MEDIPHARMACY_LIMITED - Accounts

Company Registration No. 05070317 (England and Wales)
MEDIPHARMACY LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2020
MEDIPHARMACY LIMITED
COMPANY INFORMATION
Directors
Mr N Khosla
Mrs S Khosla
Secretary
Mr N Khosla
Company number
05070317
Registered office
66 Church Street
and business address
Croydon
CRO 1RB
Auditor
Silver Levene (UK) Limited
Chartered Certified Accountants
37 Warren Street
London
W1T 6AD
MEDIPHARMACY LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Profit and loss account
7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 26
MEDIPHARMACY LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2020
- 1 -

The directors present the strategic report for the year ended 31 March 2020.

Fair review of the business

The company continues to trade in a improved manner given the difficulties of the trading year with heavy imposed Category M margin claw backs by the government. Profit after taxation was £66,241 compared to £161,960 in 2019.

 

The balance sheet of the company is not fully reflected by the values of the pharmacy licences that exist and if these were to be reflected then the balance sheet would be significantly stronger. There exists a significant market for the sale of existing pharmacy contracts.

Principal risks and uncertainties

The directors monitor banking facilities and interest rates on a regular basis to make sure that the group is not exposed to material levels of interest rate risk. We have in place variable interest rates on its’ loans over short term periods.

 

The group monitors credit risk closely and it considers that its’ current position of checks meets the objectives of monitoring and managing exposure to credit.

Development and performance

The directors will aim to continue with the management policies that have resulted in the group’s steady position over the last few years. The outlook for 2020/2021 is encouraging in so far as we do not believe there will be stringent Cat M effects this year.

 

The company’s automated dispensing system has started to deliver some cost savings and eased pressure at branches and we are encouraged that our branches will be able to take advantage of the newer services that are to be commissioned in the 2020/2021 year.

 

The main risk to the business continues to be government pressure on retained margins and we continue to adapt to preserve margin.

 

The company started to embark of a marketing strategy towards the end of the 2019 year was to drive core dispensing business by the launch of an app and marketing material aimed at developing key relationships with Healthcare providers. This has started to bring in some rewards.

Key performance indicators

The key financial performance indicators of the group are Gross Profit and EBITDA.

 

During the year, the company achieved a GP margin of 24.6% (2019: 24.9%) and EBITDA of £1,192,610 (2019: £1,087,086)

Other performance indicators

Non financial performance indicators are service and satisfaction. I am pleased to report that on NHS choices there was a marked increase in positive feedback from our customers to who we provide a service.

On behalf of the board

..............................
Mr N Khosla
Director
.........................
MEDIPHARMACY LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2020
- 2 -

The directors present their annual report and financial statements for the year ended 31 March 2020.

Principal activities

The principal activity of the company continued to be that of the retail and wholesale of pharmaceutical and allied products.

 

Despite of the current unprecdented times, the company is not impacted by the COVID-19 Pandemic and the social distancing measures imposed by the UK Government due to its nature of business in pharmaceutical industry.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr N Khosla
Mrs S Khosla
Results and dividends

The results for the year are set out on page 7.

No ordinary dividends were paid. The directors do not recommend payment of a final dividend.

Financial instruments
Fnancial instruments

The company financial instruments comprise cash at bank, trade debtors and trade creditors that arises directly from operations and bank and other loans and bank overdraft. The financial risks affecting the company are monitored and reviewed by the directors on a regular basis.

Liquidity risk

The company manages its cash and borrowing requirements in order to minimise interest expense, whilst ensuring the company has sufficient liquid resources to meet the operating needs of the business.

Interest rate risk

The company is exposed to fair value interest rate risk on its borrowings and cash flow interest rate risk.on bank overdrafts and loans. The company uses variable interest rates on its loans over short term periods to manage its debt so as to reduce its exposure to changes in interest rates.

Credit risk

The company's principal credit risk relates to the recovery of amounts owned by trade debtors.

 

All customers who wish to trade on credit terms are subject to credit verification procedures. Trade debtors are monitored on an ongoing basis and provision is made for doubtful debts where necessary.

