REGISTERED NUMBER: 12617136 (England and Wales) |
GROUP STRATEGIC REPORT, REPORT OF THE DIRECTOR AND |
CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE PERIOD 31 DECEMBER 2022 TO 29 DECEMBER 2023 |
FOR |
BAHADUR GROUP LIMITED |
REGISTERED NUMBER: 12617136 (England and Wales) |
GROUP STRATEGIC REPORT, REPORT OF THE DIRECTOR AND |
CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE PERIOD 31 DECEMBER 2022 TO 29 DECEMBER 2023 |
FOR |
BAHADUR GROUP LIMITED |
BAHADUR GROUP LIMITED (REGISTERED NUMBER: 12617136) |
CONTENTS OF THE CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE PERIOD 31 DECEMBER 2022 TO 29 DECEMBER 2023 |
Page |
Company Information | 1 |
Group Strategic Report | 2 |
Report of the Director | 4 |
Report of the Independent Auditors | 5 |
Consolidated Income Statement | 9 |
Consolidated Other Comprehensive Income | 10 |
Consolidated Statement of Financial Position | 11 |
Company Statement of Financial Position | 12 |
Consolidated Statement of Changes in Equity | 13 |
Company Statement of Changes in Equity | 14 |
Consolidated Statement of Cash Flows | 15 |
Notes to the Consolidated Statement of Cash Flows | 16 |
Notes to the Consolidated Financial Statements | 17 |
BAHADUR GROUP LIMITED |
COMPANY INFORMATION |
FOR THE PERIOD 31 DECEMBER 2022 TO 29 DECEMBER 2023 |
DIRECTOR: |
REGISTERED OFFICE: |
REGISTERED NUMBER: |
AUDITORS: |
Chartered Accountants & Statutory Auditors |
Summit House |
Woodland Park |
Bradford Road |
Cleckheaton |
West Yorkshire |
BD19 6BW |
BAHADUR GROUP LIMITED (REGISTERED NUMBER: 12617136) |
GROUP STRATEGIC REPORT |
FOR THE PERIOD 31 DECEMBER 2022 TO 29 DECEMBER 2023 |
The director presents his strategic report of the company and the group for the period 31 December 2022 to 29 December 2023. |
REVIEW OF BUSINESS |
The results of the group for the year show a total turnover of £14,844,002 (2022: £11,666,492) and profit after tax of £1,047,209 (2022: £494,055). The shareholders' funds of the group total £3,654,763 (2022: £2,698,289). |
The director considers that the performance of the group has produced strong results during the year ended 31 December 2023. |
PRINCIPAL RISKS AND UNCERTAINTIES |
The process of risk acceptance and risk management is addressed through a framework of policies, procedures and internal controls. All policies are subject to management approval and ongoing review. |
The group has developed a framework for identifying risks to which it is exposed and the impact on economic capital on each of those risks. |
The principal risks that the director considers the group faces are from fluctuations in the exchange rate resulting in inaccurate pricing and changes to NHS funding. |
The director maintains a system of monitoring the key risks to the group and the key financial performance indicators and ensures that the group complies with the strict regulatory controls under which it operates. |
STRATEGY |
The continuing success of the group is dependent upon the proper selection, training and retention of personnel, who are core to the success of the group as a whole. We have continued to consolidate our position in the provision of related services across England and consider that it is important to retain a diversified portfolio of risk in order to achieve maximum profitability in a highly competitive market. |
The group will continue to consolidate its existing position whilst also looking to expand this position through the acquisition of suitable additional pharmacies or by organic growth where possible. |
KEY PERFORMANCE INDICATORS |
The director considers that the group's key financial performance indicators are those which communicate the financial performance and strength of the group as a whole. The group uses IT systems to measure several key performance indicators against its targets including turnover and staff performance. |
The return on capital employed is 18% (2022: 9%). Return on capital employed is calculated as profit before interest and taxation divided by capital employed, which constitutes total assets less current liabilities. |
The director considers that the group is continuing to perform in line with the expectations of the Board. |
BAHADUR GROUP LIMITED (REGISTERED NUMBER: 12617136) |
GROUP STRATEGIC REPORT |
FOR THE PERIOD 31 DECEMBER 2022 TO 29 DECEMBER 2023 |
FUTURE DEVELOPMENTS |
The director is confident about the continuing financial performance of the group. However the director continues to monitor the macroeconomic impact on the group and the wider economy. |
The group is committed to enhancing its reputation in the communities it serves and pivoting to the next level. The group will continue to grow organically and through further acquisitions. |
ON BEHALF OF THE BOARD: |
BAHADUR GROUP LIMITED (REGISTERED NUMBER: 12617136) |
REPORT OF THE DIRECTOR |
FOR THE PERIOD 31 DECEMBER 2022 TO 29 DECEMBER 2023 |
The director presents his report with the financial statements of the company and the group for the period 31 December 2022 to 29 December 2023. |
PRINCIPAL ACTIVITIES |
The principal activities of the group in the period under review were those of trading as a group of independent pharmacies and management of a real estate portfolio of investment properties. |
DIVIDENDS |
The total distribution of dividends for the year ended 31 December 2023 will be £1,000. |
DIRECTOR |
STATEMENT OF DIRECTOR'S RESPONSIBILITIES |
The director is responsible for preparing the Group Strategic Report, the Report of the Director 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 United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law), 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 the group and of the profit or loss of the group for that period. In preparing these financial statements, the director is required to: |
- | select suitable accounting policies and then apply them consistently; |
- | make judgements and accounting estimates that are reasonable and prudent; |
- | prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. |
The director is responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group and enable him to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. |
STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS |
So far as the director is aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and he has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information. |
AUDITORS |
The auditors, Shenward LLP, will be proposed for re-appointment at the forthcoming Annual General Meeting. |
ON BEHALF OF THE BOARD: |
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
BAHADUR GROUP LIMITED |
Opinion |
We have audited the financial statements of Bahadur Group Limited (the 'parent company') and its subsidiaries (the 'group') for the period ended 29 December 2023 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Statement of Financial Position, Company Statement of Financial Position, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Statement of Cash Flows and Notes to the Consolidated Statement of Cash Flows, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice). |
_ |
In our opinion the financial statements: |
- | give a true and fair view of the state of the group's and of the parent company affairs as at 29 December 2023 and of the group's profit for the period then ended; |
- | have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and |
- | have been prepared in accordance with the requirements of the Companies Act 2006. |
Basis for opinion |
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. |
Conclusions relating to going concern |
In auditing the financial statements, we have concluded that the 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 group's and the parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue. |
Our responsibilities and the responsibilities of the director with respect to going concern are described in the relevant sections of this report. |
Other information |
The director is responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Director, but does not include the financial statements and our Report of the Auditors thereon. |
Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. |
In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard. |
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
BAHADUR GROUP LIMITED |
Opinions on other matters prescribed by the Companies Act 2006 |
In our opinion, based on the work undertaken in the course of the audit: |
- | the information given in the Group Strategic Report and the Report of the Director for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
- | the Group Strategic Report and the Report of the Director 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 group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Director. |
We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion: |
- | adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or |
- | the parent company financial statements are not in agreement with the accounting records and returns; or |
- | certain disclosures of director's remuneration specified by law are not made; or |
- | we have not received all the information and explanations we require for our audit. |
Responsibilities of director |
As explained more fully in the Statement of Director's Responsibilities set out on page four, 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 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 group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the director either intends to liquidate the group or the parent company or to cease operations, or has no realistic alternative but to do so. |
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
BAHADUR GROUP LIMITED |
Auditors' responsibilities for the audit of the financial statements |
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements. |
The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below: |
However, the primary responsibility for the prevention and detection of fraud rests with both those charged with governance of the Company and management. |
Based on our understanding of the company and industry, we identified that the principal risks of non-compliance with laws and regulations related to UK tax legislation and regulations which governs the preparation of the financial statements, and we considered the extent to which non-compliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the financial statements such as the Companies Act 2006. We evaluated 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 inappropriate journal entries to increase profit, through management bias in manipulation of accounting estimates or accounting for significant transactions outside the normal course of business. |
Audit procedures performed included, but not limited to: |
- Enquiry of management around actual and potential litigation claims and instances of non-compliance with laws and regulations; |
- Auditing the risk of management override of controls, through testing journal entries and other adjustments for appropriateness, testing accounting estimates (because of the risk of management bias), and evaluating the business rationale of significant transactions outside the normal course of business; |
- Reviewing financial statements disclosures and agreeing to supporting documentation to assess compliance with applicable laws and regulations; and |
- Review of board meeting minutes (where held). |
Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation. |
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors. |
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
BAHADUR GROUP LIMITED |
Use of our report |
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed. |
for and on behalf of |
Chartered Accountants & Statutory Auditors |
Summit House |
Woodland Park |
Bradford Road |
Cleckheaton |
West Yorkshire |
BD19 6BW |
BAHADUR GROUP LIMITED (REGISTERED NUMBER: 12617136) |
CONSOLIDATED |
INCOME STATEMENT |
FOR THE PERIOD 31 DECEMBER 2022 TO 29 DECEMBER 2023 |
Period | Period |
31.12.22 | 1.1.22 |
to | to |
29.12.23 | 30.12.22 |
Notes | £ | £ |
TURNOVER | 14,844,002 | 11,666,492 |
Cost of sales | 10,358,276 | 8,117,667 |
