Acorah Software Products - Accounts Production 14.6.300 false true true 30 June 2021 1 January 2020 false 22 November 2024 true true 1 July 2021 30 June 2022 30 June 2022 06540150 Mr Anis Wali Mohammad Mr Afzal Wali Muhammad Mr Akram Wali Muhammad Mr Amin Wali Muhammad Mr Arshad Wali Muhammad Mr Amin Wali Muhammad true true iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 06540150 2021-06-30 06540150 2022-06-30 06540150 2021-07-01 2022-06-30 06540150 frs-core:CurrentFinancialInstruments 2022-06-30 06540150 frs-core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2021-07-01 2022-06-30 06540150 frs-core:FurnitureFittings 2022-06-30 06540150 frs-core:FurnitureFittings 2021-07-01 2022-06-30 06540150 frs-core:FurnitureFittings 2021-06-30 06540150 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2022-06-30 06540150 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2021-07-01 2022-06-30 06540150 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2021-06-30 06540150 frs-core:OtherResidualIntangibleAssets 2022-06-30 06540150 frs-core:OtherResidualIntangibleAssets 2021-07-01 2022-06-30 06540150 frs-core:OtherResidualIntangibleAssets 2021-06-30 06540150 frs-core:PlantMachinery 2022-06-30 06540150 frs-core:PlantMachinery 2021-07-01 2022-06-30 06540150 frs-core:PlantMachinery 2021-06-30 06540150 frs-core:SharePremium 2022-06-30 06540150 frs-core:ShareCapital 2022-06-30 06540150 frs-core:RetainedEarningsAccumulatedLosses 2021-07-01 2022-06-30 06540150 frs-core:RetainedEarningsAccumulatedLosses 2022-06-30 06540150 frs-bus:HighestPaidDirector 2021-07-01 2022-06-30 06540150 frs-bus:PrivateLimitedCompanyLtd 2021-07-01 2022-06-30 06540150 frs-bus:FullAccounts 2021-07-01 2022-06-30 06540150 frs-bus:FRS102 2021-07-01 2022-06-30 06540150 frs-bus:Audited 2021-07-01 2022-06-30 06540150 frs-bus:LargeCompaniesRegimeForAccounts 2021-07-01 2022-06-30 06540150 frs-bus:LargeCompaniesRegimeForDirectorsReport 2021-07-01 2022-06-30 06540150 frs-bus:OrdinaryShareClass1 2021-07-01 2022-06-30 06540150 frs-bus:OrdinaryShareClass1 2022-06-30 06540150 1 2021-07-01 2022-06-30 06540150 frs-core:DeferredTaxation 2021-06-30 06540150 frs-core:DeferredTaxation 2022-06-30 06540150 frs-bus:Director1 2021-07-01 2022-06-30 06540150 frs-bus:Director2 2021-07-01 2022-06-30 06540150 frs-bus:Director3 2021-07-01 2022-06-30 06540150 frs-bus:Director4 2021-07-01 2022-06-30 06540150 frs-bus:Director5 2021-07-01 2022-06-30 06540150 frs-bus:CompanySecretary1 2021-07-01 2022-06-30 06540150 frs-countries:EnglandWales 2021-07-01 2022-06-30 06540150 frs-countries:EnglandWales 2021-07-01 2022-06-30 06540150 2019-12-31 06540150 2021-06-30 06540150 2020-01-01 2021-06-30 06540150 frs-core:CurrentFinancialInstruments 2021-06-30 06540150 frs-core:SharePremium 2019-12-31 06540150 frs-core:SharePremium 2021-06-30 06540150 frs-core:ShareCapital 2019-12-31 06540150 frs-core:ShareCapital 2021-06-30 06540150 frs-core:RetainedEarningsAccumulatedLosses 2020-01-01 2021-06-30 06540150 frs-core:RetainedEarningsAccumulatedLosses frs-core:PreviouslyStatedAmount 2019-12-31 06540150 frs-core:RetainedEarningsAccumulatedLosses 2021-06-30 06540150 frs-bus:OrdinaryShareClass1 2020-01-01 2021-06-30 06540150 frs-core:CurrentFinancialInstruments 1 2021-06-30
Registered number: 06540150
South West Coffee Ltd.
