TRAIN_FITNESS_INTERNATION - Accounts


Company Registration No. 04078230 (England and Wales)
TRAIN FITNESS INTERNATIONAL LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2019
PAGES FOR FILING WITH REGISTRAR
TRAIN FITNESS INTERNATIONAL LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
TRAIN FITNESS INTERNATIONAL LIMITED
BALANCE SHEET
AS AT
30 SEPTEMBER 2019
30 September 2019
- 1 -
2019
2018
as restated
Notes
£
£
£
£
Fixed assets
Intangible assets
3
113,430
107,275
Tangible assets
4
574,118
624,366
Investments
5
418,316
5,316
1,105,864
736,957
Current assets
Stocks
5,005
5,808
Debtors
6
340,373
932,885
Cash at bank and in hand
72,243
79,964
417,621
1,018,657
Creditors: amounts falling due within one year
7
(402,226)
(1,152,097)
Net current assets/(liabilities)
15,395
(133,440)
Total assets less current liabilities
1,121,259
603,517
Provisions for liabilities
(98,010)
(86,221)
Net assets
1,023,249
517,296
Capital and reserves
Called up share capital
8
477,100
100
Other reserves
124,980
124,980
Profit and loss reserves
421,169
392,216
Total equity
1,023,249
517,296

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 30 September 2019 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.

TRAIN FITNESS INTERNATIONAL LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 SEPTEMBER 2019
30 September 2019
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 6 March 2020 and are signed on its behalf by:
S S Williams
Director
Company Registration No. 04078230
TRAIN FITNESS INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 3 -
1
Accounting policies
Company information

Train Fitness International Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 2A Moonraker Point, Pocock Street, Southwark, London, SE1 0FN.

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 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.

1.3
Research and development expenditure

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

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.

 

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.

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 costs
25% reducing balance
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.

TRAIN FITNESS INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
1
Accounting policies
(Continued)
- 4 -

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:

Leasehold land and buildings
15% reducing balance or over the remaining duration of the company's property lease at the time of purchase
Plant and equipment
25% reducing balance and 5% straight line
Fixtures and fittings
15% reducing balance or over the remaining duration of the company's property lease at the time of purchase
Computer equipment
25% reducing balance
Motor vehicles
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.

1.6
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

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

1.7
Impairment of fixed assets

At each reporting period end date, the company 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.

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.

TRAIN FITNESS INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
1
Accounting policies
(Continued)
- 5 -
1.8
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 replacement cost and 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.

1.9
Cash at bank and in hand

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.

1.10
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 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.

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 and loans from fellow group companies 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.

 

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.

1.11
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.

TRAIN FITNESS INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
1
Accounting policies
(Continued)
- 6 -

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

1.12
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.

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.

1.13
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.

 

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.

1.14
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.15
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.16
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 are included in the profit and loss account for the period.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 33 (2018 - 26).

TRAIN FITNESS INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 7 -
3
Intangible fixed assets
Other
£
Cost
At 1 October 2018
234,549
Additions
43,965
At 30 September 2019
278,514
Amortisation and impairment
At 1 October 2018
127,274
Amortisation charged for the year
37,810
At 30 September 2019
165,084
Carrying amount
At 30 September 2019
113,430
At 30 September 2018
107,275
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 October 2018 - as restated
89,201
856,074
945,275
Additions
-
2,236
2,236
At 30 September 2019
89,201
858,310
947,511
Depreciation and impairment
At 1 October 2018 - as restated
36,055
284,854
320,909
Depreciation charged in the year
6,252
46,232
52,484
At 30 September 2019
42,307
331,086
373,393
Carrying amount
At 30 September 2019
46,894
527,224
574,118
At 30 September 2018
53,146
571,220
624,366
5
Fixed asset investments
2019
2018
£
£
Investments
418,316
5,316
TRAIN FITNESS INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
5
Fixed asset investments
(Continued)
- 8 -
Movements in fixed asset investments
Shares in group undertakings
£
Cost or valuation
At 1 October 2018
5,316
Additions
413,000
At 30 September 2019
418,316
Carrying amount
At 30 September 2019
418,316
At 30 September 2018
5,316
6
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
291,210
327,464
Corporation tax recoverable
7,596
7,596
Amounts owed by group undertakings
-
488,551
Other debtors
41,567
109,274
340,373
932,885
7
Creditors: amounts falling due within one year
2019
2018
£
£
Bank loans
-
32,723
Trade creditors
151,362
224,458
Amounts owed to group undertakings
4,275
-
Corporation tax
2,009
-
Other taxation and social security
105,464
30,257
Other creditors
139,116
864,659
402,226
1,152,097
TRAIN FITNESS INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 9 -
8
Called up share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
100 Ordinary shares of £1 each
100
100
477 (2018: 0) Ordinary B shares of £1000 each
477,000
-
477,100
100
Reconciliation of movements during the year:
Number
At 1 October 2018
100
Ordinary B shares
477,000
At 30 September 2019
477,100
9
Prior period adjustment

