Company registration number 02727984 (England and Wales)
PACIFIC HEALTH AND FITNESS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 SEPTEMBER 2024
PACIFIC HEALTH AND FITNESS LIMITED
COMPANY INFORMATION
Directors
J Lyras
M J Lyras
Company number
02727984
Registered office
24-26 Baltic Street
London
EC1Y 0RP
Auditor
Moore NHC Audit Limited
East Wing
Goffs Oak House
Goffs Lane
Goffs Oak
Hertfordshire
EN7 5GE
PACIFIC HEALTH AND FITNESS LIMITED
CONTENTS
Page
Directors' report
1
Directors' responsibilities statement
2
Independent auditor's report
3 - 5
Profit and loss account
6
Balance sheet
7
Statement of changes in equity
8
Notes to the financial statements
9 - 16
PACIFIC HEALTH AND FITNESS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 29 SEPTEMBER 2024
- 1 -

The directors present their annual report and financial statements for the year ended 29 September 2024.

Principal activities

The principal activity of the company continued to be that of the ownership and operation of a high quality private health and fitness club.

Results and dividends

The company reports a profit after tax of £979,853 (2023: £727,309). During the year dividends totalling £1,500,000 (2023: £200,000) were paid.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

J Lyras
M J Lyras
Auditor

In accordance with the company's articles, a resolution proposing that Moore NHC Audit Limited be reappointed as auditor of the company will be put at a General Meeting.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

Small companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.

On behalf of the board
J Lyras
Director
7 April 2025
PACIFIC HEALTH AND FITNESS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 29 SEPTEMBER 2024
- 2 -

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

PACIFIC HEALTH AND FITNESS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PACIFIC HEALTH AND FITNESS LIMITED
- 3 -
Opinion

We have audited the financial statements of Pacific Health and Fitness Limited (the 'company') for the year ended 29 September 2024 which comprise the profit and loss account, the balance sheet, the statement of changes in equity and notes to the financial statements, including 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:

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 Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company 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 directors' 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 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 directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. 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. 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 course of 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.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

PACIFIC HEALTH AND FITNESS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PACIFIC HEALTH AND FITNESS LIMITED
- 4 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the directors' report. We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

 

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are 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 directors determine is 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 directors are responsible for assessing the 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 directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's 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 an auditor's report 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.

Explanation as to what extent the audit was considered capable of detecting irregularities, including fraud

The objectives of our audit in respect of fraud, are; to identify and assess the risks of material misstatement of the financial statements due to fraud; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, through designing and implementing appropriate responses to those assessed risks; and to respond appropriately to instances of fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both management and those charged with governance of the company.

PACIFIC HEALTH AND FITNESS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PACIFIC HEALTH AND FITNESS LIMITED
- 5 -

Our approach was as follows:

 

•    We obtained an understanding of the legal and regulatory requirements applicable to the company and     considered that the most significant are the Companies Act 2006, UK financial reporting standards as     issued by the Financial Reporting Council, and UK taxation legislation

 

•    We obtained an understanding of how the company complies with these requirements by discussions     with management and those charged with governance.

 

•    We assessed the risk of material misstatement of the financial statements, including the risk of material     misstatement due to fraud and how it might occur, by holding discussions with management and those     charged with governance.

 

•    We inquired of management and those charged with governance as to any known instances of non-    compliance or suspected non-compliance with laws and regulations.

 

Based on this understanding, we designed specific appropriate audit procedures to identify instances of non-compliance with laws and regulations. This included making enquiries of management and those charged with governance and obtaining additional corroborative evidence as required.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

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 an auditor's report 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.

Francis Corbishley
Senior Statutory Auditor
For and on behalf of Moore NHC Audit Limited
8 April 2025
Chartered Accountants
Statutory Auditor
East Wing
Goffs Oak House
Goffs Lane
Goffs Oak
Hertfordshire
EN7 5GE
PACIFIC HEALTH AND FITNESS LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 29 SEPTEMBER 2024
- 6 -
2024
2023
Notes
£
£
Turnover
4,566,148
4,043,093
Administrative expenses
(3,170,029)
(3,071,894)
Other operating income
2,250
3,500
Operating profit
3
1,398,369
974,699
Interest receivable and similar income
7,895
7,318
Interest payable and similar expenses
(4,238)
(6,683)
Profit before taxation
1,402,026
975,334
Tax on profit
5
(422,173)
(248,025)
Profit for the financial year
979,853
727,309

The profit and loss account has been prepared on the basis that all operations are continuing operations.

