Motion Wellbeing Limited 05765350 false 2023-08-01 2024-07-31 2024-07-31 The principal activity of the company is management and letting of property Digita Accounts Production Advanced 6.30.9574.0 true false true 05765350 2023-08-01 2024-07-31 05765350 2024-07-31 05765350 bus:OrdinaryShareClass1 2024-07-31 05765350 core:CurrentFinancialInstruments 2024-07-31 05765350 core:CurrentFinancialInstruments core:WithinOneYear 2024-07-31 05765350 core:Non-currentFinancialInstruments core:AfterOneYear 2024-07-31 05765350 core:LandBuildings 2024-07-31 05765350 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-07-31 05765350 core:OtherRelatedParties 2024-07-31 05765350 core:ParentEntities 2024-07-31 05765350 bus:SmallEntities 2023-08-01 2024-07-31 05765350 bus:AuditExemptWithAccountantsReport 2023-08-01 2024-07-31 05765350 bus:FilletedAccounts 2023-08-01 2024-07-31 05765350 bus:SmallCompaniesRegimeForAccounts 2023-08-01 2024-07-31 05765350 bus:RegisteredOffice 2023-08-01 2024-07-31 05765350 bus:CompanySecretaryDirector1 2023-08-01 2024-07-31 05765350 bus:Director2 2023-08-01 2024-07-31 05765350 bus:Director3 2023-08-01 2024-07-31 05765350 bus:OrdinaryShareClass1 2023-08-01 2024-07-31 05765350 bus:PrivateLimitedCompanyLtd 2023-08-01 2024-07-31 05765350 core:Buildings 2023-08-01 2024-07-31 05765350 core:LandBuildings 2023-08-01 2024-07-31 05765350 core:KeyManagementPersonnel 2023-08-01 2024-07-31 05765350 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-08-01 2024-07-31 05765350 core:OtherRelatedParties 2023-08-01 2024-07-31 05765350 core:ParentEntities 2023-08-01 2024-07-31 05765350 1 2023-08-01 2024-07-31 05765350 countries:EnglandWales 2023-08-01 2024-07-31 05765350 2023-07-31 05765350 core:LandBuildings 2023-07-31 05765350 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-07-31 05765350 core:OtherRelatedParties 2023-07-31 05765350 core:ParentEntities 2023-07-31 05765350 2022-08-01 2023-07-31 05765350 2023-07-31 05765350 bus:OrdinaryShareClass1 2023-07-31 05765350 core:CurrentFinancialInstruments 2023-07-31 05765350 core:CurrentFinancialInstruments core:WithinOneYear 2023-07-31 05765350 core:Non-currentFinancialInstruments core:AfterOneYear 2023-07-31 05765350 core:LandBuildings 2023-07-31 05765350 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-07-31 05765350 core:OtherRelatedParties 2023-07-31 05765350 core:ParentEntities 2023-07-31 05765350 core:OtherRelatedParties 2022-08-01 2023-07-31 05765350 core:ParentEntities 2022-08-01 2023-07-31 05765350 2022-07-31 05765350 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2022-07-31 05765350 core:OtherRelatedParties 2022-07-31 05765350 core:ParentEntities 2022-07-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 05765350

Motion Wellbeing Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 July 2024

 

Motion Wellbeing Limited

Company Information

Directors

Mrs G Willis

Mrs P Whitehouse

Mr A Willis

Company secretary

Mrs G Willis

Registered office

Elysian
Manor Close
Penn, High Wycombe
Buckinghamshire
HP10 8HZ

Accountants

Tax Innovations Limited
Innovations House
19 Staple Gardens
Winchester
Hampshire
SO23 8SR

 

Motion Wellbeing Limited

(Registration number: 05765350)
Balance Sheet as at 31 July 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

4

1,289,240

750,000

Current assets

 

Debtors

5

28,864

102,163

Cash at bank and in hand

 

6,624

11,158

 

35,488

113,321

Creditors: Amounts falling due within one year

6

(1,000)

(2,520)

Net current assets

 

34,488

110,801

Total assets less current liabilities

 

1,323,728

860,801

Creditors: Amounts falling due after more than one year

6

(716,349)

(250,950)

Net assets

 

