Caseware UK (AP4) 2023.0.135 2023.0.135 2024-03-31false762023-04-01false53false 11249558 2023-04-01 2024-03-31 11249558 2022-04-01 2023-03-31 11249558 2024-03-31 11249558 2023-03-31 11249558 2022-04-01 11249558 5 2023-04-01 2024-03-31 11249558 5 2022-04-01 2023-03-31 11249558 1 2023-04-01 2024-03-31 11249558 e:Director1 2023-04-01 2024-03-31 11249558 e:RegisteredOffice 2023-04-01 2024-03-31 11249558 d:Buildings d:LongLeaseholdAssets 2023-04-01 2024-03-31 11249558 d:Buildings d:LongLeaseholdAssets 2024-03-31 11249558 d:Buildings d:LongLeaseholdAssets 2023-03-31 11249558 d:PlantMachinery 2023-04-01 2024-03-31 11249558 d:PlantMachinery 2024-03-31 11249558 d:PlantMachinery 2023-03-31 11249558 d:PlantMachinery d:OwnedOrFreeholdAssets 2023-04-01 2024-03-31 11249558 d:MotorVehicles 2023-04-01 2024-03-31 11249558 d:MotorVehicles 2024-03-31 11249558 d:MotorVehicles 2023-03-31 11249558 d:MotorVehicles d:OwnedOrFreeholdAssets 2023-04-01 2024-03-31 11249558 d:FurnitureFittings 2023-04-01 2024-03-31 11249558 d:FurnitureFittings 2024-03-31 11249558 d:FurnitureFittings 2023-03-31 11249558 d:FurnitureFittings d:OwnedOrFreeholdAssets 2023-04-01 2024-03-31 11249558 d:OwnedOrFreeholdAssets 2023-04-01 2024-03-31 11249558 d:ComputerSoftware 2024-03-31 11249558 d:ComputerSoftware 2023-03-31 11249558 d:CurrentFinancialInstruments 2024-03-31 11249558 d:CurrentFinancialInstruments 2023-03-31 11249558 d:Non-currentFinancialInstruments 2023-04-01 2024-03-31 11249558 d:Non-currentFinancialInstruments 2024-03-31 11249558 d:Non-currentFinancialInstruments 2023-03-31 11249558 d:CurrentFinancialInstruments d:WithinOneYear 2024-03-31 11249558 d:CurrentFinancialInstruments d:WithinOneYear 2023-03-31 11249558 d:Non-currentFinancialInstruments d:AfterOneYear 2024-03-31 11249558 d:Non-currentFinancialInstruments d:AfterOneYear 2023-03-31 11249558 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2024-03-31 11249558 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2023-03-31 11249558 d:ReportableOperatingSegment1 2023-04-01 2024-03-31 11249558 d:ReportableOperatingSegment1 2022-04-01 2023-03-31 11249558 d:UKTax 2023-04-01 2024-03-31 11249558 d:UKTax 2022-04-01 2023-03-31 11249558 d:ShareCapital 2023-04-01 2024-03-31 11249558 d:ShareCapital 2024-03-31 11249558 d:ShareCapital 2022-04-01 2023-03-31 11249558 d:ShareCapital 2023-03-31 11249558 d:ShareCapital 2022-04-01 11249558 d:RetainedEarningsAccumulatedLosses 2023-04-01 2024-03-31 11249558 d:RetainedEarningsAccumulatedLosses 2024-03-31 11249558 d:RetainedEarningsAccumulatedLosses 2022-04-01 2023-03-31 11249558 d:RetainedEarningsAccumulatedLosses 2023-03-31 11249558 d:RetainedEarningsAccumulatedLosses 2022-04-01 11249558 d:AcceleratedTaxDepreciationDeferredTax 2024-03-31 11249558 d:AcceleratedTaxDepreciationDeferredTax 2023-03-31 11249558 d:TaxLossesCarry-forwardsDeferredTax 2024-03-31 11249558 d:TaxLossesCarry-forwardsDeferredTax 2023-03-31 11249558 e:OrdinaryShareClass1 2023-04-01 2024-03-31 11249558 e:OrdinaryShareClass1 2024-03-31 11249558 e:OrdinaryShareClass1 2023-03-31 11249558 e:FRS102 2023-04-01 2024-03-31 11249558 e:Audited 2023-04-01 2024-03-31 11249558 e:FullAccounts 2023-04-01 2024-03-31 11249558 e:PrivateLimitedCompanyLtd 2023-04-01 2024-03-31 11249558 d:WithinOneYear 2024-03-31 11249558 d:WithinOneYear 2023-03-31 11249558 d:BetweenOneFiveYears 2024-03-31 11249558 d:BetweenOneFiveYears 2023-03-31 11249558 d:MoreThanFiveYears 2024-03-31 11249558 d:MoreThanFiveYears 2023-03-31 11249558 d:PlantEquipmentOtherAssetsUnderOperatingLeases 2024-03-31 11249558 d:PlantEquipmentOtherAssetsUnderOperatingLeases 2023-03-31 11249558 d:PlantEquipmentOtherAssetsUnderOperatingLeases d:WithinOneYear 2024-03-31 11249558 d:PlantEquipmentOtherAssetsUnderOperatingLeases d:WithinOneYear 2023-03-31 11249558 d:ComputerSoftware d:ExternallyAcquiredIntangibleAssets 2023-04-01 2024-03-31 11249558 2 2023-04-01 2024-03-31 11249558 d:ComputerSoftware d:OwnedIntangibleAssets 2023-04-01 2024-03-31 11249558 f:PoundSterling 2023-04-01 2024-03-31 iso4217:GBP xbrli:shares xbrli:pure



















