IRIS Accounts Production v24.3.2.46 10850549 Board of Directors 1.1.24 31.12.24 31.12.24 false true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh108505492023-12-31108505492024-12-31108505492024-01-012024-12-31108505492022-12-31108505492023-01-012023-12-31108505492023-12-3110850549ns15:EnglandWales2024-01-012024-12-3110850549ns14:PoundSterling2024-01-012024-12-3110850549ns10:Director12024-01-012024-12-3110850549ns10:PrivateLimitedCompanyLtd2024-01-012024-12-3110850549ns10:SmallEntities2024-01-012024-12-3110850549ns10:AuditExempt-NoAccountantsReport2024-01-012024-12-3110850549ns10:SmallCompaniesRegimeForDirectorsReport2024-01-012024-12-3110850549ns10:SmallCompaniesRegimeForAccounts2024-01-012024-12-3110850549ns10:FullAccounts2024-01-012024-12-311085054912024-01-012024-12-3110850549ns10:EntityHasNeverTraded2024-01-012024-12-3110850549ns10:Director32024-01-012024-12-3110850549ns10:RegisteredOffice2024-01-012024-12-3110850549ns5:CurrentFinancialInstruments2024-12-3110850549ns5:CurrentFinancialInstruments2023-12-3110850549ns5:Non-currentFinancialInstruments2024-12-3110850549ns5:Non-currentFinancialInstruments2023-12-3110850549ns5:ShareCapital2024-12-3110850549ns5:ShareCapital2023-12-3110850549ns5:RetainedEarningsAccumulatedLosses2024-12-3110850549ns5:RetainedEarningsAccumulatedLosses2023-12-3110850549ns5:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3110850549ns5:PatentsTrademarksLicencesConcessionsSimilar2024-01-012024-12-3110850549ns5:LeaseholdImprovements2024-01-012024-12-3110850549ns5:PlantMachinery2024-01-012024-12-3110850549ns5:ComputerEquipment2024-01-012024-12-3110850549ns5:PatentsTrademarksLicencesConcessionsSimilar2023-12-3110850549ns5:PatentsTrademarksLicencesConcessionsSimilar2024-12-3110850549ns5:PatentsTrademarksLicencesConcessionsSimilar2023-12-3110850549ns5:LeaseholdImprovements2023-12-3110850549ns5:PlantMachinery2023-12-3110850549ns5:ComputerEquipment2023-12-3110850549ns5:LeaseholdImprovements2024-12-3110850549ns5:PlantMachinery2024-12-3110850549ns5:ComputerEquipment2024-12-3110850549ns5:LeaseholdImprovements2023-12-3110850549ns5:PlantMachinery2023-12-3110850549ns5:ComputerEquipment2023-12-3110850549ns5:WithinOneYearns5:CurrentFinancialInstruments2024-12-3110850549ns5:WithinOneYearns5:CurrentFinancialInstruments2023-12-31
REGISTERED NUMBER: 10850549 (England and Wales)







UNAUDITED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2024

FOR

F45 HOLLOWAY LIMITED

F45 HOLLOWAY LIMITED (REGISTERED NUMBER: 10850549)






CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 3


F45 HOLLOWAY LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 31 DECEMBER 2024







DIRECTORS: Ms R Swart
Ms H Van Der Merwe





REGISTERED OFFICE: 258 Holloway Road
London
N7 6NE





REGISTERED NUMBER: 10850549 (England and Wales)





ACCOUNTANTS: Cube Partners Limited
Chartered Accountants
5 Giffard Court
Millbrook Close
Northampton
Northamptonshire
NN5 5JF

F45 HOLLOWAY LIMITED (REGISTERED NUMBER: 10850549)

BALANCE SHEET
31 DECEMBER 2024

2024 2023
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 4 4,833 -
Tangible assets 5 39,897 50,226
44,730 50,226

CURRENT ASSETS
Debtors 6 81,076 95,500
Cash at bank and in hand 161 4,350
81,237 99,850
CREDITORS
Amounts falling due within one year 7 478,283 341,073
NET CURRENT LIABILITIES (397,046 ) (241,223 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

(352,316

)

(190,997

)

CREDITORS
Amounts falling due after more than one year 8 90,698 107,287
NET LIABILITIES (443,014 ) (298,284 )

