IRIS Accounts Production v24.2.0.383 01169121 Board of Directors 31.1.24 1.2.23 31.1.24 31.1.24 true true true false true true false false false false false true false Fair value model Ordinary shares 0 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh011691212023-01-31011691212024-01-31011691212023-02-012024-01-31011691212022-01-31011691212022-02-012023-01-31011691212023-01-3101169121ns15:EnglandWales2023-02-012024-01-3101169121ns14:PoundSterling2023-02-012024-01-3101169121ns10:Director12023-02-012024-01-3101169121ns10:Consolidated2024-01-3101169121ns10:ConsolidatedGroupCompanyAccounts2023-02-012024-01-3101169121ns10:PrivateLimitedCompanyLtd2023-02-012024-01-3101169121ns10:Consolidatedns10:FRS1022023-02-012024-01-3101169121ns10:Consolidatedns10:Audited2023-02-012024-01-3101169121ns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2023-02-012024-01-3101169121ns10:LargeMedium-sizedCompaniesRegimeForAccounts2023-02-012024-01-3101169121ns10:Consolidatedns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2023-02-012024-01-3101169121ns10:LargeMedium-sizedCompaniesRegimeForAccountsns10:Consolidated2023-02-012024-01-3101169121ns10:FullAccounts2023-02-012024-01-3101169121ns5:Subsidiary12023-02-012024-01-3101169121ns5:Subsidiary22023-02-012024-01-310116912112023-02-012024-01-3101169121ns10:OrdinaryShareClass12023-02-012024-01-3101169121ns10:Consolidated2023-02-012024-01-3101169121ns10:Director22023-02-012024-01-3101169121ns10:Director32023-02-012024-01-3101169121ns10:CompanySecretary12023-02-012024-01-3101169121ns10:RegisteredOffice2023-02-012024-01-3101169121ns10:Consolidated2022-02-012023-01-3101169121ns5:CurrentFinancialInstruments2024-01-3101169121ns5:CurrentFinancialInstruments2023-01-3101169121ns5:ShareCapital2024-01-3101169121ns5:ShareCapital2023-01-3101169121ns5:RevaluationReserve2024-01-3101169121ns5:RevaluationReserve2023-01-3101169121ns5:RetainedEarningsAccumulatedLosses2024-01-3101169121ns5:RetainedEarningsAccumulatedLosses2023-01-3101169121ns5:ShareCapital2022-01-3101169121ns5:RetainedEarningsAccumulatedLosses2022-01-3101169121ns5:RevaluationReserve2022-01-3101169121ns5:RetainedEarningsAccumulatedLosses2022-02-012023-01-3101169121ns5:RevaluationReserve2022-02-012023-01-3101169121ns5:RetainedEarningsAccumulatedLosses2023-02-012024-01-3101169121ns5:RevaluationReserve2023-02-012024-01-3101169121ns5:NetGoodwill2023-02-012024-01-3101169121ns5:IntangibleAssetsOtherThanGoodwill2023-02-012024-01-3101169121ns5:FurnitureFittings2023-01-3101169121ns5:FurnitureFittings2023-02-012024-01-3101169121ns5:FurnitureFittings2024-01-3101169121ns5:FurnitureFittings2023-01-3101169121ns5:CostValuation2023-01-3101169121ns5:Subsidiary112023-02-012024-01-3101169121ns5:Subsidiary12024-01-3101169121ns5:Subsidiary12023-01-3101169121ns5:Subsidiary12023-01-31011691213ns5:Subsidiary22023-02-012024-01-3101169121ns5:Subsidiary22024-01-3101169121ns5:Subsidiary22023-01-3101169121ns5:Subsidiary22022-02-012023-01-3101169121ns5:CurrentFinancialInstrumentsns5:WithinOneYear2024-01-3101169121ns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-01-3101169121ns5:DeferredTaxation2023-01-3101169121ns5:DeferredTaxation2024-01-3101169121ns10:OrdinaryShareClass12024-01-3101169121ns5:RetainedEarningsAccumulatedLosses2023-01-3101169121ns5:RevaluationReserve2023-01-31
REGISTERED NUMBER: 01169121 (England and Wales)












GROUP STRATEGIC REPORT,

REPORT OF THE DIRECTORS AND

CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 JANUARY 2024

FOR

JOHN S. MILLER LIMITED

JOHN S. MILLER LIMITED (REGISTERED NUMBER: 01169121)






