ACCOUNTS - Final Accounts


Caseware UK (AP4) 2016.0.181 2016.0.181 The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.truetrueCommunity pharmacyfalse2017-07-01 05130037 2017-07-01 2018-06-30 05130037 2016-07-01 2017-06-30 05130037 2018-06-30 05130037 2017-06-30 05130037 2016-07-01 05130037 c:Director1 2017-07-01 2018-06-30 05130037 d:FurnitureFittings 2017-07-01 2018-06-30 05130037 d:FurnitureFittings 2018-06-30 05130037 d:FurnitureFittings 2017-06-30 05130037 d:FurnitureFittings d:OwnedOrFreeholdAssets 2017-07-01 2018-06-30 05130037 d:CurrentFinancialInstruments 2018-06-30 05130037 d:CurrentFinancialInstruments 2017-06-30 05130037 d:CurrentFinancialInstruments d:WithinOneYear 2018-06-30 05130037 d:CurrentFinancialInstruments d:WithinOneYear 2017-06-30 05130037 d:ShareCapital 2018-06-30 05130037 d:ShareCapital 2017-06-30 05130037 d:ShareCapital 2016-07-01 05130037 d:RetainedEarningsAccumulatedLosses 2017-07-01 2018-06-30 05130037 d:RetainedEarningsAccumulatedLosses 2018-06-30 05130037 d:RetainedEarningsAccumulatedLosses 2016-07-01 2017-06-30 05130037 d:RetainedEarningsAccumulatedLosses 2017-06-30 05130037 d:RetainedEarningsAccumulatedLosses 2016-07-01 05130037 d:AcceleratedTaxDepreciationDeferredTax 2018-06-30 05130037 d:AcceleratedTaxDepreciationDeferredTax 2017-06-30 05130037 c:FRS102 2017-07-01 2018-06-30 05130037 c:AuditExempt-NoAccountantsReport 2017-07-01 2018-06-30 05130037 c:AbridgedAccounts 2017-07-01 2018-06-30 05130037 c:PrivateLimitedCompanyLtd 2017-07-01 2018-06-30 05130037 d:WithinOneYear 2018-06-30 05130037 d:WithinOneYear 2017-06-30 iso4217:GBP xbrli:pure

Registered number: 05130037









CHEL PHARMACY LIMITED







Unaudited

Financial statements

Information for filing with the registrar

For the year ended 30 June 2018

 
CHEL PHARMACY LIMITED
Registered number: 05130037

Balance sheet
As at 30 June 2018

2018
2017
Note
£
£

Fixed assets
  

Tangible assets
 4 
11,134
13,015

  
11,134
13,015

Current assets
  

Stocks
 5 
76,497
74,997

Debtors: amounts falling due within one year
 6 
220,100
181,272

Cash at bank and in hand
  
75,147
90,929

  
371,744
347,198

Creditors: amounts falling due within one year
 7 
(117,264)
(104,347)

Net current assets
  
 
 
254,480
 
 
242,851

Total assets less current liabilities
  
265,614
255,866

Provisions for liabilities
  
(2,031)
(2,370)

Net assets
  
263,583
253,496


Capital and reserves
  

Called up share capital 
 9 
100
100

Profit and loss account
  
263,483
253,396

  
263,583
253,496


Page 1

 
CHEL PHARMACY LIMITED
Registered number: 05130037
    
Balance sheet (continued)
As at 30 June 2018

The director considers that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of Companies Act 2006.

The director acknowledges her responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by. 




Mrs S Davda
Director

Date: 1 March 2019

Page 2

 
CHEL PHARMACY LIMITED
 

Statement of changes in equity
For the year ended 30 June 2018


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 July 2016
100
207,061
207,161


Comprehensive income for the year

Profit for the year
-
61,335
61,335
Total comprehensive income for the year
-
61,335
61,335

Dividends: Equity capital
-
(15,000)
(15,000)


Total transactions with owners
-
(15,000)
(15,000)



At 1 July 2017
100
253,396
253,496


Comprehensive income for the year

Profit for the year
-
25,087
25,087
Total comprehensive income for the year
-
25,087
25,087

Dividends: Equity capital
-
(15,000)
(15,000)


At 30 June 2018
100
263,483
263,583

The notes on pages 4 to 10 form part of these financial statements.

Page 3

 
CHEL PHARMACY LIMITED
 
 
 
Notes to the financial statements
For the year ended 30 June 2018

1.