GROSS PROFIT | 4,485,726 | 3,548,825 |
Administrative expenses | 3,693,764 | 2,876,464 |
791,962 | 672,361 |
Other operating income | 456,377 | - |
OPERATING PROFIT | 5 | 1,248,339 | 672,361 |
Interest receivable and similar income | 11 | 37 |
1,248,350 | 672,398 |
Interest payable and similar expenses | 6 | 193,905 | 97,782 |
PROFIT BEFORE TAXATION | 1,054,445 | 574,616 |
Tax on profit | 7 | 7,236 | 80,561 |
PROFIT FOR THE FINANCIAL PERIOD |
Profit attributable to: |
Owners of the parent | 1,047,209 | 494,055 |
BAHADUR GROUP LIMITED (REGISTERED NUMBER: 12617136) |
CONSOLIDATED |
OTHER COMPREHENSIVE INCOME |
FOR THE PERIOD 31 DECEMBER 2022 TO 29 DECEMBER 2023 |
Period | Period |
31.12.22 | 1.1.22 |
to | to |
29.12.23 | 30.12.22 |
Notes | £ | £ |
PROFIT FOR THE PERIOD | 1,047,209 | 494,055 |
OTHER COMPREHENSIVE INCOME | - | - |
TOTAL COMPREHENSIVE INCOME FOR THE PERIOD |
1,047,209 |
494,055 |
Total comprehensive income attributable to: |
Owners of the parent | 1,047,209 | 494,055 |
BAHADUR GROUP LIMITED (REGISTERED NUMBER: 12617136) |
CONSOLIDATED STATEMENT OF FINANCIAL POSITION |
29 DECEMBER 2023 |
2023 | 2022 |
Notes | £ | £ | £ | £ |
FIXED ASSETS |
Intangible assets | 10 | - | - |
Tangible assets | 11 | 3,186,337 | 2,832,761 |
Investments | 12 | 20,000 | 20,000 |
Investment property | 13 | 1,796,059 | 1,453,483 |
5,002,396 | 4,306,244 |
CURRENT ASSETS |
Stocks | 14 | 641,126 | 674,146 |
Debtors | 15 | 2,656,507 | 2,052,502 |
Cash at bank and in hand | 812,549 | 712,017 |
4,110,182 | 3,438,665 |
CREDITORS |
Amounts falling due within one year | 16 | 3,358,554 | 2,791,087 |
NET CURRENT ASSETS | 751,628 | 647,578 |
TOTAL ASSETS LESS CURRENT LIABILITIES |
5,754,024 |
4,953,822 |
CREDITORS |
Amounts falling due after more than one year |
17 |
(1,751,985 |
) |
(1,902,385 |
) |
PROVISIONS FOR LIABILITIES | 19 | (347,276 | ) | (353,148 | ) |
NET ASSETS | 3,654,763 | 2,698,289 |
CAPITAL AND RESERVES |
Called up share capital | 20 | 100 | 100 |
Revaluation reserve | 21 | (89,735 | ) | - |
Retained earnings | 21 | 3,744,398 | 2,698,189 |
SHAREHOLDERS' FUNDS | 3,654,763 | 2,698,289 |
The financial statements were approved by the director and authorised for issue on 11 October 2024 and were signed by: |
M S Punni - Director |
BAHADUR GROUP LIMITED (REGISTERED NUMBER: 12617136) |
COMPANY STATEMENT OF FINANCIAL POSITION |
29 DECEMBER 2023 |
2023 | 2022 |
Notes | £ | £ | £ | £ |
FIXED ASSETS |
Intangible assets | 10 |
Tangible assets | 11 |
Investments | 12 |
Investment property | 13 |
CURRENT ASSETS |
Debtors | 15 |
CREDITORS |
Amounts falling due within one year | 16 |
NET CURRENT ASSETS |
TOTAL ASSETS LESS CURRENT LIABILITIES |
CREDITORS |
Amounts falling due after more than one year |
17 |
NET ASSETS |
CAPITAL AND RESERVES |
Called up share capital | 20 |
Retained earnings | 21 |
SHAREHOLDERS' FUNDS |
Company's profit for the financial year | 492,658 | 634,936 |
The financial statements were approved by the director and authorised for issue on |
BAHADUR GROUP LIMITED (REGISTERED NUMBER: 12617136) |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY |
FOR THE PERIOD 31 DECEMBER 2022 TO 29 DECEMBER 2023 |
Called up |
share | Retained | Share | Revaluation | Total |
capital | earnings | premium | reserve | equity |
£ | £ | £ | £ | £ |
Balance at 1 January 2022 | 100 | 2,236,134 | 33,922 | - | 2,270,156 |
Changes in equity |
Issue of share capital | - | - | (33,922 | ) | - | (33,922 | ) |
Dividends | - | (32,000 | ) | - | - | (32,000 | ) |
Total comprehensive income | - | 494,055 | - | - | 494,055 |
Balance at 30 December 2022 | 100 | 2,698,189 | - | - | 2,698,289 |
Changes in equity |
Dividends | - | (1,000 | ) | - | - | (1,000 | ) |
Total comprehensive income | - | 1,047,209 | - | (89,735 | ) | 957,474 |
Balance at 29 December 2023 | 100 | 3,744,398 | - | (89,735 | ) | 3,654,763 |
BAHADUR GROUP LIMITED (REGISTERED NUMBER: 12617136) |
COMPANY STATEMENT OF CHANGES IN EQUITY |
FOR THE PERIOD 31 DECEMBER 2022 TO 29 DECEMBER 2023 |
Called up |
share | Retained | Total |
capital | earnings | equity |
£ | £ | £ |
