31 01/08/2022 31/07/2023 2023-07-31 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 23.0 - FRS102_2023 xbrli:pure xbrli:shares iso4217:GBP 07670206 2022-08-01 2023-07-31 07670206 2023-07-31 07670206 2022-07-31 07670206 2021-08-01 2022-07-31 07670206 2022-07-31 07670206 2021-07-31 07670206 core:PlantMachinery 2022-08-01 2023-07-31 07670206 core:FurnitureFittingsToolsEquipment 2022-08-01 2023-07-31 07670206 core:MotorVehicles 2022-08-01 2023-07-31 07670206 bus:RegisteredOffice 2022-08-01 2023-07-31 07670206 bus:LeadAgentIfApplicable 2022-08-01 2023-07-31 07670206 bus:Director1 2022-08-01 2023-07-31 07670206 bus:Director2 2022-08-01 2023-07-31 07670206 bus:Director3 2022-08-01 2023-07-31 07670206 core:NetGoodwill 2023-07-31 07670206 core:LandBuildings core:ShortLeaseholdAssets 2022-07-31 07670206 core:PlantMachinery 2022-07-31 07670206 core:FurnitureFittingsToolsEquipment 2022-07-31 07670206 core:MotorVehicles 2022-07-31 07670206 core:LandBuildings core:ShortLeaseholdAssets 2023-07-31 07670206 core:PlantMachinery 2023-07-31 07670206 core:FurnitureFittingsToolsEquipment 2023-07-31 07670206 core:MotorVehicles 2023-07-31 07670206 core:WithinOneYear 2023-07-31 07670206 core:WithinOneYear 2022-07-31 07670206 core:AfterOneYear 2023-07-31 07670206 core:AfterOneYear 2022-07-31 07670206 core:LandBuildings core:ShortLeaseholdAssets 2022-08-01 2023-07-31 07670206 core:ShareCapital 2023-07-31 07670206 core:ShareCapital 2022-07-31 07670206 core:RetainedEarningsAccumulatedLosses 2023-07-31 07670206 core:RetainedEarningsAccumulatedLosses 2022-07-31 07670206 core:NetGoodwill 2022-07-31 07670206 core:LandBuildings core:ShortLeaseholdAssets 2022-07-31 07670206 core:PlantMachinery 2022-07-31 07670206 core:FurnitureFittingsToolsEquipment 2022-07-31 07670206 core:MotorVehicles 2022-07-31 07670206 bus:SmallEntities 2022-08-01 2023-07-31 07670206 bus:AuditExemptWithAccountantsReport 2022-08-01 2023-07-31 07670206 bus:SmallCompaniesRegimeForAccounts 2022-08-01 2023-07-31 07670206 bus:PrivateLimitedCompanyLtd 2022-08-01 2023-07-31 07670206 bus:FullAccounts 2022-08-01 2023-07-31 07670206 core:NetGoodwill 2022-08-01 2023-07-31
Company registration number: 07670206
Pet Pavilion Limited
Unaudited filleted financial statements
31 July 2023
Pet Pavilion Limited
Contents
Directors and other information
Accountants report
Statement of financial position
Statement of changes in equity
Notes to the financial statements
Pet Pavilion Limited
Directors and other information
Directors A M Saville-Edells
J G Saville-Edells
A J Saville-Edells (Resigned 20 June 2023)
Company number 07670206
Registered office 163 Kings Road
London
SW3 5TX
Accountants Buckley Watson Limited
57a Broadway
Leigh on Sea
Essex
SS9 1PE
Pet Pavilion Limited
Chartered accountants report to the board of directors on the preparation of the
unaudited statutory financial statements of Pet Pavilion Limited
Year ended 31 July 2023
In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Pet Pavilion Limited 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 us.
As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at http://www.icaew.com /en/members/regulations-standards-and-guidance/.
This report is made solely to the board of directors of Pet Pavilion Limited, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the financial statements of Pet Pavilion Limited and state those matters that we have agreed to state to the board of directors of Pet Pavilion Limited as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Pet Pavilion Limited and its board of directors as a body for our work or for this report.
It is your duty to ensure that Pet Pavilion Limited 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 Pet Pavilion Limited. You consider that Pet Pavilion Limited is exempt from the statutory audit requirement for the year.
