Company registration number 12390816 (England and Wales)
FUTURE D2C LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2025
PAGES FOR FILING WITH REGISTRAR
FUTURE D2C LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
FUTURE D2C LIMITED
BALANCE SHEET
AS AT
31 JANUARY 2025
31 January 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
4
4,445
5,556
Tangible assets
5
290,822
114,220
295,267
119,776
Current assets
Stocks
2,469,752
2,422,391
Debtors
6
267,312
371,430
Cash at bank and in hand
934,548
567,078
3,671,612
3,360,899
Creditors: amounts falling due within one year
7
(2,820,555)
(2,182,797)
Net current assets
851,057
1,178,102
Total assets less current liabilities
1,146,324
1,297,878
Creditors: amounts falling due after more than one year
8
(4,388)
(14,806)
Provisions for liabilities
(55,256)
(28,555)
Net assets
1,086,680
1,254,517
Capital and reserves
Called up share capital
10
2
2
Profit and loss reserves
1,086,678
1,254,515
Total equity
1,086,680
1,254,517
FUTURE D2C LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 JANUARY 2025
31 January 2025
- 2 -
For the financial year ended 31 January 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.
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 16 October 2025 and are signed on its behalf by:
J M Pascoe
Director
Company registration number 12390816 (England and Wales)
FUTURE D2C LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2025
- 3 -
1
Accounting policies
Company information
Future D2C Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit A, The Sidings, 1 Station Road, Hampton Wick, Kingston Upon Thames, Surrey, United Kingdom, KT1 4HG.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
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.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer of the goods.
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 recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Lease premiums
9 years straight line
1.5
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Fixtures and fittings
33% straight line
Computer equipment
33% straight line
Store Fitout
20% straight line
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.
FUTURE D2C LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
1
Accounting policies
(Continued)
- 4 -
1.6
Stocks
Stocks are valued at the lower of cost and net realisable value.
Cost includes all purchases and other costs incurred in bringing the stocks to their present location and condition.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over their estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.7
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand.
1.8
Financial instruments
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.
Basic financial liabilities
Basic financial liabilities, including creditors and bank loans are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.9
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.10
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
FUTURE D2C LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
1
Accounting policies
(Continued)
- 5 -
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.11
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.12
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
137
136
FUTURE D2C LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 6 -
4
Intangible fixed assets
Lease premiums
£
Cost
At 1 February 2024 and 31 January 2025
10,000
Amortisation and impairment
At 1 February 2024
4,444
Amortisation charged for the year
1,111
At 31 January 2025
5,555
Carrying amount
At 31 January 2025
4,445
At 31 January 2024
5,556
5
Tangible fixed assets
Fixtures and fittings
Computer equipment
Store Fitout
Total
£
£
£
£
Cost
At 1 February 2024
35,043
50,607
195,499
281,149
Additions
46,459
6,286
195,430
248,175
Disposals
(2,760)
(4,839)
(7,599)
At 31 January 2025
81,502
54,133
386,090
521,725
Depreciation and impairment
At 1 February 2024
12,703
29,529
124,697
166,929
Depreciation charged in the year
12,440
14,517
39,857
66,814
Eliminated in respect of disposals
(1,380)
(1,460)
(2,840)
At 31 January 2025
25,143
42,666
163,094
230,903
Carrying amount
At 31 January 2025
56,359
11,467
222,996
290,822
At 31 January 2024
22,340
21,078
70,802
114,220
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
95,694
131,561
Other debtors
171,618
239,869
267,312
371,430
FUTURE D2C LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 7 -
7
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
10,397
10,140
Trade creditors
1,996,225
1,348,988
Corporation tax
25,639
137,489
Other taxation and social security
345,380
399,419
Other creditors
442,914
286,761
2,820,555
2,182,797
There is no security held on the bank loan.