Balance at 1 January 2022 |
Changes in equity |
Dividends | - | ( |
) | ( |
) |
Total comprehensive income | - |
Balance at 30 December 2022 |
Changes in equity |
Dividends | - | ( |
) | ( |
) |
Total comprehensive income | - |
Balance at 29 December 2023 |
BAHADUR GROUP LIMITED (REGISTERED NUMBER: 12617136) |
CONSOLIDATED STATEMENT OF CASH FLOWS |
FOR THE PERIOD 31 DECEMBER 2022 TO 29 DECEMBER 2023 |
Period | Period |
31.12.22 | 1.1.22 |
to | to |
29.12.23 | 30.12.22 |
Notes | £ | £ |
Cash flows from operating activities |
Cash generated from operations | 1 | 1,004,417 | 366,463 |
Interest paid | (193,905 | ) | (97,782 | ) |
Tax paid | (159,134 | ) | (79,739 | ) |
Net cash from operating activities | 651,378 | 188,942 |
Cash flows from investing activities |
Purchase of tangible fixed assets | (956,198 | ) | (555,624 | ) |
Sale of tangible fixed assets | 506,642 | - |
Investment in subsidiary | - | (901,911 | ) |
Interest received | 11 | 37 |
Net cash from investing activities | (449,545 | ) | (1,457,498 | ) |
Cash flows from financing activities |
New loans in year | 493,543 | 1,079,302 |
Loan repayments in year | (512,835 | ) | - |
Amount introduced by directors | (1,000 | ) | - |
Amount withdrawn by directors | (80,009 | ) | (145,981 | ) |
Equity dividends paid | (1,000 | ) | (32,000 | ) |
Net cash from financing activities | (101,301 | ) | 901,321 |
Increase/(decrease) in cash and cash equivalents | 100,532 | (367,235 | ) |
Cash and cash equivalents at beginning of period |
2 |
712,017 |
1,079,252 |
Cash and cash equivalents at end of period |
2 |
812,549 |
712,017 |
BAHADUR GROUP LIMITED (REGISTERED NUMBER: 12617136) |
NOTES TO THE CONSOLIDATED STATEMENT OF CASH FLOWS |
FOR THE PERIOD 31 DECEMBER 2022 TO 29 DECEMBER 2023 |
1. | RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS |
Period | Period |
31.12.22 | 1.1.22 |
to | to |
29.12.23 | 30.12.22 |
£ | £ |
Profit before taxation | 1,054,445 | 574,616 |
Depreciation charges | 111,805 | (328,715 | ) |
Profit on disposal of fixed assets | (456,377 | ) | - |
Finance costs | 193,905 | 97,782 |
Finance income | (11 | ) | (37 | ) |
903,767 | 343,646 |
Decrease/(increase) in stocks | 33,020 | (202,548 | ) |
Increase in trade and other debtors | (606,012 | ) | (112,473 | ) |
Increase in trade and other creditors | 673,642 | 337,838 |
Cash generated from operations | 1,004,417 | 366,463 |
2. | CASH AND CASH EQUIVALENTS |
The amounts disclosed on the Statement of Cash Flows in respect of cash and cash equivalents are in respect of these Statement of Financial Position amounts: |
Period ended 29 December 2023 |
29.12.23 | 31.12.22 |
£ | £ |
Cash and cash equivalents | 812,549 | 712,017 |
Period ended 30 December 2022 |
30.12.22 | 1.1.22 |
£ | £ |
Cash and cash equivalents | 712,017 | 1,079,252 |
3. | ANALYSIS OF CHANGES IN NET DEBT |
At 31.12.22 | Cash flow | At 29.12.23 |
£ | £ | £ |
Net cash |
Cash at bank and in hand | 712,017 | 100,532 | 812,549 |
712,017 | 100,532 | 812,549 |
Debt |
Debts falling due within 1 year | (633,083 | ) | (39,851 | ) | (672,934 | ) |
Debts falling due after 1 year | (1,577,463 | ) | 69,391 | (1,508,072 | ) |
(2,210,546 | ) | 29,540 | (2,181,006 | ) |
Total | (1,498,529 | ) | 130,072 | (1,368,457 | ) |
BAHADUR GROUP LIMITED (REGISTERED NUMBER: 12617136) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE PERIOD 31 DECEMBER 2022 TO 29 DECEMBER 2023 |
1. | STATUTORY INFORMATION |
Bahadur Group Limited is a |
The presentation currency of the financial statements is the Pound Sterling (£). |
2. | STATEMENT OF COMPLIANCE |
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. |
3. | ACCOUNTING POLICIES |
Basis of preparing the financial statements |
Judgements and key sources of estimation uncertainty |
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Details of these judgements can be found in the accounting policies. |
Turnover |
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. |
Goodwill |
Intangible assets |
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses. |
