IRIS Accounts Production v25.2.0.378 02698261 director 31.12.24 1.1.24 31.12.24 31.12.24 true true true false true true false false false false false false true false Ordinary 0 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh026982612023-12-31026982612024-12-31026982612024-01-012024-12-31026982612022-12-31026982612023-01-012023-12-31026982612023-12-3102698261ns15:EnglandWales2024-01-012024-12-3102698261ns14:PoundSterling2024-01-012024-12-3102698261ns10:Director12024-01-012024-12-3102698261ns10:Consolidated2024-12-3102698261ns10:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3102698261ns10:PrivateLimitedCompanyLtd2024-01-012024-12-3102698261ns10:Consolidatedns10:FRS1022024-01-012024-12-3102698261ns10:Consolidatedns10:Audited2024-01-012024-12-3102698261ns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-3102698261ns10:LargeMedium-sizedCompaniesRegimeForAccounts2024-01-012024-12-3102698261ns10:Consolidatedns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-3102698261ns10:LargeMedium-sizedCompaniesRegimeForAccountsns10:Consolidated2024-01-012024-12-3102698261ns10:FullAccounts2024-01-012024-12-3102698261ns5:Subsidiary12024-01-012024-12-3102698261ns5:Subsidiary22024-01-012024-12-3102698261ns5:Subsidiary32024-01-012024-12-310269826112024-01-012024-12-3102698261ns10:OrdinaryShareClass12024-01-012024-12-3102698261ns10:Consolidated2024-01-012024-12-3102698261ns10:RegisteredOffice2024-01-012024-12-3102698261ns10:Consolidated2023-01-012023-12-3102698261ns5:CurrentFinancialInstruments2024-12-3102698261ns5:CurrentFinancialInstruments2023-12-3102698261ns5:ShareCapital2024-12-3102698261ns5:ShareCapital2023-12-3102698261ns5:RetainedEarningsAccumulatedLosses2024-12-3102698261ns5:RetainedEarningsAccumulatedLosses2023-12-3102698261ns5:ShareCapital2022-12-3102698261ns5:RetainedEarningsAccumulatedLosses2022-12-3102698261ns5:RetainedEarningsAccumulatedLosses2023-01-012023-12-3102698261ns5:RetainedEarningsAccumulatedLosses2024-01-012024-12-3102698261ns5:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3102698261ns5:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-01-012024-12-3102698261ns5:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-12-3102698261ns5:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-12-3102698261ns5:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-12-3102698261ns5:LandBuildings2023-12-3102698261ns5:PlantMachinery2023-12-3102698261ns5:FurnitureFittings2023-12-3102698261ns5:MotorVehicles2023-12-3102698261ns5:LandBuildings2024-01-012024-12-3102698261ns5:PlantMachinery2024-01-012024-12-3102698261ns5:FurnitureFittings2024-01-012024-12-3102698261ns5:MotorVehicles2024-01-012024-12-3102698261ns5:LandBuildings2024-12-3102698261ns5:PlantMachinery2024-12-3102698261ns5:FurnitureFittings2024-12-3102698261ns5:MotorVehicles2024-12-3102698261ns5:LandBuildings2023-12-3102698261ns5:PlantMachinery2023-12-3102698261ns5:FurnitureFittings2023-12-3102698261ns5:MotorVehicles2023-12-3102698261ns5:CostValuation2023-12-3102698261ns5:Subsidiary112024-01-012024-12-3102698261ns5:Subsidiary12024-12-3102698261ns5:Subsidiary12023-12-3102698261ns5:Subsidiary12023-01-012023-12-31026982613ns5:Subsidiary22024-01-012024-12-3102698261ns5:Subsidiary22024-12-3102698261ns5:Subsidiary22023-12-3102698261ns5:Subsidiary352024-01-012024-12-3102698261ns5:Subsidiary32024-12-3102698261ns5:Subsidiary32023-12-3102698261ns5:Subsidiary32023-01-012023-12-3102698261ns5:CurrentFinancialInstrumentsns5:WithinOneYear2024-12-3102698261ns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-12-3102698261ns5:WithinOneYear2024-12-3102698261ns5:WithinOneYear2023-12-3102698261ns5:BetweenOneFiveYears2024-12-3102698261ns5:BetweenOneFiveYears2023-12-3102698261ns5:AllPeriods2024-12-3102698261ns5:AllPeriods2023-12-3102698261ns5:DeferredTaxation2023-12-3102698261ns5:DeferredTaxation2024-01-012024-12-3102698261ns5:DeferredTaxation2024-12-3102698261ns10:OrdinaryShareClass12024-12-3102698261ns5:RetainedEarningsAccumulatedLosses2023-12-31
REGISTERED NUMBER: 02698261 (England and Wales)