Adanola Limited

Registered number: 11249558
Annual report and
 financial statements
For the year ended 31 March 2024

 
ADANOLA LIMITED
 
 
COMPANY INFORMATION


Director
H Cook 




Registered number
11249558



Registered office
Dantzic Building
Dantzic Street

Manchester

M4 2AH




Independent auditor
Forvis Mazars LLP
Chartered Accountants & Statutory Auditor

One St. Peter's Square

Manchester

M2 3DE





 
ADANOLA LIMITED
 

CONTENTS



Page
Strategic Report
 
1 - 3
Director's Report
 
4 - 6
Independent Auditor's Report
 
7 - 10
Statement of Comprehensive Income
 
11
Statement of Financial Position
 
12
Statement of Changes in Equity
 
13
Statement of Cash Flows
 
14 - 15
Notes to the Financial Statements
 
16 - 33


 
ADANOLA LIMITED
 
 
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2024

Introduction
 
The directors present their Strategic report with the audited financial statements of Adanola Limited ("the Company") for the year ended 31 March 2024. 

Business review and principal activities
 
The principal activity of the Company during the year under review was trading as a Direct to Consumer (“D2C”) brand selling quality activewear and everyday wardrobe essentials through e-commerce channels and selected wholesale partners. 
The business has, in the opinion of the directors, had an excellent trading period for the year ended 31 March 2024 noting that the trading conditions remain highly uncertain because of the current weakness in economic fundamentals including high and persistent inflation as well as some international conflicts. The directors however remain satisfied with the progress against the Company’s key strategic objectives in the current year.

Financial key performance indicators
 
The delivery of the Company’s strategic objectives is monitored by the directors through Key Performance
Indicators and the periodic review of various aspects of the Company’s operations. The directors consider the
following Key Performance Indicators as appropriate measures for the delivery of its corporate strategy.

Financial KPI's
Year ended 31 March 2024
Year ended 31 March 2023
Growth 
Turnover 
 57.1
 27.9
105%
Gross profit
 40.6
 18.1
124%
Gross profit margin
 71.1
 65.0
9%
Profit before tax
 19.0
 8.3
129%
Net assets 
 22.5
 8.3
171%

Revenue for the year increased to £57.1m, up 105% on the prior 12 months. Gross margin increased to £40.6m, with an improvement in percentage terms to 71.1% versus 31 March 2023 of £18.1m (65.0%)

Other KPI's
Year ended 31 March 2024
Year ended 31 March 2023
Total Orders growth
98%
308%
Units sold growth 
110%
248%
Average number of employees
76
53

We've achieved remarkable results in both financial performance and operational efficiency. Total orders and units sold have increased substantially, and the average number of employees has increased despite the relocation of our fulfilment centre to a third-party logistics provider.

Page 1

 
ADANOLA LIMITED
 

STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2024

Principal risks and uncertainties
 
The business' operational and financial performance is subject to several principal risks and uncertainties, which are set out below. Where risks can be identified, they have been addressed and actions taken where possible to control them.
Currency risk
The Company sells products to consumers around the globe in a number of different currencies, but mostly in Sterling, US Dollars and Euro. The Company’s growth trajectory gives rise to a foreign exchange exposure, given that the presentational currency is Pound Sterling. Fluctuations and devaluation of the main currency can pose a challenge to the business and consequently impact in profitability. The business reduces the risk by either bulk converting surplus cash in Pounds Sterling or entering forward contract currency deals.
Credit risk
The Company operates primarily a Direct to Consumer model where customers pay at the time of purchasing the goods. This mitigates the risk of bad debts. Financial risk does arise from credit extended to the Wholesale partners. This is mitigated by using a strict credit control procedure, imposing appropriate credit limits and a credit insurance policy.
Liquidity risk
The risk around liquidity is managed through a strong banking relationship and the availability of financing such as trade or asset financing if required. The directors have prepared projections including cashflows for the year end and beyond, and the Company monitors cashflow as part of its day-to-day control procedures. The Company has considerable cash headroom and, as a consequence, the directors believe the company is well placed to manage business risks successfully.
Legal risk
The Company is committed to meeting or exceeding the requirements of all applicable regulations. Resources have been dedicated to ensuring compliance with GDPR regulations. Additionally, new or proposed legislation impacting all facets of the business is routinely assessed.
Technology risk
The Company remains committed to significant investment in technology across its website, inventory management, warehouse management, customer experience, and overall IT infrastructure, in response to the rapid advancement of technology.
Supply chain risk
The Company imports a substantial proportion of its products, thereby exposing itself to the risks associated with international trade, including inflation, evolving regulatory frameworks, and currency fluctuations. Additionally, we face risks related to the quality of globally produced products and the safety and ethical standards of the environments in which these products are manufactured. The Company mitigates these risks through regular factory visits and audits conducted by third-party organisations.