Strategic Report, Directors' Report and
Financial Statements
For The Year Ended 30 June 2022
KWSR & Co
Contents
Page
Strategic Report 1—2
Directors' Report 3—4
Independent Auditor's Report 5—7
Income Statement 8
Statement of Financial Position 9
Statement of Changes in Equity 10
Notes to the Financial Statements 11—17
Page 1
Strategic Report
The directors present their strategic report for the year ended 30 June 2022.
Review of the Business
Financials highlights
Year ended 30 June 2022
Period ended 30 June 2021
£ 000s
£ 000s
Turnover
3,177
2,027
Gross profit
2,343
1,577
Operating loss
(271)
(709)
All information complied within the financial highlights are taken from these financial statements.
Financial review
i.Turnover - Turnover increased by approximately 57%, from £2.03m in 2021 to £3.18m in 2022. This significant growth reflects higher sales volumes driven by increased customer demand, successful market expansion, and improved business conditions as the impact of COVID-19 subsided. These factors enabled the company to capitalize on recovering market opportunities and expand its customer base.
ii.Gross Profit - Gross profit improved by 49%, increasing from £1.58m in 2021 to £2.34m in 2022. This growth aligns with the increase in turnover, demonstrating effective management of pricing strategies and cost controls. However, the slightly lower growth in gross profit compared to turnover suggests higher production or procurement costs associated with increased sales volumes.
iii.Operating Loss - Operating loss significantly reduced from £0.71m in 2021 to £0.27m in 2022. This improvement reflects stronger operational performance due to higher revenue contributions, better cost control, and economies of scale as fixed costs were distributed across a higher turnover base. The reduction in loss underscores progress toward achieving operational efficiency and eventual profitability.
Page 1
Page 2
Principal Risks and Uncertainties
The key risk for our business, as for other operators within the retail industry in the UK, is the current economic uncertainties following the vote for the UK to leave the European Union.
The Company's operational risks include:
 •  Health and Safety factors at the retail stores, with the main risk coming from findings from external audits by local authorities and the Franchisor. This risk is managed by a combination of internal technical and HR staff who undertake training and implement procedures and controls to ensure legal compliance as well as compliance with the Franchisor's operational standards.
•  IT risks from power and equipment failures. This risk is managed by back-up procedures that are in place.
•  Equipment failure at the stores. There are service contracts in place with various equipment maintenance companies to ensure that the functioning of critical equipment in the stores is maintained adequately.
Credit, market and liquidity risks 
Credit risk is the risk of financial loss to the Company if a third party or related party fails to meet its contractual obligations. The Company does not trade with third parties on a credit basis and accordingly has no significant receivables due from third parties. At the reporting date there were no significant concentrations of credit risk.
Key performance indicators 
Key financial performance indicators used to monitor the performance of the business include a monthly review against budget and comparisons against last period 's position. Financial indicators are as per financial highlights section of the Strategic Report.
The Company monitors non-financial key performance indicators of the business, including:
• Health and safety — accident rates;
• Staff turnover by operating unit; and
• Food service and customer service performance.
Future developments 
The Directors expect the general level of activity to continue in the future but plan to increase market share and growth as opportunity arises.
On behalf of the board
Mr Anis Wali Mohammad
Director
22/11/2024
Page 2
Page 3
Directors' Report
The directors present their report and the financial statements for the year ended 30 June 2022.
Principal Activity
The principal activity of South West Coffee Ltd ("the Company") is that of quick service restaurants and specialized foods.
Dividends
The value of dividends paid amounted to £NIL (2021: £NIL).
The directors recommended a final dividend of £NIL (2021: £NIL).
Directors
The directors who held office during the year were as follows:
Mr Anis Wali Mohammad
Mr Afzal Wali Muhammad
Mr Akram Wali Muhammad
Mr Amin Wali Muhammad
Mr Arshad Wali Muhammad
Employees
The Company recognises its responsibilities towards disabled persons and gives full and fair consideration to applicants in positions suited to their own particular abilities where appropriate openings exist. Where employees become disabled in the course of their employment, every effort is made to provide them with continuing employment.
