IRIS Accounts Production v24.2.0.383 07305082 director 1.7.23 30.6.24 30.6.24 25.3.25 false true false false true false Auditors Opinion Fair value model Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh073050822023-06-30073050822024-06-30073050822023-07-012024-06-30073050822022-06-30073050822022-07-012023-06-30073050822023-06-3007305082ns15:EnglandWales2023-07-012024-06-3007305082ns14:PoundSterling2023-07-012024-06-3007305082ns10:Director12023-07-012024-06-3007305082ns10:PrivateLimitedCompanyLtd2023-07-012024-06-3007305082ns10:SmallEntities2023-07-012024-06-3007305082ns10:Audited2023-07-012024-06-3007305082ns10:SmallCompaniesRegimeForDirectorsReport2023-07-012024-06-3007305082ns10:SmallCompaniesRegimeForAccounts2023-07-012024-06-3007305082ns10:FullAccounts2023-07-012024-06-3007305082ns10:OrdinaryShareClass12023-07-012024-06-3007305082ns10:CompanySecretary12023-07-012024-06-3007305082ns10:RegisteredOffice2023-07-012024-06-3007305082ns5:CurrentFinancialInstruments2024-06-3007305082ns5:CurrentFinancialInstruments2023-06-3007305082ns5:Non-currentFinancialInstruments2024-06-3007305082ns5:Non-currentFinancialInstruments2023-06-3007305082ns5:ShareCapital2024-06-3007305082ns5:ShareCapital2023-06-3007305082ns5:FurtherSpecificReserve3ComponentTotalEquity2024-06-3007305082ns5:FurtherSpecificReserve3ComponentTotalEquity2023-06-3007305082ns5:RetainedEarningsAccumulatedLosses2024-06-3007305082ns5:RetainedEarningsAccumulatedLosses2023-06-3007305082ns5:MotorVehicles2023-06-3007305082ns5:MotorVehicles2023-07-012024-06-3007305082ns5:MotorVehicles2024-06-3007305082ns5:MotorVehicles2023-06-3007305082ns5:MotorVehiclesns5:LeasedAssetsHeldAsLessee2023-06-3007305082ns5:MotorVehiclesns5:LeasedAssetsHeldAsLessee2023-07-012024-06-3007305082ns5:MotorVehiclesns5:LeasedAssetsHeldAsLessee2024-06-3007305082ns5:MotorVehiclesns5:LeasedAssetsHeldAsLessee2023-06-3007305082ns5:WithinOneYearns5:CurrentFinancialInstruments2024-06-3007305082ns5:WithinOneYearns5:CurrentFinancialInstruments2023-06-3007305082ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2024-06-3007305082ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2023-06-3007305082ns5:Secured2024-06-3007305082ns5:Secured2023-06-3007305082ns5:DeferredTaxation2023-06-3007305082ns5:DeferredTaxation2024-06-3007305082ns10:OrdinaryShareClass12024-06-30
REGISTERED NUMBER: 07305082 (England and Wales)















Financial Statements for the Year Ended 30 June 2024

for

Pasco Group Franchising Limited

Pasco Group Franchising Limited (Registered number: 07305082)






Contents of the Financial Statements
for the Year Ended 30 June 2024




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


Pasco Group Franchising Limited

Company Information
for the Year Ended 30 June 2024







DIRECTOR: R Pasco





SECRETARY: Mrs S J Pasco





REGISTERED OFFICE: 2nd Floor Grove House
55 Lowlands Road
Harrow
Middlesex
HA1 3AW





REGISTERED NUMBER: 07305082 (England and Wales)





AUDITORS: RA Audit Services Limited (Statutory Auditor)
2nd Floor
Grove House
55 Lowlands Road
Harrow
Middlesex
HA1 3AW

Pasco Group Franchising Limited (Registered number: 07305082)

Balance Sheet
30 June 2024

30.6.24 30.6.23
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 4 - 1
Investment property 5 1,000,000 1,000,000
1,000,000 1,000,001

