14 31/07/2023 2023-07-31 false false false false false false false false false false true false false true false false false false false false false No description of principal activities is disclosed 2022-08-01 Sage Accounts Production 21.0 - FRS102_2021 xbrli:pure xbrli:shares iso4217:GBP NI043686 2022-08-01 2023-07-31 NI043686 2023-07-31 NI043686 2022-07-31 NI043686 2021-08-01 2022-07-31 NI043686 2022-07-31 NI043686 core:FurnitureFittingsToolsEquipment 2022-08-01 2023-07-31 NI043686 core:MotorVehicles 2022-08-01 2023-07-31 NI043686 bus:RegisteredOffice 2022-08-01 2023-07-31 NI043686 bus:LeadAgentIfApplicable 2022-08-01 2023-07-31 NI043686 bus:Director1 2022-08-01 2023-07-31 NI043686 bus:Director2 2022-08-01 2023-07-31 NI043686 bus:CompanySecretary1 2022-08-01 2023-07-31 NI043686 core:NetGoodwill 2023-07-31 NI043686 core:FurnitureFittingsToolsEquipment 2022-07-31 NI043686 core:MotorVehicles 2022-07-31 NI043686 core:FurnitureFittingsToolsEquipment 2023-07-31 NI043686 core:MotorVehicles 2023-07-31 NI043686 core:WithinOneYear 2023-07-31 NI043686 core:WithinOneYear 2022-07-31 NI043686 core:ShareCapital 2023-07-31 NI043686 core:ShareCapital 2022-07-31 NI043686 core:RetainedEarningsAccumulatedLosses 2023-07-31 NI043686 core:RetainedEarningsAccumulatedLosses 2022-07-31 NI043686 core:FinancialAssetsAmortisedCost 2023-07-31 NI043686 core:FinancialAssetsAmortisedCost 2022-07-31 NI043686 core:FinancialLiabilitiesAmortisedCost 2023-07-31 NI043686 core:FinancialLiabilitiesAmortisedCost 2022-07-31 NI043686 core:NetGoodwill 2022-07-31 NI043686 core:FurnitureFittingsToolsEquipment 2022-07-31 NI043686 core:MotorVehicles 2022-07-31 NI043686 bus:Director1 2022-07-31 NI043686 bus:Director1 2023-07-31 NI043686 bus:Director1 2021-07-31 NI043686 bus:Director1 2022-07-31 NI043686 bus:Director1 2021-08-01 2022-07-31 NI043686 bus:SmallEntities 2022-08-01 2023-07-31 NI043686 bus:AuditExemptWithAccountantsReport 2022-08-01 2023-07-31 NI043686 bus:FullAccounts 2022-08-01 2023-07-31 NI043686 bus:SmallCompaniesRegimeForAccounts 2022-08-01 2023-07-31 NI043686 bus:PrivateLimitedCompanyLtd 2022-08-01 2023-07-31
Company registration number: NI043686
McMullan Pharmacies Ltd
Unaudited filleted financial statements
31 July 2023
McMullan Pharmacies Ltd
Contents
Directors and other information
Accountant's report
Statement of financial position
Notes to the financial statements
McMullan Pharmacies Ltd
Directors and other information
Directors Mr Michael McMullan
Mrs Ursula McMullan
Secretary Mr Michael McMullan
Company number NI043686
Registered office 63 Castle Street
Ballycastle
Co. Antrim
BT54 6AR
Business address 39 Castle Street
Ballycastle
Co. Antrim
BT54 6AS
Accountant Mark Kilgore & Co.
82 Castle Street
Ballycastle
Co. Antrim
BT54 6AR
Bankers Ulster Bank Limited
20 Ann Street
Ballycastle
Co. Antrim
BT54 6AD
McMullan Pharmacies Ltd
Report to the board of directors on the preparation of the
unaudited statutory financial statements of McMullan Pharmacies Ltd
Year ended 31 July 2023
In order to assist you to fulfil your duties under the Companies Act 2006, I have prepared for your approval the financial statements of McMullan Pharmacies Ltd for the year ended 31 July 2023 which comprise the statement of financial position, statement of changes in equity and related notes from the company's accounting records and from information and explanations you have given me.
As a practising member of Chartered Accountants Ireland , I am subject to its ethical and other professional requirements which are detailed at www.charteredaccountants.ie.
This report is made solely to the board of directors of McMullan Pharmacies Ltd, as a body, in accordance with the terms of my engagement letter. My work has been undertaken solely to prepare for your approval the financial statements of McMullan Pharmacies Ltd and state those matters that we have agreed to state to the board of directors of McMullan Pharmacies Ltd as a body, in this report in accordance with the requirements of Chartered Accountants Ireland as detailed at www.charteredaccountants.ie. To the fullest extent permitted by law, I do not accept or assume responsibility to anyone other than McMullan Pharmacies Ltd and its board of directors as a body for my work or for this report.
It is your duty to ensure that McMullan Pharmacies Ltd has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of McMullan Pharmacies Ltd. You consider that McMullan Pharmacies Ltd is exempt from the statutory audit requirement for the year.
I have not been instructed to carry out an audit or a review of the financial statements of McMullan Pharmacies Ltd. For this reason, I have not verified the accuracy or completeness of the accounting records or information and explanations you have given to me and I do not, therefore, express any opinion on the statutory financial statements.