The Company maintains a regular dialogue with employees to appraise them of the performance of the Company and the strategy going forward. Bonus schemes are operated at restaurant and regional levels to incentivize the workforce and employees are encouraged to voice any views they have on the operations of the Company and staff welfare.
Going Concern
Risk assessments have taken place at a Global or relevant organizational unit level to identify the potential financial, strategic, operational and regulatory impact.
The directors have considered the applicability of these risks assessments to the company and based on these assessments there was no identified material impact for these financial statements. Further the parent company has pledged to support the entity.
Disclosure of information to auditor
The Directors who held office at the date of approval of this Directors Report confirm that, so far as he is aware, there is no relevant audit information of which the Company's auditor is unaware; and the Directors has taken all the steps that they ought to have taken as a director to make themselves aware of any relevant audit information and to establish that the Company's auditor is aware of that information. This confirmation is given and should be interpreted in accordance with the provisions of S418 of the Companies Act 2006.
Statement of Directors' Responsibilities
The directors are responsible for preparing the Strategic Report, the Directors' Report 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, comprising FRS102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', 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 of the profit or loss of the company for that period. In preparing the financial statements the directors are required to:
  • select suitable accounting policies and then apply them consistently;
  • make judgments and accounting estimates that are reasonable and prudent;
  • state whether applicable United Kingdom Accounting Standards, comprising FRS102, 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 directors are 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 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 hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Page 3
Page 4
The directors are responsible for the maintenance and integrity of the corporate and financial information included on the company's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
Statement of Disclosure of Information to Auditors
In the case of each director in office at the date the Directors' Report is approved: 
  • so far as the director is aware, there is no relevant audit information of which the company's auditors are unaware; and
  • they have taken all the steps that they ought to have taken as directors in order to make themselves aware of any relevant audit information and to establish that the company's auditors are aware of that information.
Independent Auditors
The auditors, KWSR & Co Limited, have indicated their willingness to continue in office and a resolution concerning their re-appointment will be proposed at the Annual General Meeting.
On behalf of the board
Mr Anis Wali Mohammad
Director
22/11/2024
Page 4
Page 5
Independent Auditor's Report
Opinion
We have audited the financial statements of South West Coffee Ltd. ("the entity") for the year ended 30 June 2022 which comprise the Statement of Financial Activities, the Balance Sheet, the cash flow statement and the notes to the financial statements, including 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 the 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 company's affairs as at 30 June 2022 and of its income and expenditure 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.
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 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 included in the annual report, other than the financial statements and our auditor’s report thereon.
Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report. 
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 there is a material misstatement in the financial statements or a material misstatement of the other information. 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.
Page 5
Page 6
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 directors’ report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
• The directors’ report have been prepared in accordance with applicable legal requirements.
Matters on Which We Are Required to Report by Exception
In the 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 Report of the directors.
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 and proper 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 directors’ remuneration specified by law are not made; or
• we have not received all the information and explanations we require for our audit; or 
• the directors were not entitled to prepare the financial statements in accordance with the small companies’ regime and take advantage of the small companies’ exemptions in preparing the directors report and from the requirement to prepare a strategic report.
• a corporate governance statement has not been prepared by the company.
Responsibilities of Directors
As explained more fully in the directors’ responsibilities statement, 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 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 directors are 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 directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Page 6
Page 7
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. 
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. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:
• We obtained an understanding of the legal and regulatory frameworks that are applicable to the company and determined that the most significant are in accordance with the Financial Reporting Standard applicable in the UK (FRS 102) and the Companies Act 2006. 
• We gained an understanding of how the company complied with its legal and regulatory framework, including the requirement to properly account for restricted funds, through discussions with management and a review of the documented policies, procedures and controls, and legal correspondence.
• The audit team, which is experienced in the audit of entities, considered the company's susceptibility to material misstatement and how fraud may occur. Our considerations include the risk of management override. 
• Our approach was to check that the income from donations and activities were properly identified and accurately disclosed, that expenditure complied with the control procedures and was appropriately charged. We also reviewed journal adjustments and unusual transactions for management override and considered the identification and disclosure of related party transactions. 