CURRENT ASSETS
Debtors 6 29,689 2,927,214
Cash at bank 3,082 19,554
32,771 2,946,768
CREDITORS
Amounts falling due within one year 7 40,238 1,173,256
NET CURRENT (LIABILITIES)/ASSETS (7,467 ) 1,773,512
TOTAL ASSETS LESS CURRENT
LIABILITIES

992,533

2,773,513

CREDITORS
Amounts falling due after more than
one year

8

(364,948

)

(412,257

)

PROVISIONS FOR LIABILITIES 11 (105,000 ) (105,000 )
NET ASSETS 522,585 2,256,256

CAPITAL AND RESERVES
Called up share capital 12 100 100
Fair value reserve 315,000 315,000
Retained earnings 207,485 1,941,156
SHAREHOLDERS' FUNDS 522,585 2,256,256

Pasco Group Franchising Limited (Registered number: 07305082)

Balance Sheet - continued
30 June 2024


The financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the director and authorised for issue on 25 March 2025 and were signed by:





R Pasco - Director


Pasco Group Franchising Limited (Registered number: 07305082)

Notes to the Financial Statements
for the Year Ended 30 June 2024

1. STATUTORY INFORMATION

Pasco Group Franchising Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

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


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
There financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the companies Act 2006.

The financial statement have been prepared under the historical cos convention, modified to include certain financial instruments at fair value. The principal accounting policies adopted are set out below.

Turnover
Turnover is recognised to the extent it is probable that the economic benefits will flow to the company and the turnover can be reliably measured. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

The Company act as and is involved in developing business on behalf of principal. The Company recognizes its income is based on a proportion of underlying sales in the locations where the Company provides 'business development' services.

Turnover in the current year includes rent receivable. Income is recognised in the period in which it relates.

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

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

The estimated useful lives range as follows:

- vehicles - 4 years

Investment property
Investment property which is property held to earn rentals and/or for capital appreciation is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. The surplus or deficit on revaluation is recognised in profit or loss account.

Pasco Group Franchising Limited (Registered number: 07305082)

Notes to the Financial Statements - continued
for the Year Ended 30 June 2024

2. ACCOUNTING POLICIES - continued

Financial instruments
The company has elected to apply the provisions of Section 11 'Basic Financial Instruments' and Section 12 'Other Financial Instruments Issues' of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

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

Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured 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.

Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

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 recognised 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.

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

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 if 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.

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

Current or deferred taxation assets and liabilities are not discounted.

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


Pasco Group Franchising Limited (Registered number: 07305082)

Notes to the Financial Statements - continued
for the Year Ended 30 June 2024

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

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

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they no longer at the discretion of the company.

Critical accounting judgements and key sources of estimation uncertainties
In the application of the company's accounting policies, the directors are required to make judgments estimates and assumptions about the carrying amount of the assets and liabilities that are not readily apparent from other 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 where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Key Sources of estimation uncertainty
The following judgements have had the most significant effect on amounts recognised in the financial statements.

Useful lives of tangible fixed assets:
The costs of tangible fixed assets less their residual value are depreciated over their estimated useful economic lives which are estimated by the director. Changes in the expected level of usage and technological developments could impact on the useful economic lives of these assets; therefore, further depreciation charges could be revised.

Pasco Group Franchising Limited (Registered number: 07305082)

Notes to the Financial Statements - continued
for the Year Ended 30 June 2024

2. ACCOUNTING POLICIES - continued

Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 3 (2023 - 3 ) .

4. TANGIBLE FIXED ASSETS
Motor
vehicles
£   
COST
At 1 July 2023 32,549
Disposals (32,549 )
At 30 June 2024 -
DEPRECIATION
At 1 July 2023 32,549
Eliminated on disposal (32,549 )
At 30 June 2024 -
NET BOOK VALUE
At 30 June 2024 -
At 30 June 2023 -

Pasco Group Franchising Limited (Registered number: 07305082)

Notes to the Financial Statements - continued
for the Year Ended 30 June 2024

4. TANGIBLE FIXED ASSETS - continued

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:
Motor
vehicles
£   
COST
At 1 July 2023 32,549
Disposals (32,549 )
At 30 June 2024 -
DEPRECIATION
At 1 July 2023 32,549
Eliminated on disposal (32,549 )
At 30 June 2024 -
NET BOOK VALUE
At 30 June 2024 -
At 30 June 2023 -

5. INVESTMENT PROPERTY
Total
£   
FAIR VALUE
At 1 July 2023
and 30 June 2024 1,000,000
NET BOOK VALUE
At 30 June 2024 1,000,000
At 30 June 2023 1,000,000

The investment property has been shown at the fair value as at balance sheet date which has been valued by the director.

