
------------ |
--------- |
||||
SHAREHOLDERS FUNDS |
|
|
|||
------------ |
--------- |
||||
|
Director |
|
STATEMENT OF CASH FLOWS |
2023 |
2022 |
|
£ |
£ |
|
Profit for the financial year |
|
|
Adjustments for: |
||
Depreciation of tangible assets |
|
|
Amortisation of intangible assets |
|
|
Government grant income |
– |
(
|
Interest payable and similar expenses |
|
|
Tax on profit |
58,496
|
(37,173) |
Accrued expenses |
|
|
Changes in: |
||
Stocks |
|
(
|
Trade and other debtors |
(
|
|
Trade and other creditors |
(
|
(
|
------------ |
--------- |
|
Cash generated from operations |
(
|
(
|
Interest paid |
(
|
(
|
Tax received/(paid) |
|
(
|
--------- |
--------- |
|
Net cash used in operating activities |
(
|
(
|
--------- |
--------- |
|
Purchase of tangible assets |
(
|
(
|
--------- |
--------- |
|
Net cash used in investing activities |
(
|
(
|
--------- |
--------- |
|
Proceeds from borrowings |
(
|
|
Proceeds from loans from group undertakings |
|
|
Government grant income |
– |
|
Payments of finance lease liabilities |
(
|
(
|
--------- |
------------ |
|
Net cash from financing activities |
|
|
--------- |
------------ |
|
NET (DECREASE)/INCREASE IN CASH AND CASH EQUIVALENTS |
(
|
|
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR |
563,748 |
516,766 |
--------- |
--------- |
|
CASH AND CASH EQUIVALENTS AT END OF YEAR |
|
|
--------- |
--------- |
|
|
NOTES TO THE FINANCIAL STATEMENTS |
Goodwill |
- |
|
|
Leasehold Property Improvements |
- |
|
|
Website |
- |
|
|
Fixtures and fittings |
- |
|
|
Motor vehicles |
- |
|
|
Office Equipment |
- |
|
|
2023 |
2022 |
|
£ |
£ |
|
Sale of goods |
|
|
------------- |
------------- |
|
2023 |
2022 |
|
£ |
£ |
|
Government grant income |
– |
|
Insurance claims receivable |
– |
|
Other operating income |
|
|
------------ |
--------- |
|
|
|
|
------------ |
--------- |
|
2023 |
2022 |
|
£ |
£ |
|
Amortisation of intangible assets |
|
|
Depreciation of tangible assets |
|
|
--------- |
--------- |
|
2023 |
2022 |
|
£ |
£ |
|
Fees payable for the audit of the financial statements |
|
|
------- |
------- |
|
2023 |
2022 |
|
No. |
No. |
|
Production staff |
|
|
Distribution staff |
|
|
Administrative staff |
|
|
---- |
---- |
|
|
|
|
---- |
---- |
|
2023 |
2022 |
|
£ |
£ |
|
Wages and salaries |
|
|
Social security costs |
|
|
Other pension costs |
|
|
------------ |
------------ |
|
|
|
|
------------ |
------------ |
|
2023 |
2022 |
|
£ |
£ |
|
Remuneration |
|
|
--------- |
-------- |
|
2023 |
2022 |
|
£ |
£ |
|
Interest on obligations under finance leases and hire purchase contracts |
|
|
Other interest payable |
|
|
-------- |
-------- |
|
|
|
|
-------- |
-------- |
|
2023 |
2022 |
|
£ |
£ |
|
UK current tax expense |
– |
|
Adjustments in respect of prior periods |
(
|
– |
Corporation tax refund |
(
|
(
|
-------- |
-------- |
|
Total current tax |
(
|
(
|
-------- |
-------- |
|
Origination and reversal of timing differences |
|
|
-------- |
-------- |
|
Tax on profit |
58,496
|
(37,173) |
-------- |
-------- |
|
2023 |
2022 |
|
£ |
£ |
|
Profit on ordinary activities before taxation |
|
|
--------- |
-------- |
|
Profit on ordinary activities by rate of tax |
|
|
Adjustment to tax charge in respect of prior periods |
(17,548) |
(
|
Effect of expenses not deductible for tax purposes |