CAPITAL AND RESERVES
Called up share capital 154 154
Retained earnings (443,168 ) (298,438 )
(443,014 ) (298,284 )

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 December 2024.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 December 2024 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

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 Statement of Income and Retained Earnings has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 31 March 2025 and were signed on its behalf by:





Ms R Swart - Director


F45 HOLLOWAY LIMITED (REGISTERED NUMBER: 10850549)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1. STATUTORY INFORMATION

F45 Holloway 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
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" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Significant judgements and estimates
In the application of the company's accounting policies, the directors are required to make judgments, 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 where the revision affects only that period, or in the period of revision and future periods where the revision affects both current and future periods.

Turnover
Turnover is measured at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of value added tax and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates. For sales of goods, the turnover is shown net of distribution and carriage charges.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer, when the amount of revenue can be measured reliably, when it is probable that the associated economic benefits will flow to the entity and when the costs incurred or to be incurred in respect of the transactions can be measured reliably.

Revenue for the sale of services is recognised when the outcome of the contract can be reliably measured.

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.

Franchise licence are being amortised evenly over their estimated useful life of five years.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Improvements to property - Over the term of the lease
Plant and machinery - 20% on cost
Computer equipment - 25% on cost

Tangible fixed assets are stated at historical cost less accumulated depreciation. Cost includes the original purchase price of the asset and the costs attributable to bringing the asset to its working condition for its intended use.

Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible 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). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

F45 HOLLOWAY LIMITED (REGISTERED NUMBER: 10850549)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

2. ACCOUNTING POLICIES - continued

Financial instruments
The company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities such as trade and other debtors and creditors.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in profit or loss.

Financial assets and liabilities are offset and the net amount reported in the Balance Sheet when there is an 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 present 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 Statement of Income and Retained Earnings, 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.

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
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 company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

F45 HOLLOWAY LIMITED (REGISTERED NUMBER: 10850549)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

2. ACCOUNTING POLICIES - continued

Going concern
The financial statements have been prepared on a going concern basis despite a negative balance sheet position at the year end. The directors have confirmed their continued financial support to the company.

3. EMPLOYEES AND DIRECTORS

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

4. INTANGIBLE FIXED ASSETS
Franchise
licence
£   
COST
At 1 January 2024 25,000
Additions 5,000
At 31 December 2024 30,000
AMORTISATION
At 1 January 2024 25,000
Amortisation for year 167
At 31 December 2024 25,167
NET BOOK VALUE
At 31 December 2024 4,833
At 31 December 2023 -

5. TANGIBLE FIXED ASSETS
Improvements
to Plant and Computer
property machinery equipment Totals
£    £    £    £   
COST
At 1 January 2024 21,876 122,204 4,372 148,452
Additions - 3,409 956 4,365
At 31 December 2024 21,876 125,613 5,328 152,817
DEPRECIATION
At 1 January 2024 10,487 83,838 3,901 98,226
Charge for year 2,188 12,001 505 14,694
At 31 December 2024 12,675 95,839 4,406 112,920
NET BOOK VALUE
At 31 December 2024 9,201 29,774 922 39,897
At 31 December 2023 11,389 38,366 471 50,226

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Trade debtors 45 28
Amounts owed by group undertakings 11,889 12,281
Other debtors 69,142 83,191
81,076 95,500

F45 HOLLOWAY LIMITED (REGISTERED NUMBER: 10850549)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Bank loans and overdrafts 24,413 35,945
Trade creditors 29,481 6,634
Amounts owed to group undertakings 338,663 190,635
Taxation and social security 12,731 11,233
Other creditors 72,995 96,626
478,283 341,073

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2024 2023
£    £   
Bank loans 90,698 107,287

Amounts falling due in more than five years:

Repayable by instalments
Bank loans more 5 yr by instal 2,524 28,398

9. LEASING AGREEMENTS
As at 31 December 2024 the company was committed to making payments of £240,482 (2023 £479,692) under non-cancellable operating leases.

10. SECURED DEBTS

The following secured debts are included within creditors:

2024 2023
£    £   
Bank loans 881 9,791

The bank loan is secured by a fixed and floating charge over the assets of the company.