ACCOUNTS - Final Accounts


Caseware UK (AP4) 2021.0.152 2021.0.152 2021-12-312021-12-3147falsefalse2021-01-0160false 04094279 2021-01-01 2021-12-31 04094279 2020-01-01 2020-12-31 04094279 2021-12-31 04094279 2020-12-31 04094279 2020-01-01 04094279 c:PriorPeriodIncreaseDecrease 2020-01-01 2020-12-31 04094279 c:RestatedAmount 2020-01-01 04094279 1 2021-01-01 2021-12-31 04094279 1 2020-01-01 2020-12-31 04094279 5 2021-01-01 2021-12-31 04094279 5 2020-01-01 2020-12-31 04094279 e:CompanySecretary1 2021-01-01 2021-12-31 04094279 e:Director2 2021-01-01 2021-12-31 04094279 e:Director3 2021-01-01 2021-12-31 04094279 e:Director8 2021-01-01 2021-12-31 04094279 e:Director9 2021-01-01 2021-12-31 04094279 e:RegisteredOffice 2021-01-01 2021-12-31 04094279 c:Buildings 2021-01-01 2021-12-31 04094279 c:Buildings 2021-12-31 04094279 c:Buildings 2020-12-31 04094279 c:Buildings c:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 04094279 c:FurnitureFittings 2021-01-01 2021-12-31 04094279 c:FurnitureFittings 2021-12-31 04094279 c:FurnitureFittings 2020-12-31 04094279 c:FurnitureFittings c:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 04094279 c:ComputerEquipment 2021-01-01 2021-12-31 04094279 c:ComputerEquipment 2021-12-31 04094279 c:ComputerEquipment 2020-12-31 04094279 c:ComputerEquipment c:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 04094279 c:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 04094279 c:CurrentFinancialInstruments 2021-12-31 04094279 c:CurrentFinancialInstruments 2020-12-31 04094279 c:Non-currentFinancialInstruments 2021-12-31 04094279 c:Non-currentFinancialInstruments 2020-12-31 04094279 c:CurrentFinancialInstruments c:WithinOneYear 2021-12-31 04094279 c:CurrentFinancialInstruments c:WithinOneYear 2020-12-31 04094279 c:Non-currentFinancialInstruments c:AfterOneYear 2021-12-31 04094279 c:Non-currentFinancialInstruments c:AfterOneYear 2020-12-31 04094279 c:Non-currentFinancialInstruments c:BetweenTwoFiveYears 2021-12-31 04094279 c:Non-currentFinancialInstruments c:BetweenTwoFiveYears 2020-12-31 04094279 c:Non-currentFinancialInstruments c:MoreThanFiveYears 2021-12-31 04094279 c:Non-currentFinancialInstruments c:MoreThanFiveYears 2020-12-31 04094279 c:UKTax 2021-01-01 2021-12-31 04094279 c:UKTax 2020-01-01 2020-12-31 04094279 c:ShareCapital 2021-12-31 04094279 c:ShareCapital 2020-12-31 04094279 c:ShareCapital 2020-01-01 04094279 c:RevaluationReserve 2021-12-31 04094279 c:RevaluationReserve 2020-12-31 04094279 c:RevaluationReserve c:PriorPeriodIncreaseDecrease 2020-01-01 2020-12-31 04094279 c:RevaluationReserve 2020-01-01 04094279 c:RevaluationReserve c:RestatedAmount 2020-01-01 04094279 c:RevaluationReserve 5 2020-01-01 2020-12-31 04094279 c:RetainedEarningsAccumulatedLosses 2021-01-01 2021-12-31 04094279 c:RetainedEarningsAccumulatedLosses 2021-12-31 04094279 c:RetainedEarningsAccumulatedLosses 2020-01-01 2020-12-31 04094279 c:RetainedEarningsAccumulatedLosses 2020-12-31 04094279 c:RetainedEarningsAccumulatedLosses c:PriorPeriodIncreaseDecrease 2020-01-01 2020-12-31 04094279 c:RetainedEarningsAccumulatedLosses 2020-01-01 04094279 c:RetainedEarningsAccumulatedLosses c:RestatedAmount 2020-01-01 04094279 e:OrdinaryShareClass1 2021-01-01 2021-12-31 04094279 e:OrdinaryShareClass1 2021-12-31 04094279 e:OrdinaryShareClass1 2020-12-31 04094279 e:FRS102 2021-01-01 2021-12-31 04094279 e:Audited 2021-01-01 2021-12-31 04094279 e:FullAccounts 2021-01-01 2021-12-31 04094279 e:PrivateLimitedCompanyLtd 2021-01-01 2021-12-31 04094279 2 2021-01-01 2021-12-31 xbrli:shares iso4217:GBP xbrli:pure
Registered number: 04094279