BAHADUR GROUP LIMITED (REGISTERED NUMBER: 12617136) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE PERIOD 31 DECEMBER 2022 TO 29 DECEMBER 2023 |
3. | ACCOUNTING POLICIES - continued |
Tangible fixed assets |
Freehold property | - |
Long leasehold | - |
Improvements to property | - |
Plant and machinery | - |
Fixtures and fittings | - |
Motor vehicles | - |
Computer equipment | - |
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset and is credited or charged to the income statement. |
Impairment of fixed assets |
At each reporting end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). |
Recoverable amount is the higher of fair value less costs to sell and value in use. If the recoverable amount of an asset is estimated to be less than its carrying amount, the carrying amount of the asset is reduced to its recoverable amount. |
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. |
Investment property |
Investment property is shown at most recent valuation. Any aggregate surplus or deficit arising from changes in fair value is recognised in profit or loss. |
Stocks |
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items. |
At each reporting end date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its cost and net realisable value is recognised as an impairment loss in the income statement. Reversals of impairment losses are also recognised in the income statement. |
BAHADUR GROUP LIMITED (REGISTERED NUMBER: 12617136) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE PERIOD 31 DECEMBER 2022 TO 29 DECEMBER 2023 |
3. | ACCOUNTING POLICIES - continued |
Financial instruments |
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument. |
Basic financial assets |
Basic financial assets, which include debtors and cash and bank balances, are initially recorded at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method 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. Financial assets classified as receivable within one year are not amortised. |
Derecognition of financial assets |
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party, |
Basic financial liabilities |
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recorded at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised. |
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities in payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method. |
Derecognition of financial liabilities |
Financial liabilities are derecognised when the company's contractual obligations expire or are discharged or cancelled. |
Taxation |
Taxation for the period comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. |
Current or deferred taxation assets and liabilities are not discounted. |
Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date. |
Deferred tax |
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position date. |
Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the period end and that are expected to apply to the reversal of the timing difference. |
Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. |
BAHADUR GROUP LIMITED (REGISTERED NUMBER: 12617136) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE PERIOD 31 DECEMBER 2022 TO 29 DECEMBER 2023 |
3. | ACCOUNTING POLICIES - continued |
Hire purchase and leasing commitments |
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease. |
Pension costs and other post-retirement benefits |
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate. |
Provisions for liabilities |
Provisions are made when an event has taken place that gives the company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit and a reliable estimate can be made of the amount of the obligation. |
Provisions are charged as an expense to the Income Statement in the year that the company becomes aware of the obligation and are measured at the best estimate at the Statement of Financial Position date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties. |
When payments are eventually made, they are charged to the provision carried in the Statement of Financial Position. |
Going concern |