PACIFIC HEALTH AND FITNESS LIMITED
BALANCE SHEET
AS AT
29 SEPTEMBER 2024
29 September 2024
- 7 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
6
401,118
360,360
Current assets
Stocks
17,088
15,278
Debtors
7
4,821,631
4,942,188
Cash at bank and in hand
528,539
495,311
5,367,258
5,452,777
Creditors: amounts falling due within one year
8
(2,055,706)
(1,584,678)
Net current assets
3,311,552
3,868,099
Total assets less current liabilities
3,712,670
4,228,459
Provisions for liabilities
(89,144)
(84,786)
Net assets
3,623,526
4,143,673
Capital and reserves
Called up share capital
10
1,000
1,000
Profit and loss reserves
3,622,526
4,142,673
Total equity
3,623,526
4,143,673

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

The financial statements were approved by the board of directors and authorised for issue on 7 April 2025 and are signed on its behalf by:
J Lyras
Director
Company registration number 02727984 (England and Wales)
PACIFIC HEALTH AND FITNESS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 29 SEPTEMBER 2024
- 8 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 30 September 2022
1,000
3,615,364
3,616,364
Year ended 29 September 2023:
Profit and total comprehensive income
-
727,309
727,309
Dividends
-
(200,000)
(200,000)
Balance at 29 September 2023
1,000
4,142,673
4,143,673
Year ended 29 September 2024:
Profit and total comprehensive income
-
979,853
979,853
Dividends
-
(1,500,000)
(1,500,000)
Balance at 29 September 2024
1,000
3,622,526
3,623,526
PACIFIC HEALTH AND FITNESS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 SEPTEMBER 2024
- 9 -
1
Accounting policies
Company information

Pacific Health and Fitness Limited is a private company limited by shares incorporated in England and Wales. The registered office is 24-26 Baltic Street, London, EC1Y 0RP.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

Atruet 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.

 

The company has full support from the parent company and the rest of the group, this will ensure the company is able to continue trading for the foreseeable future.

1.3
Turnover

Revenue represents joining fees, subscriptions and income from goods and services net of value added tax. Income from joining fees is recognised when received and subscriptions are accrued for on accruals basis. All turnover is generated in the U.K.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Fixtures and fittings
20% reducing balance
Computers
25% reducing balance
Fitness equipment
20% reducing balance
Weights equipment
12.5% reducing balance

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 profit or loss.

No depreciation is charged in year of disposal.

PACIFIC HEALTH AND FITNESS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 10 -
1.5
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.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
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.

PACIFIC HEALTH AND FITNESS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 11 -
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.

1.9
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 are no longer at the discretion of the company.

1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

PACIFIC HEALTH AND FITNESS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 12 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.13
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.14

Government assistance

Included within bank loans is £nil (2023 : £111K) which was obtained through the Coronavirus Business Interruption Loan Scheme (CBILS). The loans were fully repaid during the year. The interest charged during the year was £395 (2023: £6,683).

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount 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 the revision and future periods where the revision affects both current and future periods.

PACIFIC HEALTH AND FITNESS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 SEPTEMBER 2024
- 13 -
3
Operating profit
2024
2023
Operating profit for the year is stated after charging:
£
£
Auditors remuneration - audit
19,281
17,125
Auditors remuneration - corporation tax
6,297
5,053
Operating lease expenses - land and building
300,000
300,000
Depreciation
119,570
85,866
Directors' emoluments
77,500
73,000
4
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2024
2023
Number
Number
Administration and management
73
75

Their aggregate remuneration comprised:

2024
2023
£
£
Wages and salaries
1,210,884
1,103,615
Social security costs
84,878
72,538
Pension costs
19,759
12,433
1,315,521
1,188,585
5
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
417,815
242,656
Deferred tax
Deferred taxation
4,358
5,369
Total tax charge
422,173
248,025
PACIFIC HEALTH AND FITNESS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 SEPTEMBER 2024
5
Taxation
(Continued)
- 14 -

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2024
2023
£
£
Profit before taxation
1,402,026
975,334
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
350,507
243,834
Tax effect of expenses that are not deductible in determining taxable profit
30,903
16,625
Effect of change in corporation tax rate
-
0
(26,722)
Transfer pricing adjustment
68,568
53,771
Capital allowances
(32,163)
(17,430)
Deferred tax adjustment
4,358
5,369
Group relief
-
0
(27,422)
Taxation charge for the year
422,173
248,025
6
Tangible fixed assets
Fixtures, fittings and equipment
Fitness equipment
Total
£
£
£
Cost
At 30 September 2023
970,964
122,532
1,093,496
Additions
141,163
20,538
161,701
Disposals
-
0
(3,443)
(3,443)
At 29 September 2024
1,112,127
139,627
1,251,754
Depreciation and impairment
At 30 September 2023
687,342
45,794
733,136
Depreciation charged in the year
46,558
73,011
119,569
Eliminated in respect of disposals
-
0
(2,069)
(2,069)
At 29 September 2024
733,900
116,736
850,636
Carrying amount
At 29 September 2024
378,227
22,891
401,118
At 29 September 2023
283,622
76,738
360,360

National Westminster Bank PLC hold fixed and floating charges over the assets of the company including fixtures, plant and machinery.