CONTENTS OF THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended 31 January 2024




Page

Company Information 1

Group Strategic Report 2

Report of the Directors 4

Report of the Independent Auditors 5

Consolidated Income Statement 9

Consolidated Other Comprehensive Income 10

Consolidated Balance Sheet 11

Company Balance Sheet 12

Consolidated Statement of Changes in Equity 13

Company Statement of Changes in Equity 14

Consolidated Cash Flow Statement 15

Notes to the Consolidated Cash Flow Statement 16

Notes to the Consolidated Financial Statements 17


JOHN S. MILLER LIMITED

COMPANY INFORMATION
for the year ended 31 January 2024







DIRECTORS: Ms N L Livingston
Mr J S Miller
Mr D Miller





SECRETARY: Ms N L Livingston





REGISTERED OFFICE: 19-20 Bourne Court
Southend Road
Woodford Green
Essex
IG8 8HD





REGISTERED NUMBER: 01169121 (England and Wales)





AUDITORS: Raffingers LLP, Statutory Auditor
19-20 Bourne Court
Southend Road
Woodford Green
Essex
IG8 8HD

JOHN S. MILLER LIMITED (REGISTERED NUMBER: 01169121)

GROUP STRATEGIC REPORT
for the year ended 31 January 2024

The directors present their strategic report of the company and the group for the year ended 31 January 2024.

REVIEW OF BUSINESS
John S. Miller Limited is a property investment group with a number of both residential and commercial rental properties. The group also holds investments in companies trading in the purchase and distribution of medical equipment and supplies in the United States.

Rental properties carry on being let on a continuous basis and rental income during the year was similar to the rental income earnt in 2023.

General repairs were carried out to the properties during the year to maintain their condition.

The result for the year is shown on page 9.

The medical supply business saw a growth in turnover during the year of 22%, largely driven by a combination of growth in sales of existing customers and acquisition of new customers.

Gross profit has increased by £146,838 from £2.84m to £2.92m (5%). Medical sales for the year has increased to £24.5m compared to £20.1m in the previous year. Rental income increased to £225,239 from £211,019 in the previous period.

As shown in the profit and loss account, the operating profit for continuing operations for the year was £206,192 (2023: £231,586).

The balance sheet on page 11 shows net assets of £7,047,611 (2023: £6,932,711) at the end of the year, with a positive cash position of £3,052,750 (2023: £3,900,552).

PRINCIPAL RISKS AND UNCERTAINTIES
The valuation and rentals of the properties are dependent on market conditions, but there has been no difficulty in letting properties.

Foreign exchange risk for translation of assets and liabilities held in USD, as well as exchange differences on sales in foreign currencies, can lead to fluctuations in the accounts.


JOHN S. MILLER LIMITED (REGISTERED NUMBER: 01169121)

GROUP STRATEGIC REPORT
for the year ended 31 January 2024

KEY PERFORMANCE INDICATORS
Gross profit margin - margin has been improving in the last few years due to constant monitoring and introduction of efficiencies. However, it has decreased in the current year due to general increase in labour costs.

2024 2023 Measure
Gross profit margin 12.2% 13.9% Gross profit/turnover

- Debtor days - a slight increase in debtor days as a result of new customers within the year.

2024 2023 Measure
Debtor days 13 days 9 days Trade debtors/turnover

- Creditor days - the creditor days have decreased significantly due to better cashflow management within the group and to maintain supplier relationships.

2024 2023 Measure
Creditor days 5 days 14 days Trade creditors/cost of sales

ON BEHALF OF THE BOARD:



Mr J S Miller - Director


18 October 2024

JOHN S. MILLER LIMITED (REGISTERED NUMBER: 01169121)

REPORT OF THE DIRECTORS
for the year ended 31 January 2024

The directors present their report with the financial statements of the company and the group for the year ended 31 January 2024.

PRINCIPAL ACTIVITY
The principal activity of the group in the year under review was that of property investment company. The group also holds investments in companies trading in the purchase and distribution of medical equipment and supplies in the United States.

DIVIDENDS
The total distribution of dividends for the year ended 31 January 2024 will be £ 7,972 .

DIRECTORS
The directors shown below have held office during the whole of the period from 1 February 2023 to the date of this report.

