|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company registration number:12162582
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TAKUMI UK LTD
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCIAL STATEMENTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FOR THE YEAR ENDED 31 October 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| TAKUMI UK LTD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| BALANCE SHEET |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| AS AT 31 October 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024 |
|
2023 |
|
|
|
|
|
|
Notes |
£ |
|
£ |
|
£ |
|
£ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| FIXED ASSETS | | | | | | | | | | | |
| Tangible assets | | | 3 | | | 0 | | | | 79,185 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | 0 | | | | 79,185 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| CURRENT ASSETS |
|
|
|
|
|
|
|
|
|
|
|
| Stocks | | | | 0 | | | | 3,900 | | | | |
| Debtors | | | 4 | 147,932 | | | | 177,117 | | | | |
| Cash at bank and in hand | | | | 216,926 | | | | 264,931 | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | 364,858 | | | | 445,948 | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| CREDITORS |
|
|
|
|
|
|
|
|
|
|
|
| Amounts falling due within one year |
|
5 |
(138,314) |
|
|
|
(211,581) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| NET CURRENT ASSETS |
|
|
|
|
|
226,544 |
|
|
|
234,367 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| TOTAL ASSETS LESS |
|
|
|
|
|
|
|
|
|
|
|
| CURRENT LIABILITIES |
|
|
|
|
|
226,544 |
|
|
|
313,552 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Creditors falling due after one year | | 6 | | | (0) | | | | (15,833) | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PROVISIONS FOR LIABILITIES | | | | | (0) | | | | (5,201) | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| NET ASSETS |
|
|
|
|
|
226,544 |
|
|
|
292,518 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| CAPITAL AND RESERVES |
|
|
|
|
|
|
|
|
|
|
|
| Called-up equity share capital |
|
7 |
|
|
100 |
|
|
|
100 |
|
| Profit and loss account |
|
|
|
|
|
226,444 |
|
|
|
292,418 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| SHAREHOLDERS FUNDS |
|
|
|
|
|
226,544 |
|
|
|
292,518 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For the year ending 31 October 2024 the company was entitled to exemption under section 477 of the Companies Act 2006 relating to small companies. | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| The director acknowledges her responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of the accounts. | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies re within Part 15 of the Companies Act 2006. Approved by the board of directo signed on its behalf. | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| The profit and loss account has not been delivered to the Registrar of Companies in accordance with the special provisions applicable to companies subject to the small companies' regime. | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| .......................................................................... |
| Ms Liqing Zheng |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21 March 2025
|
|
|
|
|
|
|
|
|
|
|
|
| The annexed notes form part of these financial statements. | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | |
| TAKUMI UK LTD | | | | | | |
| | | | | | | |
| STATEMENT OF CHANGES IN EQUITY | | | | | | |
|
| FOR THE YEAR ENDED 31 OCTOBER 2024 | | |
|
|
|
|
|
Share |
Share |
P and L |
Revaluation |
Other |
Total |
|
|
|
|
Capital |
Premium |
Account |
reserve |
reserves |
equity |
|
|
|
|
£ |
£ |
£ |
£ |
£ |
£ |
| Balance at 1 November 2022 | | 100 | 0 | 241,840 | 0 | 0 | 241,940 |
| | | | | | | | | | | |
| Changes in equity | | | | | | | | | | |
| Dividend | | | 0 | 0 | (20,000) | 0 | 0 | (20,000) |
| Total Comprehensive Income | | 0 | 0 | 70,578 | 0 | 0 | 70,578 |
| Balance at 31 October 2023 | | 100 | 0 | 292,418 | 0 | 0 | 292,518 |
| | | | | | | | | | | |
| Changes in equity | | | | | | | | | | |
| Dividend | | | 0 | 0 | (30,000) | 0 | 0 | (30,000) |
| Total comprehensive income | | 0 | 0 | (35,974) | 0 | 0 | (35,974) |
| Balance at 31 October 2024 | | 100 | 0 | 226,444 | 0 | 0 | 226,544 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TAKUMI UK LTD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES TO THE FINANCIAL STATEMENTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FOR THE YEAR ENDED 31 OCTOBER 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 1. |
Accounting policies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statutory information | | | | | | | |
| The company is registered in England and its registered number is 12162582 The company is a private company limited by shares. Its registered office is Shop 4 & 5 Albany House, 35 Hurst Street, Birmingham, West Midlands, B5 4BD. | |
| |
| | | | | | | | | | |
| | | | | | | | | | |
|
|
|
|
|
|
Basis of preparing the financial statements |
|
|
|
|
|
|
|
|
|