Group Strategic Report, Report of the Director and

Consolidated Financial Statements for the Year Ended 31 December 2024

for

Prestige Leisure UK Limited

Prestige Leisure UK Limited (Registered number: 02698261)






Contents of the Consolidated Financial Statements
for the Year Ended 31 December 2024




Page

Company Information 1

Group Strategic Report 2

Report of the Director 4

Report of the Independent Auditors 5

Consolidated Income Statement 9

Consolidated Other Comprehensive Income 10

Consolidated Balance Sheet 11

Company Balance Sheet 12

Consolidated Statement of Changes in Equity 13

Company Statement of Changes in Equity 14

Consolidated Cash Flow Statement 15

Notes to the Consolidated Cash Flow Statement 16

Notes to the Consolidated Financial Statements 17


Prestige Leisure UK Limited

Company Information
for the Year Ended 31 December 2024







DIRECTOR: M R Jumani





REGISTERED OFFICE: Suite G1 Hartsbourne House
Delta Gain
Carpenders Park
Watford
WD19 5EF





REGISTERED NUMBER: 02698261 (England and Wales)





AUDITORS: TC Group
Statutory Auditor
First Floor
Spitalfields House
Stirling Way
Borehamwood
Hertfordshire
WD6 2FX

Prestige Leisure UK Limited (Registered number: 02698261)

Group Strategic Report
for the Year Ended 31 December 2024

The director presents his strategic report of the company and the group for the year ended 31 December 2024.

FAIR REVIEW OF BUSINESS
Prestige Leisure UK Limited, incorporated in 1992, specialises in the distribution of blank leisurewear and workwear to printers, embroiderers and resellers across the UK, Ireland and Europe.

The group's goal is to be the leading distributor of blank garments, guided by values of service excellence, transparency, operational efficiency, sustainability and innovation.

PRINCIPAL RISKS AND UNCERTAINTIES
The group continues to operate in a challenging environment shaped by several external and industry specific factors

Economic Environment: In 2024 the UK economy experienced sluggish growth, persistent inflation and high interest rates. While inflation is expected to ease in 2025, consumer confidence remains fragile.

Employment Costs: The rise in employer National Insurance contributions and the reduction in National Insurance thresholds from April 2025 will increase staff related costs.

Global Uncertainties: Geopolitical tensions, rising shipping costs and currency fluctuations add unpredictability.

Competition: Competition from UK and EU distributors requires continued investment in customer service, product range and pricing efficiency.

The group continues to mitigate these pressures through efficiency gains, close supplier relationships and strong financial discipline. The board believes that the group's lean operating structure, focus on operational excellence and ongoing investment in innovation will allow it to respond effectively to these challenges and continue to create long term value for all stakeholders.

DEVELOPMENT AND PERFORMANCE
Performance is measured by reference to turnover and gross margins.

Group turnover for the year was £32.2m (2023: £35.9M), a decrease of £3.7m. Gross profit decreased slightly to £8.9m (2023: £9.1m), though gross margin improved to 27.75% (2023: 25.36%).

Profit before tax decreased to £1.9m (2023: £2.8m), reflecting reduced turnover and higher administrative expenses.

Net assets strengthened to £35.9m (2023: £34.5m), supported by retained profits. Liquidity also improved with Quick Assets rising to 10.65 (2023: 8.22).


Prestige Leisure UK Limited (Registered number: 02698261)

Group Strategic Report
for the Year Ended 31 December 2024

KEY PERFORMANCE INDICATORS
The Key Performance indicators are:-

31.12.24 31.12.23
£    £   

Turnover 32,186,541 35,877,213
Gross profit 8,931,176 9,099,046
Gross margin 27.75% 25.36%
Profit before tax 1,940,049 2,778,656
Net Assets 35,851,930 34,473,818
Quick Assets 10.65 8.22

Other information and explanations

Overall, despite reduced revenues and given the wider market conditions, the director remains satisfied with the performance and financial stability of the group.

ON BEHALF OF THE BOARD:





M R Jumani - Director


22 September 2025

Prestige Leisure UK Limited (Registered number: 02698261)

Report of the Director
for the Year Ended 31 December 2024

The director presents his report with the financial statements of the company and the group for the year ended 31 December 2024.