Ms N L Livingston
Mr J S Miller
Mr D Miller

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Group Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards 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 company and the group 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;
- 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 company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group 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 company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

ON BEHALF OF THE BOARD:





Mr J S Miller - Director


18 October 2024

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
JOHN S. MILLER LIMITED

Opinion
We have audited the financial statements of John S. Miller Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 January 2024 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK 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 affairs as at 31 January 2024 and of the group's profit for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group 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, 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
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and the parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information
The directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors 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 this gives rise to a material misstatement in the financial statements themselves. 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 Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
JOHN S. MILLER LIMITED


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 Group Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where 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 Statement of Directors' Responsibilities set out on page four, 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 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.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
JOHN S. MILLER LIMITED


Auditors' 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 a Report of the Auditors 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.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

The engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;

We focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including the Companies Act 2006, taxation legislation and data protection, employment, and health and safety legislation;

We assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence where necessary.

We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
- making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and
- considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.

To address the risk of fraud through management bias and override of controls, we:
- performed analytical procedures to identify any unusual or unexpected transactions;
- tested the appropriateness of journal entries;
- assessed whether judgements and assumptions made in determining the accounting estimate for the valuation of properties were indicative of potential bias; and
- investigated the rationale behind significant or unusual transactions.

To address the risk that revenue could be misstated due to fraud, we:
- obtained an understanding of the company's revenue recognition policies and compared these to the accounting standard;
- performed a walkthrough to confirm our understanding of the processes and controls through which the business initiates, records, processes and reports revenue transactions;
- tested a sample of revenue transactions to supporting evidence; and
- tested, on a sample basis, revenue related balances in the balance sheet.

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:
- agreeing financial statement disclosures to underlying supporting documentation; and
- enquiring of management as to actual and potential litigation and claims.

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the trustees and other management and the inspection of regulatory and legal correspondence, if any.

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

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 Report of the Auditors.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
JOHN S. MILLER LIMITED


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 a Report of the Auditors 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.




Thurairatnam Sudarshan FCCA (Senior Statutory Auditor)
for and on behalf of Raffingers LLP, Statutory Auditor
19-20 Bourne Court
Southend Road
Woodford Green
Essex
IG8 8HD

18 October 2024

JOHN S. MILLER LIMITED (REGISTERED NUMBER: 01169121)

CONSOLIDATED
INCOME STATEMENT
for the year ended 31 January 2024

2024 2023
Notes £    £   

TURNOVER 3 24,700,876 20,318,688

Cost of sales (21,709,688 ) (17,474,338 )
GROSS PROFIT 2,991,188 2,844,350

Administrative expenses (2,784,996 ) (2,612,764 )
OPERATING PROFIT 5 206,192 231,586

Interest receivable and similar income 84,244 41,642
290,436 273,228
Loss on revaluation of investments - (337,134 )
PROFIT/(LOSS) BEFORE TAXATION 290,436 (63,906 )

Tax on profit/(loss) 6 (71,674 ) (25,883 )
PROFIT/(LOSS) FOR THE FINANCIAL
YEAR

218,762

(89,789

)
Profit/(loss) attributable to:
Owners of the parent 197,218 (102,875 )
Non-controlling interests 21,544 13,086
218,762 (89,789 )

JOHN S. MILLER LIMITED (REGISTERED NUMBER: 01169121)

CONSOLIDATED
OTHER COMPREHENSIVE INCOME
for the year ended 31 January 2024

2024 2023
Notes £    £   

PROFIT/(LOSS) FOR THE YEAR 218,762 (89,789 )


OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

218,762

(89,789

)

Total comprehensive income attributable to:
Owners of the parent 197,218 (102,875 )
Non-controlling interests 21,544 13,086
218,762 (89,789 )

JOHN S. MILLER LIMITED (REGISTERED NUMBER: 01169121)

CONSOLIDATED BALANCE SHEET
31 January 2024

2024 2023
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 9 96,301 87,671
Tangible assets 10 19,043 22,073
Investments 11 - -
Investment property 12 4,914,822 4,829,119
5,030,166 4,938,863