Page 2

 
ADANOLA LIMITED
 

STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2024

Director's statement of compliance with duty to promote the success of the Company
 
The directors of the Company affirm that they have acted in what they believe to be in good faith and in the best interests of the Company, aiming to promote its success for the benefit of all stakeholders. In this regard, they have considered, among other matters, the following issues:
a. The interests of the Company's employees
b. The need to foster the Company’s business relationships with suppliers, customers and others
c. The impact of the Company's operations on the community and environment in which we operate
d. The desirability of the Company maintaining a reputation for high standards of business conduct
e. The need to act fairly between all stakeholders of the Company
The directors recognise the importance of acting fairly between employees and the Company. Employees have the opportunity to raise suggestions and concerns during regular meetings and annual reviews. The Company is committed to investing in the health and safety of all its stakeholders (employees, customers, suppliers, and others) ensuring a safe and welcoming environment for engagement with the company.
Maintaining robust and effective relationships with our supplier base is essential to the success of the business. The directors and staff maintain regular communication with our suppliers to provide necessary information and address any feedback or concerns.


This report was approved by the board on 18 November 2024 and signed on its behalf.



H Cook
Director

Page 3

 
ADANOLA LIMITED
 
 
 
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 MARCH 2024

The director presents his report and the financial statements for the year ended 31 March 2024.

Director's responsibilities statement

The director is responsible for preparing the Strategic Report, the Director's Report and the financial statements in accordance with applicable law and regulations.
 
Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the Company and of the profit or loss of the Company for that period.

 In preparing these financial statements, the director is required to:


select suitable accounting policies for the Company's financial statements and then apply them consistently;

make judgments and accounting estimates that are reasonable and prudent;

state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Company will continue in business.

The director is responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company and to enable him to ensure that the financial statements comply with the Companies Act 2006He is also responsible for safeguarding the assets of the Company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Director

The director who served during the year was:

H Cook 

Results and dividends

The profit for the year, after taxation, amounted to £14.2m (2023 - £6.7m).

No dividends were paid during the year (2023: £2,000).

Page 4

 
ADANOLA LIMITED
 
 
 
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2024

Matters covered in the Strategic Report

Certain information is not shown in the Director's Report because it is shown in the Strategic Report on pages 1 - 3 of the financial statements in accordance with the provisions of Section 414C(11) of the Companies Act 2006. The Strategic Report includes a business review, future prospects, principal risks and uncertainties and information on the Company's key performance indicators.
Going concern
The directors are required to evaluate the Company's ability to operate as a going concern for a minimum of 12 months from the date the Company’s financial statements are signed. This assessment takes into account the Company's principal risks and uncertainties as described in the strategic report and relies on various primary factors, such as the company’s future financial performance and the ability to generate cash to support the working capital needs.
As of 31 March 2024, the Company reported net current assets of £21.38 million (compared to £8.00 million in 2023) and held cash and cash equivalents totalling £20.37 million (up from £8.82 million in 2023). The Company does not currently benefit from any bank facility to sustain its working capital requirements.
For the financial year ending 31 March 2024, the Company revenue is approximately 105% higher than the comparable period in the prior year. The Company forecasts to maintain a very similar growth trajectory into the next 12 months, where the revenue growth and working capital requirements will be supported by the Company’s ability to maintain its profitability. Despite that, the directors have taken into consideration the possibility that future sales would fall short of the forecast, or, more drastically not grow at all. It is the director’s understanding, that in any of these scenarios, manageable mitigations can be deployed, such as adjusting inventory purchases to limit excess inventory accumulation and reviewing other expenses to ensure the Company maintains profitability and positive cash flow to sustain the Company continuity.
As part of the overall evaluation, the directors have also assessed the potential impact of critical inventory and non-inventory suppliers on the Company’s going concern. Key suppliers of goods and services were identified, though no indications have emerged suggesting any of these suppliers are at risk of ceasing operations. Additionally, no supplier has requested improved payment terms that would impact the Company’s working capital requirements. In the coming financial year, the Company plans to further diversify its supplier base, keep on reviewing and renegotiating the adherence to the Company standard payment terms and introduce new suppliers across different regions to support the sourcing strategy rollout and reduce both shipment times and duty rates.
Following their assessment, the directors are confident that the Company has sufficient resources to fund its operations for the foreseeable future, covering at least 12 months from the date these financial statements are signed. Consequently, they have determined that it remains appropriate to prepare the Company's financial statements on a going-concern basis.

Future developments

The Directors acknowledge that the business operates within a highly competitive landscape, where broader macroeconomic factors may also influence consumer behaviour. Despite the likelihood of ongoing competitive pressures and challenges in the trading environment, the Directors remain confident that the company’s strategic investments in operational processes, technology, and brand strength will support sustained profitability. Key areas for future growth include enhancing the digital experience, expanding operations into new markets with a localised approach, and broadening the product range to meet evolving consumer needs.