PRINCIPAL ACTIVITY
The principal activity of the company and group continued to be that of wholesale of clothing and footwear.

DIVIDENDS
No dividends will be distributed for the year ended 31 December 2024.

DIRECTOR
M R Jumani held office during the whole of the period from 1 January 2024 to the date of this report.

POLITICAL DONATIONS AND EXPENDITURE
During the year the company made charitable donations of £120,000 (2023: £185,000) to a charitable trust in which the director is a trustee.

STATEMENT OF DIRECTOR'S RESPONSIBILITIES
The director is responsible for preparing the Group Strategic Report, the Report of the Director and the financial statements in accordance with applicable law and regulations.

Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the company and the group and of the profit or loss of the group for that period. In preparing these financial statements, the director is required to:

- select suitable accounting policies and then apply them consistently;
- make judgements and accounting estimates that are reasonable and prudent;
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

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

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the director is aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and he has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

AUDITORS
The auditors, TC Group, are deemed to be reappointed under section 487(2) of the Companies Act 2006.

ON BEHALF OF THE BOARD:





M R Jumani - Director


22 September 2025

Report of the Independent Auditors to the Members of
Prestige Leisure UK Limited

Opinion
We have audited the financial statements of Prestige Leisure UK Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of 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:
-give a true and fair view of the state of the group's and of the parent company affairs as at 31 December 2024 and of the group's profit for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group 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 director's 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 group's and the parent 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 director 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 the audit:
- the information given in the Group Strategic Report and the Report of the Director for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Group Strategic Report and the Report of the Director have been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of
Prestige Leisure UK Limited


Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Director.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
- the parent company financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of director's remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of director
As explained more fully in the Statement of Director's Responsibilities set out on page four, the director is 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 director determines 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 director is responsible for assessing the group's and the parent 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 director either intends to liquidate the group or the parent company or to cease operations, or has no realistic alternative but to do so.

Report of the Independent Auditors to the Members of
Prestige Leisure UK Limited


Auditors' 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 a Report of the Auditors 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.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

Extent to which the audit was considered capable of detecting irregularities, including fraud
The objectives of our audit, in respect to 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; and to respond appropriately to fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both those charged with governance of the entity and its management.

Our approach was as follows:

- We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our general commercial and sector experience, and through discussion with the directors and other management (as required by auditing standards), and discussed with the directors and other management the policies and procedures regarding compliance with laws and regulations;

- We considered the legal and regulatory frameworks directly applicable to the financial statements reporting framework (FRS 102 and the Companies Act 2006) and the relevant tax compliance regulations in the UK;

- We considered the nature of the industry, the control environment and business performance, including the key drivers for management's remuneration;

- We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit;

- We considered the procedures and controls that the company has established to address risks identified, or that otherwise prevent, deter and detect fraud; and how senior management monitors those programmes and controls.

Based on this understanding we designed our audit procedures to identify non-compliance with such laws and regulations. Where the risk was considered to be higher, we performed audit procedures to address each identified fraud risk. These procedures included: testing manual journals; reviewing the financial statement disclosures and testing to supporting documentation; performing analytical procedures; and enquiring of management, and were designed to provide reasonable assurance that the financial statements were free from fraud or error.

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Report of the Independent Auditors to the Members of
Prestige Leisure UK Limited


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 a Report of the Auditors 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.




Sadikali Premji FCCA (Senior Statutory Auditor)
for and on behalf of TC Group
Statutory Auditor
First Floor
Spitalfields House
Stirling Way
Borehamwood
Hertfordshire
WD6 2FX

22 September 2025

Prestige Leisure UK Limited (Registered number: 02698261)

Consolidated Income Statement
for the Year Ended 31 December 2024

31.12.24 31.12.23
Notes £    £   

TURNOVER 4 32,186,541 35,877,213

Cost of sales 23,255,365 26,778,167
GROSS PROFIT 8,931,176 9,099,046

Administrative expenses 7,281,786 6,428,265
OPERATING PROFIT 7 1,649,390 2,670,781

Interest receivable and similar income 9 300,421 128,704
1,949,811 2,799,485

Interest payable and similar expenses 10 9,762 20,829
PROFIT BEFORE TAXATION 1,940,049 2,778,656