MEDIPHARMACY LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 3 -
Statement of directors' responsibilities

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

Auditor

The auditor, Silver Levene (UK) Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

On behalf of the board
Mr N Khosla
Director
18 January 2021
MEDIPHARMACY LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MEDIPHARMACY LIMITED
- 4 -

Qualified opinion on financial statements

We have audited the financial statements of Medipharmacy Limited (the 'company') for the year ended 31 March 2020 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion, except for the effects of the matter described in the Basis for Qualified Opinion paragraph the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 31 March 2020 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.

Basis for qualified opinion

Due to the COVID-19 lockdown introduced by the UK Government on 23 March 2020, we were unable to observe the counting of physical stock at the year end date. We were unable to satisfy ourselves by alternative audit procedures concerning the stock quantities held at 31 March 2020, which is stated in the balance sheet at £1,993,106. As a result of this , we were unable to determine whether any adjustments might have been found necessary in respect of this amount.

 

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:

  • the directors' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or

  • the directors have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the company’s ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

 

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

MEDIPHARMACY LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MEDIPHARMACY LIMITED
- 5 -

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In respect solely of the limitation on our work relating to stock, described above:

 

  •     we have not obtained all the information and explanations that we considered necessary for the purpose of our audit; and

  •     we were unable to determine whether adequate accounting records had been maintained.

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the directors' report.

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

 

  •     adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

  •     the financial statements are not in agreement with the accounting records and returns; or

  •     certain disclosures of directors' remuneration specified by law are not made; or

  •     we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

MEDIPHARMACY LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MEDIPHARMACY LIMITED
- 6 -

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members, as a body, for our audit work, for this report, or for the opinions we have formed.

Rajnikant Purshottam Patel (Senior Statutory Auditor)
for and on behalf of Silver Levene (UK) Limited
Chartered Certified Accountants
Statutory Auditor
37 Warren Street
London
W1T 6AD
19 January 2021
MEDIPHARMACY LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2020
- 7 -
2020
2019
Notes
£
£
Turnover
3
20,981,627
20,505,123
Cost of sales
(15,809,271)
(15,401,397)
Gross profit
5,172,356
5,103,726
Administrative expenses
(4,683,752)
(4,736,193)
Other operating income
75,652
88,240
Operating profit
4
564,256
455,773
Interest payable and similar expenses
6
(369,297)
(244,435)
Profit before taxation
194,959
211,338
Tax on profit
7
(128,718)
(49,378)
Profit for the financial year
66,241
161,960

The profit and loss account has been prepared on the basis that all operations are continuing operations.

MEDIPHARMACY LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2020
- 8 -
2020
2019
£
£
Profit for the year
66,241
161,960
Other comprehensive income
-
-
Total comprehensive income for the year
66,241
161,960
MEDIPHARMACY LIMITED
BALANCE SHEET
AS AT
31 MARCH 2020
31 March 2020
Company Registration No. 05070317
- 9 -
2020
2019
Notes
£
£
£
£
Fixed assets
Goodwill
8
2,180,216
2,531,519
Tangible assets
9
3,137,247
3,132,229
5,317,463
5,663,748
Current assets
Stocks
10
1,993,106
1,869,432
Debtors
11
5,914,967
4,820,237
Cash at bank and in hand
2,400
4,432
7,910,473
6,694,101
Creditors: amounts falling due within one year
12
(5,144,073)
(4,201,123)
Net current assets
2,766,400
2,492,978
Total assets less current liabilities
8,083,863
8,156,726
Creditors: amounts falling due after more than one year
13
(4,015,030)
(4,224,486)
Provisions for liabilities
(318,354)
(248,002)
Net assets
3,750,479
3,684,238
Capital and reserves
Called up share capital
18
100
100
Revaluation reserve
1,305,274
1,305,274
Profit and loss reserves
2,445,105
2,378,864
Total equity
3,750,479
3,684,238
The financial statements were approved by the board of directors and authorised for issue on 18 January 2021 and are signed on its behalf by:
Mr N Khosla
Director
MEDIPHARMACY LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2020
- 10 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 April 2018
100
1,305,274
2,216,904
3,522,278
Year ended 31 March 2019:
Profit and total comprehensive income for the year
-
-
161,960
161,960
Balance at 31 March 2019
100
1,305,274
2,378,864
3,684,238
Year ended 31 March 2020:
Profit and total comprehensive income for the year
-
-
66,241
66,241
Balance at 31 March 2020
100
1,305,274
2,445,105
3,750,479
MEDIPHARMACY LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2020
- 11 -
2020
2019
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
22
(155,479)
(169,139)
Interest paid
(369,297)
(244,435)
Income taxes paid
(42,659)
(22,067)
Net cash outflow from operating activities
(567,435)
(435,641)
Investing activities
Purchase of tangible fixed assets
(232,167)
(326,623)
Proceeds on disposal of tangible fixed assets
1,500
-
Receipts arising from loans made
346,023
(82,315)
Net cash generated from/(used in) investing activities
115,356
(408,938)
Financing activities
Proceeds from borrowings
1,700,000
736,585
Repayment of borrowings
(821,283)
(158,666)
Repayment of bank loans
(140,933)
(264,260)
Payment of finance leases obligations
(48,172)
(38,933)
Net cash generated from financing activities
689,612
274,726
Net increase/(decrease) in cash and cash equivalents
237,533
(569,853)
Cash and cash equivalents at beginning of year
(342,234)
227,619
Cash and cash equivalents at end of year
(104,701)
(342,234)
Relating to:
Cash at bank and in hand
2,400
4,432
Bank overdrafts included in creditors payable within one year
(107,101)
(346,666)
MEDIPHARMACY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2020
- 12 -
1
Accounting policies
Company information