JETLINE TRAVEL LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

 
JETLINE TRAVEL LIMITED
 
 
COMPANY INFORMATION


Directors
S Roberts 
A Todd 
I Lazar 
M Todd 




Company secretary
M Roberts



Registered number
04094279



Registered office
8th Floor Becket House
36 Old Jewry

London

EC2R 8DD




Trading Address
7b High Street
Barnet

Herts

EN5 5UE






Independent auditors
Xeinadin Audit Limited t/a Elman Wall
Chartered Accountants & Statutory Auditor

8th Floor

Becket House

36 Old Jewry

London

EC2R 8DD




Accountants
Elman Wall Limited
8th Floor

Becket House

36 Old Jewry

London

EC2R 8DD





 
JETLINE TRAVEL LIMITED
 

CONTENTS



Page
Strategic Report
1 - 3
Directors' Report
4 - 5
Independent Auditors' Report
6 - 9
Statement of Comprehensive Income
10
Statement of Financial Position
11
Statement of Changes in Equity
12
Statement of Cash Flows
13
Analysis of Net Debt
14
Notes to the Financial Statements
15 - 28


 
JETLINE TRAVEL LIMITED
 
 
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021

Introduction
 
The directors present their Strategic Report on the Company for the year ended 31 December 2021.

Business review
 
The Company achieved gross transactional turnover of £8.2 million in the year, almost 40% lower than the already Covid 19 materially impacted previous year. Additionally, the administration expenses decreased by 23% (25% after government support). This is due to the tight control of expenditure throughout the company and shrinkage of costs directly linked to a reduced volume of business (bonds and subscriptions, tour operator insurance, telephone costs and similar)
 
The main reason for these variations is the impact Covid-19 has had on the business and the travel industry.  There was some unavoidable expenditure in the year that affected profitability, but this was investment for the future benefit of the company.  For example, ongoing website development costs that are critical for the business (and which will continue to be expended in 2022).  
The Company’s short-term strategy is one of consolidation and cost saving. This was relevant in 2021 and follows in 2022 as we deal with a general shrinkage of business in the international travel sector due to COVID-19. See COVID-19 paragraph below.

Key performance indicators
 
The company monitors and reports on a number of Key Performance Indicators. Comparisons are made between years and against annual budgets. Key performance indicators form a significant part of our monthly management reporting. The company continues to operate an 'Objectives and Key Results' framework to assist in the defining and tracking of organisational objectives and their outcomes.
Financial Key Performance Indicators
The company uses key measures such as average selling price and gross margin to measure performance and manage the business effectively. These measures were strong pre Covid-19 and were contributing good year on year growth. Management also monitor other indicators, such as volumes, by supplier. Other key performance indicators focus on the effectiveness of our marketing spends and the efficiency of our sales team at converting enquires to bookings. 
No
n-financial Key Performance Indicators
-Employee retention is an important, non-financial, focus.
-Development of customer data base.
-Conversion rates and staff performances

Page 1

 
JETLINE TRAVEL LIMITED
 

STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021

 
Geo-political events and natural disasters
The nature of our business means that we continually face the risk of geo-political events or natural disasters.  This has been patently demonstrated throughout the current worldwide coronavirus pandemic.   Due to ever-changing travel restrictions we will continue to operate a flexible business model to eliminate reliance on any one destination.  COVID-19 is proof that this has been the correct strategy, historically and in the future. 
Commercial relationships
The management team meets regularly with all suppliers to maintain good working relationships, whilst simultaneously developing new routes to market.  These relationships are critically important for post-pandemic planning, where we will be fully utilising the goodwill built over the past 20 years to obtain exclusive deals and the best possible payment terms.