CURRENT ASSETS
Stocks 13 462,366 522,662
Debtors 14 1,150,828 745,999
Cash at bank and in hand 3,052,750 3,900,552
4,665,944 5,169,213
CREDITORS
Amounts falling due within one year 15 2,152,631 2,679,497
NET CURRENT ASSETS 2,513,313 2,489,716
TOTAL ASSETS LESS CURRENT
LIABILITIES

7,543,479

7,428,579

PROVISIONS FOR LIABILITIES 16 495,868 495,868
NET ASSETS 7,047,611 6,932,711

CAPITAL AND RESERVES
Called up share capital 17 30,000 30,000
Revaluation reserve 18 2,426,476 2,426,476
Other reserves 18 442,865 538,755
Retained earnings 18 3,897,696 3,708,450
SHAREHOLDERS' FUNDS 6,797,037 6,703,681

NON-CONTROLLING INTERESTS 19 250,574 229,030
TOTAL EQUITY 7,047,611 6,932,711

The financial statements were approved by the Board of Directors and authorised for issue on 18 October 2024 and were signed on its behalf by:





Mr J S Miller - Director


JOHN S. MILLER LIMITED (REGISTERED NUMBER: 01169121)

COMPANY BALANCE SHEET
31 January 2024

2024 2023
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 9 - -
Tangible assets 10 935 1,393
Investments 11 273,826 273,826
Investment property 12 4,914,822 4,829,119
5,189,583 5,104,338

CURRENT ASSETS
Debtors 14 557,139 574,233
Cash at bank and in hand 1,891,668 1,827,872
2,448,807 2,402,105
CREDITORS
Amounts falling due within one year 15 1,051,835 1,055,131
NET CURRENT ASSETS 1,396,972 1,346,974
TOTAL ASSETS LESS CURRENT
LIABILITIES

6,586,555

6,451,312

PROVISIONS FOR LIABILITIES 16 495,868 495,868
NET ASSETS 6,090,687 5,955,444

CAPITAL AND RESERVES
Called up share capital 17 30,000 30,000
Revaluation reserve 18 2,426,476 2,426,476
Retained earnings 18 3,634,211 3,498,968
SHAREHOLDERS' FUNDS 6,090,687 5,955,444

Company's profit/(loss) for the financial year 135,243 (155,220 )

The financial statements were approved by the Board of Directors and authorised for issue on 18 October 2024 and were signed on its behalf by:





Mr J S Miller - Director


JOHN S. MILLER LIMITED (REGISTERED NUMBER: 01169121)

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
for the year ended 31 January 2024

Called up
share Retained Revaluation
capital earnings reserve
£    £    £   
Balance at 1 February 2022 30,000 3,811,325 2,426,476

Changes in equity
Total comprehensive income - (102,875 ) -
Balance at 31 January 2023 30,000 3,708,450 2,426,476

Changes in equity
Dividends - (7,972 ) -
Total comprehensive income - 197,218 -
Balance at 31 January 2024 30,000 3,897,696 2,426,476
Other Non-controlling Total
reserves Total interests equity
£    £    £    £   
Balance at 1 February 2022 294,239 6,562,040 215,944 6,777,984

Changes in equity
Total comprehensive income 244,516 141,641 13,086 154,727
Balance at 31 January 2023 538,755 6,703,681 229,030 6,932,711

Changes in equity
Dividends - (7,972 ) - (7,972 )
Total comprehensive income (95,890 ) 101,328 21,544 122,872
Balance at 31 January 2024 442,865 6,797,037 250,574 7,047,611

JOHN S. MILLER LIMITED (REGISTERED NUMBER: 01169121)

COMPANY STATEMENT OF CHANGES IN EQUITY
for the year ended 31 January 2024

Called up
share Retained Revaluation Total
capital earnings reserve equity
£    £    £    £   
Balance at 1 February 2022 30,000 3,654,188 2,426,476 6,110,664

Changes in equity
Total comprehensive income - (155,220 ) - (155,220 )
Balance at 31 January 2023 30,000 3,498,968 2,426,476 5,955,444

Changes in equity
Total comprehensive income - 135,243 - 135,243
Balance at 31 January 2024 30,000 3,634,211 2,426,476 6,090,687

JOHN S. MILLER LIMITED (REGISTERED NUMBER: 01169121)

CONSOLIDATED CASH FLOW STATEMENT
for the year ended 31 January 2024

2024 2023
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 (897,869 ) 1,381,283
Tax paid (45,378 ) (17,095 )
Net cash from operating activities (943,247 ) 1,364,188