Page 5

 
ADANOLA LIMITED
 
 
 
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2024

Disclosure of information to auditor

The director at the time when this Director's Report is approved has confirmed that:
 
so far as he aware, there is no relevant audit information of which the Company's auditor is unaware, and

has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company's auditor is aware of that information.

Post balance sheet events

On the 18 July 2024 Hyrum Cook transferred his 1 share in Adanola Limited to the holding company Adanola Holdings Limited.
There have been no further material adjusting or disclosable events since the financial year end. 

Auditor

Forvis Mazars LLP were appointed as auditors for the 31 March 2024 year end.

This report was approved by the board on 18 November 2024 and signed on its behalf.
 





H Cook
Director

Page 6

 
ADANOLA LIMITED
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF ADANOLA LIMITED
 

Opinion

We have audited the financial statements of Adanola Limited (the ‘Company’) for the year ended 31 March 2024 which comprise the Statement of Comprehensive Income, the Statement of Financial Position, the Statement of Cash Flows, the Statement of Changes in Equity and 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 FRS 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 Company’s affairs as at 31 March 2024 and of its 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 Auditor’s responsibilities for the audit of the financial statements section of our report. We are independent of the Company 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.

Other matter 

Without qualifying our opinion, we draw attention to the accounting policies on page 16 to the financial statements and the fact that the comparative information in the accounts was unaudited as the company was entitled to exemption from audit.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the director's 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 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 director with respect to going concern are described in the relevant sections of this report.

Page 7

 
ADANOLA LIMITED
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF ADANOLA LIMITED
 

Other information

The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. The director is responsible for the other information contained within the annual report. 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.
 
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 course of 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 Strategic Report and the Director's Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the Strategic Report and the Director's Report have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In light of the knowledge and understanding of the Company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Director's Report.

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of director's remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.

Page 8

 
ADANOLA LIMITED
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF ADANOLA LIMITED
 

Responsibilities of Director

As explained more fully in the Director's Responsibilities Statement set out on page 4, the director is 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 director determines is 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 director is responsible for assessing the 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 director intends either to liquidate the Company or to cease operations, or has no realistic alternative but to do so.

Auditor's 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 an auditor’s report 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.
 
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. 

Based on our understanding of the company and its industry, we considered that non-compliance with the following laws and regulations might have a material effect on the financial statements: employment regulation, health and safety regulation, anti-money laundering regulation.

To help us identify instances of non-compliance with these laws and regulations, and in identifying and assessing the risks of material misstatement in respect to non-compliance, our procedures included, but were not limited to:
Inquiring of management and, where appropriate, those charged with governance, as to whether the company is in compliance with laws and regulations, and discussing their policies and procedures regarding compliance with laws and regulations;
Inspecting correspondence, if any, with relevant licensing or regulatory authorities;
Communicating identified laws and regulations to the engagement team and remaining alert to any indications of non-compliance throughout our audit; and
Considering the risk of acts by the company which were contrary to applicable laws and regulations, including fraud.  

We also considered those laws and regulations that have a direct effect on the preparation of the financial statements, such as tax legislation, pension legislation, the Companies Act 2006. 
Page 9

 
ADANOLA LIMITED
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF ADANOLA LIMITED
 

In addition, we evaluated the director's and management’s incentives and opportunities for fraudulent manipulation of the financial statements, including the risk of override of controls, and determined that the principal risks were related to posting manual journal entries to manipulate financial performance, management bias through judgements and assumptions in significant accounting estimates, revenue recognition (which we pinpointed to the cut-off assertion), and significant one-off or unusual transactions.

Our audit procedures in relation to fraud included but were not limited to:
Making enquiries of the directors and management on whether they had knowledge of any actual, suspected or alleged fraud;
Gaining an understanding of the internal controls established to mitigate risks related to fraud;
Discussing amongst the engagement team the risks of fraud; and
Addressing the risks of fraud through management override of controls by performing journal entry testing.

There are inherent limitations in the audit procedures described above and the primary responsibility for the prevention and detection of irregularities including fraud rests with management. As with any audit, there remained a risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations or the override of internal controls.

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 auditor’s report.

Use of the audit 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 an auditor's report 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.




John Daly (Senior Statutory Auditor)

  
for and on behalf of

Forvis Mazars LLP
Chartered Accountants and Statutory Auditor 
One St. Peter's Square
Manchester
M2 3DE

18 November 2024
Page 10

 
ADANOLA LIMITED
 
 
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2024

2024
Unaudited 2023
Note
£
£

  

Turnover
 4 
57,114,769
27,868,492

Cost of sales
  
(16,533,467)
(9,742,047)

Gross profit
  
40,581,302
18,126,445

Distribution costs
  
(5,528,482)
(2,604,986)

Administrative expenses
  
(16,109,240)
(7,213,496)

Operating profit
 5 
18,943,580
8,307,963

Interest receivable and similar income
 9 
38,969
-

Interest payable and similar expenses
 10 
(4,166)
(1,790)

Profit before tax
  
18,978,383
8,306,173

Tax on profit
 11 
(4,769,914)
(1,600,749)

Profit for the financial year
  
14,208,469
6,705,424

There were no recognised gains and losses for 2024 or 2023 (unaudited) other than those included in the statement of comprehensive income.