Information technology
The company is heavily reliant on information technology.  A degree of conservative investment will continue to ensure that we have advanced and efficient systems, website development, and social media development.

Principal risks and uncertainties
Creating unique package holidays remains our principal USP. Improving Customer Service and maintaining customer loyalty is an important part of our strategy.
Flexibility in destinations is key to protect our business from the vagaries of geo-political events, natural disasters and adverse weather conditions worldwide.
COVID-19
Recovery from the disastrous impact of COVID-19 did not happen as early as previously anticipated, but there is a demonstrable appetite for people to travel abroad.  We now believe that any meaningful recovery to normal business is unlikely to happen until post-2022, and we also know that we are facing an entirely different “normal”.  
We closely monitor, on a daily basis, the ever-changing situation.  Rapid response is key, as proven in the recent opening and closing of travel corridors.
Our ongoing strategy will be based on fewer staff, working smarter and more efficiently; deal-led advertising rather than mass-marketing; closer alliances with key suppliers and development of direct contracts providing exclusive deals.  As business throughout the industry has declined due to the pandemic, it is our intention to counter the reduced turnover and associated expenses (as far as possible) with improved margins. The unprecedented circumstances that have driven this rationalisation should result in a more efficient and streamlined business.
Our rationale, which has always been to avoid any commitment to suppliers, will apply even more so at this unpredictable time.  We have always considered it a risk that is not necessary when you have strong supplier relationships and can negotiate favorable rates.  All of our commercial arrangements are agreed on a non-financial commitment basis, but based on solid, proven historic relationships.

The company continues to hold an Air Travel Organisers License, guaranteeing the protection of licensable consumers' money or holiday plans in the unlikely event of the company's insolvency. This is granted by the Civil
Page 2

 
JETLINE TRAVEL LIMITED
 

STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021

Aviation Authority, which acts as a regulator to the industry in which Jetline Travel Limited operates, ensuring the financial health of all licence holders. 
The company takes no commitment on flights or accommodation and therefore removes any fixed capacity risk.


This report was approved by the board and signed on its behalf.



I Lazar
Director

Date: 24 August 2022

Page 3

 
JETLINE TRAVEL LIMITED
 
 
 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021

The directors present their report and the financial statements for the year ended 31 December 2021.

Directors' responsibilities statement

The directors are responsible for preparing the Strategic Report, the Directors' 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. 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 for the Company's financial statements and then apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;

state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

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 to enable them to ensure that the financial statements comply with the Companies Act 2006They 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.

Principal activity

The principal activity of the Company continued to be that of travel agents and tour operators.

Results and dividends

The loss for the year, after taxation, amounted to £1,802,610 (2020 - profit £132,521).

Dividends paid out in the year amounted to £Nil (2020: £72,000)

Directors

The directors who served during the year were:

S Roberts 
A Todd 
I Lazar 
M Todd 

Page 4

 
JETLINE TRAVEL LIMITED
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021


Disclosure of information to auditors

Each of the persons who are directors at the time when this Directors' Report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the Company's auditors are unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company's auditors are aware of that information.

Post balance sheet events

The directors have concluded that no other material events have occurred since the date of approval of these financial statements that would affect the financial statements.

Auditors

On 18 March 2022, Elman Wall Limited transferred its audit business to Xeinadin Audit Limited, which was appointed auditors in succession and will be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board and signed on its behalf.
 





I Lazar
Director

Date: 24 August 2022

Page 5

 
JETLINE TRAVEL LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF JETLINE TRAVEL LIMITED
 

Opinion


We have audited the financial statements of Jetline Travel Limited (the 'Company') for the year ended 31 December 2021, which comprise the Statement of Comprehensive Income, the Statement of Financial Position, the Statement of Cash Flows, the Statement of Changes in Equity and the related notes, including a summary of significant accounting policiesThe financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion the financial statements:


give a true and fair view of the state of the Company's affairs as at 31 December 2021 and of its loss 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 opinion


We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. ur responsibilities under those standards are further described in the Auditors' 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 United Kingdom, including the Financial Reporting Council'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.