There are inherent limitations in the audit procedures described above and, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. The risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
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 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 opinion we have formed.
Susan Rahman BSc FCA (Senior Statutory Auditor)
for and on behalf of KWSR & Co Limited , Statutory Auditor
22/11/2024
KWSR & Co Limited
136 Merton High Street
London
SW19 1BA
Page 7
Page 8
Income Statement
30 June 2022 30 June 2021
Notes £ £
TURNOVER 3 3,177,713 2,027,037
Cost of sales (834,222 ) (449,660 )
GROSS PROFIT 2,343,491 1,577,377
Administrative expenses (2,614,638 ) (2,286,650 )
OPERATING LOSS AND LOSS FOR THE FINANCIAL YEAR (271,147 ) (709,273 )
The notes on pages 11 to 17 form part of these financial statements.
Page 8
Page 9
Statement of Financial Position
Registered number: 06540150
30 June 2022 30 June 2021
Notes £ £ £ £
FIXED ASSETS
Intangible Assets 10 12,561 21,382
Tangible Assets 11 365,283 645,505
377,844 666,887
CURRENT ASSETS
Stocks 12 17,955 28,771
Debtors 13 251,912 350,637
Cash at bank and in hand 580,940 256,167
850,807 635,575
Creditors: Amounts Falling Due Within One Year 14 (943,159 ) (745,823 )
NET CURRENT ASSETS (LIABILITIES) (92,352 ) (110,248 )
TOTAL ASSETS LESS CURRENT LIABILITIES 285,492 556,639
NET ASSETS 285,492 556,639
CAPITAL AND RESERVES
Called up share capital 16 101 101
Share premium account 3,084,771 3,084,771
Income Statement (2,799,380 ) (2,528,233 )
SHAREHOLDERS' FUNDS 285,492 556,639
The financial statements were approved by the board of directors on 22 November 2024 and were signed on its behalf by:
Mr Anis Wali Mohammad
Director
22/11/2024
The notes on pages 11 to 17 form part of these financial statements.
Page 9
Page 10
Statement of Changes in Equity
Share Capital Share Premium Income Statement Total
£ £ £ £
As at 1 January 2020 100 - (1,818,960 ) (1,818,860)
Loss for the period and total comprehensive income - - (709,273 ) (709,273)
Arising on shares issued during the period 1 3,084,771 - 3,084,772
As at 30 June 2021 and 1 July 2021 101 3,084,771 (2,528,233 ) 556,639
Loss for the year and total comprehensive income - - (271,147 ) (271,147)
As at 30 June 2022 101 3,084,771 (2,799,380 ) 285,492
Page 10
Page 11
Notes to the Financial Statements
1. General Information
South West Coffee Ltd. is a private company, limited by shares, incorporated in England & Wales, registered number 06540150 . The registered office is 86 High Street, Maidenhead, Berkshire, England, SL6 1PT.
The financial statements are presented in pounds sterling, which is also the functional currency of the company. The financial statements are rounded to nearest pound.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland'' and the Companies Act 2006.
2.2. Financial Reporting Standard 102 - Reduced Disclosure Exemptions
The company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":
  • the requirements of Section 7 Statement of Cash Flows and Section 3 Financial Statement Presentation paragraph 3.17 (d).
2.3. Going Concern Disclosure
The directors have not identified any material uncertainties related to events or conditions that may cast significant doubt about the company's ability to continue as a going concern.
2.4. Significant judgements and estimations
The preparation of the financial statements in conformity with FRS 102 requires management to make judgements, estimates and assumptions that affect the application of policies and reported amounts of assets and liabilities, income and expenses. The estimates and assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances, the results of which form the basis for making judgements about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the year in which the estimate is revised if the revision affects only that year or in the year of revision and future years if the revision affects both current and future years.
In relation to the Company's property, plant and equipment and intangible assets; the useful economic lives and residual values of assets have been established using historical experience and an assessment of the nature of the assets involved. Assets are assessed on an ongoing basis to determine whether circumstances exist that could lead to a potential impairment of the carrying value of such assets.
