Caseware UK (AP4) 2023.0.135 2023.0.135 2024-10-312024-10-319No description of principal activity2023-11-01false9falsetruefalse 03490816 2023-11-01 2024-10-31 03490816 2023-01-01 2023-10-31 03490816 2024-10-31 03490816 2023-10-31 03490816 1 2023-11-01 2024-10-31 03490816 d:Director1 2023-11-01 2024-10-31 03490816 c:Buildings c:LongLeaseholdAssets 2023-11-01 2024-10-31 03490816 c:Buildings c:LongLeaseholdAssets 2024-10-31 03490816 c:Buildings c:LongLeaseholdAssets 2023-10-31 03490816 c:FurnitureFittings 2023-11-01 2024-10-31 03490816 c:FurnitureFittings 2024-10-31 03490816 c:FurnitureFittings 2023-10-31 03490816 c:FurnitureFittings c:OwnedOrFreeholdAssets 2023-11-01 2024-10-31 03490816 c:ComputerEquipment 2023-11-01 2024-10-31 03490816 c:ComputerEquipment 2024-10-31 03490816 c:ComputerEquipment 2023-10-31 03490816 c:ComputerEquipment c:OwnedOrFreeholdAssets 2023-11-01 2024-10-31 03490816 c:OwnedOrFreeholdAssets 2023-11-01 2024-10-31 03490816 c:DevelopmentCostsCapitalisedDevelopmentExpenditure 2023-11-01 2024-10-31 03490816 c:ComputerSoftware 2024-10-31 03490816 c:ComputerSoftware 2023-10-31 03490816 c:CurrentFinancialInstruments 2024-10-31 03490816 c:CurrentFinancialInstruments 2023-10-31 03490816 c:Non-currentFinancialInstruments 2024-10-31 03490816 c:Non-currentFinancialInstruments 2023-10-31 03490816 c:CurrentFinancialInstruments c:WithinOneYear 2024-10-31 03490816 c:CurrentFinancialInstruments c:WithinOneYear 2023-10-31 03490816 c:Non-currentFinancialInstruments c:AfterOneYear 2024-10-31 03490816 c:Non-currentFinancialInstruments c:AfterOneYear 2023-10-31 03490816 c:ShareCapital 2024-10-31 03490816 c:ShareCapital 2023-10-31 03490816 c:RetainedEarningsAccumulatedLosses 2024-10-31 03490816 c:RetainedEarningsAccumulatedLosses 2023-10-31 03490816 c:AcceleratedTaxDepreciationDeferredTax 2024-10-31 03490816 c:AcceleratedTaxDepreciationDeferredTax 2023-10-31 03490816 d:FRS102 2023-11-01 2024-10-31 03490816 d:Audited 2023-11-01 2024-10-31 03490816 d:FullAccounts 2023-11-01 2024-10-31 03490816 d:PrivateLimitedCompanyLtd 2023-11-01 2024-10-31 03490816 d:SmallCompaniesRegimeForAccounts 2023-11-01 2024-10-31 03490816 2 2023-11-01 2024-10-31 03490816 c:ComputerSoftware c:OwnedIntangibleAssets 2023-11-01 2024-10-31 03490816 e:PoundSterling 2023-11-01 2024-10-31 iso4217:GBP xbrli:pure
Registered number: 03490816


TRIBES TRAVEL LIMITED
FINANCIAL STATEMENTS
INFORMATION FOR FILING WITH THE REGISTRAR
FOR THE PERIOD ENDED 31 OCTOBER 2024

 
TRIBES TRAVEL LIMITED
REGISTERED NUMBER: 03490816

STATEMENT OF FINANCIAL POSITION
AS AT 31 OCTOBER 2024

2024
2023
Note
£
£

Fixed assets
  

Intangible assets
 4 
2,489
13,562

Tangible assets
 5 
-
103

  
2,489
13,665

Non-Current Assets
  

Debtors: amounts falling due after more than one year
 6 
1,770,366
1,215,793

  
1,770,366
1,215,793

Current assets
  

Debtors: amounts falling due within one year
 6 
382,382
270,866

Cash at bank and in hand
 7 
263,082
347,810

  
645,464
618,676

Creditors: amounts falling due within one year
 8 
(1,683,155)
(1,233,364)

