Company Registration No. 04447921 (England and Wales)
HARLEQUIN OUT OF SCHOOL CLUBS LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
Star House
Star Hill
Rochester
Kent
ME1 1UX
HARLEQUIN OUT OF SCHOOL CLUBS LTD
CONTENTS
Page
Company information
1
Statement of financial position
2 - 3
Notes to the financial statements
4 - 9
HARLEQUIN OUT OF SCHOOL CLUBS LTD
COMPANY INFORMATION
- 1 -
Directors
Mr R C Payne
Mrs A J Payne
Secretary
Mr R C Payne
Company number
04447921
Registered office
7 Eddington Close
Loose
Maidstone
Kent
ME15 9XG
Accountants
TC Group
Star House
Star Hill
Rochester
Kent
ME1 1UX
HARLEQUIN OUT OF SCHOOL CLUBS LTD
STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2025
31 March 2025
- 2 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
643,816
675,985
Current assets
Debtors
4
3,468
2,404
Cash at bank and in hand
43,897
27,096
47,365
29,500
Creditors: amounts falling due within one year
5
(223,160)
(223,797)
Net current liabilities
(175,795)
(194,297)
Total assets less current liabilities
468,021
481,688
Creditors: amounts falling due after more than one year
6
(232,172)
(247,983)
Provisions for liabilities
(6,229)
(8,578)
Net assets
229,620
225,127
Capital and reserves
Called up share capital
4
4
Profit and loss reserves
229,616
225,123
Total equity
229,620
225,127

The directors of the company have elected not to include a copy of the income statement within the financial statements.true

For the financial year ended 31 March 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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.

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.

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

HARLEQUIN OUT OF SCHOOL CLUBS LTD
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 MARCH 2025
31 March 2025
- 3 -
The financial statements were approved by the board of directors and authorised for issue on 26 November 2025 and are signed on its behalf by:
Mr R C Payne
Director
Company registration number 04447921 (England and Wales)
HARLEQUIN OUT OF SCHOOL CLUBS LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
1
Accounting policies
Company information

Harlequin Out of School Clubs Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 7 Eddington Close, Loose, Maidstone, Kent, ME15 9XG.

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
Turnover

Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Turnover includes revenue earned from the provision of after school clubs. Invoicing occurs each month end for the dates booked per customer for the following month.

1.3
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 buildings
2% straight line
Motor vehicles
25% reducing balance
Office equipment
25% reducing balance

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.

HARLEQUIN OUT OF SCHOOL CLUBS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 5 -
1.4
Financial instruments

The company 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 statement of financial position 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.

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.

 

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.

1.5
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 income statement 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.

HARLEQUIN OUT OF SCHOOL CLUBS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 6 -
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 income statement, 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.

1.6
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
Total
17
14
HARLEQUIN OUT OF SCHOOL CLUBS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
3
Tangible fixed assets
Freehold land and buildings
Motor vehicles
Office equipment
Total
£
£
£
£
Cost
At 1 April 2024
700,166
91,976
24,751
816,893
Additions
1,959
-
0
938
2,897
Disposals
-
0
(19,000)
-
0
(19,000)
At 31 March 2025
702,125
72,976
25,689
800,790
Depreciation and impairment
At 1 April 2024
74,411
45,176
21,321
140,908
Depreciation charged in the year
11,032
7,939
1,053
20,024
Eliminated in respect of disposals
-
0
(3,958)
-
0
(3,958)
At 31 March 2025
85,443
49,157
22,374
156,974
Carrying amount
At 31 March 2025
616,682
23,819
3,315
643,816
At 31 March 2024
625,755
46,800
3,430
675,985
4
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
-
0
234
Other debtors
92
22
Prepayments
3,376
2,148
3,468
2,404
HARLEQUIN OUT OF SCHOOL CLUBS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
5
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
13,232
11,948
Pension
4,920
4,842
Trade creditors
220
100
Corporation tax
22,753
1,648
Other taxation and social security
767
-
0
Deferred income
16,861
30,866
Other creditors
153,492
162,837
Accruals
10,915
11,556
223,160
223,797
6
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans
232,172
247,983

National Westminster Bank PLC holds a fixed charge, dated 19 June 2014, over the entities property; 136 London Road. The charge contains a negative pledge.

Included within creditors is a bank loan totalling £216,701 (2024: £224,768) which is secured via a charge over the freehold properties. Of this total amount £7,953 (2024: £7,158) is shown as due within one year, and £208,748 (2024: £217,610) as due after more than one year. Interest is payable on the loan at 4.45% per annum.

 

The Bounce Back Loan is repayable in instalments over 10 years from June 2021. The loan is guaranteed by the government and carries an interest rate of 2.5% p.a.

 

HARLEQUIN OUT OF SCHOOL CLUBS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
7
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
7,058
13,075
Between two and five years
15,722
5,373
22,780
18,448
2025-03-312024-04-01falsefalsefalse26 November 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityMrs A J PayneMrs Alison PayneMr R C Payne044479212024-04-012025-03-3104447921bus:CompanySecretaryDirector12024-04-012025-03-3104447921bus:Director12024-04-012025-03-3104447921bus:CompanySecretary12024-04-012025-03-3104447921bus:Director22024-04-012025-03-3104447921bus:RegisteredOffice2024-04-012025-03-31044479212025-03-31044479212024-03-3104447921core:LandBuildingscore:OwnedOrFreeholdAssets2025-03-3104447921core:MotorVehicles2025-03-3104447921core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2025-03-3104447921core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-3104447921core:MotorVehicles2024-03-3104447921core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-03-3104447921core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3104447921core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3104447921core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-3104447921core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-3104447921core:CurrentFinancialInstruments2025-03-3104447921core:CurrentFinancialInstruments2024-03-3104447921core:ShareCapital2025-03-3104447921core:ShareCapital2024-03-3104447921core:RetainedEarningsAccumulatedLosses2025-03-3104447921core:RetainedEarningsAccumulatedLosses2024-03-3104447921core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-3104447921core:MotorVehicles2024-04-012025-03-3104447921core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-04-012025-03-31044479212023-04-012024-03-3104447921core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-3104447921core:MotorVehicles2024-03-3104447921core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-03-31044479212024-03-3104447921core:Non-currentFinancialInstruments2025-03-3104447921core:Non-currentFinancialInstruments2024-03-3104447921core:WithinOneYear2025-03-3104447921core:WithinOneYear2024-03-3104447921core:BetweenTwoFiveYears2025-03-3104447921core:BetweenTwoFiveYears2024-03-3104447921bus:PrivateLimitedCompanyLtd2024-04-012025-03-3104447921bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3104447921bus:FRS1022024-04-012025-03-3104447921bus:AuditExemptWithAccountantsReport2024-04-012025-03-3104447921bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP