Company registration number 06425846 (England and Wales)
SIM TRAVA COFFEE LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
SIM TRAVA COFFEE LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 8
SIM TRAVA COFFEE LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
3
31,392
Tangible assets
4
846,329
877,721
Current assets
Stocks
-
30,862
Debtors
5
669,865
Cash at bank and in hand
284,047
984,774
Creditors: amounts falling due within one year
6
-
(1,625,516)
Net current liabilities
(640,742)
Total assets less current liabilities
236,979
Creditors: amounts falling due after more than one year
7
-
(183,028)
Provisions for liabilities
(163,133)
Net assets/(liabilities)
(109,182)
Capital and reserves
Called up share capital
8
100
100
Profit and loss reserves
(100)
(109,282)
Total equity
(109,182)
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 26 September 2025 and are signed on its behalf by:
Mr S M Vardy
Director
Company registration number 06425846 (England and Wales)
SIM TRAVA COFFEE LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2023
100
(24,130)
(24,030)
Year ended 31 December 2023:
Loss and total comprehensive income
-
(85,152)
(85,152)
Balance at 31 December 2023
100
(109,282)
(109,182)
Year ended 31 December 2024:
Profit and total comprehensive income
-
109,182
109,182
Balance at 31 December 2024
100
(100)
SIM TRAVA COFFEE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information
Sim Trava Coffee Limited is a private company limited by shares incorporated in England and Wales. The registered office is 2nd Floor, Suite B, Garden Place, 4-12 Victoria Street, Altrincham, United Kingdom, WA14 1ET.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.The financial statements have been prepared on a basis other than going concern.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
Related party exemption
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.
1.2
Going concern
The company transferred its trade, assets and liabilities to trueSim Trava Group Limited on 1st January 2024 and ceased trading at that date. The directors therefore do not consider it to be appropriate to adopt the going concern basis of accounting and have prepared the financial statements on the basis that the company is no longer a going concern.
However, given that the trade is being carried on by Sim Trava Group Limited, and having regard to the nature of the entity's assets and liabilities, no adjustments to, or reclassifications of, the amounts included in these financial statements as a result of the financial statements being prepared on a break up basis.
1.3
Turnover
Turnover represents amounts recognised by the company in respect of goods and services supplied, exclusive of value added tax and trade discounts.
Turnover principally consists of the sale of food and beverages related to the Costa Coffee franchise. These are recognised at the point of which the goods and services are provided.
1.4
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Amortisation is calculated so as to write off the cost of as asset, less its estimated value, over the useful life of that asset as follows::
Franchise fees
Straight line between 5 and 10 years
If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
SIM TRAVA COFFEE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.5
Tangible fixed assets
Tangible fixed assets are stated at cost less accumulated depreciation and accumulated impairment losses.
Depreciation on tangible fixed assets are charged to the profit and loss so as to write off their value, over their estimated useful lives, using the following methods:
Leasehold improvements
Straight line over the life of the assets
Plant and equipment
20% - 33% straight line
Fixtures and fittings
10% - 20% straight line
At each reporting date, the Group reviews the carrying amounts of its tangible fixed assets to determine whether there is any indication that any items have suffered an impairment loss. If any such indication exists, the recoverable amount of an asset is estimated in order to determine the extent of the impairment loss. Where it is not possible to estimate the recoverable amount of the asset, the Group estimates the recoverable amount of the cash-generating unit to which the asset belongs.
If the recoverable amount of an asset is estimated to be less than its carrying amount, the carrying amount of the asset is reduced to its recoverable amount. Impairment loss is recognised as an expense immediately.
1.6
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Costs includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock to its present location and condition.
1.7
Cash and cash equivalents
Cash and cash equivalents are represented by cash at bank and in hand.
1.8
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
Taxation for the year comprises current and deferred tax. Tax is recognised in the profit and loss account, 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.
1.9
Retirement benefits
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund.
SIM TRAVA COFFEE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
1.10
Leases
As lessee
Operating lease payments are recognised as an expense on a straight-line basis over the lease term, except where another systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed. Contingent rentals arising under operating leases are recognised as an expense in the period in which they are incurred.
1.11
Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method, less impairment losses for bad and doubtful debts except where the effect of discounting would be immaterial. In such cases, the receivables are stated at cost less impairment losses for bad and doubtful debts.
1.12
Trade and other creditors
Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method unless the effect of discounting would be immaterial, in which case they stated at cost.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
0
96
3
Intangible fixed assets
Franchise fees
£
Cost
At 1 January 2024
89,344
Transfers
(89,344)
At 31 December 2024
Amortisation and impairment
At 1 January 2024
57,952
Transfers
(57,952)
At 31 December 2024
Carrying amount
At 31 December 2024
At 31 December 2023
31,392
The company transferred its intangible fixed assets to a fellow group company on 1st January 2024.
SIM TRAVA COFFEE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
4
Tangible fixed assets
Leasehold improvements
Plant and equipment
Fixtures and fittings
Total
£
£
£
£
Cost
At 1 January 2024
1,067,710
765,772
912,507
2,745,989
Transfers
(1,067,710)
(765,772)
(912,507)
(2,745,989)
At 31 December 2024
Depreciation and impairment
At 1 January 2024
675,535
594,817
629,308
1,899,660
Transfers
(675,535)
(594,817)
(629,308)
(1,899,660)
At 31 December 2024
Carrying amount
At 31 December 2024
At 31 December 2023
392,175
170,955
283,199
846,329
The company transferred its tangible fixed assets to a fellow group company on 1st January 2024.
5
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
42,753
Corporation tax recoverable
24,621
Amounts owed by group undertakings
518,527
Other debtors
83,964
669,865
6
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
10,056
Trade creditors
403,412
Amounts owed to group undertakings
835,229
Taxation and social security
156,008
Other creditors
220,811
1,625,516
SIM TRAVA COFFEE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
7
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
18,213
Other creditors
164,815
183,028
8
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
9
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.
The auditor's report is unqualified and includes the following:
Opinion
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its 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.
Senior Statutory Auditor:
Michael Garrett BA FCA ATII
Statutory Auditor:
Xeinadin Audit Limited
Date of audit report:
26 September 2025
10
Financial commitments, guarantees and contingent liabilities
The company is subject to an unlimited composite guarantee with its bankers. The guarantee secures the liabilities of Sim Trava Group Limited, Sim Trava Holdings Limited, Sim Trava Property Limited, Sim Trava Property Holdings Limited, Sim Trava Central Services Limited, Tilly's Coffee Limited, North West Coffee Limited, Sim Trava Limited, Sim Trava Coffee Limited, Sim Trava (North West) Limited and Sim Trava (North East) Limited. At 31 December 2024 the total amount of liabilities was £9,028,864 (2023 - £9,721,971).
SIM TRAVA COFFEE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
11
Operating lease commitments
As lessee
Minimum lease payments under non-cancellable operating leases fall due as follows:
2024
2023
£
£
Total commitments
1,437,703
12
Parent company
The ultimate controlling parties are Mr SM and Mrs TA Vardy, the directors of the ultimate parent company, Sim Trava Group Limited, by virtue of their controlling interest in that company. The immediate parent company is North West Coffee Ltd.
The parent company of the largest and smallest group that includes the company and for which group financial statements are prepared is Sim Trava Group Limited. Copies of Sim Trava Group Limited financial statements can be obtained from the registered office at 2nd Floor, Suite B, Garden Place, 4-12 Victoria Street, Altrincham, WA14 1ET.