607,379

609,851

Capital and reserves

 

Called up share capital

8

100

100

Other reserves

606,821

606,821

Retained earnings

458

2,930

Shareholders' funds

 

607,379

609,851

 

Motion Wellbeing Limited

(Registration number: 05765350)
Balance Sheet as at 31 July 2024

For the financial year ending 31 July 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. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 2 April 2025 and signed on its behalf by:
 

.........................................
Mrs G Willis
Company secretary and director

 

Motion Wellbeing Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 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:
Elysian
Manor Close
Penn, High Wycombe
Buckinghamshire
HP10 8HZ

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 that as disclosed in the accounting policies certain items are shown at fair value.

Going concern

The financial statements have been prepared on a going concern basis.

Judgements

As per IFRS 13 (levels of acceptable fair value recording method), a conservative valuation estimate has been used, when valuing the long leasehold investment property as at the end of July 2021. No change in valuation was advised. This has been based on the Director’s 30 years’ experience in investment properties.

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.

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.

Tax

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

 

Motion Wellbeing Limited

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

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.

Tangible assets

Tangible assets are stated in the balance sheet 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

Leasehold property

Not depreciated

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. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. 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 receivables.

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 subsequently measured at amortised cost using the effective interest method.

 

Motion Wellbeing Limited

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

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.

Reserves adjustment
A corrective adjustment has been made to split the reserves to show the distributable and non-distributable reserves seperately.

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 3 (2023 - 3).

4

Tangible assets

Land and buildings
£

Total
£

Cost or valuation

At 1 August 2023

750,000

750,000

Additions

539,240

539,240

At 31 July 2024

1,289,240

1,289,240

Carrying amount

At 31 July 2024

1,289,240

1,289,240

At 31 July 2023

750,000

750,000

Included within the net book value of land and buildings above is £1,289,240 (2023 - £750,000) in respect of long leasehold land and buildings.
 

 

Motion Wellbeing Limited

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

5

Debtors

Current

Note

2024
£

2023
£

Amounts owed by related parties

9

25,500

102,163

Other debtors

 

3,364

-

   

28,864

102,163

 

Motion Wellbeing Limited

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

6

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Amounts owed to group undertakings and undertakings in which the company has a participating interest

9

-

1,162

Taxation and social security

 

-

358

Accruals and deferred income

 

1,000

1,000

 

1,000

2,520

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

252,611

250,950

Other non-current financial liabilities

 

463,738

-

 

716,349

250,950

7

Dividends

2024

2023

£

£

Interim dividend of £Nil (2023 - £92,551.00) per ordinary share

-

92,551

 

 

8

Share capital

Allotted, called up and fully paid shares

2024

2023

No.

£

No.

£

Ordinary shares of £1 each

100

100

100

100

       
 

Motion Wellbeing Limited

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

9

Related party transactions

Loans to related parties

2024

Parent
£

Other related parties
£

Total
£

At start of period

76,663

25,500

102,163

Repaid

(76,663)

-

(76,663)

At end of period

-

25,500

25,500

2023

Parent
£

Other related parties
£

Total
£

At start of period

171,206

25,500

196,706

Repaid

(94,543)

-

(94,543)

At end of period

76,663

25,500

102,163

Terms of loans to related parties

Balance owed by Key Equity Ltd to Motion Wellbeing Ltd in on an non-fixed repayment period at 0% interest.

Loans from related parties

2024

Parent
£

Key management
£

Total
£

At start of period

-

1,162

1,162

Advanced

463,738

539,239

1,002,977

Repaid

-

(540,401)

(540,401)

At end of period

463,738

-

463,738

2023

Key management
£

Total
£

At start of period

1,162

1,162

At end of period

1,162

1,162

Terms of loans from related parties

Balance owed to A&G Countrywide by Motion Wellbeing Ltd in on an non-fixed repayment period at 0% interest.
 Balance owed to directors, on a non-fixed repayment period at 0% interest, has been transferred to A&G Countrywide.

The increase of £539,239 during the year is related to the new investment property purchased by Motion Wellbeing Limited.

 

 

Motion Wellbeing Limited

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

10

Parent and ultimate parent undertaking

The company's immediate parent is A & G Countrywide Limited, incorporated in England.