Tax on profit 11 561,937 (110,202 )
PROFIT FOR THE FINANCIAL YEAR 1,378,112 2,888,858
Profit attributable to:
Owners of the parent 1,378,112 2,888,858

Prestige Leisure UK Limited (Registered number: 02698261)

Consolidated Other Comprehensive Income
for the Year Ended 31 December 2024

31.12.24 31.12.23
Notes £    £   

PROFIT FOR THE YEAR 1,378,112 2,888,858


OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

1,378,112

2,888,858

Total comprehensive income attributable to:
Owners of the parent 1,378,112 2,888,858

Prestige Leisure UK Limited (Registered number: 02698261)

Consolidated Balance Sheet
31 December 2024

31.12.24 31.12.23
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 13 175,963 192,656
Tangible assets 14 4,411,120 4,503,629
Investments 15 - -
4,587,083 4,696,285

CURRENT ASSETS
Stocks 16 18,971,713 19,405,226
Debtors 17 6,456,064 4,449,768
Cash at bank and in hand 7,110,640 7,359,200
32,538,417 31,214,194
CREDITORS
Amounts falling due within one year 18 1,273,570 1,436,661
NET CURRENT ASSETS 31,264,847 29,777,533
TOTAL ASSETS LESS CURRENT
LIABILITIES

35,851,930

34,473,818

CAPITAL AND RESERVES
Called up share capital 23 100,000 100,000
Retained earnings 24 35,751,930 34,373,818
SHAREHOLDERS' FUNDS 35,851,930 34,473,818

The financial statements were approved by the director and authorised for issue on 22 September 2025 and were signed by:





M R Jumani - Director


Prestige Leisure UK Limited (Registered number: 02698261)

Company Balance Sheet
31 December 2024

31.12.24 31.12.23
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 13 175,963 192,656
Tangible assets 14 1,495,220 1,520,564
Investments 15 404,506 404,506
2,075,689 2,117,726

CURRENT ASSETS
Stocks 16 18,971,713 19,405,226
Debtors 17 7,076,185 5,331,394
Cash at bank and in hand 6,790,201 6,856,201
32,838,099 31,592,821
CREDITORS
Amounts falling due within one year 18 1,426,532 1,367,344
NET CURRENT ASSETS 31,411,567 30,225,477
TOTAL ASSETS LESS CURRENT
LIABILITIES

33,487,256

32,343,203

CAPITAL AND RESERVES
Called up share capital 23 100,000 100,000
Retained earnings 24 33,387,256 32,243,203
SHAREHOLDERS' FUNDS 33,487,256 32,343,203

Company's profit for the financial year 1,144,053 2,642,660

The financial statements were approved by the director and authorised for issue on 22 September 2025 and were signed by:





M R Jumani - Director


Prestige Leisure UK Limited (Registered number: 02698261)

Consolidated Statement of Changes in Equity
for the Year Ended 31 December 2024

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1 January 2023 100,000 31,484,960 31,584,960

Changes in equity
Total comprehensive income - 2,888,858 2,888,858
Balance at 31 December 2023 100,000 34,373,818 34,473,818

Changes in equity
Total comprehensive income - 1,378,112 1,378,112
Balance at 31 December 2024 100,000 35,751,930 35,851,930

Prestige Leisure UK Limited (Registered number: 02698261)

Company Statement of Changes in Equity
for the Year Ended 31 December 2024

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1 January 2023 100,000 29,600,543 29,700,543

Changes in equity
Profit for the year - 2,642,660 2,642,660
Total comprehensive income - 2,642,660 2,642,660
Balance at 31 December 2023 100,000 32,243,203 32,343,203

Changes in equity
Profit for the year - 1,144,053 1,144,053
Total comprehensive income - 1,144,053 1,144,053
Balance at 31 December 2024 100,000 33,387,256 33,487,256

Prestige Leisure UK Limited (Registered number: 02698261)

Consolidated Cash Flow Statement
for the Year Ended 31 December 2024

31.12.24 31.12.23
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 165,232 9,952,163
Interest paid (9,762 ) (20,829 )
Tax paid (631,976 ) (1,066,230 )
Net cash from operating activities (476,506 ) 8,865,104

Cash flows from investing activities
Purchase of intangible fixed assets (18,500 ) (92,656 )
Purchase of tangible fixed assets (54,558 ) (54,236 )
Sale of tangible fixed assets 583 -
Interest received 300,421 128,704
Net cash from investing activities 227,946 (18,188 )

