Registered number
12236433
PILLHUB LTD
Filleted Accounts
31 October 2023
PILLHUB LTD
Registered number: 12236433
Balance Sheet
as at 31 October 2023
Notes 2023 2022
£ £
Fixed assets
Intangible assets 3 368,918 415,033
Tangible assets 4 4,578 4,828
Investments 5 427,691 300,000
801,187 719,861
Current assets
Stocks 55,187 53,044
Debtors 6 334,482 274,545
Cash at bank and in hand 446,181 285,541
835,850 613,130
Creditors: amounts falling due within one year 7 (445,721) (351,288)
Net current assets 390,129 261,842
Total assets less current liabilities 1,191,316 981,703
Creditors: amounts falling due after more than one year 8 (574,323) (630,580)
Provisions for liabilities (588) -
Net assets 616,405 351,123
Capital and reserves
Called up share capital 100 100
Profit and loss account 616,305 351,023
Shareholders' funds 616,405 351,123
The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006.
The members have not required the company to obtain an audit in accordance with section 476 of the Act.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies.
Dr A Al Nagar
Director
Approved by the board on 30 July 2024
PILLHUB LTD
Notes to the Accounts
for the year ended 31 October 2023
1 Accounting policies
Basis of preparation
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard).
Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs.
Intangible fixed assets
Intangible fixed assets are measured at cost less accumulative amortisation and any accumulative impairment losses.
Tangible fixed assets
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows:
Freehold buildings over 50 years
Leasehold land and buildings over the lease term
Plant and machinery over 5 years
Fixtures, fittings, tools and equipment over 5 years
Investments
Investments in subsidiaries, associates and joint ventures are measured at cost less any accumulated impairment losses. Listed investments are measured at fair value. Unlisted investments are measured at fair value unless the value cannot be measured reliably, in which case they are measured at cost less any accumulated impairment losses. Changes in fair value are included in the profit and loss account.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first in first out method. The carrying amount of stock sold is recognised as an expense in the period in which the related revenue is recognised.
Debtors
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts.
Creditors
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method.
Taxation
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. Unrelieved tax losses and other deferred tax assets are recognised only 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 and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted.
Provisions
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably.
Foreign currency translation
Transactions in foreign currencies are initially recognised at the rate of exchange ruling at the date of the transaction. At the end of each reporting period foreign currency monetary items are translated at the closing rate of exchange. Non-monetary items that are measured at historical cost are translated at the rate ruling at the date of the transaction. All differences are charged to profit or loss.
Leased assets
A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership. All other leases are classified as operating leases. The rights of use and obligations under finance leases are initially recognised as assets and liabilities at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charge and the reduction in the outstanding liability using the effective interest rate method. The finance charge is allocated to each period during the lease so as to produce a constant periodic rate of interest on the remaining balance of the liability. Leased assets are depreciated in accordance with the company's policy for tangible fixed assets. If there is no reasonable certainty that ownership will be obtained at the end of the lease term, the asset is depreciated over the lower of the lease term and its useful life. Operating lease payments are recognised as an expense on a straight line basis over the lease term.
Pensions
Contributions to defined contribution plans are expensed in the period to which they relate.
2 Employees 2023 2022
Number Number
Average number of persons employed by the company 15 14
3 Intangible fixed assets £
Goodwill:
Cost
At 1 November 2022 461,148
At 31 October 2023 461,148
Amortisation
At 1 November 2022 46,115
Provided during the year 46,115
At 31 October 2023 92,230
Net book value
At 31 October 2023 368,918
At 31 October 2022 415,033
Goodwill is being written off in equal annual instalments over its estimated economic life of 10 years.
4 Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 November 2022 10,378
Additions 2,350
At 31 October 2023 12,728
Depreciation
At 1 November 2022 5,550
Charge for the year 2,600
At 31 October 2023 8,150
Net book value
At 31 October 2023 4,578
At 31 October 2022 4,828
5 Investments
Investments in
subsidiary
undertakings
£
Cost
At 1 November 2022 300,000
Additions 127,691
At 31 October 2023 427,691
6 Debtors 2023 2022
£ £
Trade debtors 306,087 248,197
Other debtors 28,395 26,348
334,482 274,545
7 Creditors: amounts falling due within one year 2023 2022
£ £
Trade creditors 286,302 241,912
Taxation and social security costs 120,486 72,464
Other creditors 38,933 36,912
445,721 351,288
8 Creditors: amounts falling due after one year 2023 2022
£ £
Bank loans 574,323 630,580
9 Other information
PILLHUB LTD is a private company limited by shares and incorporated in England. Its registered office is:
186-188 Uxbridge Road
Feltham
TW13 5DY
PILLHUB LTD 12236433 false 2022-11-01 2023-10-31 2023-10-31 VT Final Accounts April 2024 Dr A Al Nagar No description of principal activity 12236433 2021-11-01 2022-10-31 12236433 core:WithinOneYear 2022-10-31 12236433 core:AfterOneYear 2022-10-31 12236433 core:ShareCapital 2022-10-31 12236433 core:RetainedEarningsAccumulatedLosses 2022-10-31 12236433 2022-11-01 2023-10-31 12236433 bus:PrivateLimitedCompanyLtd 2022-11-01 2023-10-31 12236433 bus:AuditExemptWithAccountantsReport 2022-11-01 2023-10-31 12236433 bus:Director40 2022-11-01 2023-10-31 12236433 1 2022-11-01 2023-10-31 12236433 2 2022-11-01 2023-10-31 12236433 core:Goodwill 2022-11-01 2023-10-31 12236433 core:PlantMachinery 2022-11-01 2023-10-31 12236433 countries:England 2022-11-01 2023-10-31 12236433 bus:FRS102 2022-11-01 2023-10-31 12236433 bus:FilletedAccounts 2022-11-01 2023-10-31 12236433 2023-10-31 12236433 core:WithinOneYear 2023-10-31 12236433 core:AfterOneYear 2023-10-31 12236433 core:ShareCapital 2023-10-31 12236433 core:RetainedEarningsAccumulatedLosses 2023-10-31 12236433 core:Goodwill 2023-10-31 12236433 core:PlantMachinery 2023-10-31 12236433 core:AdditionsToInvestments 2023-10-31 12236433 2022-10-31 12236433 core:Goodwill 2022-10-31 12236433 core:PlantMachinery 2022-10-31 iso4217:GBP xbrli:pure