Olakanmi Ltd 12235038 false 2023-04-01 2024-03-31 2024-03-31 The principal activity of the company is that of a dispensing pharmacy. Digita Accounts Production Advanced 6.30.9574.0 true true false 12235038 2023-04-01 2024-03-31 12235038 2024-03-31 12235038 core:AcceleratedTaxDepreciationDeferredTax 2024-03-31 12235038 core:CurrentFinancialInstruments 2024-03-31 12235038 core:CurrentFinancialInstruments core:WithinOneYear 2024-03-31 12235038 core:Non-currentFinancialInstruments 2024-03-31 12235038 core:Non-currentFinancialInstruments core:AfterOneYear 2024-03-31 12235038 core:Goodwill 2024-03-31 12235038 core:CostValuation 2024-03-31 12235038 core:FurnitureFittingsToolsEquipment 2024-03-31 12235038 core:MotorVehicles 2024-03-31 12235038 bus:SmallEntities 2023-04-01 2024-03-31 12235038 bus:AuditExemptWithAccountantsReport 2023-04-01 2024-03-31 12235038 bus:FullAccounts 2023-04-01 2024-03-31 12235038 bus:SmallCompaniesRegimeForAccounts 2023-04-01 2024-03-31 12235038 bus:RegisteredOffice 2023-04-01 2024-03-31 12235038 bus:Director1 2023-04-01 2024-03-31 12235038 bus:Director2 2023-04-01 2024-03-31 12235038 bus:PrivateLimitedCompanyLtd 2023-04-01 2024-03-31 12235038 core:Goodwill 2023-04-01 2024-03-31 12235038 core:FurnitureFittings 2023-04-01 2024-03-31 12235038 core:FurnitureFittingsToolsEquipment 2023-04-01 2024-03-31 12235038 core:MotorVehicles 2023-04-01 2024-03-31 12235038 core:OfficeEquipment 2023-04-01 2024-03-31 12235038 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-04-01 2024-03-31 12235038 countries:EnglandWales 2023-04-01 2024-03-31 12235038 2023-03-31 12235038 core:Goodwill 2023-03-31 12235038 core:CostValuation 2023-03-31 12235038 core:FurnitureFittingsToolsEquipment 2023-03-31 12235038 core:MotorVehicles 2023-03-31 12235038 2022-04-01 2023-03-31 12235038 2023-03-31 12235038 core:CurrentFinancialInstruments 2023-03-31 12235038 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 12235038 core:Non-currentFinancialInstruments 2023-03-31 12235038 core:Non-currentFinancialInstruments core:AfterOneYear 2023-03-31 12235038 core:Goodwill 2023-03-31 12235038 core:FurnitureFittingsToolsEquipment 2023-03-31 12235038 core:MotorVehicles 2023-03-31 iso4217:GBP xbrli:pure

Registration number: 12235038

Prepared for the registrar

Olakanmi Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2024

 

Olakanmi Ltd

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 10

 

Olakanmi Ltd

Company Information

Directors

O O Olakanmi

O Y Olakanmi

Registered office

5 Magenta Crescent
Balby
Doncaster
DN4 8EA

Accountants

Hazlewoods LLP
Staverton Court
Staverton
Cheltenham
GL51 0UX

 

Olakanmi Ltd

(Registration number: 12235038)
Balance Sheet as at 31 March 2024

Note

2024
£

2023
£

Fixed assets

 

Intangible assets

4

757,949

237,883

Tangible assets

5

48,299

41,964

Investments

6

-

28,005

 

806,248

307,852

Current assets

 

Stocks

53,448

12,197

Debtors

7

146,179

134,220

Cash at bank and in hand

 

52,289

40,978

 

251,916

187,395

Creditors: Amounts falling due within one year

8

(284,387)

(154,854)

Net current (liabilities)/assets

 

(32,471)

32,541

Total assets less current liabilities

 

773,777

340,393

Creditors: Amounts falling due after more than one year

8

(600,498)

(181,726)

Deferred tax liabilities

9

(3,473)

-

Net assets

 

169,806

158,667

Capital and reserves

 

Called up share capital

2

2

Profit and loss account

169,804

158,665

Shareholders' funds

 

169,806

158,667

For the financial year ending 31 March 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 4 December 2024 and signed on its behalf by:
 


O O Olakanmi
Director

 

Olakanmi Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024

 

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
5 Magenta Crescent
Balby
Doncaster
DN4 8EA
United Kingdom

 

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except for, where disclosed in these accounting policies, certain items that are shown at fair value.

The presentational currency of the financial statements is Pounds Sterling, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are rounded to the nearest Pound.

Going concern

After reviewing the company's forecasts and projections, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The company therefore continues to adopt the going concern basis in preparing its financial statements.