There was no other comprehensive income for 2024 (2023 unaudited: £NIL).

The notes on pages 16 to 33 form part of these financial statements.

Page 11

 
ADANOLA LIMITED
REGISTERED NUMBER: 11249558

STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2024

2024
Unaudited 2023
Note
£
£

Fixed assets
  

Intangible assets
 13 
168,352
172,445

Tangible assets
 14 
1,129,037
144,642

  
1,297,389
317,087

Current assets
  

Stocks
 15 
7,757,733
2,492,922

Debtors: amounts falling due within one year
 16 
5,482,846
3,722,276

Cash at bank and in hand
 17 
20,366,783
8,817,148

  
33,607,362
15,032,346

Creditors: amounts falling due within one year
 18 
(12,222,393)
(7,029,384)

Net current assets
  
 
 
21,384,969
 
 
8,002,962

Total assets less current liabilities
  
22,682,358
8,320,049

Creditors: amounts falling due after more than one year
 19 
(13,346)
(23,499)

Provisions for liabilities
  

Deferred tax
 21 
(200,154)
(36,161)

Net assets
  
22,468,858
8,260,389


Capital and reserves
  

Called up share capital 
 22 
1
1

Profit and loss account
 23 
22,468,857
8,260,388

  
22,468,858
8,260,389


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 18 November 2024.




H Cook
Director

The notes on pages 16 to 33 form part of these financial statements.

Page 12

 
ADANOLA LIMITED
 

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2024


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 April 2022 (Unaudited)
1
1,556,964
1,556,965


Comprehensive income for the year

Profit for the year
-
6,705,424
6,705,424
Total comprehensive income for the year
-
6,705,424
6,705,424


Contributions by and distributions to owners

Dividends: Equity capital
-
(2,000)
(2,000)


Total transactions with owners
-
(2,000)
(2,000)



At 1 April 2023 (Unaudited)
1
8,260,388
8,260,389


Comprehensive income for the year

Profit for the year
-
14,208,469
14,208,469
Total comprehensive income for the year
-
14,208,469
14,208,469


At 31 March 2024
1
22,468,857
22,468,858


The notes on pages 16 to 33 form part of these financial statements.

Page 13

 
ADANOLA LIMITED
 

STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2024

2024
Unaudited 2023
£
£

Cash flows from operating activities

Profit for the financial year
14,208,469
6,705,424

Adjustments for:

Amortisation of intangible assets
44,857
20,754

Depreciation of tangible assets
93,721
31,324

Loss on disposal of tangible assets
74,258
16,074

Interest paid
4,166
1,790

Interest received
(38,969)
-

Taxation charge
4,769,914
1,616,039

(Increase) in stocks
(5,264,811)
(1,989,676)

(Increase) in debtors
(1,760,570)
(3,024,488)

Increase in creditors
3,743,999
4,122,446

Corporation tax (paid)
(3,157,136)
(124,289)

Net cash generated from operating activities

12,717,898
7,375,398


Cash flows from investing activities

Purchase of intangible fixed assets
(40,764)
(188,672)

Purchase of tangible fixed assets
(1,166,650)
(108,557)

Sale of tangible fixed assets
14,276
-

Interest received
38,969
-

Net cash from investing activities

(1,154,169)
(297,229)
Page 14

 
ADANOLA LIMITED
 

STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2024


2024
2023

£
£



Cash flows from financing activities

Repayment of loans
(9,928)
(10,286)

Dividends paid
-
(2,000)

Interest paid
(4,166)
(1,790)

Net cash used in financing activities
(14,094)
(14,076)

Net increase in cash and cash equivalents
11,549,635
7,064,093

Cash and cash equivalents at beginning of year
8,817,148
1,753,055

Cash and cash equivalents at the end of year
20,366,783
8,817,148


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
20,366,783
8,817,148

20,366,783
8,817,148


The notes on pages 16 to 33 form part of these financial statements.

Page 15

 
ADANOLA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

1.


General information

Adanola Limited is a private company, limited by shares, incorporated in England & Wales, registered number 11249558. The registered office and principal place of business is Dantzic Building, Dantzic Street, Manchester, United Kingdom, M4 2AH.
The principal activity of the business is the retail sale of clothing in specialised stores.

2.Accounting policies

 
2.1

Basis of preparation of 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 management to exercise judgment in applying the Company's accounting policies (see note 3).

The comparative information in the accounts was unaudited as the company was entitled to exemption from audit.