Medipharmacy Limited is a private company limited by shares incorporated in England and Wales. The registered office is 66 Church Street, Croydon, CRO 1RB.

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.

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, modified to include the revaluation of freehold properties at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

Despite of the current unprecedented times, the company is not impacted by the COVID-19 Pandemic and the social distancing measures imposed by the UK Government. trueAt the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence. 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. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 20 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

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.

MEDIPHARMACY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
1
Accounting policies
(Continued)
- 13 -

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
Land not depreciated, buildings 2.5% straight line
Leasehold land and buildings
Over the lease period
Fixtures, fittings & equipment
15% straight line
Motor vehicles
25% 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.

1.6
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.

1.7
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.

 

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.

1.8
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.

MEDIPHARMACY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
1
Accounting policies
(Continued)
- 14 -
1.9
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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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.

MEDIPHARMACY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
1
Accounting policies
(Continued)
- 15 -
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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.10
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.

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.

1.11
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.

MEDIPHARMACY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
1
Accounting policies
(Continued)
- 16 -
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.

1.12
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.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

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.

1.13
Retirement benefits

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

1.14
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

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.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

MEDIPHARMACY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 17 -
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.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Useful economic life of intangible and tangible assets

The annual amortisation and depreciation charge for intangible and tangible assets are sensitive to changes in the estimated useful economic lives and residual values of the assets. The useful economic lives and residual values are re-assessed annually. They are amended when necessary to reflect current estimates, based future economic benefit and the physical condition of the assets. See notes 9 and 10 for the carrying amount of the intangible and tangible fixed assets.

Fair value of freehold land and buildings

The fair value of the freehold land and buildings has been arrived based on the directors' estimate of an open market value.

Impairment of stocks

Stocks are valued at lower of cost and estimated selling price in the ordinary course of business. These estimates are based on the current market condition and the historical experience of selling products of similar nature. It could change significantly as a result of changes in customer demand and competitor actions and expiry date of the stocks. As a result it is necessary to consider the recoverability of the cost of stocks and the associated provisioning if required.

 

When calculating the inventory provision, if required, management considers the nature, expiry date and condition of the stocks, see note 11 for the net carrying amount of the stock and any associated provision.

3
Turnover and other revenue

The company is engaged in retail and wholesale of pharmaceutical products. In the opinion of the directors, it does not carry on classes of business substantially different from each other. Hence, no turnover by class is disclosed.All the sales are made within UK.

 

 

MEDIPHARMACY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 18 -
4
Operating profit
2020
2019
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
33,700
33,000
Depreciation of owned tangible fixed assets
235,197
235,780
Depreciation of tangible fixed assets held under finance leases
41,854
29,230
Profit on disposal of tangible fixed assets
(1,500)
-
Amortisation of intangible assets
351,303
366,303
Operating lease charges
384,040
352,790
5
Employees

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

2020
2019
Number
Number
Retail staff
113
111
Warehouse
4
2
Administration staff
2
3
Total
119
116

Their aggregate remuneration comprised:

2020
2019
£
£
Wages and salaries
2,684,531
2,644,546
Social security costs
183,263
197,918
Pension costs
32,828
20,690
2,900,622
2,863,154
MEDIPHARMACY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 19 -
6
Interest payable and similar expenses
2020
2019
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
175,208
164,843
Other interest on financial liabilities
182,460
67,700
357,668
232,543
Other finance costs:
Interest on finance leases and hire purchase contracts
11,420
11,892
Other interest
209
-
369,297
244,435
7
Taxation
2020
2019
£
£
Current tax
UK corporation tax on profits for the current period
64,985
49,378
Adjustments in respect of prior periods
(6,619)
-
Total current tax
58,366
49,378
Deferred tax
Origination and reversal of timing differences
70,352
-
Total deferred tax
70,352
-
Total tax charge
128,718
49,378

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2020
2019
£
£
Profit before taxation
194,959
211,338
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2019: 19.00%)
37,042
40,154
Tax effect of expenses that are not deductible in determining taxable profit
13,534
1,904
Permanent capital allowances in excess of depreciation
(4,610)
(17,912)
Amortisation on assets not qualifying for tax allowances
19,019
25,232
Under/(over) provided in prior years
(6,619)
-
Timing differences
70,352
-
Taxation charge for the year
128,718
49,378
MEDIPHARMACY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 20 -
8
Intangible fixed assets
Goodwill
£
Cost
At 1 April 2019 and 31 March 2020
7,704,998
Amortisation and impairment
At 1 April 2019
5,173,479
Amortisation charged for the year
351,303
At 31 March 2020
5,524,782
Carrying amount
At 31 March 2020
2,180,216
At 31 March 2019
2,531,519
9
Tangible fixed assets
Freehold land and buildings
Leasehold land and buildings
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
Cost or valuation
At 1 April 2019
2,582,873
217,398
2,536,172
83,167
5,419,610
Additions
-
-
231,572
50,495
282,067
Disposals
-
-
-
(60,561)
(60,561)
At 31 March 2020
2,582,873
217,398
2,767,744
73,101
5,641,116
Depreciation and impairment
At 1 April 2019
100,279
134,828
1,975,485
76,787
2,287,379
Depreciation charged in the year
50,140
11,126
200,048
15,737
277,051
Eliminated in respect of disposals
-
-
-
(60,561)
(60,561)
At 31 March 2020
150,419
145,954
2,175,533
31,963
2,503,869
Carrying amount
At 31 March 2020
2,432,454
71,444
592,211
41,138
3,137,247
At 31 March 2019
2,482,594
82,570
560,686
6,379
3,132,229
MEDIPHARMACY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
9
Tangible fixed assets
(Continued)
- 21 -

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

2020
2019
£
£
Fixtures, fittings & equipment
85,108
114,339
Motor vehicles
37,872
-
122,980
114,339
Depreciation charge for the year in respect of leased assets
41,854
29,230

If revalued assets were stated on a historical cost basis rather than a fair value basis, the total amounts included would have been as follows:

2020
2019
£
£
Cost
1,246,272
1,246,272
Accumulated depreciation
(269,288)
(238,131)
Carrying value
976,984
1,008,141

Freehold land and buildings with a carrying amount of £2.432 million (2019 - £2.483 million) have been pledged to secure borrowings of the company disclosed in note 15.

The fair value of the freehold properties has been arrived based on the directors' estimate of an open market value. The directors believe that the carrying amounts in the financial statements approximate to their fair values.

10
Stocks
2020
2019
£
£
Finished goods and goods for resale
1,993,106
1,869,432
MEDIPHARMACY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 22 -
11
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
3,393,741
1,686,765
Other debtors
2,436,465
3,050,388
Prepayments and accrued income
84,761
83,084
5,914,967
4,820,237

Included in other debtors is a amount of £Nil (2019: £346,023) due from Mr N Khosla, a director of the company. During the year advances of £386,162 and repayments of £739,196 were made. No interest has been charged and there are no agreed terms in place.