(Decrease)/increase in cash and cash equivalents (248,560 ) 8,846,916
Cash and cash equivalents at beginning of
year

2

7,359,200

(1,487,716

)

Cash and cash equivalents at end of year 2 7,110,640 7,359,200

Prestige Leisure UK Limited (Registered number: 02698261)

Notes to the Consolidated Cash Flow Statement
for the Year Ended 31 December 2024

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM
OPERATIONS

31.12.24 31.12.23
£    £   
Profit before taxation 1,940,049 2,778,656
Depreciation charges 181,633 144,435
Loss on disposal of fixed assets 44 -
Finance costs 9,762 20,829
Finance income (300,421 ) (128,704 )
1,831,067 2,815,216
Decrease in stocks 433,513 3,594,622
(Increase)/decrease in trade and other debtors (1,976,020 ) 3,440,210
(Decrease)/increase in trade and other creditors (123,328 ) 102,115
Cash generated from operations 165,232 9,952,163

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31 December 2024
31.12.24 1.1.24
£    £   
Cash and cash equivalents 7,110,640 7,359,200
Year ended 31 December 2023
31.12.23 1.1.23
£    £   
Cash and cash equivalents 7,359,200 328,131
Bank overdrafts - (1,815,847 )
7,359,200 (1,487,716 )


3. ANALYSIS OF CHANGES IN NET FUNDS

At 1.1.24 Cash flow At 31.12.24
£    £    £   
Net cash
Cash at bank and in hand 7,359,200 (248,560 ) 7,110,640
7,359,200 (248,560 ) 7,110,640
Total 7,359,200 (248,560 ) 7,110,640

Prestige Leisure UK Limited (Registered number: 02698261)

Notes to the Consolidated Financial Statements
for the Year Ended 31 December 2024

1. STATUTORY INFORMATION

Prestige Leisure UK 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 General 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" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Going concern
The director has reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future. The director regards the foreseeable future as no less than twelve months following the publication of these annual financial statements. The director has considered the company's balance sheet position as at the year end, its working capital forecasts and projections, taking account of possible changes in trading performance and the current state of its operating market, and are satisfied that for the foreseeable future the company's financial position is improving and will enable the company to remain in operational existence.

Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Prestige Leisure UK Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Prestige Leisure UK Limited (Registered number: 02698261)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

2. ACCOUNTING POLICIES - continued

Turnover
Turnover is recognised 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 VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

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.

Development costs are being amortised evenly over their estimated useful life of nil years.

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation 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:

Development costsOver 4 years


Assets under construction are not depreciated until they are brought into use.

Prestige Leisure UK Limited (Registered number: 02698261)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

2. ACCOUNTING POLICIES - continued

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:

Freehold land and buildings2% on on cost
Plant and equipment33% on cost and 4% on cost
Furniture and fixtures20% on reducing balance basis
Motor vehicle 25% on reducing balance basis

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.

Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.

Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.

In the parent company financial statements, investments in associates are accounted for at cost less impairment.

Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible 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.

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.


Prestige Leisure UK Limited (Registered number: 02698261)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

2. ACCOUNTING POLICIES - continued
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.

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.

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.

Prestige Leisure UK Limited (Registered number: 02698261)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

2. ACCOUNTING POLICIES - continued

Financial instruments
The group 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.

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.

Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected.If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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.


Prestige Leisure UK Limited (Registered number: 02698261)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

2. ACCOUNTING POLICIES - continued
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.

Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

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.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, 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.

Research and development
Research and development expenditure Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalized to the extent that the technical, commercial and financial feasibility can be demonstrated.

Prestige Leisure UK Limited (Registered number: 02698261)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

2. ACCOUNTING POLICIES - continued

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Pension costs and other post-retirement benefits
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

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.

3. CRITICAL ACCOUNTING JUDGEMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY

In the application of the group’s accounting policies, the director is 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 stimates 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.

The key sources of estimation uncertainty that have a significant effect on the amounts recognised in the financial statements are discussed below.

A stock provision is booked for cases where realisable value from sale is estimated to be lower than the carrying value. Management has estimated stock provision based on various factors, including the expected sales and returns of items and expected losses associated with slow-moving stock.

Valuation of debtors is based upon ongoing assessments of the probable estimated losses inherent in the trade and other debtors portfolio. Assessments are conducted by the board employing a methodology and guidelines, which are continually monitored and improved. The primary component of this methodology comprises specific allowances and collective allowances.