2.5. Turnover
Turnover is measured at the fair value of consideration received or receivable, net of returns, trade discounts, VAT and volume rebates. Revenue from the sale of goods is recognised in the statement of comprehensive income when the significant risks and rewards of ownership have been transferred to the buyer. Transfers of risks and rewards are consistent across all third-party revenue. Transfer occurs upon receipt by the customer at any location. All revenue is derived from within the UK.
2.6. Intangible Fixed Assets and Amortisation - Other Intangible
Other intangible assets, comprising of cost of franchiser trademarks and franchise fees, are stated at cost or fair value on recognition less accumulated amortisation and impairment losses. These assets acquired as part of a business combination are capitalised separately from goodwill if the fair value can be measured reliably on initial recognition.
Amortisation is calculated so as to write-off the cost or valuation of intangible assets over their estimated useful lives, using straight line method, over the life of the agreement.
Page 11
Page 12
2.7. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Leasehold 10% straight line
Plant & Machinery 25% straight line
Fixtures & Fittings 10% straight line
2.8. Leasing and Hire Purchase Contracts
Rentals paid under operating leases are charged to profit and loss on a straight line basis over the period of the lease.
The payment is made as per lease agreements and is paid monthly. These pertain to the store rent.
There is disclosure of the total operating lease commitment at the Balance Sheet date.
2.9. Stocks and Work in Progress
Stocks are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks.
Cost is determined using the first-in, first-out method. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads.
2.10. Cash and Cash Equivalents
Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks.
2.11. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and items that are never taxable or deductible. The company's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered.
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current or deferred tax for the year is recognised in profit or loss, except when they related to items that are recognised in other comprehensive income or directly in equity, in which case, the current and deferred tax is also recognised in other comprehensive income or directly in equity respectively.
2.12. Pensions
The Company offers a stakeholder pension plan.Obligations for contributions to defined contribution pension plans are recognised as an expense in the income statement as incurred.
Page 12
Page 13
2.13. Government Grant
Government grants are recognised in the income statement in an appropriate manner that matches them with the expenditure towards which they are intended to contribute.
Grants for immediate financial support or to cover costs already incurred are recognised immediately in the income statement. Grants towards general activities of the entity over a specific period are recognised in the income statement over that period.
Grants towards fixed assets are recognised over the expected useful lives of the related assets and are treated as deferred income and released to the income statement over the useful life of the asset concerned.
All grants in the income statement are recognised when all conditions for receipt have been complied with.
2.14. Trade and other receivables
Trade and other receivables are stated at their nominal amount less impairment losses.
2.15. Trade and other payables
Trade and other payables are stated at amortised cost.
3. Turnover
Analysis of turnover by class of business is as follows:
30 June 2022 30 June 2021
£ £
Sales 3,177,713 2,027,037
4. Operating Loss
The operating loss is stated after charging:
30 June 2022 30 June 2021
£ £
Operating lease rentals 321,195 229,816
Depreciation of tangible fixed assets 315,880 257,288
Amortisation of intangible fixed assets 8,820 7,350
The transition from IFRS to FRS 102 led to an operating lease charge of £369,043 in the prior period ended 30 June 2021, for the current year ended 30 June 2022 this is nil.
5. Auditor's Remuneration
Remuneration received by the company's auditors and their associates during the year was as follows:
30 June 2022 30 June 2021
£ £
Audit Services
Audit of the company's financial statements 8,000 8,000
Other Services
Other non-audit services 600 600
Page 13
Page 14
6. Staff Costs
The aggregate Staff costs of these employees, were as follows:
30 June 2022 30 June 2021
£ £
Wages and salaries 1,042,653 827,604
Social security costs 63,415 38,567
Other pension costs 35,187 23,804
1,141,255 889,975
7. Average Number of Employees
Average number of employees during the year was: 128 (2021: 79)
128 79
8. Directors' remuneration
There are no Directors and key management personnel's emoluments in the current or prior period. The Directors are excluded from staff numbers above.