After reviewing the company's forecasts and projections, the director has 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. |
4. | EMPLOYEES AND DIRECTORS |
Period | Period |
31.12.22 | 1.1.22 |
to | to |
29.12.23 | 30.12.22 |
£ | £ |
Wages and salaries | 1,635,542 | 1,397,408 |
Social security costs | 129,849 | 110,831 |
Other pension costs | 27,170 | 23,699 |
1,792,561 | 1,531,938 |
The average number of employees during the period was as follows: |
Period | Period |
31.12.22 | 1.1.22 |
to | to |
29.12.23 | 30.12.22 |
Director | 1 | 1 |
Employees | 79 | 67 |
The average number of employees by undertakings that were proportionately consolidated during the period was 80 (2022 - 68 ) . |
BAHADUR GROUP LIMITED (REGISTERED NUMBER: 12617136) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE PERIOD 31 DECEMBER 2022 TO 29 DECEMBER 2023 |
4. | EMPLOYEES AND DIRECTORS - continued |
Period | Period |
31.12.22 | 1.1.22 |
to | to |
29.12.23 | 30.12.22 |
£ | £ |
Director's remuneration | 12,404 | 11,322 |
5. | OPERATING PROFIT |
The operating profit is stated after charging/(crediting): |
Period | Period |
31.12.22 | 1.1.22 |
to | to |
29.12.23 | 30.12.22 |
£ | £ |
Other operating leases | 262,528 | 229,993 |
Depreciation - owned assets | 111,804 | 253,879 |
Profit on disposal of fixed assets | (456,377 | ) | - |
Auditors' remuneration | 9,000 | 8,750 |
6. | INTEREST PAYABLE AND SIMILAR EXPENSES |
Period | Period |
31.12.22 | 1.1.22 |
to | to |
29.12.23 | 30.12.22 |
£ | £ |
Bank interest | - | 6 |
Bank loan interest | 190,136 | 96,282 |
Interest charged | 3,769 | 1,494 |
193,905 | 97,782 |
7. | TAXATION |
Analysis of the tax charge |
The tax charge on the profit for the period was as follows: |
Period | Period |
31.12.22 | 1.1.22 |
to | to |
29.12.23 | 30.12.22 |
£ | £ |
Current tax: |
UK corporation tax | 13,108 | - |
Deferred tax | (5,872 | ) | 80,561 |
Tax on profit | 7,236 | 80,561 |
BAHADUR GROUP LIMITED (REGISTERED NUMBER: 12617136) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE PERIOD 31 DECEMBER 2022 TO 29 DECEMBER 2023 |
8. | INDIVIDUAL INCOME STATEMENT |
As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements. |
9. | DIVIDENDS |
Period | Period |
31.12.22 | 1.1.22 |
to | to |
29.12.23 | 30.12.22 |
£ | £ |
Ordinary shares of 1 each |
Final | 1,000 | 2,000 |
Interim | - | 30,000 |
1,000 | 32,000 |
10. | INTANGIBLE FIXED ASSETS |
Group |
Goodwill |
£ |
COST |
At 31 December 2022 |
and 29 December 2023 | 367,553 |
AMORTISATION |
At 31 December 2022 |
and 29 December 2023 | 367,553 |
NET BOOK VALUE |
At 29 December 2023 | - |
At 30 December 2022 | - |
BAHADUR GROUP LIMITED (REGISTERED NUMBER: 12617136) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE PERIOD 31 DECEMBER 2022 TO 29 DECEMBER 2023 |
11. | TANGIBLE FIXED ASSETS |
Group |
Improvements |
Freehold | Long | to | Plant and |
property | leasehold | property | machinery |
£ | £ | £ | £ |
COST |
At 31 December 2022 | 1,736,027 | 410,451 | 1,051,504 | 46,109 |
Additions | 349,844 | - | 98,240 | 2,934 |
At 29 December 2023 | 2,085,871 | 410,451 | 1,149,744 | 49,043 |
DEPRECIATION |
At 31 December 2022 | - | 252,029 | 324,531 | 43,623 |
Charge for period | - | 20,522 | 58,132 | 1,355 |
At 29 December 2023 | - | 272,551 | 382,663 | 44,978 |
NET BOOK VALUE |
At 29 December 2023 | 2,085,871 | 137,900 | 767,081 | 4,065 |
At 30 December 2022 | 1,736,027 | 158,422 | 726,973 | 2,486 |
Fixtures |
and | Motor | Computer |
fittings | vehicles | equipment | Totals |
£ | £ | £ | £ |
COST |
At 31 December 2022 | 753,208 | 65,606 | 158,127 | 4,221,032 |
Additions | 14,362 | - | - | 465,380 |
At 29 December 2023 | 767,570 | 65,606 | 158,127 | 4,686,412 |
DEPRECIATION |
At 31 December 2022 | 545,348 | 65,606 | 157,134 | 1,388,271 |
Charge for period | 31,596 | - | 199 | 111,804 |
At 29 December 2023 | 576,944 | 65,606 | 157,333 | 1,500,075 |
NET BOOK VALUE |
At 29 December 2023 | 190,626 | - | 794 | 3,186,337 |
At 30 December 2022 | 207,860 | - | 993 | 2,832,761 |
BAHADUR GROUP LIMITED (REGISTERED NUMBER: 12617136) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE PERIOD 31 DECEMBER 2022 TO 29 DECEMBER 2023 |