12
Creditors: amounts falling due within one year
2020
2019
Notes
£
£
Bank loans and overdrafts
14
107,101
381,997
Obligations under finance leases
15
63,932
47,242
Other borrowings
14
1,547,769
580,158
Trade creditors
3,077,376
2,900,551
Corporation tax
65,085
49,378
Other taxation and social security
51,824
49,783
Other creditors
176,869
159,014
Accruals and deferred income
54,117
33,000
5,144,073
4,201,123
13
Creditors: amounts falling due after more than one year
2020
2019
Notes
£
£
Bank loans and overdrafts
14
3,848,166
3,953,768
Obligations under finance leases
15
104,249
119,209
Other borrowings
14
62,615
151,509
4,015,030
4,224,486
MEDIPHARMACY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 23 -
14
Loans and overdrafts
2020
2019
£
£
Bank loans
3,848,166
3,989,099
Bank overdrafts
107,101
346,666
Other loans
1,610,384
731,667
5,565,651
5,067,432
Payable within one year
1,654,870
962,155
Payable after one year
3,910,781
4,105,277

The above loan is secured by way of a debenture and first legal charges on leasehold and freehold properties of the company and personal guarantee by the directors.

 

A guarantee limited to £1,000,000 has been given by Mrs S Khosla supported by first legal charges over the leasehold and freehold properties of the business owned by her. The guarantee is also supported by a charge over her life policies.

Bank loan of £530,000 is payable in quarterly instalments commencing November 2017 and carries variable interest at 3.05% per annum over LIBOR. The balance outstanding as at 31 March 2020 was £441,667.

 

Bank loan of £2,118,000 is payable in quarterly instalments commencing May 2018 and carries variable interest at 3.05% per annum over LIBOR. The balance outstanding as at 31 March 2020 was £1,906,500.

 

Bank loan of £1,500,000 is payable in quarterly instalments commencing May 2018 and carries variable interest at 3.25% per annum over LIBOR. The balance outstanding as at 31 March 2020 was £1,500,000.

 

During the year the business took a loan of £1,400,000 to support the working capital requirements of the company at a discount rate of 0.75% per 30 days of the average drawn balance of the NHS receipts in the month. The balance outstanding as at 31 March 2020 was £1,400,000.

 

During the year, the business took out other short term loans totalling £578,250 with repayment dates ranging from 6months - 3 years and carrying a range of annual interest rates between 1.99%- 11% per annum The balance outstanding as at 31 March 2020 was £210,384.

15
Finance lease obligations
2020
2019
Future minimum lease payments due under finance leases:
£
£
Within one year
73,010
58,514
In two to five years
112,774
129,008
185,784
187,522
Less: future finance charges
(17,603)
(21,071)
168,181
166,451
MEDIPHARMACY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
15
Finance lease obligations
(Continued)
- 24 -

Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments. All finance leases are secured on the assets concerned.

16
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2020
2019
Balances:
£
£
Accelerated capital allowances
103,742
-
Revaluations
214,612
248,002
318,354
248,002
2020
Movements in the year:
£
Liability at 1 April 2019
248,002
Charge to profit or loss
70,352
Liability at 31 March 2020
318,354
17
Retirement benefit schemes
2020
2019
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
32,828
20,690

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

18
Share capital
2020
2019
2020
2019
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
MEDIPHARMACY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 25 -
19
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2020
2019
£
£
Within one year
340,372
317,873
Between two and five years
1,133,408
1,035,412
In over five years
1,025,776
855,409
2,499,556
2,208,694
20
Related party transactions
Remuneration of key management personnel

There is no key management personal other than the directors of the company. See note 6 for disclosure of the directors' remuneration.

 

The company made purchases of £2,416,413 (2019: £2,442,848) from Khospharm Chemist Group, a sole trader owned by a shareholder of Medipharmacy Limited. As at the balance sheet date, Khospharm Chemist Group owed to the company £2,436,465 (2019: £2,836,151).

 

21
Ultimate controlling party

The company is under the control of Mr N Khosla.