The following principal accounting policies have been applied:

Page 16

 
ADANOLA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

2.Accounting policies (continued)

 
2.2

Going concern

The directors are required to evaluate the Company's ability to operate as a going concern for a minimum of 12 months from the date the Company’s financial statements are signed. This assessment takes into account the Company's principal risks and uncertainties as described in the strategic report and relies on various primary factors, such as the company’s future financial performance and the ability to generate cash to support the working capital needs.
As of 31 March 2024, the Company reported net current assets of £21.38 million (compared to £8.00 million in 2023) and held cash and cash equivalents totalling £20.37 million (up from £8.82 million in 2023). The Company does not currently benefit from any bank facility to sustain its working capital requirements.
For the financial year ending 31 March 2024, the Company revenue is approximately 105% higher than the comparable period in the prior year. The Company forecasts to maintain a very similar growth trajectory into the next 12 months, where the revenue growth and working capital requirements will be supported by the Company’s ability to maintain its profitability. Despite that, the directors have taken into consideration the possibility that future sales would fall short of the forecast, or, more drastically not grow at all. It is the director’s understanding, that in any of these scenarios, manageable mitigations can be deployed, such as adjusting inventory purchases to limit excess inventory accumulation and reviewing other expenses to ensure the Company maintains profitability and positive cash flow to sustain the Company continuity.
As part of the overall evaluation, the directors have also assessed the potential impact of critical inventory and non-inventory suppliers on the Company’s going concern. Key suppliers of goods and services were identified, though no indications have emerged suggesting any of these suppliers are at risk of ceasing operations. Additionally, no supplier has requested improved payment terms that would impact the Company’s working capital requirements. In the coming financial year, the Company plans to further diversify its supplier base, keep on reviewing and renegotiating the adherence to the Company standard payment terms and introduce new suppliers across different regions to support the sourcing strategy rollout and reduce both shipment times and duty rates.
Following their assessment, the directors are confident that the Company has sufficient resources to fund its operations for the foreseeable future, covering at least 12 months from the date these financial statements are signed. Consequently, they have determined that it remains appropriate to prepare the Company's financial statements on a going-concern basis.

 
2.3

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP, rounded to the nearest £.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Page 17

 
ADANOLA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

2.Accounting policies (continued)

 
2.4

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company 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 Company has transferred the significant risks and rewards of ownership to the buyer;
the Company 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 probable that the Company 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.

 
2.5

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.6

Research and development

In the research phase of an internal project it is not possible to demonstrate that the project will generate future economic benefits and hence all expenditure on research shall be recognised as an expense when it is incurred. Intangible assets are recognised from the development phase of a project if and only if certain specific criteria are met in order to demonstrate the asset will generate probable future economic benefits and that its cost can be reliably measured. The capitalised development costs are subsequently amortised on a straight-line basis over their useful economic lives, which range from 3 to 6 years.
If it is not possible to distinguish between the research phase and the development phase of an internal project, the expenditure is treated as if it were all incurred in the research phase only.

 
2.7

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.8

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Page 18

 
ADANOLA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

2.Accounting policies (continued)

 
2.9

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.10

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of Financial Position. The assets of the plan are held separately from the Company in independently administered funds.

 
2.11

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the reporting date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

 
2.12

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 made, the useful life shall not exceed ten years.

Page 19

 
ADANOLA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

2.Accounting policies (continued)

 
2.13

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:

Land & Property Leasehold
-
20%
Plant and machinery
-
20%
Motor vehicles
-
20%
Fixtures and fittings
-
20%

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.

 
2.14

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 weighted average basis. Work in progress and finished goods include labour and attributable overheads.

At each reporting 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.

 
2.15

Debtors

Short-term debtors are measured at transaction price, less any 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.

 
2.16

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 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 Company's cash management.

Page 20

 
ADANOLA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

2.Accounting policies (continued)

 
2.17

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.

 
2.18

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.
Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

 
2.19

Financial instruments

The Company has elected to apply the provisions of Section 11 “Basic Financial Instruments” of FRS 102 to all of its financial instruments.

The Company has elected to apply the recognition and measurement provisions of IFRS 9 Financial Instruments (as adopted by the UK Endorsement Board) with the disclosure requirements of Sections 11 and 12 and the other presentation requirements of FRS 102.

Financial instruments are recognised in the Company's Statement of Financial Position when the Company becomes party to the contractual provisions of the instrument.

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include trade and other receivables, cash and bank balances, are initially measured at their transaction price including transaction costs and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest.

Discounting is omitted where the effect of discounting is immaterial. The Company's cash and cash equivalents, trade and most other receivables due with the operating cycle fall into this category of financial instruments.

Page 21

 
ADANOLA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

2.Accounting policies (continued)


2.19
Financial instruments (continued)

Impairment of financial assets

Financial assets are assessed for indicators of impairment at each reporting date. 

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.

Financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instruments any contract that evidences a residual interest in the assets of the Company after the deduction of all its liabilities.

Basic financial liabilities, which include trade and other payables, bank loans and other loans are initially measured at their transaction price after transaction costs. When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future receipts discounted at a market rate of interest. Discounting is omitted where the effect of discounting is immaterial.

Debt instruments are subsequently carried at their amortised cost using the effective interest rate method.

Trade payables are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade payables are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade payables are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.