In assessing the need for collective allowances, management considers debtors in arrears over 121 days but excludes those for which there are valid indications that they will be collected.

4. TURNOVER

The turnover and profit before taxation are attributable to the one principal activity of the group.

An analysis of turnover by class of business is given below:

31.12.24 31.12.23
£    £   
Sale of clothing and footwear 32,186,541 35,877,213
32,186,541 35,877,213

Prestige Leisure UK Limited (Registered number: 02698261)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

4. TURNOVER - continued

Turnover represents the sale of goods and promotional products to its business customers net of VAT.

The turnover of the group has been derived from its principal activity. Although trading is mostly undertaken in the UK there are exports to the rest of Europe and beyond. Exports are considered commercially sensitive and are therefore not disclosed.

5. EMPLOYEES AND DIRECTORS
31.12.24 31.12.23
£    £   
Wages and salaries 2,672,495 2,829,995
Social security costs 256,047 264,252
Other pension costs 857,137 58,853
3,785,679 3,153,100

The average number of employees during the year was as follows:
31.12.24 31.12.23

Management staff 1 1
Administration staff 48 48
Distribution staff 48 56
97 105

6. DIRECTORS' EMOLUMENTS
31.12.24 31.12.23
£    £   
Director's remuneration 145,900 140,475

Director's pension cost for the year is £1,321 (2023: £1,321).

7. OPERATING PROFIT

The operating profit is stated after charging:

31.12.24 31.12.23
£    £   
Depreciation - owned assets 146,440 144,435
Loss on disposal of fixed assets 44 -
Development costs amortisation 35,193 -
Foreign exchange differences 13,203 3,000

8. AUDITORS' REMUNERATION
31.12.24 31.12.23
£    £   
Fees payable to the company's auditors for the audit of the company's
financial statements

14,500

14,500

Prestige Leisure UK Limited (Registered number: 02698261)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

9. INTEREST RECEIVABLE AND SIMILAR INCOME
31.12.24 31.12.23
£    £   
Deposit account interest 300,421 128,704

10. INTEREST PAYABLE AND SIMILAR EXPENSES
31.12.24 31.12.23
£    £   
Bank loan interest - 19,705
Interest on Overdue Taxation 9,762 1,124
9,762 20,829

11. TAXATION

Analysis of the tax charge/(credit)
The tax charge/(credit) on the profit for the year was as follows:
31.12.24 31.12.23
£    £   
Current tax:
UK corporation tax 511,870 391,335

Deferred tax 50,067 (501,537 )
Tax on profit 561,937 (110,202 )

Reconciliation of total tax charge/(credit) included in profit and loss
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

31.12.24 31.12.23
£    £   
Profit before tax 1,940,049 2,778,656
Profit multiplied by the standard rate of corporation tax in the UK of 25 %
(2023 - 25 %)

485,012

694,664

Effects of:
Expenses not deductible for tax purposes (47,879 ) (227,847 )
Depreciation in excess of capital allowances 21,511 18,853
Adjustments to tax charge in respect of previous periods 53,226 -
Research and development tax credit - (53,226 )
Deferred tax 50,067 (501,537 )
Profit taxed at 19% (Jan 23 - Mar 23) - (41,109 )
Total tax charge/(credit) 561,937 (110,202 )

12. INDIVIDUAL INCOME STATEMENT

As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements.


Prestige Leisure UK Limited (Registered number: 02698261)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

13. INTANGIBLE FIXED ASSETS

Group
Development
costs
£   
COST
At 1 January 2024 192,656
Additions 18,500
At 31 December 2024 211,156
AMORTISATION
Amortisation for year 35,193
At 31 December 2024 35,193
NET BOOK VALUE
At 31 December 2024 175,963
At 31 December 2023 192,656

Company
Development
costs
£   
COST
At 1 January 2024 192,656
Additions 18,500
At 31 December 2024 211,156
AMORTISATION
Amortisation for year 35,193
At 31 December 2024 35,193
NET BOOK VALUE
At 31 December 2024 175,963
At 31 December 2023 192,656

Development costs represent amounts spent on a new website for the company.