12. | FIXED ASSET INVESTMENTS |
Group |
Unlisted |
investments |
£ |
COST |
At 31 December 2022 |
and 29 December 2023 | 20,000 |
NET BOOK VALUE |
At 29 December 2023 | 20,000 |
At 30 December 2022 | 20,000 |
Company |
Shares in |
group |
undertaking |
£ |
COST |
At 31 December 2022 |
and 29 December 2023 |
NET BOOK VALUE |
At 29 December 2023 |
At 30 December 2022 |
The group or the company's investments at the Statement of Financial Position date in the share capital of companies include the following: |
Subsidiaries |
Registered office: United Kingdom |
Nature of business: |
% |
Class of shares: | holding |
Registered office: United Kingdom |
Nature of business: |
% |
Class of shares: | holding |
BAHADUR GROUP LIMITED (REGISTERED NUMBER: 12617136) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE PERIOD 31 DECEMBER 2022 TO 29 DECEMBER 2023 |
13. | INVESTMENT PROPERTY |
Group |
Total |
£ |
FAIR VALUE |
At 31 December 2022 | 1,453,483 |
Additions | 482,576 |
Disposals | (140,000 | ) |
At 29 December 2023 | 1,796,059 |
NET BOOK VALUE |
At 29 December 2023 | 1,796,059 |
At 30 December 2022 | 1,453,483 |
14. | STOCKS |
Group |
2023 | 2022 |
£ | £ |
Stocks | 641,126 | 674,146 |
15. | DEBTORS |
Group | Company |
2023 | 2022 | 2023 | 2022 |
£ | £ | £ | £ |
Amounts falling due within one year: |
Trade debtors | 2,386,322 | 1,934,020 |
Other debtors | 12,300 | 12,000 |
VAT | 190,983 | - |
Prepayments and accrued income | - | 6,551 |
Prepayments | 66,902 | 99,931 |
2,656,507 | 2,052,502 |
Amounts falling due after more than one | year: |
Amounts owed by group undertakings | - | - |
Aggregate amounts | 2,656,507 | 2,052,502 |
BAHADUR GROUP LIMITED (REGISTERED NUMBER: 12617136) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE PERIOD 31 DECEMBER 2022 TO 29 DECEMBER 2023 |
16. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
Group | Company |
2023 | 2022 | 2023 | 2022 |
£ | £ | £ | £ |
Bank loans and overdrafts (see note 18) | 672,934 | 633,083 |
Trade creditors | 2,464,125 | 1,641,520 |
Wages control | 126,691 | 102,574 | - | - |
Tax | 13,108 | 159,134 |
Social security and other taxes | 41,951 | 29,710 |
VAT | - | 183,633 | - | - |
Accrued expenses | 39,745 | 41,433 |
3,358,554 | 2,791,087 |
17. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
Group | Company |
2023 | 2022 | 2023 | 2022 |
£ | £ | £ | £ |
Bank loans (see note 18) | 1,508,072 | 1,577,463 |
Directors' loan accounts | 243,913 | 324,922 | 243,912 | 324,922 |
1,751,985 | 1,902,385 |
18. | LOANS |
An analysis of the maturity of loans is given below: |
Group |
2023 | 2022 |
£ | £ |
Amounts falling due within one year or | on demand: |
Bank loans | 672,934 | 633,083 |
Amounts falling due between one and | two years: |
Bank loans - 1-2 years | 179,391 | 120,248 |
Amounts falling due between two and | five years: |
Bank loans - 2-5 years | 538,173 | 360,743 |
Amounts falling due in more than five | years: |
Repayable by instalments |
Bank loans more 5 yr by instal | 790,508 | 1,096,472 |
BAHADUR GROUP LIMITED (REGISTERED NUMBER: 12617136) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE PERIOD 31 DECEMBER 2022 TO 29 DECEMBER 2023 |
19. | PROVISIONS FOR LIABILITIES |
Group |
2023 | 2022 |
£ | £ |
Deferred tax | 347,276 | 353,148 |
Group |
Deferred |
tax |
£ |
Balance at 31 December 2022 | 353,148 |
Provided during period | (5,872 | ) |
Balance at 29 December 2023 | 347,276 |
20. | CALLED UP SHARE CAPITAL |
Allotted, issued and fully paid: |
Number: | Class: | Nominal | 2023 | 2022 |
value: | £ | £ |
Ordinary | 1 | 100 | 100 |
21. | RESERVES |
Group |
Retained | Revaluation |
earnings | reserve | Totals |
£ | £ | £ |
At 31 December 2022 | 2,698,189 | - | 2,698,189 |
Profit for the period | 1,047,209 | 1,047,209 |
Dividends | (1,000 | ) | (1,000 | ) |
Bonus share issue | - | (89,735 | ) | (89,735 | ) |
At 29 December 2023 | 3,744,398 | (89,735 | ) | 3,654,663 |
Company |
Retained |
earnings |
£ |
At 31 December 2022 |
Profit for the period |
Dividends | ( |
) |
At 29 December 2023 |