Mark Kilgore & Co.
Chartered Accountants
82 Castle Street
Ballycastle
Co. Antrim
BT54 6AR
16 November 2023
McMullan Pharmacies Ltd
Statement of financial position
31 July 2023
2023 2022
Note £ £ £ £
Fixed assets
Intangible assets 5 - -
Tangible assets 6 145,611 178,690
_______ _______
145,611 178,690
Current assets
Stocks 130,000 178,643
Debtors 7 140,538 118,285
Cash at bank and in hand 574,535 582,837
_______ _______
845,073 879,765
Creditors: amounts falling due
within one year 8 ( 259,167) ( 309,492)
_______ _______
Net current assets 585,906 570,273
_______ _______
Total assets less current liabilities 731,517 748,963
_______ _______
Net assets 731,517 748,963
_______ _______
Capital and reserves
Called up share capital 1,000 1,000
Profit and loss account 730,517 747,963
_______ _______
Shareholders funds 731,517 748,963
_______ _______
For the year ending 31 July 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Directors responsibilities:
- The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476;
- The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of comprehensive income has not been delivered.
These financial statements were approved by the board of directors and authorised for issue on 16 November 2023 , and are signed on behalf of the board by:
Mr Michael McMullan
Director
Company registration number: NI043686
McMullan Pharmacies Ltd
Notes to the financial statements
Year ended 31 July 2023
1. General information
The company is a private company limited by shares, registered in Northern Ireland. The address of the registered office is 63 Castle Street, Ballycastle, Co. Antrim, BT54 6AR.
2. Statement of compliance
These financial statements have been prepared in compliance with the provisions of FRS 102, Section 1A, 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Turnover
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in the statement of comprehensive income, except to the extent that it relates to items recognised in other comprehensive income or directly in capital and reserves. In this case, tax is recognised in other comprehensive income or directly in capital and reserves, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Amortisation
Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:
If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
Tangible assets
tangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in capital and reserves, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in capital and reserves in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in capital and reserves in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Fittings fixtures and equipment - 15 % reducing balance
Motor vehicles - 25 % reducing balance
If there is an indication that there has been a significant change in depreciation rate, useful life or residual value of tangible assets, the depreciation is revised prospectively to reflect the new estimates.
Impairment
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. When it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that are largely independent of the cash inflows from other assets or groups of assets.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stocks to their present location and condition.
Financial instruments
A financial asset or a financial liability is recognised only when the company becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Debt instruments are subsequently measured at amortised cost. Where investments in non-convertible preference shares and non-puttable ordinary shares or preference shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in profit or loss. All other such investments are subsequently measured at cost less impairment. Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Other financial instruments are subsequently measured at fair value, with any changes recognised in profit or loss, with the exception of hedging instruments in a designated hedging relationship.
Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately. For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets or either assessed individually or grouped on the basis of similar credit risk characteristics. Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised in finance costs in profit or loss in the period in which it arises.
4. Employee numbers
The average number of persons employed by the company during the year amounted to 14 (2022: 12 ).
5. Intangible assets
Goodwill Total
£ £
Cost
At 1 August 2022 and 31 July 2023 800,000 800,000
_______ _______
Amortisation
At 1 August 2022 and 31 July 2023 800,000 800,000
_______ _______
Carrying amount
At 31 July 2023 - -
_______ _______
At 31 July 2022 - -
_______ _______
6. Tangible assets
Fixtures, fittings and equipment Motor vehicles Total
£ £ £
Cost
At 1 August 2022 and 31 July 2023 315,380 83,686 399,066
_______ _______ _______
Depreciation
At 1 August 2022 199,453 20,922 220,375
Charge for the year 17,389 15,691 33,080
_______ _______ _______
At 31 July 2023 216,842 36,613 253,455
_______ _______ _______
Carrying amount
At 31 July 2023 98,538 47,073 145,611
_______ _______ _______
At 31 July 2022 115,927 62,764 178,691
_______ _______ _______
7. Debtors
2023 2022
£ £
Trade debtors 128,830 102,664
Other debtors 11,708 15,621
_______ _______
140,538 118,285
_______ _______
8. Creditors: amounts falling due within one year
2023 2022
£ £
Trade creditors 161,841 227,075
Corporation tax 20,650 13,814
Social security and other taxes 1,566 413
Other creditors 75,110 68,190
_______ _______
259,167 309,492
_______ _______
9. Financial instruments
The carrying amount for each category of financial instrument is as follows:
2023 2022
£ £
Financial assets that are debt instruments measured at amortised cost
Trade debtors 128,830 102,664
Cash at bank and in hand 574,535 582,837
_______ _______
703,365 685,501
_______ _______
Financial liabilities measured at amortised cost
Trade creditors 161,841 227,075
Other creditors 71,634 63,488
_______ _______
233,475 290,563
_______ _______
10. Directors advances, credits and guarantees
During the year the directors entered into the following advances and credits with the company:
2023
Balance brought forward Advances /(credits) to the directors Amounts repaid Balance o/standing
£ £ £ £
Mr Michael McMullan ( 6,074) ( 31,112) - ( 37,186)
_______ _______ _______ _______
2022
Balance brought forward Advances /(credits) to the directors Amounts repaid Balance o/standing
£ £ £ £
Mr Michael McMullan ( 30,151) - 24,077 ( 6,074)
_______ _______ _______ _______