Material Uncertainty


We draw your attention to note 1.3 in the financial statements, which indicates that as a result of adverse impacts of COVID-19 on both the company and the wider travel, hospitality and leisure industry, a material uncertainty exists that may cast significant doubt on the company's ability to continue as a going concern. 
Our opinion is not modified in respect of this matter.


Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.








Page 6

 
JETLINE TRAVEL LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF JETLINE TRAVEL LIMITED (CONTINUED)


Other information


The other information comprises the information included in the Annual Report other than the financial statements and  our Auditors' Report thereon.  The directors are responsible for the other information contained within the Annual Report.  ur 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. ur 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 course of 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 this gives rise to a material misstatement in the financial statements themselves.  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.


Opinion on other matters prescribed by the Companies Act 2006
 

In our opinion, based on the work undertaken in the course of the 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 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 or the Directors' Report.


We have nothing to report in respect of the following matters in relation to which 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 set out on page 4, 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.


Page 7

 
JETLINE TRAVEL LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF JETLINE TRAVEL LIMITED (CONTINUED)


Auditors' responsibilities for the audit of the financial statements
 

ur 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 Auditors' 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.


Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:
 
Enquiry of management and those charged with governance around actual and potential litigation and claims;
Enquiry of entity staff in tax and compliance functions to identify any instances of non-compliance with laws and regulations;

Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;
Performing audit work over the risk of management override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for bias.


Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance.  The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.


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


Page 8

 
JETLINE TRAVEL LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF JETLINE TRAVEL LIMITED (CONTINUED)


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 2006Our 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 Auditors' 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.





Yasin Khandwalla FCCA (Senior Statutory Auditor)
  
for and on behalf of
Xeinadin Audit Limited t/a Elman Wall
 
Chartered Accountants
Statutory Auditor
  
8th Floor
Becket House
36 Old Jewry
London
EC2R 8DD

24 August 2022
Page 9

 
JETLINE TRAVEL LIMITED
 
 
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2021

2021
2020
Note
£
£



Total Transactional Turnover
8,292,665
12,963,205

  

Turnover
 3 
7,092,714
12,235,143

Cost of sales
  
(7,336,960)
(10,688,427)

Gross (loss)/profit
  
(244,246)
1,546,716

Administrative expenses
  
(2,306,075)
(3,028,464)

Other operating income
 4 
712,471
906,139

Operating loss
 5 
(1,837,850)
(575,609)

Interest receivable and similar income
 9 
8,264
9,245

Interest payable and similar expenses
 10 
(31,961)
(13,922)

Loss before tax
  
(1,861,547)
(580,286)

Tax on loss
 11 
58,937
712,807

(Loss)/profit for the financial year
  
(1,802,610)
132,521

Other comprehensive income for the year
  

Unrealised surplus on revaluation of tangible fixed assets
  
-
1,001,199

  

Total comprehensive income for the year
  
(1,802,610)
1,133,720

The notes on pages 15 to 28 form part of these financial statements.

Page 10

 
JETLINE TRAVEL LIMITED
REGISTERED NUMBER: 04094279

STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2021

2021
2020
Note
£
£

Fixed assets
  

Tangible assets
 13 
3,258,127
3,335,080

Current assets
  

Debtors: amounts falling due within one year
 14 
8,166,562
4,885,898

Cash at bank and in hand
 15 
2,539,741
1,768,943

  
10,706,303
6,654,841

Creditors: amounts falling due within one year
 16 
(14,185,000)
(8,569,998)

Net current liabilities
  
 
 
(3,478,697)
 
 
(1,915,157)

Total assets less current liabilities
  
(220,570)
1,419,923

Creditors: amounts falling due after more than one year
 17 
(1,536,438)
(1,374,321)

  

Net (liabilities)/assets
  
(1,757,008)
45,602


Capital and reserves
  

Called up share capital 
 20 
100,000
100,000

Revaluation reserve
  
2,028,097
2,028,097

Profit and loss account
  
(3,885,105)
(2,082,495)

  
(1,757,008)
45,602


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



I Lazar
Director
Date: 24 August 2022

The notes on pages 15 to 28 form part of these financial statements.