PACIFIC HEALTH AND FITNESS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 SEPTEMBER 2024
- 15 -
7
Debtors
2024
2023
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
4,784,686
4,913,168
Other debtors
36,945
29,020
4,821,631
4,942,188

The amounts due from fellow subsidiaries are unsecured interest free and repayable on demand. The company has agreed not to seek repayment of the amounts due for the foreseeable future and to provide continuing financial support to a fellow subsidiary if required.

8
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
-
0
111,111
Trade creditors
57,384
44,933
Amounts owed to group undertakings
1,191,822
812,590
Corporation tax
296,815
152,656
Other taxation and social security
225,017
195,987
Other creditors
284,668
267,401
2,055,706
1,584,678
9
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
89,144
84,786
2024
Movements in the year:
£
Liability at 30 September 2023
84,786
Charge to profit or loss
4,358
Liability at 29 September 2024
89,144
PACIFIC HEALTH AND FITNESS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 SEPTEMBER 2024
- 16 -
10
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
1,000
1,000
1,000
1,000

All shares carry equal voting rights.

11
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2024
2023
£
£
Within one year
300,000
300,000
Between two and five years
450,000
750,000
750,000
1,050,000
12
Ultimate Holding Company

In the opinion of the directors, the immediate parent company and ultimate holding company is Ocean Spirit Limited, a company incorporated in the British Virgin Islands. There is no ultimate controlling party.

13
Related party transactions
Remuneration of key management personnel
2024
2023
£
£
Aggregate compensation
180,115
171,805

During the year the company recharged £1,199,644 (2023: £1,145,785) in respect of staff costs to Baltic Health and Fitness Limited, which is wholly owned subsidiary of Ocean Spirit Limited.

 

At the year end, Baltic Health and Fitness Limited owed £1,596,471 (2023: £1,724,952) to the company. Additionally, the company owed £259,228 (2023: £173,832) to Baltic Health and Fitness Limited for recharged expenses.

 

At the year end, the company was owed £3,188,215 (2023: £3,188,216) from Pacific Freehold Properties Limited, which is a wholly owned subsidiary of Ocean Spirit Limited.

 

An operating lease is in place with Pacific Freehold Properties in relation to a property on which rent of £300,000 (2023: £300,000) was charged. At the year-end the company owed £932,954 (2023: £638,758) to Pacific Freehold Properties Limited.

 

During the year, dividends totalling £1,500,000 (2023: £200,000) were declared to Ocean Spirit Limited.

2024-09-292023-09-30falseCCH SoftwareCCH Accounts Production 2024.210J LyrasM J Lyrasfalsefalse027279842023-09-302024-09-2902727984bus:Director12023-09-302024-09-2902727984bus:Director22023-09-302024-09-2902727984bus:RegisteredOffice2023-09-302024-09-29027279842024-09-29027279842022-09-302023-09-2902727984core:RetainedEarningsAccumulatedLosses2022-09-302023-09-2902727984core:RetainedEarningsAccumulatedLosses2023-09-302024-09-29027279842023-09-2902727984core:OtherPropertyPlantEquipment2024-09-2902727984core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-09-2902727984core:OtherPropertyPlantEquipment2023-09-2902727984core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-09-2902727984core:CurrentFinancialInstrumentscore:WithinOneYear2024-09-2902727984core:CurrentFinancialInstrumentscore:WithinOneYear2023-09-2902727984core:CurrentFinancialInstruments2024-09-2902727984core:CurrentFinancialInstruments2023-09-2902727984core:ShareCapital2024-09-2902727984core:ShareCapital2023-09-2902727984core:RetainedEarningsAccumulatedLosses2024-09-2902727984core:RetainedEarningsAccumulatedLosses2023-09-2902727984core:ShareCapital2022-09-2902727984core:RetainedEarningsAccumulatedLosses2022-09-2902727984core:FurnitureFittings2023-09-302024-09-2902727984core:ComputerEquipment2023-09-302024-09-2902727984core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-09-302024-09-2902727984core:Non-standardPPEClass2ComponentTotalPropertyPlantEquipment2023-09-302024-09-2902727984core:UKTax2023-09-302024-09-2902727984core:UKTax2022-09-302023-09-290272798412023-09-302024-09-290272798412022-09-302023-09-290272798422023-09-302024-09-290272798422022-09-302023-09-290272798432023-09-302024-09-290272798432022-09-302023-09-290272798442023-09-302024-09-290272798442022-09-302023-09-2902727984core:OtherPropertyPlantEquipment2023-09-2902727984core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-09-29027279842023-09-2902727984core:OtherPropertyPlantEquipment2023-09-302024-09-2902727984core:WithinOneYear2024-09-2902727984core:WithinOneYear2023-09-2902727984core:BetweenTwoFiveYears2024-09-2902727984core:BetweenTwoFiveYears2023-09-2902727984bus:PrivateLimitedCompanyLtd2023-09-302024-09-2902727984bus:FRS1022023-09-302024-09-2902727984bus:Audited2023-09-302024-09-2902727984bus:FullAccounts2023-09-302024-09-29xbrli:purexbrli:sharesiso4217:GBP