Prestige Leisure UK Limited (Registered number: 02698261)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

14. TANGIBLE FIXED ASSETS

Group
Fixtures
Freehold Plant and and Motor
property machinery fittings vehicles Totals
£    £    £    £    £   
COST
At 1 January 2024 4,921,309 282,993 1,292,406 22,607 6,519,315
Additions 2,250 - 52,308 - 54,558
Disposals - - - (4,500 ) (4,500 )
At 31 December 2024 4,923,559 282,993 1,344,714 18,107 6,569,373
DEPRECIATION
At 1 January 2024 776,523 124,647 1,092,916 21,600 2,015,686
Charge for year 90,177 9,597 46,528 138 146,440
Eliminated on disposal - - - (3,873 ) (3,873 )
At 31 December 2024 866,700 134,244 1,139,444 17,865 2,158,253
NET BOOK VALUE
At 31 December 2024 4,056,859 148,749 205,270 242 4,411,120
At 31 December 2023 4,144,786 158,346 199,490 1,007 4,503,629

Included within the cost of freehold land and buildings is freehold land of £400,000 (2023: £400,000) which is not depreciated.

Company
Fixtures
Freehold Plant and and Motor
property machinery fittings vehicles Totals
£    £    £    £    £   
COST
At 1 January 2024 1,313,049 282,993 1,292,406 22,607 2,911,055
Additions 2,250 - 52,308 - 54,558
Disposals - - - (4,500 ) (4,500 )
At 31 December 2024 1,315,299 282,993 1,344,714 18,107 2,961,113
DEPRECIATION
At 1 January 2024 151,328 124,647 1,092,916 21,600 1,390,491
Charge for year 23,012 9,597 46,528 138 79,275
Eliminated on disposal - - - (3,873 ) (3,873 )
At 31 December 2024 174,340 134,244 1,139,444 17,865 1,465,893
NET BOOK VALUE
At 31 December 2024 1,140,959 148,749 205,270 242 1,495,220
At 31 December 2023 1,161,721 158,346 199,490 1,007 1,520,564

Included within the cost of freehold land and buildings is freehold land of £150,000 (2023: £150,000) which is not depreciated.

Prestige Leisure UK Limited (Registered number: 02698261)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

15. FIXED ASSET INVESTMENTS

Company
Shares in
group
undertakings
£   
COST
At 1 January 2024
and 31 December 2024 404,506
NET BOOK VALUE
At 31 December 2024 404,506
At 31 December 2023 404,506

The group or the company's investments at the Balance Sheet date in the share capital of companies include the following:

Subsidiaries

Raemont Limited
Registered office: Suite G1 Hartsbourne House, Delta Gain, Carpenders Park, Watford, England, WD19 5EF
Nature of business: Property investment company
%
Class of shares: holding
Ordinary 100.00
31.12.24 31.12.23
£    £   
Aggregate capital and reserves 1,741,870 1,594,047
Profit for the year 147,823 151,519

Plainindex Limited*
Registered office: Suite G1 Hartsbourne House, Delta Gain, Carpenders Park, Watford, England, WD19 5EF
Nature of business: Dormant
%
Class of shares: holding
Ordinary 100.00
31.12.24 31.12.23
£    £   
Aggregate capital and reserves 1 1

Prestige Leisure UK Limited (Registered number: 02698261)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

15. FIXED ASSET INVESTMENTS - continued

Burlinton UK Limited
Registered office: Suite G1 Hartsbourne House, Delta Gain, Carpenders Park, Watford, England, WD19 5EF
Nature of business: Property investment company
%
Class of shares: holding
Ordinary 100.00
31.12.24 31.12.23
£    £   
Aggregate capital and reserves 1,027,309 941,073
Profit for the year 86,236 94,679

The subsidiaries have taken advantage of the exemption not to have their financial statements audited since the parent company has given a guarantee concerning the debts of the subsidiary companies in the form prescribed by section 479A of the Companies Act 2006.

*Plainindex Limited is a company wholly owned by Raemont Limited.


16. STOCKS

Group Company
31.12.24 31.12.23 31.12.24 31.12.23
£    £    £    £   
Finished goods 18,971,713 19,405,226 18,971,713 19,405,226

17. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
31.12.24 31.12.23 31.12.24 31.12.23
£    £    £    £   
Trade debtors 4,352,433 3,920,357 4,352,433 3,920,357
Amounts owed by group undertakings - - 608,121 881,626
Other debtors 1,630,454 103,636 1,630,454 103,636
Tax 80,343 - 80,343 -
VAT 17,126 - 29,126 -
Deferred tax asset 375,708 425,775 375,708 425,775
6,456,064 4,449,768 7,076,185 5,331,394

Deferred tax asset
Group Company
31.12.24 31.12.23 31.12.24 31.12.23
£    £    £    £   
Deferred tax 375,708 425,775 375,708 425,775