Net current liabilities
  
 
 
(1,037,691)
 
 
(614,688)

Total assets less current liabilities
  
735,164
614,770

Creditors: amounts falling due after more than one year
 9 
(17,442)
-

  

Net assets
  
717,722
614,770


Capital and reserves
  

Called up share capital 
  
30,000
30,000

Profit and loss account
  
687,722
584,770

  
717,722
614,770


Page 1

 
TRIBES TRAVEL LIMITED
REGISTERED NUMBER: 03490816
    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 OCTOBER 2024

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 25 March 2025.




C M Bartholomew
Director

The notes on pages 3 to 11 form part of these financial statements.

Page 2

 
TRIBES TRAVEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 OCTOBER 2024

1.


General information

Tribes Travel Limited is a private company limited by shares incorporated in England and Wales, United Kingdom. 
The address of the registered office is Haviland House, 17 Cobham Road, Ferndown Industrial Estate, Wimborne, BH21 7PE.
The principal activity of the company continued to be that of a tour operator.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with FRS 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the requirements of the Companies Act 2006. 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.

 
2.2

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

 
2.3

Turnover

Turnover is recognised to the extent that 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 following criteria must also be met before turnover is recognised:
Revenue and expenses relating to tours are taken to the profit and loss account on date of departure.

 
2.4

Interest income

Interest income is recognised in profit or loss using the effective interest method.

Page 3

 
TRIBES TRAVEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 OCTOBER 2024

2.Accounting policies (continued)

 
2.5

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.6

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of Financial Position. The assets of the plan are held separately from the Company in independently administered funds.

 
2.7

Current and deferred taxation

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

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 income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the reporting date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.


  
2.8

Advanced receipts and payments

All revenue relating to tours with departure dates after the year end are treated as advance receipts at the balance sheet date and are separately disclosed under accruals and deferred income.
Payments made to suppliers in respect of these trips are included in prepayments.

Page 4

 
TRIBES TRAVEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 OCTOBER 2024

2.Accounting policies (continued)

 
2.9

Intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 Amortisation is provided on the following bases:

Website development
-
25%
Straight line from date of use

The assets' residual values, useful lives and amortisation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.
Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.10

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical 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.

At each reporting date the Company assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

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

Depreciation is provided on the following basis:

Long-term leasehold property
-
20%
Straight line from date of use
Fixtures and fittings
-
25%
Straight line from date of use
Computer equipment
-
25%
Straight line from date of use

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

Page 5

 
TRIBES TRAVEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 OCTOBER 2024

2.Accounting policies (continued)

 
2.11

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.12

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.13

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.14

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.
Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.


3.


Employees

The average monthly number of employees, including directors, during the period was 9 (2023 - 9).

Page 6

 
TRIBES TRAVEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 OCTOBER 2024

4.


Intangible assets




Computer software

£



Cost


At 1 November 2023
44,288



At 31 October 2024

44,288



Amortisation


At 1 November 2023
30,726


Charge for the period on owned assets
11,073



At 31 October 2024

41,799



Net book value



At 31 October 2024
2,489



At 31 October 2023
13,562



Page 7

 
TRIBES TRAVEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 OCTOBER 2024

5.


Tangible fixed assets





Long-term leasehold property
Fixtures and fittings
Computer equipment
Total

£
£
£
£



Cost or valuation


At 1 November 2023
17,962
3,564
26,633
48,159



At 31 October 2024

17,962
3,564
26,633
48,159



Depreciation


At 1 November 2023
17,962
3,564
26,530
48,056


Charge for the period on owned assets
-
-
103
103



At 31 October 2024

17,962
3,564
26,633
48,159



Net book value



At 31 October 2024
-
-
-
-



At 31 October 2023
-
-
103
103

Page 8

 
TRIBES TRAVEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 OCTOBER 2024

6.