General information

Chel Pharmacy limited is a private company, limited by share capital, incorporated in England & Wales under registration number 05130037. The address of the registered office is situated at 37 Warren Street, London, W1T 6AD.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The members have agreed to the preparation of abridged accounts for this accounting period in accordance with Section 444(2A) of the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

Page 4

 
CHEL PHARMACY LIMITED
 
 
 
Notes to the financial statements
For the year ended 30 June 2018

2.Accounting policies (continued)

 
2.3

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in the Statement of comprehensive income when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the Company in independently administered funds.

 
2.4

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in the Statement of comprehensive income, except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

 
2.5

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 5

 
CHEL PHARMACY LIMITED
 
 
 
Notes to the financial statements
For the year ended 30 June 2018

2.Accounting policies (continued)


2.5
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on a reducing balance basis.

Depreciation is provided on the following basis:

Fixtures and fittings
-
25%
reducing balance

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the Statement of comprehensive income.

 
2.6

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first outbasis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.


3.


Employees

The average monthly number of employees, including directors, during the year was 6 (2017 - 5).

Page 6

 
CHEL PHARMACY LIMITED
 
 
 
Notes to the financial statements
For the year ended 30 June 2018

4.


Tangible fixed assets





Fixtures and fittings

£



Cost or valuation


At 1 July 2017
60,270


Additions
1,831



At 30 June 2018

62,101



Depreciation


At 1 July 2017
47,256


Charge for the year on owned assets
3,711



At 30 June 2018

50,967



Net book value



At 30 June 2018
11,134



At 30 June 2017
13,014


5.


Stocks

2018
2017
£
£

Finished goods and goods for resale
76,497
74,997

76,497
74,997


Page 7

 
CHEL PHARMACY LIMITED
 
 
 
Notes to the financial statements
For the year ended 30 June 2018

6.


Debtors

2018
2017
£
£


Trade debtors
6,824
23,063

Amounts owed by group undertakings
-
1,500

VAT repayable
4,679
17,378

Other debtors and prepayments
13,733
15,066

Director's loan account
149,133
95,851

S.458 Tax recoverable
45,731
28,414

220,100
181,272



7.


Creditors: Amounts falling due within one year

2018
2017
£
£

Trade creditors
86,148
55,897

Corporation tax
23,437
38,253

Other taxation and social security
998
1,891

Other creditors
6,681
8,306

117,264
104,347


Page 8

 
CHEL PHARMACY LIMITED
 
 
 
Notes to the financial statements
For the year ended 30 June 2018

8.


Deferred taxation




2018


£






At beginning of year
2,370


Charged to profit or loss
(339)



At end of year
2,031

The provision for deferred taxation is made up as follows:

2018
2017
£
£


Accelerated capital allowances
2,031
2,370

2,031
2,370


9.


Share capital

2018
2017
£
£
Allotted, called up and fully paid



100 (2017 - 100) Ordinary shares of £1.00 each
100
100



10.


Pension commitments

The company operates a defined contributions pension scheme.The assets of the scheme are held
separately from those of the company in an independently administered fund. The pension cost charge
represents contributions payable by the company to the fund and amounted to £36,302 (2017 - £32,000).


11.


Commitments under operating leases

At 30 June 2018 the Company had future minimum lease payments under non-cancellable operating leases as follows:

2018
2017
£
£


Not later than 1 year
42,500
51,000

42,500
51,000

Page 9

 
CHEL PHARMACY LIMITED
 
 
 
Notes to the financial statements
For the year ended 30 June 2018

12.


Related party transactions

During the year, the company paid dividends to the following director:


2018
2017
£
£

Mrs S Davda
15,000
15,000
15,000
15,000

The director's loan account balance of Mrs S Davda was £149,133 debit balance (2017 - £95,851 debit
balance) at 30 June 2018. Mrs S Davda paid the company £3,637 (2017 - £2,792) in interest, calculated
at HMRC official rate.
The director Mrs S Davda had an interest in the company's transactions with Pringleton Limited which is
incorporated and trading in the UK, by the virtue of the director also being a director in that company. At
the balance sheet date, Pringleton Limited owed to Chel Pharmacy Limited £Nil (2016 - £1,500) (Note 8).
During the year, the company provided locum services £Nil (2017 - £2,970) to Pringleton Limited.


13.


Controlling party

The company was under the control of the sole director Mrs S Davda, by the virtue of the fact that she
owns 100% of the issued share capital.

 
Page 10