Cash flows from investing activities
Purchase of intangible fixed assets (22,267 ) (104,979 )
Purchase of tangible fixed assets (4,122 ) (37,949 )
Purchase of investment property (85,703 ) -
Interest received 84,244 41,642
Net cash from investing activities (27,848 ) (101,286 )

Cash flows from financing activities
Amount introduced by directors 227,155 -
Equity dividends paid (7,972 ) -
Net cash from financing activities 219,183 -

(Decrease)/increase in cash and cash equivalents (751,912 ) 1,262,902
Cash and cash equivalents at beginning of
year

2

3,900,552

2,391,614
Effect of foreign exchange rate changes (95,890 ) 246,036
Cash and cash equivalents at end of year 2 3,052,750 3,900,552

JOHN S. MILLER LIMITED (REGISTERED NUMBER: 01169121)

NOTES TO THE CONSOLIDATED CASH FLOW STATEMENT
for the year ended 31 January 2024

1. RECONCILIATION OF PROFIT/(LOSS) BEFORE TAXATION TO CASH GENERATED FROM
OPERATIONS
2024 2023
£    £   
Profit/(loss) before taxation 290,436 (63,906 )
Depreciation charges 10,867 44,777
Loss on revaluation of fixed assets - 337,134
Finance income (84,244 ) (41,642 )
217,059 276,363
Decrease/(increase) in stocks 60,296 (210,053 )
(Increase)/decrease in trade and other debtors (401,564 ) 166,047
(Decrease)/increase in trade and other creditors (773,660 ) 1,148,926
Cash generated from operations (897,869 ) 1,381,283

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31 January 2024
31.1.24 1.2.23
£    £   
Cash and cash equivalents 3,052,750 3,900,552
Year ended 31 January 2023
31.1.23 1.2.22
£    £   
Cash and cash equivalents 3,900,552 2,391,614


3. ANALYSIS OF CHANGES IN NET FUNDS

At 1.2.23 Cash flow At 31.1.24
£    £    £   
Net cash
Cash at bank and in hand 3,900,552 (847,802 ) 3,052,750
3,900,552 (847,802 ) 3,052,750
Total 3,900,552 (847,802 ) 3,052,750

JOHN S. MILLER LIMITED (REGISTERED NUMBER: 01169121)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended 31 January 2024

1. STATUTORY INFORMATION

John S. Miller Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the General Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires group management to exercise judgment in applying the group's accounting policies.

The company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of Comprehensive Income in these financial statements.

Basis of consolidation
The consolidated financial statements present the results of the company and its own subsidiaries ("the group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.

The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Balance Sheet, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated Statement of Comprehensive Income from the date on which control is obtained. They are deconsolidated from the date control ceases.

All intra-group transactions, balances, income and expenses are eliminated in full on consolidation. Wholly owned dormant subsidiaries are considered not to material for the purposes of providing a true and fair view and excluded from consolidation.

Related party exemption
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements.

JOHN S. MILLER LIMITED (REGISTERED NUMBER: 01169121)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
for the year ended 31 January 2024

2. ACCOUNTING POLICIES - continued

Significant judgements and estimates
In applying the group's accounting policies, the directors are required to make judgements, estimates and assumptions in determining the carrying amounts of assets and liabilities. The directors' judgements, estimates and assumptions are based on the best and most reliable evidence available at the time when the decisions are made, and are based on historical experience and other factors that are considered to be applicable. Due to the inherent subjectivity involved in making such judgements, estimates and assumptions, the actual results and outcomes may differ.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised, if the revision affects only that period, or in the period of the revision and future periods, if the revision affects both current and future periods.

The directors do not believe that there have been judgements (apart from those involving estimates) made in the process of applying the above accounting policies that have had a significant effect on amounts recognised in the financial statements.

Turnover
Revenue is recognised to the extent that it is probable that the economic benefits will flow to the group and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
- the group has transferred the significant risks and rewards of ownership to the buyer;
- the group retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
- the amount of revenue can be measured reliably;
- it is probably that the group will receive the consideration due under the transaction; and
- the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Goodwill
Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer's interest in the fair value of the Group's share of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight-line basis to the Consolidated Statement of Comprehensive Income over its useful economic life.