Derecognition of financial instruments

Derecognition of financial assets

Financial assets are derecognised when their contractual right to future cash flow expire, or are settled, or when the Company transfers the asset and substantially all the risks and rewards of ownership to another party. If significant risks and rewards of ownership are retained after the transfer to another party, then the Company will continue to recognise the value of the portion of the risks and rewards retained.

Derecognition of financial liabilities

Financial liabilities are derecognised when the Company's contractual obligations expire or are discharged or cancelled.

Page 22

 
ADANOLA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

2.Accounting policies (continued)

 
2.20

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.


3.


Judgments in applying accounting policies and key sources of estimation uncertainty

In applying the Company's accounting policies, the directors are required to make judgments, estimates and assumptions in determining the carrying amount of assets and liabilities. The directors' judgments, estimates and assumptions are based on the best and most reliable evidence available at the time when 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 judgments, estimates and assumptions, the actual results and outcomes may differ.
The estimates and 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. Below are the key sources of estimation uncertainty listed by management.
Stock provisions
Stock held at the Statement of Financial Position date is assessed for impairment by the directors and is carried at the lower of cost or net realisable value. All stock which is considered out of season, succeeded by an updated product or considered to have quality concerns is written down to the lower of cost or net realisable value. Stock items with a cover of more than 12 months are reviewed for impairment and written down accordingly. The year-end stock provision totalled £210k (2023: £201k).
Refunds provision
Revenue from the sale of goods is recognised when the company sells a product to the customer. Payment of the transaction is due immediately when the customer purchases the goods, and it is the company's policy to sell its products to the end customer with a right of return within 30 days. Therefore, a refund liability (including in creditors due within one year) is recognised for expected refunds in relation to sales made until the end of the reporting period. The anticipated returns are recognised as an inventory asset, with a corresponding adjustment to cost of sales. Accumulated experience is used to estimate such returns at the time of sale at a portfolio level (expected value method), and revenue is only recognised to the extent that it is highly probable that a significant reversal will not occur. The validity of this assumption and the estimated amount of returns are reassessed at each reporting date and where possible against post period end actual returns. As at year end the refunds provision totalled £879k (2023: £568k).

Page 23

 
ADANOLA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

4.


Turnover

An analysis of turnover by class of business is as follows:


2024
Unaudited 2023
£
£

Sale of goods
57,114,769
27,868,492


No geographical analysis of turnover is given as in the opinion of the directors, such information would be seriously prejudicial to the interests of the Company.


5.


Operating profit

The operating profit is stated after charging:

2024
Unaudited 2023
£
£

Research & development charged as an expense
81,985
57,401

Exchange differences
235,076
111,696

Other operating lease rentals
4,674
2,207

Depreciation of tangible fixed assets
93,721
31,324

Amortisation of intangible assets
44,857
20,754

Page 24

 
ADANOLA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

6.


Auditor's remuneration

During the year, the Company obtained the following services from the Company's auditor and its associates:


2024
Unaudited 2023
£
£

Fees payable to the Company's auditor and its associates for the audit of the Company's financial statements
35,000
-

Fees payable to the Company's auditor and its associates in respect of:

Taxation compliance services
7,000
260

All non-audit services not included above
4,625
2,240

7.


Employees

Staff costs, including director's remuneration, were as follows:


2024
Unaudited 2023
£
£

Wages and salaries
3,946,493
2,432,046

Social security costs
320,763
208,271

Cost of defined contribution scheme
50,360
25,174

4,317,616
2,665,491


The average monthly number of employees, including the director, during the year was as follows:


        2024
   Unaudited
2023
            No.
            No.







Staff
76
53

Page 25

 
ADANOLA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

8.


Director's remuneration

2024
Unaudited 2023
£
£

Director's emoluments
382,417
570,250


The highest paid director received remuneration of £382,417 (2023 - £570,250).

The value of the Company's contributions paid to a defined contribution pension scheme in respect of the highest paid director amounted to £NIL (2023 - £NIL).


9.


Interest receivable

2024
Unaudited 2023
£
£


Other interest receivable
38,969
-


10.


Interest payable and similar expenses

2024
Unaudited 2023
£
£


Bank interest payable
4,166
1,790

Page 26

 
ADANOLA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

11.


Taxation


2024
Unaudited 2023
£
£

Corporation tax


Current tax on profits for the year
4,605,921
1,600,749


Total current tax
4,605,921
1,600,749

Deferred tax


Origination and reversal of timing differences
163,993
-

Total deferred tax
163,993
-


Tax on profit
4,769,914
1,600,749

Factors affecting tax charge for the year

The tax assessed for the year is lower than (2023 - higher than) the standard rate of corporation tax in the UK of 25% (2023 - 19%). The differences are explained below:

2024
Unaudited 2023
£
£


Profit on ordinary activities before tax
18,978,383
8,306,173


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2023 - 19%)
4,744,596
1,578,173

Effects of:


Movement in deferred tax not
recognised
(665)
-

Expenses not deductible for tax purposes
23,526
-

Fixed asset differences
2,457
-

Other differences leading to an increase (decrease) in the tax charge
-
22,576

Total tax charge for the year
4,769,914
1,600,749

Page 27

 
ADANOLA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024
 
11.Taxation (continued)


Factors that may affect future tax charges

From 1 April 2023, the rate of corporation tax in the United Kingdom increased from 19% to 25%. Companies with profits of £50,000 or less will continue to be taxed at 19%, which is a new small profits rate. Where taxable profits are between £50,000 and £250,000, the higher 25% rate will apply but with a marginal relief applying as profits increase.