We have not been instructed to carry out an audit or a review of the financial statements of Pet Pavilion Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.
Buckley Watson Limited
Chartered Accountants and Statutory Auditors
57a Broadway
Leigh on Sea
Essex
SS9 1PE
27 November 2023
Pet Pavilion Limited
Statement of financial position
31 July 2023
2023 2022
Note £ £ £ £
Fixed assets
Intangible assets 5 - -
Tangible assets 6 602,222 467,191
_______ _______
602,222 467,191
Current assets
Stocks 306,718 285,838
Debtors 7 39,315 5,389
Cash at bank and in hand 1,774 550
_______ _______
347,807 291,777
Creditors: amounts falling due
within one year 8 ( 739,898) ( 519,781)
_______ _______
Net current liabilities ( 392,091) ( 228,004)
_______ _______
Total assets less current liabilities 210,131 239,187
Creditors: amounts falling due
after more than one year 9 ( 121,316) ( 169,170)
Provisions for liabilities ( 65,614) ( 57,153)
_______ _______
Net assets 23,201 12,864
_______ _______
Capital and reserves
Called up share capital 180 180
Profit and loss account 23,021 12,684
_______ _______
Shareholders funds 23,201 12,864
_______ _______
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 27 November 2023 , and are signed on behalf of the board by:
A M Saville-Edells
Director
Company registration number: 07670206
Pet Pavilion Limited
Notes to the financial statements
Year ended 31 July 2023
1. General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is 163 Kings Road, London, SW3 5TX.
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:
Goodwill - Over the useful life of the asset
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:
Short leasehold property - Over the length of the lease
Plant and machinery - 20 % reducing balance
Fittings fixtures and equipment - 20 % 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.
Provisions
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event; it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense. Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised in finance costs in profit or loss in the period it arises.
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. Staff costs
The average number of persons employed by the company during the year amounted to 31 (2022: 29 ).
The aggregate payroll costs incurred during the year were:
2023 2022
£ £
Wages and salaries 925,877 837,164
Other pension costs 24,742 22,349
_______ _______
950,619 859,513
_______ _______
5. Intangible assets
Goodwill Total
£ £
Cost
At 1 August 2022 and 31 July 2023 470,012 470,012
_______ _______
Amortisation
At 1 August 2022 and 31 July 2023 470,012 470,012
_______ _______
Carrying amount
At 31 July 2023 - -
_______ _______
At 31 July 2022 - -
_______ _______
6. Tangible assets
Short leasehold property Plant and machinery Fixtures, fittings and equipment Motor vehicles Total
£ £ £ £ £
Cost
At 1 August 2022 158,004 144,265 440,423 106,405 849,097
Additions 178,897 - 40,000 - 218,897
Disposals - - - ( 8,689) ( 8,689)
_______ _______ _______ _______ _______
At 31 July 2023 336,901 144,265 480,423 97,716 1,059,305
_______ _______ _______ _______ _______
Depreciation
At 1 August 2022 83,558 68,206 199,089 31,054 381,907
Charge for the year - 15,212 48,267 18,838 82,317
Disposals - - - ( 7,141) ( 7,141)
_______ _______ _______ _______ _______
At 31 July 2023 83,558 83,418 247,356 42,751 457,083
_______ _______ _______ _______ _______
Carrying amount
At 31 July 2023 253,343 60,847 233,067 54,965 602,222
_______ _______ _______ _______ _______
At 31 July 2022 74,446 76,059 241,334 75,351 467,190
_______ _______ _______ _______ _______
7. Debtors
2023 2022
£ £
Trade debtors 1,200 126
Other debtors 38,115 5,263
_______ _______
39,315 5,389
_______ _______
8. Creditors: amounts falling due within one year
2023 2022
£ £
Bank loans and overdrafts 40,265 37,738
Trade creditors 321,244 219,286
Corporation tax 109,324 85,965
Social security and other taxes 149,238 111,056
Other creditors 119,827 65,736
_______ _______
739,898 519,781
_______ _______
9. Creditors: amounts falling due after more than one year
2023 2022
£ £
Bank loans and overdrafts 80,953 121,218
Other creditors 40,363 47,952
_______ _______
121,316 169,170
_______ _______
10. Related party transactions
During the year under review a dividend of £240,837 (2020: £166,114) was paid to the directors of the company.