9. Tax on Profit
The tax (credit)/charge on the loss for the year or prior period was as follows:
30 June 2022 30 June 2021
£ £
Current tax
UK Corporation Tax - -
The actual (credit)/charge for the year or prior period ended can be reconciled to the expected credit for the year based on the loss and the standard rate of corporation tax as follows:
30 June 2022 30 June 2021
£ £
Profit before tax (271,147) (709,273)
Tax on profit at 19% (UK standard rate) (51,518 ) (134,762 )
Tax losses unutilised carried forward 51,518 134,762
Total tax charge for the period - -
10. Intangible Assets
Other
£
Cost
As at 1 July 2021 88,204
As at 30 June 2022 88,204
Amortisation
As at 1 July 2021 66,822
Provided during the period 8,821
As at 30 June 2022 75,643
...CONTINUED
Page 14
Page 15
Net Book Value
As at 30 June 2022 12,561
As at 1 July 2021 21,382
11. Tangible Assets
Land & Property
Leasehold Plant & Machinery Fixtures & Fittings Total
£ £ £ £
Cost
As at 1 July 2021 2,045,948 181,974 719,157 2,947,079
Additions - 34,393 - 34,393
As at 30 June 2022 2,045,948 216,367 719,157 2,981,472
Depreciation
As at 1 July 2021 1,677,393 133,087 491,094 2,301,574
Provided during the period 193,275 49,424 71,916 314,615
As at 30 June 2022 1,870,668 182,511 563,010 2,616,189
Net Book Value
As at 30 June 2022 175,280 33,856 156,147 365,283
As at 1 July 2021 368,555 48,887 228,063 645,505
12. Stocks
30 June 2022 30 June 2021
£ £
Finished goods 17,955 28,771
13. Debtors
30 June 2022 30 June 2021
£ £
Due within one year
Prepayments and accrued income 243,782 292,432
Other debtors - 47,831
PAYE & Social Security - 2,244
Deferred tax current asset 8,130 8,130
251,912 350,637
Page 15
Page 16
14. Creditors: Amounts Falling Due Within One Year
30 June 2022 30 June 2021
£ £
Trade creditors 471,890 334,216
Amounts owed to group undertakings 21,196 -
Amounts owed to participating interests 171,283 113,178
Other creditors 125,851 261,205
Taxation and social security 71,426 37,224
Accruals and deferred income 81,513 -
943,159 745,823
15. Provisions for Liabilities
Deferred Tax Total
£ £
As at 1 July 2021 (8,130 ) (8,130)
Balance at 30 June 2022 (8,130 ) (8,130)
The deferred tax asset relates to accelerated capital allowances.
16. Share Capital
30 June 2022 30 June 2021
Allotted, called up and fully paid £ £
101 Ordinary Shares of £ 1.00 each 101 101
17. Capital Commitments
The Company has the following future minimum lease payments under non-cancellable operating leases for each of the following periods:
30 June 2022 £
30 June 2021 £
Not later than one year
301,000
308,000
Later than one year and not later than five years
1,204,000
1,234,000
Later than five years
188,000
image
154,000
image
1,693,000
image
1,696,000
image
18. Pension Commitments
The company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund.
During the year the charge to profit or loss in respect of defined contribution schemes was £35,187 (2021: £23,804).
At the statement of financial position date contributions of £NIL (2021: £NIL) were due to the fund and are included in creditors.
19. Related Party Disclosures
The company has taken advantage of exemption, under 33.1A of the Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland", not to disclose transactions with wholly owned subsidiaries within the group.
Page 16
Page 17
20. Controlling Parties
The company's ultimate controlling party is Gerry's Offshore Incorporations Ltd by virtue of their interest in the share capital of the company.
The ultimate controlling party undertaking and that of the smallest and largest group for which group accounts are drawn up of which the company is a member is Gerry's Offshore Incorporations Ltd (incorporated in United Kingdom). Its registered office is 86 Hight Street, Maidenhead, Berks, United Kingdom, SL6 1PT .
The utlimate controlling party is Geery's Offshore Incorporation Ltd owing 95% of the shares. The remaining 5% of shares are owned by the directors.
Copies of the group accounts may be obtained from the company's registered office.
Page 17