12.


Dividends

2024
Unaudited 2023
£
£

Ordinary


Dividends analysis
-
2,000


13.


Intangible assets




Computer software

£



Cost


At 1 April 2023 (Unaudited)
195,297


Additions
40,764



At 31 March 2024

236,061



Amortisation


At 1 April 2023 (Unaudited)
22,852


Charge for the year 
44,857



At 31 March 2024

67,709



Net book value



At 31 March 2024
168,352



At 31 March 2023 (Unaudited)
172,445



Page 28

 
ADANOLA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

14.


Tangible fixed assets





Land & Property Leasehold
Plant and machinery
Motor vehicles
Fixtures and fittings
Total

£
£
£
£
£



Cost or valuation


At 1 April 2023 (Unaudited)
15,383
64,445
-
105,440
185,268


Additions
751,260
-
124,348
291,042
1,166,650


Disposals
(15,382)
(64,445)
-
(49,202)
(129,029)



At 31 March 2024

751,261
-
124,348
347,280
1,222,889



Depreciation


At 1 April 2023 (Unaudited)
4,899
14,199
-
21,528
40,626


Charge for the year 
52,468
-
16,579
24,674
93,721


Disposals
(7,462)
(14,199)
-
(18,834)
(40,495)



At 31 March 2024

49,905
-
16,579
27,368
93,852



Net book value



At 31 March 2024
701,356
-
107,769
319,912
1,129,037



At 31 March 2023 (Unaudited)
10,484
50,246
-
83,912
144,642


15.


Stocks

2024
Unaudited 2023
£
£

Finished goods and goods for resale
7,757,733
2,492,922


Page 29

 
ADANOLA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

16.


Debtors

2024
Unaudited 2023
£
£


Trade debtors
2,721,030
2,680,647

Other debtors
2,359,315
843,568

Prepayments and accrued income
402,501
198,061

5,482,846
3,722,276



17.


Cash and cash equivalents

2024
Unaudited 2023
£
£

Cash at bank and in hand
20,366,783
8,817,148



18.


Creditors: Amounts falling due within one year

2024
Unaudited 2023
£
£

Bank loans
9,930
9,705

Trade creditors
3,714,547
2,206,792

Corporation tax
3,232,034
1,783,249

Other taxation and social security
1,818,682
1,734,229

Other creditors
204,516
143,491

Accruals and deferred income
3,242,684
1,151,918

12,222,393
7,029,384


The bank loans are secured by fixed and floating charges over certain assets of the Group and shares in subsidiary undertakings, and guarantees from certain group undertakings.

Page 30

 
ADANOLA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

19.


Creditors: Amounts falling due after more than one year

2024
Unaudited 2023
£
£

Bank loans
13,346
23,499


The bank loans are secured by fixing and floating charges over certain assets of the Group and shares in subsidiary undertakings, and guarantees from certain group undertakings.


20.


Loans


Analysis of the maturity of loans is given below:


2024
Unaudited 2023
£
£

Amounts falling due within one year

Bank loans
9,930
9,705

Amounts falling due 1-2 years

Bank loans
13,346
23,499



23,276
33,204



21.


Deferred taxation




2024
Unaudited 2023


£

£






At beginning of year
(36,161)
(36,161)


Charged to profit or loss
(163,993)
-



At end of year
(200,154)
(36,161)

Page 31

 
ADANOLA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024
 
21.Deferred taxation (continued)

The provision for deferred taxation is made up as follows:

2024
Unaudited 2023
£
£


Accelerated capital allowances
(201,334)
(36,161)

Short term timing differences
1,180
-

(200,154)
(36,161)


22.


Share capital

2024
Unaudited 2023
£
£
Allotted, called up and fully paid



1 (2023 - 1) Ordinary share of £1.00
1
1



23.


Reserves

Profit and loss account

The profit and loss account includes the current and cumulative prior period profits and losses minus dividends.


24.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £50,360 (2023: £25,174). As at the reporting date, amounts of £9,754 (2023: £8,466) were payable to the plan.

Page 32

 
ADANOLA LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

25.


Commitments under operating leases

At 31 March 2024 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2024
Unaudited 2023
£
£

Land and Buildings


Not later than 1 year
142,350
-

Later than 1 year and not later than 5 years
569,400
-

Later than 5 years
647,400
-

1,359,150
-

2024
Unaudited 2023

£
£

Other


Not later than 1 year
844
-

844
-


26.


Post balance sheet events

On the 18 July 2024 Hyrum Cook transferred his 1 share in Adanola Limited to the holding company Adanola Holdings Limited.
There have been no further material adjusting or disclosable events since the financial year end. 


27.


Controlling party

The company is controlled by Mr H Cook (director).

 
Page 33