Intangible assets
Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be meade, the useful life shall not exceed ten years.

Software & website costs are unamortised.

Goodwill has a useful life of 4 years.

JOHN S. MILLER LIMITED (REGISTERED NUMBER: 01169121)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
for the year ended 31 January 2024

2. ACCOUNTING POLICIES - continued

Tangible fixed assets
Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.
Depreciation is provided on the following basis:

Fixtures and fittings - 25% 4 years
Office equipment - 100% 1 year
Computer equipment - 100% 1 year

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

Revaluation of tangible fixed assets:

Individual freehold and leasehold properties are carried at current year value at fair value at the date of the revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. Revaluations are undertaken with sufficient regularity to ensure the carrying amount does not differ materially from that which would be determined using fair value at the balance sheet date.

Fair values are determined from market based evidence normally undertaken by professionally qualified valuers.

Revaluation gains and losses are recognised in other comprehensive income unless losses exceed the previously recognised gains or reflect a clear consumption of economic benefits, in which case the excess losses are recognised in profit or loss.

Investment property
Investment property is carried at fair value determined annually by external valuers and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in profit or loss.

Stocks
Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

JOHN S. MILLER LIMITED (REGISTERED NUMBER: 01169121)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
for the year ended 31 January 2024

2. ACCOUNTING POLICIES - continued

Financial instruments
The group only enters into basic financial instrument transactions that result in the recognition of financial asset or liabilities.

Short term debtors are measured at transaction price, less impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

Short term trade creditors are measured at transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

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.

Research and development
Expenditure on research and development is written off in the year in which it is incurred.


Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Pension costs and other post-retirement benefits
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

JOHN S. MILLER LIMITED (REGISTERED NUMBER: 01169121)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
for the year ended 31 January 2024

2. ACCOUNTING POLICIES - continued

Cash and cash equivalents
Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Consolidated Statement of Cash Flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Group's cash management.

Creditors
Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

3. TURNOVER

The turnover and profit (2023 - loss) before taxation are attributable to the one principal activity of the group.

An analysis of turnover by class of business is given below:

2024 2023
£    £   
Medical sales 24,475,637 20,107,669
Rental income 225,239 211,019
24,700,876 20,318,688

An analysis of turnover by geographical market is given below:

2024 2023
£    £   
United Kingdom 225,239 211,019
Rest of the world 24,475,637 20,107,669
24,700,876 20,318,688

4. EMPLOYEES AND DIRECTORS
2024 2023
£    £   
Wages and salaries 4,076,309 2,927,094
Social security costs 66,637 74,374
Other pension costs 56,586 57,508
4,199,532 3,058,976

The average number of employees during the year was as follows:
2024 2023

17 16

JOHN S. MILLER LIMITED (REGISTERED NUMBER: 01169121)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
for the year ended 31 January 2024

4. EMPLOYEES AND DIRECTORS - continued

2024 2023
£    £   
Directors' remuneration 1,894,740 1,359,574

Information regarding the highest paid director is as follows:
2024 2023
£    £   
Emoluments etc 1,894,740 1,359,574

5. OPERATING PROFIT/(LOSS)

The operating profit (2023 - operating loss) is stated after charging/(crediting):

2024 2023
£    £   
Other operating leases 59,140 58,511
Depreciation - owned assets 4,580 38,407
Depreciation - assets on hire purchase contracts or finance leases 1,585 1,605
Goodwill amortisation 4,702 17,308
Auditors' remuneration 8,480 21,312
Foreign exchange differences - (970 )

6. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
2024 2023
£    £   
Current tax:
UK corporation tax 71,674 25,883
Tax on profit/(loss) 71,674 25,883

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

2024 2023
£    £   
Profit/(loss) before tax 290,436 (63,906 )
Profit/(loss) multiplied by the standard rate of corporation tax in the UK of
24.030 % (2023 - 19 %)

69,792

(12,142

)

Effects of:
Capital allowances in excess of depreciation (558 ) -
Foreign tax on income for the year 30,216 25,883
Other differences leading to (decrease)/increase (27,331 ) 12,142
Structures and buildings allowance (445 ) -
Total tax charge 71,674 25,883

JOHN S. MILLER LIMITED (REGISTERED NUMBER: 01169121)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
for the year ended 31 January 2024

7. INDIVIDUAL INCOME STATEMENT

As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements.