Prestige Leisure UK Limited (Registered number: 02698261)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

18. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
31.12.24 31.12.23 31.12.24 31.12.23
£    £    £    £   
Trade creditors 939,030 682,156 939,000 682,126
Amounts owed to group undertakings - - 288,000 72,000
Tax 130,507 170,270 - 57,484
Social security and other taxes 85,139 100,831 85,139 100,831
VAT - 390,710 - 366,710
Other creditors 44,179 45,050 41,179 42,050
Accruals and deferred income 74,715 47,644 73,214 46,143
1,273,570 1,436,661 1,426,532 1,367,344

19. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Company
Non-cancellable
operating leases
31.12.24 31.12.23
£    £   
Within one year 42,291 22,608
Between one and five years 48,485 19,348
90,776 41,956

20. SECURED DEBTS

Bank loans and overdrafts are secured by a fixed and floating charge over the assets of the company and its
subsidiaries.

21. FINANCIAL INSTRUMENTS

Group Company
31.12.24 31.12.23 31.12.24 31.12.23

£    £    £    £   
Financial assets
Financial assets that are debt instruments measured at
amortised cost

5,982,887


4,023,993


6,591,008


4,905,619

Financial liabilities
Financial liabilities measured at amortised cost 1,057,924 774,850 1,341,393 842,319


Financial assets measured at amortised cost comprise trade debtors and other debtors.

Financial liabilities measured at amortised cost comprise bank overdrafts, bank loans, trade creditors, other creditors and accruals.

Prestige Leisure UK Limited (Registered number: 02698261)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

22. DEFERRED TAX

Group
£   
Balance at 1 January 2024 (425,775 )
Charge to Income Statement during year 50,067
Balance at 31 December 2024 (375,708 )

Company
£   
Balance at 1 January 2024 (425,775 )
Charge to Income Statement during year 50,067
Balance at 31 December 2024 (375,708 )

23. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 31.12.24 31.12.23
value: £    £   
100,000 Ordinary £1 100,000 100,000

The shares carry full rights with regards to voting, participation and dividends. In the event of the company being wound up, the shareholder will be entitled to a share in the proceeds of the company's assets after all the debts have been paid.

24. RESERVES

Group
Retained
earnings
£   

At 1 January 2024 34,373,818
Profit for the year 1,378,112
At 31 December 2024 35,751,930

Company
Retained
earnings
£   

At 1 January 2024 32,243,203
Profit for the year 1,144,053
At 31 December 2024 33,387,256

Retained earnings include all current and prior period retained profits and losses.

Prestige Leisure UK Limited (Registered number: 02698261)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

25. PENSION COMMITMENTS

31.12.24 31.12.23
£ £

Charge to profit or loss in respect of defined contribution schemes 57,137 58,853

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

26. CONTINGENT LIABILITIES

The company's bankers have secured a legal fixed and floating charge over all assets of the company and its subsidiaries in respect of all monies and liabilities owed or incurred to the bank by the company.

The company has a cross guarantee in place with its subsidiaries in respect of any indebtedness to the bank, now or in the future, owing or incurred. The amount of the debt under this arrangement amount to Nil (2023: Nil).

27. RELATED PARTY DISCLOSURES

Group and Company
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

During the year the company paid £18,000 (2023: £30,000) as professional and consultancy fees to the ultimate controlling party. As at the year end, the company owed £Nil (2023: £3,600) to the ultimate controlling party. .

During the year the company made sales of £21,029 (2023: £12,353) and purchases of £2,174,449 (2023: £1,902,106) with companies controlled by the ultimate controlling party of Prestige Leisure UK Limited.
At the year end, included within trade debtors is an amount of £3,614 (2023: £2,487) owed by these companies. Also, included within trade creditors is an amount of £5,610 (2023: £21,224) owed to these companies. No guarantees or securities have been provided.

During the year the company made charitable donations of £120,000 (2023: £185,000) to a charitable trust in which the director is a trustee.Also, during the year, the company made a pension contribution of £800,000 (2023: £Nil) to a Small Self-Administered Pension Scheme (SSAS) in which the director is a trustee.

28. ULTIMATE CONTROLLING PARTY

Pirum Investments Limited (incorporated in British Virgin Islands) is regarded by the director as being the company's ultimate parent company.

The ultimate controlling party is Mr Ghulam Abbas Jumani.