Page 11

 
JETLINE TRAVEL LIMITED
 

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2021


Called up share capital
Revaluation reserve
Profit and loss account
Total equity

£
£
£
£


At 1 January 2020 (as previously stated)
100,000
1,026,898
775,269
1,902,167

Prior year adjustment
-
-
(2,918,285)
(2,918,285)


At 1 January 2020 (as restated)
100,000
1,026,898
(2,143,016)
(1,016,118)



Profit for the year
-
-
132,521
132,521

Surplus on revaluation of freehold property
-
1,001,199
-
1,001,199

Dividends: Equity capital
-
-
(72,000)
(72,000)



At 1 January 2021
100,000
2,028,097
(2,082,495)
45,602



Loss for the year

-
-
(1,802,610)
(1,802,610)


At 31 December 2021
100,000
2,028,097
(3,885,105)
(1,757,008)


The notes on pages 15 to 28 form part of these financial statements.

Page 12

 
JETLINE TRAVEL LIMITED
 

STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2021

2021
2020
£
£

Cash flows from operating activities

Loss for the financial year
(1,802,610)
132,521

Adjustments for:

Depreciation of tangible assets
81,224
70,901

Government grants
(712,471)
(906,139)

Interest paid
31,961
13,922

Interest received
(8,264)
(9,245)

Taxation charge
(58,937)
(712,807)

(Increase)/decrease in debtors
(3,280,664)
4,096,169

Increase/(decrease) in creditors
5,951,672
(6,544,634)

Corporation tax received
47,074
84,729

Net cash generated from operating activities

248,985
(3,774,583)


Cash flows from investing activities

Purchase of tangible fixed assets
(4,271)
(35,131)

Government grants received
712,471
906,139

Interest received
8,264
9,245

Net cash from investing activities

716,464
880,253

Cash flows from financing activities

New secured loans
-
1,195,954

Repayment of loans
(162,690)
-

Dividends paid
-
(72,000)

Interest paid
(31,961)
(13,922)

Net cash used in financing activities
(194,651)
1,110,032

Net increase/(decrease) in cash and cash equivalents
770,798
(1,784,298)

Cash and cash equivalents at beginning of year
1,768,943
3,553,241

Cash and cash equivalents at the end of year
2,539,741
1,768,943


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
2,539,741
1,768,943

2,539,741
1,768,943


Page 13

 
JETLINE TRAVEL LIMITED
 

ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 31 DECEMBER 2021




At 1 January 2021
Cash flows
At 31 December 2021
£

£

£

Cash at bank and in hand

1,768,943

823,250

2,592,193

Debt due after 1 year

-

146,334

146,334

Debt due within 1 year

4,885,898

2,224,076

7,109,974


6,654,841
3,193,660
9,848,501

The notes on pages 15 to 28 form part of these financial statements.

Page 14

 
JETLINE TRAVEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

1.Accounting policies

 
1.1

Basis of preparation of financial statements

General Information
Jetline Travel Limited is a private company limited by shares incorporated in England and Wales, United Kingdom. The address of the registered office is given in the Company Information page of these financial statements. 
The principal activity of the Company continued to be that of travel agent and tour operator.

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

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgement in applying the Company's accounting policies (see note 2).

  
1.2

Revenue

Turnover represents amounts receivable for commission and similar earnings receivable in respect of travel agency activities and gross revenue derived from tour operations carried out in a principal activity net of VAT and trade discounts. Turnover is recognised on a departure date basis.

Page 15

 
JETLINE TRAVEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

1.Accounting policies (continued)

  
1.3

Going concern

The company’s business activities, together with the factors likely to affect its future trading performance are set out in the Strategic report on pages 1 to 3.
 