8. DIVIDENDS
2024 2023
£    £   
Ordinary shares shares of £0.05 each
Interim 7,972 -

9. INTANGIBLE FIXED ASSETS

Group
Computer
Goodwill software Totals
£    £    £   
COST
At 1 February 2023 72,453 32,526 104,979
Additions - 22,267 22,267
Exchange differences (3,590 ) (1,611 ) (5,201 )
At 31 January 2024 68,863 53,182 122,045
AMORTISATION
At 1 February 2023 17,308 - 17,308
Amortisation for year 4,702 - 4,702
Exchange differences 3,734 - 3,734
At 31 January 2024 25,744 - 25,744
NET BOOK VALUE
At 31 January 2024 43,119 53,182 96,301
At 31 January 2023 55,145 32,526 87,671

JOHN S. MILLER LIMITED (REGISTERED NUMBER: 01169121)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
for the year ended 31 January 2024

10. TANGIBLE FIXED ASSETS

Group
Improvements Fixtures
to Plant and and Computer
property machinery fittings equipment Totals
£    £    £    £    £   
COST
At 1 February 2023 85,612 61,548 73,025 219,222 439,407
Additions - - - 4,122 4,122
Exchange differences (4,242 ) (3,049 ) (1,329 ) (12,713 ) (21,333 )
At 31 January 2024 81,370 58,499 71,696 210,631 422,196
DEPRECIATION
At 1 February 2023 64,931 61,548 71,633 219,222 417,334
Charge for year 1,585 - 458 4,122 6,165
Exchange differences (3,254 ) (3,049 ) (1,330 ) (12,713 ) (20,346 )
At 31 January 2024 63,262 58,499 70,761 210,631 403,153
NET BOOK VALUE
At 31 January 2024 18,108 - 935 - 19,043
At 31 January 2023 20,681 - 1,392 - 22,073

Fixed assets, included in the above, which are held under hire purchase contracts or finance leases are as follows:
Improvement
to
property
£   
COST
At 1 February 2023 85,612
Exchange differences (4,242 )
At 31 January 2024 81,370
DEPRECIATION
At 1 February 2023 64,931
Charge for year 1,585
Exchange differences (3,254 )
At 31 January 2024 63,262
NET BOOK VALUE
At 31 January 2024 18,108
At 31 January 2023 20,681

JOHN S. MILLER LIMITED (REGISTERED NUMBER: 01169121)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
for the year ended 31 January 2024

10. TANGIBLE FIXED ASSETS - continued

Company
Fixtures
and
fittings
£   
COST
At 1 February 2023
and 31 January 2024 10,778
DEPRECIATION
At 1 February 2023 9,385
Charge for year 458
At 31 January 2024 9,843
NET BOOK VALUE
At 31 January 2024 935
At 31 January 2023 1,393

11. FIXED ASSET INVESTMENTS

Company
Shares in
group
undertakings
£   
COST
At 1 February 2023
and 31 January 2024 273,826
NET BOOK VALUE
At 31 January 2024 273,826
At 31 January 2023 273,826

The group or the company's investments at the Balance Sheet date in the share capital of companies include the following:

Subsidiaries

NMS Acquisition Inc
Registered office: 160 Greentree Drive, Suite 191, Dover, Delaware, United States, 19904
Nature of business: Dormant
%
Class of shares: holding
Ordinary 80.00
1.1.23 31.12.23
£    £   
Aggregate capital and reserves 383,717 392,779

JOHN S. MILLER LIMITED (REGISTERED NUMBER: 01169121)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
for the year ended 31 January 2024

11. FIXED ASSET INVESTMENTS - continued

Nationwide Medical/Surgical Inc.
Registered office: 14127 Califa Street, Van Nuys, California, United States, 91401
Nature of business: Pharmaceutical wholesaler
%
Class of shares: holding
Ordinary 80.00
1.1.23 31.12.23
£    £   
Aggregate capital and reserves 883,551 908,754
Profit for the year 65,525 107,721

The subsidiaries operating in the USA prepare financial statements up to 31 December each year, while the parent is consolidated at the following 31 January. There are not considered to be any significant events between the two dates which require adjustment.