|
|
Effect of capital allowances and depreciation |
(
|
(
|
Effect of revenue exempt from tax |
(
|
– |
Group loss relief |
|
– |
--------- |
-------- |
|
Tax on profit |
(17,548) |
(45,073) |
--------- |
-------- |
|
Goodwill |
|
£ |
|
Cost |
|
At 30 January 2022 and 29 January 2023 |
|
--------- |
|
Amortisation |
|
At 30 January 2022 |
|
Charge for the year |
|
--------- |
|
At 29 January 2023 |
|
--------- |
|
Carrying amount |
|
At 29 January 2023 |
|
--------- |
|
At 29 January 2022 |
|
--------- |
|
Leasehold Property Improve -ments |
Website |
Fixtures and fittings |
Motor vehicles |
Office Equipment |
Total |
|
£ |
£ |
£ |
£ |
£ |
£ |
|
Cost |
||||||
At 30 Jan 2022 |
|
|
|
|
|
|
Additions |
|
– |
|
– |
|
|
-------- |
------- |
------------ |
-------- |
--------- |
------------ |
|
At 29 Jan 2023 |
|
|
|
|
|
|
-------- |
------- |
------------ |
-------- |
--------- |
------------ |
|
Depreciation |
||||||
At 30 Jan 2022 |
|
|
|
|
|
|
Charge for the year |
|
– |
|
|
|
|
-------- |
------- |
------------ |
-------- |
--------- |
------------ |
|
At 29 Jan 2023 |
|
|
|
|
|
|
-------- |
------- |
------------ |
-------- |
--------- |
------------ |
|
Carrying amount |
||||||
At 29 Jan 2023 |
|
– |
|
|
|
|
-------- |
------- |
------------ |
-------- |
--------- |
------------ |
|
At 29 Jan 2022 |
|
– |
|
|
|
|
-------- |
------- |
------------ |
-------- |
--------- |
------------ |
|
2023 |
2022 |
|
£ |
£ |
|
Finished goods and goods for resale |
|
|
------------ |
------------ |
|
2023 |
2022 |
|
£ |
£ |
|
Trade debtors |
|
|
Amounts owed by group undertakings |
|
|
Prepayments and accrued income |
|
|
Corporation tax repayable |
– |
|
Amounts due from related companies |
|
– |
Other debtors |
|
|
------------ |
------------ |
|
|
|
|
------------ |
------------ |
|
2023 |
2022 |
|
£ |
£ |
|
Bank loans and overdrafts |
|
|
Trade creditors |
|
|
Amounts owed to group undertakings |
|
|
Accruals and deferred income |
|
|
Social security and other taxes |
|
|
Obligations under finance leases and hire purchase contracts |
|
|
Amounts due to related companies |
|
|
Other creditors |
|
|
------------ |
------------ |
|
|
|
|
------------ |
------------ |
|
2023 |
2022 |
|
£ |
£ |
|
Obligations under finance leases and hire purchase contracts |
|
|
-------- |
-------- |
|
2023 |
2022 |
|
£ |
£ |
|
Not later than 1 year |
|
|
Later than 1 year and not later than 5 years |
|
|
-------- |
-------- |
|
|
|
|
-------- |
-------- |
|
Deferred tax (note 20) |
|
£ |
|
At 30 January 2022 |
|
Additions |
|
--------- |
|
At 29 January 2023 |
|
--------- |
|
2023 |
2022 |
|
£ |
£ |
|
Included in provisions (note 19) |
|
|
--------- |
-------- |
|
2023 |
2022 |
|
£ |
£ |
|
Accelerated capital allowances |
|
|
--------- |
-------- |
|
2023 |
2022 |
|
£ |
£ |
|
Government grants recognised directly in income |
– |
|
---- |
--------- |
|
2023 |
2022 |
|||
No. |
£ |
No. |
£ |
|
|
|
100 |
|
100 |
---- |
---- |
---- |
---- |
|
At 30 Jan 2022 |
Cash flows |
At 29 Jan 2023 |
|
£ |
£ |
£ |
|
Cash at bank and in hand |
|
(343,216) |
|
Debt due within one year |
(1,779,801) |
(602,027) |
(2,381,828) |
Debt due after one year |
(18,390) |
4,271 |
(14,119) |
------------ |
--------- |
------------ |
|
(
|
(
|
(
|
|
------------ |
--------- |
------------ |
|