A prior year adjustment has been made in respect of the year ended 30th September 2018. The adjustment relates to a significant re-appraisal of the company’s accounting policies in respect of depreciation rates of the company’s fixed assets and the treatment of fixed assets previously acquired under finance leases and which had previously been expensed as if they were operating leases. The impact of the changes are as follows:

The depreciation charged to the profit and loss account in the previous year increased by £10,577 from £43,106 to £53,683.

The brought forward accumulated depreciation of land and buildings in the previous year decreased by £33,461 from £69,516 to £36,055. The depreciation charged to the profit and loss account in the previous year for land and buildings increased by £1,331 from £4,921 to £6,252.

The brought forward cost of plant and machinery in the previous year increased by £232,097 from £623,977 to £856,074 to reflect the cost of assets previously acquired under finance leases which had previously been expensed as if they were operating leases. The brought forward accumulated depreciation of plant and machinery in the previous year decreased by £189,067 from £473,921 to £284,854. The depreciation charged to the profit and loss account in the previous year for plant and machinery increased by £9,246 from £38,185 to £47,431.

The brought forward profit and loss reserves in the previous year increased by £433,797 from (£41,581) to £392,216.

2019-09-302018-10-01false06 March 2020CCH SoftwareCCH Accounts Production 2019.301No description of principal activityM A W BettsS S WilliamsM A W Betts040782302018-10-012019-09-30040782302019-09-3004078230core:IntangibleAssetsOtherThanGoodwill2019-09-3004078230core:IntangibleAssetsOtherThanGoodwill2018-09-30040782302017-10-012018-09-30040782302018-09-3004078230core:LandBuildings2019-09-3004078230core:OtherPropertyPlantEquipment2019-09-3004078230core:LandBuildings2018-09-3004078230core:OtherPropertyPlantEquipment2018-09-3004078230core:CurrentFinancialInstrumentscore:WithinOneYear2019-09-3004078230core:CurrentFinancialInstrumentscore:WithinOneYear2018-09-3004078230core:CurrentFinancialInstruments2019-09-3004078230core:CurrentFinancialInstruments2018-09-3004078230core:ShareCapital2019-09-3004078230core:ShareCapital2018-09-3004078230core:OtherMiscellaneousReserve2019-09-3004078230core:OtherMiscellaneousReserve2018-09-3004078230core:RetainedEarningsAccumulatedLosses2019-09-3004078230core:RetainedEarningsAccumulatedLosses2018-09-3004078230core:ShareCapitalOrdinaryShares2019-09-3004078230core:ShareCapitalOrdinaryShares2018-09-3004078230bus:Director12018-10-012019-09-3004078230core:IntangibleAssetsOtherThanGoodwill2018-10-012019-09-3004078230core:LandBuildingscore:LeasedAssetsHeldAsLessee2018-10-012019-09-3004078230core:PlantMachinery2018-10-012019-09-3004078230core:FurnitureFittings2018-10-012019-09-3004078230core:ComputerEquipment2018-10-012019-09-3004078230core:MotorVehicles2018-10-012019-09-3004078230core:IntangibleAssetsOtherThanGoodwill2018-09-3004078230core:LandBuildings2018-09-3004078230core:OtherPropertyPlantEquipment2018-09-30040782302018-09-3004078230core:OtherPropertyPlantEquipment2018-10-012019-09-3004078230core:LandBuildings2018-10-012019-09-3004078230core:WithinOneYear2019-09-3004078230core:WithinOneYear2018-09-3004078230bus:PrivateLimitedCompanyLtd2018-10-012019-09-3004078230bus:SmallCompaniesRegimeForAccounts2018-10-012019-09-3004078230bus:FRS1022018-10-012019-09-3004078230bus:AuditExemptWithAccountantsReport2018-10-012019-09-3004078230bus:Director22018-10-012019-09-3004078230bus:CompanySecretary12018-10-012019-09-3004078230bus:FullAccounts2018-10-012019-09-30xbrli:purexbrli:sharesiso4217:GBP