The historical cost of the investment property above is £580,000 (2023 : £580,000).

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
30.6.24 30.6.23
£    £   
Trade debtors 13,546 28,738
Amounts owed by related undertakings - 2,877,038
Prepayments and accrued income 16,143 21,438
29,689 2,927,214

Pasco Group Franchising Limited (Registered number: 07305082)

Notes to the Financial Statements - continued
for the Year Ended 30 June 2024

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
30.6.24 30.6.23
£    £   
Bank loans and overdrafts (see note 9)
30,348

23,994
Hire purchase contracts - 2,783
Trade creditors 1 8,728
Amounts owed to related undertakings - 1,060,602
Tax 1,584 70,211
VAT 3,700 2,688
Accruals and deferred income 4,605 4,250
40,238 1,173,256

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN
ONE YEAR
30.6.24 30.6.23
£    £   
Bank loans (see note 9) 364,948 401,650
Hire purchase contracts - 10,607
364,948 412,257

Amounts falling due in more than five years:

Repayable by instalments
Bank loans more 5 yr by instal 222,597 259,299

9. LOANS

An analysis of the maturity of loans is given below:

30.6.24 30.6.23
£    £   
Amounts falling due within one year or on demand:
Bank loans 30,348 23,994

Amounts falling due between two and five years:
Bank loans - 2-5 years 142,351 142,351

Amounts falling due in more than five years:

Repayable by instalments
Bank loans more 5 yr by instal 222,597 259,299

Pasco Group Franchising Limited (Registered number: 07305082)

Notes to the Financial Statements - continued
for the Year Ended 30 June 2024

10. SECURED DEBTS

The following secured debts are included within creditors:

30.6.24 30.6.23
£    £   
Bank Loans 395,296 425,643
Hire Purchase contracts - 13,390
395,296 439,033

Hire Purchase is in relation to company vehicles and secured against Company vehicles.

The company together with its group companies have provided guarantees in respect of outstanding bank loans in other group companies. The bank loans are secured by way of a debenture including fixed charge over all investment property, first fixed charge over book and other debts, chattels, goodwill and uncalled capital both present and future over all assets and undertaking both present and future dated 23 January 2018. Composite Company unlimited multilateral guarantee dated 18th January 2018 given by Subway Store Development Ltd, Pasco Group Ltd, Pasco Group Retail Ltd, Pasco Group Franchising Ltd and Pasco Group Holdings Ltd. As at 30 June 2024, the outstanding bank loans for the group amounted to £856,128 (2023: £1,337,036).

11. PROVISIONS FOR LIABILITIES
30.6.24 30.6.23
£    £   
Deferred tax 105,000 105,000

Deferred
tax
£   
Balance at 1 July 2023 105,000
Balance at 30 June 2024 105,000

12. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 30.6.24 30.6.23
value: £    £   
100 Ordinary 1 100 100

13. DISCLOSURE UNDER SECTION 444(5B) OF THE COMPANIES ACT 2006

The Report of the Auditors was unqualified.

Abdul Hafeez FCA, FCCA (Senior Statutory Auditor)
for and on behalf of RA Audit Services Limited (Statutory Auditor)

Pasco Group Franchising Limited (Registered number: 07305082)

Notes to the Financial Statements - continued
for the Year Ended 30 June 2024

14. ULTIMATE PARENT ENTITY

The company's immediate parent company is Pasco Group Limited and ultimate parent company is Pasco Group Holdings Limited, a company registered in England and Wales. The results of Pasco Group Franchising Limited are included in consolidated financial statements of Pasco Group Holdings Limited which are available from their registered office address 2nd floor, Grove House, 55 Lowlands road, Harrow, HA1 3AW.