22
Cash absorbed by operations
2020
2019
£
£
Profit for the year after tax
66,241
161,960
Adjustments for:
Taxation charged
128,718
49,378
Finance costs
369,297
244,435
Gain on disposal of tangible fixed assets
(1,500)
-
Amortisation and impairment of intangible assets
351,303
366,303
Depreciation and impairment of tangible fixed assets
277,051
265,010
Movements in working capital:
Increase in stocks
(123,674)
(427,511)
Increase in debtors
(1,440,753)
(291,480)
Increase/(decrease) in creditors
217,838
(537,234)
Cash absorbed by operations
(155,479)
(169,139)
MEDIPHARMACY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 26 -
23
Analysis of changes in net debt
1 April 2019
Cash flows
New finance leases
Other non-cash changes
31 March 2020
£
£
£
£
£
Cash at bank and in hand
4,432
(2,032)
-
-
2,400
Bank overdrafts
(346,666)
239,565
-
-
(107,101)
(342,234)
237,533
-
-
(104,701)
Borrowings excluding overdrafts
(4,720,766)
(737,784)
-
-
(5,458,550)
Obligations under finance leases
(166,451)
48,172
(49,900)
(2)
(168,181)
(5,229,451)
(452,079)
(49,900)
(2)
(5,731,432)
2020-03-312019-04-01falseCCH SoftwareCCH Accounts Production 2020.310Mr N KhoslaMrs S KhoslaMrs S KhoslaMr N Khosla050703172019-04-012020-03-3105070317bus:Director12019-04-012020-03-3105070317bus:Director22019-04-012020-03-3105070317bus:CompanySecretary12019-04-012020-03-3105070317bus:Director32019-04-012020-03-3105070317bus:RegisteredOffice2019-04-012020-03-31050703172020-03-31050703172018-04-012019-03-3105070317core:RetainedEarningsAccumulatedLosses2018-04-012019-03-3105070317core:RetainedEarningsAccumulatedLosses2019-04-012020-03-3105070317core:Goodwill2020-03-3105070317core:Goodwill2019-03-31050703172019-03-3105070317core:LandBuildingscore:OwnedOrFreeholdAssets2020-03-3105070317core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-03-3105070317core:FurnitureFittings2020-03-3105070317core:MotorVehicles2020-03-3105070317core:LandBuildingscore:OwnedOrFreeholdAssets2019-03-3105070317core:LandBuildingscore:LeasedAssetsHeldAsLessee2019-03-3105070317core:FurnitureFittings2019-03-3105070317core:MotorVehicles2019-03-3105070317core:CurrentFinancialInstrumentscore:WithinOneYear2020-03-3105070317core:CurrentFinancialInstrumentscore:WithinOneYear2019-03-3105070317core:CurrentFinancialInstruments2020-03-3105070317core:CurrentFinancialInstruments2019-03-3105070317core:Non-currentFinancialInstruments2020-03-3105070317core:Non-currentFinancialInstruments2019-03-3105070317core:ShareCapital2020-03-3105070317core:ShareCapital2019-03-3105070317core:RevaluationReserve2020-03-3105070317core:RevaluationReserve2019-03-3105070317core:RetainedEarningsAccumulatedLosses2020-03-3105070317core:RetainedEarningsAccumulatedLosses2019-03-3105070317core:ShareCapital2018-03-3105070317core:RevaluationReserve2018-03-3105070317core:RetainedEarningsAccumulatedLosses2018-03-31050703172018-03-310507031712019-04-012020-03-310507031712018-04-012019-03-31050703172019-03-3105070317core:WithinOneYear2020-03-3105070317core:WithinOneYear2019-03-3105070317core:Goodwill2019-04-012020-03-3105070317core:LandBuildingscore:OwnedOrFreeholdAssets2019-04-012020-03-3105070317core:LandBuildingscore:LeasedAssetsHeldAsLessee2019-04-012020-03-3105070317core:FurnitureFittings2019-04-012020-03-3105070317core:MotorVehicles2019-04-012020-03-3105070317core:UKTax2019-04-012020-03-3105070317core:UKTax2018-04-012019-03-310507031722019-04-012020-03-310507031732019-04-012020-03-3105070317core:Goodwill2019-03-3105070317core:LandBuildingscore:OwnedOrFreeholdAssets2019-03-3105070317core:LandBuildingscore:LeasedAssetsHeldAsLessee2019-03-3105070317core:FurnitureFittings2019-03-3105070317core:MotorVehicles2019-03-3105070317core:BetweenTwoFiveYears2020-03-3105070317core:BetweenTwoFiveYears2019-03-3105070317core:MoreThanFiveYears2020-03-3105070317core:MoreThanFiveYears2019-03-3105070317bus:PrivateLimitedCompanyLtd2019-04-012020-03-3105070317bus:FRS1022019-04-012020-03-3105070317bus:Audited2019-04-012020-03-3105070317bus:FullAccounts2019-04-012020-03-31xbrli:purexbrli:sharesiso4217:GBP