Business was interrupted from March 2020, due to the Covid-19 pandemic. As at the date of approval of these financial statements, the impact of Covid-19 on the company’s trading continues to be assessed and is subject to rapidly changing factors, including Government and worldwide responses to controlling the spread of the virus.
 
As at 31 December 2021, the company had net liabilities of £1.7 million, net current liabilities of £3.4 million and reported a loss of £1.8 million before tax. 
 
The directors have taken steps to reduce outgoings by controlling overhead expenses, utilising the Government Job Retention Scheme to furlough staff and obtaining additional grants where appropriate. They have also secured additional bank funding of £1.2m through a Coronavirus Business Interruption Loan.
 
In order to offer air inclusive package holidays, the company requires the annual renewal by the CAA of its ATOL license. The CAA grants this license on the basis of meeting agreed financial criteria and renews this in September (effective 1st October) each year. The company has complied with these requirements in previous years. During the year, the Company has worked closely with the CAA such that it has reached an agreement to operate under an Escrow account for all new bookings from 1 April 2021. This was fully operational from January 2022. In light of the above actions, the directors are expecting the ATOL licence to be renewed, however this will not be agreed until the renewal date.
 
The directors have prepared a cash flow forecast for a period of 12 months from the date of approval of these financial statements. The forecast assumes a relatively low level of recovery through the remainder of 2022 and the outcome of the worst case scenario indicates there is a reasonable expectation that the company will continue to have adequate financial resources to meet their liabilities as they fall due for that period. With regard to this forecast and the above regulatory factors
which may impact the Company’s future liquidity position, the directors have concluded that it is appropriate to prepare the financial statements on a going concern basis, however given that the COVID-19 situation continues to evolve, there exists a material uncertainty relating to the above matters that may cast a significant doubt about the company’s ability to continue as a going concern.

The directors have concluded that no other material events have occurred since the date of approval of these financial statements that would affect the financial statements.

 
1.4

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants of a revenue nature are recognised in the profit and loss account in the same period as the related expenditure.
During the year the Company benefited from taking advantage of government support in the form of the Coronavirus Job Retention Scheme (CJRS) and local government support (see note 4).

 
1.5

Interest income

Interest income is recognised in profit or loss using the effective interest method.

Page 16

 
JETLINE TRAVEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

1.Accounting policies (continued)

 
1.6

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
1.7

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
1.8

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 profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of Financial Position. The assets of the plan are held separately from the Company in independently administered funds.

 
1.9

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss 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 reporting 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 reporting 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 reporting date.

Page 17

 
JETLINE TRAVEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

1.Accounting policies (continued)

 
1.10

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.

Land is not depreciated. Depreciation on other assets 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:

Freehold property
-
Over 30 years on buildings only
Fixtures and fittings
-
25% reducing balance
Computer equipment
-
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 profit or loss.

 
1.11

Debtors

Short term debtors are measured at transaction price, less any impairment.

  
1.12

Advance receipts and payments

All revenue relating to bookings with departure dates after the year end are treated as advance receipts at the Statement of Financial Position date and are separately disclosed under accrual and deferred income.
Payments made to suppliers in respect of these bookings are included in prepayments

 
1.13

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Statement of Cash Flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Company's cash management.

 
1.14

Creditors

Short term creditors are measured at the transaction price. 

Page 18

 
JETLINE TRAVEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

1.Accounting policies (continued)

 
1.15

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.


2.


Judgements in applying accounting policies 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 recognised 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 statement of comprehensive income in the period in which the estimate is revised where the revision affects only that period, or in the period of revision and future periods where the revision affects both current and future periods.
Critical Judgements:
(i) Useful economic lives of tangible assets;
The annual depreciation charge for tangible assets is sensitive due to the material nature of the value of fixed assets. The depreciation rates are reviewed annually to ensure they are appropriate for the type of asset. Assets are reviewed for impairment on an annual basis.
(ii) Valuation of Freehold property;
The Company holds a large Freehold property which is carried at fair value. This was determined in July 2021 by the directors. In order to provide an accurate valuation the directors review movements in the markets of the property values in the areas where property is held with use of publications issued by established Chartered Surveryors.
(iii) Revenue recognition;
The Company recognises revenue based on the date of departure of the booking and non-refundable receipts which, in the directors’ judgement, is the most appropriate revenue base as this matches the point at which the service is performed. The directors use their judgement to determine a fair direct cost associated to the revenue recognised.