12. INVESTMENT PROPERTY

Group
Total
£   
FAIR VALUE
At 1 February 2023 4,829,119
Additions 85,703
At 31 January 2024 4,914,822
NET BOOK VALUE
At 31 January 2024 4,914,822
At 31 January 2023 4,829,119

Company
Total
£   
FAIR VALUE
At 1 February 2023 4,829,119
Additions 85,703
At 31 January 2024 4,914,822
NET BOOK VALUE
At 31 January 2024 4,914,822
At 31 January 2023 4,829,119

The 2024 valuations by Land Commercial Surveyors London Limited, on an open market value for existing use basis.

JOHN S. MILLER LIMITED (REGISTERED NUMBER: 01169121)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
for the year ended 31 January 2024

13. STOCKS

Group
2024 2023
£    £   
Goods for resale 462,366 522,662

14. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2024 2023 2024 2023
£    £    £    £   
Trade debtors 869,431 479,302 135 135
Amounts owed by group undertakings - - 552,104 552,104
Other debtors 263,782 232,569 4,900 4,900
Tax 50 17,094 - 17,094
Prepayments and accrued income 17,565 17,034 - -
1,150,828 745,999 557,139 574,233

15. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2024 2023 2024 2023
£    £    £    £   
Trade creditors 311,206 663,893 1,106 1,203
Tax 43,388 18,593 41,458 17,094
Social security and other taxes 70,548 34,937 - -
Other creditors 1,133,182 1,656,690 978,709 992,003
Directors' current accounts 227,205 50 50 50
Accruals and deferred income 367,102 305,334 30,512 44,781
2,152,631 2,679,497 1,051,835 1,055,131

16. PROVISIONS FOR LIABILITIES

Group Company
2024 2023 2024 2023
£    £    £    £   
Deferred tax 495,868 495,868 495,868 495,868

Group
Deferred
tax
£   
Balance at 1 February 2023 495,868
Balance at 31 January 2024 495,868

JOHN S. MILLER LIMITED (REGISTERED NUMBER: 01169121)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
for the year ended 31 January 2024

16. PROVISIONS FOR LIABILITIES - continued

Company
Deferred
tax
£   
Balance at 1 February 2023 495,868
Balance at 31 January 2024 495,868

17. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: £    £   
600,000 Ordinary shares £0.05 30,000 30,000

18. RESERVES

Group
Retained Revaluation Other
earnings reserve reserves Totals
£    £    £    £   

At 1 February 2023 3,708,450 2,426,476 538,755 6,673,681
Profit for the year 197,218 197,218
Dividends (7,972 ) (7,972 )
Foreign exchange reserve - - (95,890 ) (95,890 )
At 31 January 2024 3,897,696 2,426,476 442,865 6,767,037

Company
Retained Revaluation
earnings reserve Totals
£    £    £   

At 1 February 2023 3,498,968 2,426,476 5,925,444
Profit for the year 135,243 135,243
At 31 January 2024 3,634,211 2,426,476 6,060,687


19. NON-CONTROLLING INTERESTS

As at 1 February 2023, balance attributable to non-controlling interest was £229,030. During the year, a total comprehensive income attributable to non-controlling interest was £21,544. As at 31 January 2024, balance due to non-controlling interest was £250,574.

20. CONTINGENT LIABILITIES

There were no contingent liabilities at either the beginning or end of the financial year.

JOHN S. MILLER LIMITED (REGISTERED NUMBER: 01169121)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
for the year ended 31 January 2024

21. OTHER COMMITMENTS

The company has a bank cross guarantee with Miller & Miller (Chemicals) Limited, a company under common control and ownership.

22. RELATED PARTY DISCLOSURES

At the year-end, the group owed £978,709 (2023: £992,003) to Miller & Miller (Chemicals) Limited which is a related company due to common directors. During the year, the group made sales of £712,282 (2023: £478,650) to the same company.

23. AUDITOR LIABILITY LIMITATION AGREEMENT

The company has entered into a liability limitation agreement with Raffingers LLP, the statutory auditors, in respect of the statutory audit for the period ended 31 January 2024. The proportionate liability agreement follows the standard terms in Appendix B to the Financial Reporting Council's June 2008 Guidance on Auditors Liability Agreements and was approved by the members on 10 April 2024.

24. ULTIMATE CONTROLLING PARTY

The ultimate controlling party is Mr J S Miller, by virtue of his shareholding in John S. Miller Limited.