8
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
4,388
14,806
9
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
55,256
28,555
2025
Movements in the year:
£
Liability at 1 February 2024
28,555
Charge to profit or loss
26,701
Liability at 31 January 2025
55,256
10
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Shares of £1 each
2
2
2
2
FUTURE D2C LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 8 -
11
Operating lease commitments
Lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2025
2024
£
£
Within one year
570,750
584,250
Between two and five years
1,513,833
1,961,083
In over five years
176,000
298,000
2,260,583
2,843,333
12
Related party transactions
Transactions with related parties
During the year the company entered into the following transactions with related parties. All companies stated are held under common control by the two directors.
Sales
Sales
Purchases
Purchases
2025
2024
2025
2024
£
£
£
£
Future 62 Limited
169,780
396,051
-
466
United Peaks Limited
161,987
199,640
4,464
1,360
Movement in loans
2025
2024
£
£
Future 62 Limited
-
(30,000)
2025
2024
Amounts due to related parties
£
£
Future 62 Limited
56,849
-
The following amounts were outstanding at the reporting end date:
2025
2024
Amounts due from related parties
£
£
Future 62 Limited
-
101,619
United Peaks Limited
-
53,923
FUTURE D2C LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 9 -
13
Ultimate controlling party
The two directors are deemed to be the ultimate controlling parties by virtue of their equal 50% shareholdings in the share capital of the company.
2025-01-312024-02-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300No description of principal activityJ M PascoeL S UnderhillJ M Pascoe123908162024-02-012025-01-31123908162025-01-31123908162024-01-3112390816core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-01-3112390816core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-01-3112390816core:FurnitureFittings2025-01-3112390816core:ComputerEquipment2025-01-3112390816core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2025-01-3112390816core:FurnitureFittings2024-01-3112390816core:ComputerEquipment2024-01-3112390816core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-01-3112390816core:CurrentFinancialInstrumentscore:WithinOneYear2025-01-3112390816core:CurrentFinancialInstrumentscore:WithinOneYear2024-01-3112390816core:WithinOneYear2025-01-3112390816core:WithinOneYear2024-01-3112390816core:AfterOneYear2025-01-3112390816core:AfterOneYear2024-01-3112390816core:CurrentFinancialInstruments2025-01-3112390816core:CurrentFinancialInstruments2024-01-3112390816core:ShareCapital2025-01-3112390816core:ShareCapital2024-01-3112390816core:RetainedEarningsAccumulatedLosses2025-01-3112390816core:RetainedEarningsAccumulatedLosses2024-01-3112390816core:ShareCapitalOrdinaryShareClass12025-01-3112390816core:ShareCapitalOrdinaryShareClass12024-01-3112390816bus:CompanySecretaryDirector12024-02-012025-01-3112390816core:IntangibleAssetsOtherThanGoodwill2024-02-012025-01-3112390816core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-02-012025-01-3112390816core:FurnitureFittings2024-02-012025-01-3112390816core:ComputerEquipment2024-02-012025-01-3112390816core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-02-012025-01-31123908162023-02-012024-01-3112390816core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-01-3112390816core:FurnitureFittings2024-01-3112390816core:ComputerEquipment2024-01-3112390816core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-01-31123908162024-01-3112390816core:Non-currentFinancialInstruments2025-01-3112390816core:Non-currentFinancialInstruments2024-01-3112390816bus:OrdinaryShareClass12024-02-012025-01-3112390816bus:OrdinaryShareClass12025-01-3112390816bus:OrdinaryShareClass12024-01-3112390816core:BetweenTwoFiveYears2025-01-3112390816core:BetweenTwoFiveYears2024-01-3112390816core:MoreThanFiveYears2025-01-3112390816core:MoreThanFiveYears2024-01-3112390816bus:PrivateLimitedCompanyLtd2024-02-012025-01-3112390816bus:SmallCompaniesRegimeForAccounts2024-02-012025-01-3112390816bus:FRS1022024-02-012025-01-3112390816bus:AuditExemptWithAccountantsReport2024-02-012025-01-3112390816bus:Director12024-02-012025-01-3112390816bus:Director22024-02-012025-01-3112390816bus:CompanySecretary12024-02-012025-01-3112390816bus:FullAccounts2024-02-012025-01-31xbrli:purexbrli:sharesiso4217:GBP