3.


Turnover

The total turnover of the company for the year has been derived from its principal activity wholly undertaken in the United Kingdom.

Page 19

 
JETLINE TRAVEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

4.


Other operating income

2021
2020
£
£

Government grants receivable - Coronavirus Job Retention Scheme
712,471
906,139



5.


Operating loss

The operating loss is stated after charging:

2021
2020
£
£

Depreciation of tangible fixed assets
81,224
70,901

Defined pension contribution cost
26,036
32,359

Exchange differences
(88,585)
22,536

18,675
125,796


6.


Auditors' remuneration

2021
2020
£
£


Fees payable to the Company's auditor and its associates for the audit of the Company's annual accounts
12,775
18,250


Page 20

 
JETLINE TRAVEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

7.


Employees

Staff costs, including directors' remuneration, were as follows:


2021
2020
£
£

Wages and salaries
1,415,135
1,767,523

Social security costs
129,160
163,558

Cost of defined contribution scheme
26,036
32,359

1,570,331
1,963,440


The average monthly number of employees, including the directors, during the year was as follows:


        2021
        2020
            No.
            No.







Sales, administration and directors
47
60


8.


Directors' remuneration

2021
2020
£
£

Directors' emoluments
208,000
218,457

Company contributions to defined contribution pension schemes
3,375
3,624

211,375
222,081


During the year retirement benefits were accruing to 4 directors (2020 - 4) in respect of defined contribution pension schemes.

The highest paid director received remuneration of £72,000 (2020 - £72,000).

The value of the Company's contributions paid to a defined contribution pension scheme in respect of the highest paid director amounted to £1,314 (2020 - £1,314).

The total accrued pension provision of the highest paid director at 31 December 2021 amounted to £110 (2020 - £109).

Key management consists of the directors. The compensation paid to the key management for employee services is the same as directors.

Page 21

 
JETLINE TRAVEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

9.


Interest receivable

2021
2020
£
£


Other interest receivable
8,264
9,245


10.


Interest payable and similar expenses

2021
2020
£
£


Other loan interest payable
31,961
13,922


11.


Taxation


2021
2020
£
£

Corporation tax


Adjustments in respect of previous periods
(58,937)
(130,108)


Total current tax
(58,937)
(130,108)

Deferred tax


Origination and reversal of timing differences
-
(573,003)

Effect of increased/decreased tax rate on opening balance
-
(9,696)

Total deferred tax
-
(582,699)


Taxation on loss on ordinary activities
(58,937)
(712,807)
Page 22

 
JETLINE TRAVEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
 
11.Taxation (continued)


Factors affecting tax charge for the year

The tax assessed for the year is the same as (2020 - the same as) the standard rate of corporation tax in the UK of 19.00% (2020 - 19.00%) as set out below:

2021
2020
£
£


Loss on ordinary activities before tax
(1,861,547)
(580,286)


Loss on ordinary activities multiplied by standard rate of corporation tax in the UK of 19.00% (2020 - 19.00%)
(353,694)
(110,254)

Effects of:


Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
3,480
3,271

Fixed assets timing difference leading to an increase (decrease) in taxation
(167)
269

Adjustments to tax charge in respect of prior periods
(58,937)
(130,110)

Remeasurement of deferred tax for changes in tax rates
-
(63,572)

Other differences leading to an increase (decrease) in taxation
-
21

Losses carried back
-
45,514

Other differences leading to an increase (decrease) in the tax charge - deferred tax
350,381
(457,946)

Total tax charge for the year
(58,937)
(712,807)


12.


Dividends

2021
2020
£
£


Ordinary dividends paid
-
72,000

Page 23

 
JETLINE TRAVEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

13.