The financial statements have been prepared under the historical cost convention in accordance with the accounting policies set out below. These financial statements have been prepared in accordance with FRS102 Section 1A - The Financial Reporting Standard applicable in the UK and Republic of Ireland and the Companies Act 2006.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Turnover | | | | | | | | | |
| Turnover represents sales of goods net of VAT and trade discounts. Turnove is recognised when the goods are physically delivered to the customer. | |
| |
| |
| Intangible Assets |
| Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows: Goodwill is being written off in equal instalments over its estimated economic life. | |
| |
| |
| Fixed Assets | | | | | | | | |
| Tangible fixed assets are stated at cost less depreciation Depreciation is provided at rates calculated to write off the cost or valuation of fixed assets, less their estimated residual value, over their expected useful lives on the following bases: | |
| | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
| Fixtures and Fittings 20% reducing balance basis | |
| |
| Land and buildings 20% straight line method | |
|
|
|
|
|
|
|
|
|
|
|
|
| Stocks and Work In Progress | | | | | | | |
| Stock is valued at the lower of cost and net realisable value. Cost is determined on a first in first out basis. Net realisable value represents estimated selling price less costs to complete and sell. Provision is made for slow moving, obsolete or damaged stock where the net realisable value is less than cost. | |
| |
| | | | | | | | | | |
| Deferred Taxation | | | | | | | | |
| Deferred tax is provided on the liability method to take account of the timing differences between the treatment of certain items for accounts purposes and their treatment for tax purposes. Tax deferred or accelerated is accounted for in respect of all material timing differences. | |
| |
| |
| |
| |
| Pension Scheme | | | | | | | | |
| The company operates a defined contribution pension scheme, and the pension charge represents the amounts payable by the company to the fund in respect of the year. | |
| |
| |
| | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2. | Employees | | | |
| | | | | | |
| The average number of persons employed by the company (including directors) during the year was 14. |
| | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | |
| 3. | Tangible fixed assets | | | | | | | | | |
| | | | | | | | | | | |
|
|
|
|
|
Short Lease |
F and F |
Total |
|
| | | | | | | | | | | |
| Cost | | | | | | | | | | |
| At start of period | |
6,044 |
159,287 |
165,331 | |
| Additions | | |
0 |
835 |
835 | |
| Disposals | | |
(6,044) |
(160,122) |
(166,166) | |
| At end of period | |
0 |
0 | |
| | | | | | | | | | | |
| Depreciation | | | | | | | | | | |
| At start of period | |
4,577 |
81,569 |
86,146 | |
| On disposals | |
(4,577) |
(81,569) |
(86,146) | |
| At end of period | |
0 |
0 | |
| | | | | | | | | | | |
| Net Book Value | | | | | | | | | |
| At start of period | |
1,467 |
77,718 |
79,185 | |
| At end of period | |
0 |
0 |
0 | |
| | | | | | | | |
| The Land and Buildings comprised of Short Leasehold. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | |
| 4. | Debtors | | | | | | | |
| | | | | 2024 | 2023 | | | |
| | | | | £ | £ | | | |
| Due within one year | | | | | | | |
| Other Debtors | | | 113,499 | 131,872 | | | |
| Prepayments and accrued income | | 666 | 11,478 | | | |
| Corporation tax recoverable assets | | 33,767 | 33,767 | | | |
| | | | | | | | | |
| | | | | 147,932 | 177,117 | | | |
| | | | | | | | | |
| | | | | | | | | |
| Included in Other debtors is £100,000 (2023: £103,358) loan to the director |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 5. | Creditors due within one year | | | | | |
| | | | | 2024 | 2023 | | |
| | | | | £ | £ | | |
|
|
|
|
|
|
|
|
|
|
| Trade creditors | | | 47,139 | 30,665 | | |
| Bank Loans and Overdrafts | | | 0 | 10,000 | | |
| Corporation Tax | | | 6,378 | 21,710 | | |
| Other taxes and social security costs | | 0 | 18,262 | | |
| Other creditors | | | 69,463 | 123,685 | | |
| Accruals and deferred income | | 15,334 | 7,259 | | |
|
|
|
|
|
|
|
|
|
|
| | | | | 138,314 | 211,581 | | |
| | | | | | | | |
| 6. | Creditors due after one year | | | | | |
| | | | | 2024 | 2023 | | |
| | | | | £ | £ | | |
| | | | | | | | |
| Bank Loans | | 0 | 15,833 | | |
| | | | | | | | |
| | | | | 0 | 15,833 | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 7. |
Share capital |
|
|
Alloted, Issued and fully paid |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024 |
2023 |
|
|
|
|
|
|
|
|
|
£ |
£ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Ordinary shares of £1 each | | | 100 | 100 | | | |
| Total issued share capital | | | 100 | 100 | | | |
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | |
| | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | |
| 8. | Related Party Transactions | | | | | | | | |
| During the year, the company paid dividends £30,000 (2023:£20,000) to the director. | |
| | | | | | | | | | |
| | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|