Debtors

2024
2023
£
£

Due after more than one year

Amounts owed by group undertakings
1,770,366
1,215,793

1,770,366
1,215,793


2024
2023
£
£

Due within one year

Trade debtors
-
50

Amounts owed by group undertakings
13,275
-

Other debtors
30,535
44,929

Prepayments and accrued income
335,700
225,887

Deferred taxation
2,872
-

382,382
270,866


Prepayments and accrued income include advance payments to suppliers for future travel amounting to £321,448 (2023: £221,354).


7.


Cash and cash equivalents

2024
2023
£
£

Cash at bank and in hand
263,082
347,810

263,082
347,810


Cash and cash equivalents comprise amount held in Escrow totalling £177,355 (2023: £263,282). Amounts held in Escrow are segregated monies received and held in a seperate Escrow accounts. These amounts are held as a financial guarantee for the company's travel licenses and for the protection of monies collected from passengers.

Page 9

 
TRIBES TRAVEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 OCTOBER 2024

8.


Creditors: Amounts falling due within one year

2024
2023
£
£

Trade creditors
87,378
4,170

Corporation tax
5,227
119,026

Other taxation and social security
4,942
30,982

Other creditors
972
840

Accruals and deferred income
1,584,636
1,078,346

1,683,155
1,233,364


Accruals and deferred income above and below include advanced receipts from customers for future travel amounting to £1,087,153 (2023: £950,123).


9.


Creditors: Amounts falling due after more than one year

2024
2023
£
£

Accruals and deferred income
17,442
-

17,442
-



10.


Contingent liabilities and regulatory requirements

The Company currently holds an Air Travel Organisers' License ('ATOL') issued by the Civil Aviation Authority ('CAA')
In order to offer air inclusive package holidays, the company requires the annual renewal by the CAA of its ATOL license. The CAA grants this license based on meeting agreed financial criteria and renews this in March (effective 1st April) each year. The company has complied with these requirements in previous years. The directors are expecting the ATOL licence to be renewed in March 2025.
As at 31 October 2024, there were no contingent liabilities in place in the normal course of business.


11.


Deferred taxation




2024


£






Charged to profit or loss
2,872



At end of year
2,872

Page 10

 
TRIBES TRAVEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 OCTOBER 2024
 
11.Deferred taxation (continued)

The deferred tax asset is made up as follows:

2024
2023
£
£


Accelerated capital allowances
2,872
-

2,872
-


12.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £4,709 (2023: £2,509). Contributions totalling £972 (2023: £840) were payable to the fund at the balance sheet date and are included in creditors.


13.


Related party transactions

At the year end the company was owed £1,783,641 (2023: £1,215,793) from Atkins Travel Limited.
The company has taken advantage of the exemption under FRS 102 section 33.1A not to disclosure transactions with companies that are wholly owned within the group.


14.


Controlling party

The Company is a wholly owned subsidiary of Atkins Travel Limited, a company registered in England and Wales. Atkins Travel Limited registered address is 11 Haviland House, 17 Cobham Road, Ferndown Industrial Estate, Wimborne, BH21 7PE.
The Company's results are included in the consolidated financial statements of Embrace Travel Group Limited. Copies of the group financial statements for Embrace Travel Group Limited can be obtained at Companies House, Crown Way, Cardiff, CF14 3UZ.
 The ultimate controlling party is Jason John Robert Hacker.


15.


Post balance sheet events

The directors confirm there have been no significant event affecting the Company since the year end.

16.


Auditors' information

The auditors' report on the financial statements for the period ended 31 October 2024 was unqualified.

The audit report was signed on 25 March 2025 by Karanjit Gill FCCA (Senior Statutory Auditor) on behalf of Xeinadin Audit Limited.

 
Page 11