Critical accounting judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. 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 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.
 

Judgements

No significant judgements have been made by management in preparing these financial statements.

Key sources of estimation uncertainty

No key sources of estimation uncertainty have been identified by management in preparing these financial statements other than those detailed in these accounting policies.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts and after eliminating sales within the company.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

 

Olakanmi Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024

Tax

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

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 taxable income.

Deferred income tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Office Equipment

18% of written down value

Motor Vehicles

18% of written down value

Fixtures and fittings

20% of written down value

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Goodwill

Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Intangible assets

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date.

Negative goodwill arising on an acquisition is recognised on the face of the balance sheet on the acquisition date and subsequently the excess up to the fair value of non-monetary assets acquired is recognised in profit or loss in the periods in which the non-monetary assets are recovered.

 

Olakanmi Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

Over 20 years

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.

Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. All trade debtors are repayable within one year and hence are included at the undiscounted cost of cash expected to be received. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the debtors.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are 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.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and all are repayable within one year and hence are included at the undiscounted amount of cash expected to be paid.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

 

Olakanmi Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

Financial instruments


Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the balance sheet. The corresponding dividends relating to the liability component are charged as interest expenses in the profit and loss account.

 Recognition and measurement
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

 Impairment
Assets, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss as described below.

A non financial asset is impaired where there is objective evidence that, as a result of one or more events that occurred after initial recognition, the estimated recoverable value of the asset has been reduced. The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use.

 

Olakanmi Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024

 

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 13 (2023 - 5).

 

4

Intangible assets

Goodwill
 £

Total
£

Cost

At 1 April 2023

237,883

237,883

Additions acquired separately

527,084

527,084

Transfer from investments

28,005

28,005

At 31 March 2024

792,972

792,972

Amortisation

Amortisation charge

35,023

35,023

At 31 March 2024

35,023

35,023

Carrying amount

At 31 March 2024

757,949

757,949

At 31 March 2023

237,883

237,883

The balance of investments was transferred to goodwill during the year ended 31 March 2024, this is due a misallocation in the prior year.

 

Olakanmi Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024

 

5

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost

At 1 April 2023

1,125

55,000

56,125

Additions

16,640

-

16,640

At 31 March 2024

17,765

55,000

72,765

Depreciation

At 1 April 2023

202

13,959

14,161

Charge for the year

2,918

7,387

10,305

At 31 March 2024

3,120

21,346

24,466

Carrying amount

At 31 March 2024

14,645

33,654

48,299

At 31 March 2023

923

41,041

41,964

 

6

Investments

2024
£

2023
£

Other investments

-

28,005

Investments

£

Cost

At 1 April 2023

28,005

Transfer to goodwill

(28,005)

At 31 March 2024

-

Carrying amount

At 31 March 2024

-

At 31 March 2023

28,005

 

7

Debtors

Note

2024
 £

2023
 £

Trade debtors

 

99,825

69,991

Amounts owed by related parties

11

60

-

Other debtors

 

34,490

64,229

Prepayments

 

11,804

-

   

146,179

134,220

 

Olakanmi Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024

 

8

Creditors

Note

2024
 £

2023
 £

Due within one year

 

Loans and borrowings

10

84,731

-

Trade creditors

 

142,350

93,392

Social security and other taxes

 

2,339

180

Outstanding defined contribution pension costs

 

448

-

Other creditors

 

14,104

21,916

Accrued expenses

 

4,306

-

Corporation tax liability

36,109

39,366

 

284,387

154,854

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

10

600,498

181,726

 

9

Deferred tax

Deferred tax assets and liabilities

2024

Liability
£

Capital allowances in excess of depreciation

3,473

3,473

 

Olakanmi Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024

 

10

Loans and borrowings

2024
£

2023
£

Current loans and borrowings

Bank borrowings

74,609

-

HP and finance lease liabilities

10,122

-

84,731

-

2024
£

2023
£

Non-current loans and borrowings

Bank borrowings

574,730

138,392

HP and finance lease liabilities

25,768

43,334

600,498

181,726

The bank loan is secured against the assets of the company.

The HP loan is secured against the relevant asset of the company.

 

11

Related party transactions

Summary of transactions with key management

Key management personnel are considered to be the directors of the company.

At the balance sheet date the company owed the directors £14,104 (2023 - £nil). There are no fixed repayment terms and no interest is charged on the loan.

 

Summary of transactions with other related parties
Crios Limited
(Mr O Olakanmi is a director in both Olakanmi Ltd and Crios Ltd)

As at balance sheet date, the amount owed by Crios Limited was £60, (2023-£Nil). There are no fixed repayment terms and no interest is charged on the loan.