Tangible fixed assets





Freehold property
Fixtures and fittings
Computer equipment
Total

£
£
£
£



Cost


At 1 January 2021
3,200,000
127,351
571,545
3,898,896


Additions
-
226
4,045
4,271



At 31 December 2021

3,200,000
127,577
575,590
3,903,167



Depreciation


At 1 January 2021
-
121,051
442,765
563,816


Charge for the year on owned assets
46,933
1,579
32,712
81,224



At 31 December 2021

46,933
122,630
475,477
645,040



Net book value



At 31 December 2021
3,153,067
4,947
100,113
3,258,127



At 31 December 2020
3,200,000
6,300
128,780
3,335,080

Freehold property was revalued in July 2021 on an open market value for existing use by the directors.

Page 24

 
JETLINE TRAVEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

14.


Debtors

The full balance of prepayments and accrued income are advance payments to suppliers for customers departing on or after 01 January 2023.

2021
2020
£
£


Trade debtors
37,090
24,867

Other debtors
2,896,533
1,797,745

Prepayments and accrued income
4,374,857
2,185,427

Tax recoverable
192,968
212,745

Deferred taxation
665,114
665,114

8,166,562
4,885,898


Included in prepayments and accrued income are advance payments to suppliers in relation to future departures by customers amounting to £4,140,814 (2020: £2,016,008) 


15.


Cash and cash equivalents

2021
2020
£
£

Cash at bank and in hand
2,539,741
1,768,943



16.


Creditors: Amounts falling due within one year

2021
2020
£
£

Bank loans
279,708
239,708

Trade creditors
1,947,963
441,349

Corporation tax
39,564
51,427

Other taxation and social security
20,420
30,772

Other creditors
3,261,094
2,652,737

Accruals and deferred income
8,636,251
5,154,005

14,185,000
8,569,998


The bank loan is secured by a legal charge over the Company's freehold property.
Included in accruals and deferred income are advance receipts from customers in relation to future departures by customers amounting to £8,590,987 (2020: £5,134,584).

Page 25

 
JETLINE TRAVEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

17.


Creditors: Amounts falling due after more than one year

2021
2020
£
£

Bank loans
1,171,631
1,374,321

Accruals and deferred income
364,807
-

1,536,438
1,374,321


Accruals and deferred income represents advance receipts from customers departing on or after 01 January 2023.


18.


Loans


Analysis of the maturity of loans is given below:


2021
2020
£
£

Amounts falling due within one year

Bank loans
279,708
239,708


Amounts falling due 2-5 years

Bank loans
720,000
958,832

Amounts falling due after more than 5 years

Bank loans
451,631
415,489

1,451,339
1,614,029



19.


Deferred taxation




2021
2020


£

£






At beginning of year
665,114
82,415


Charged to profit or loss
-
582,699



At end of year
665,114
665,114

Page 26

 
JETLINE TRAVEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
 
19.Deferred taxation (continued)

The deferred tax asset is made up as follows:

2021
2020
£
£


Fixed asset timing differences
(40,210)
(40,210)

Losses and other deductions
705,324
705,324

665,114
665,114


20.


Share capital

2021
2020
£
£
Allotted, called up and fully paid



100,000 (2020 - 100,000) Ordinary shares of £1.00 each
100,000
100,000



21.


Contingent liabilities

The company currently holds an Air Travel Organisers’ License (‘ATOL’) issued by the Civil Aviation Authority (‘CAA’).
As at 31st December 2021, there were contingent liabilities given by the company in the normal course of business to Barclays Bank Plc in respect of cash bonds amounting £1,000,000 (2020: £1,000,000).
There was a bond outstanding at the year end held with Great American International Insurance DAC of £250,000 (2020: £500,000) and with Travel and General Insurance Services Limited of £150,000 £300,000) in the normal course of business with the Civil Aviation Athority ('CAA') at the end of the financial year.


22.


Pension commitments

The company operates a defined benefit contribution 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 £26,036 (2020: £32,359). Contributions totalling £4,515 (2020 - £2,539) were payable to the fund at the reporting date and are included in creditors.

Page 27

 
JETLINE TRAVEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

23.


Related party transactions

The following directors were paid dividends during the year as outlined in the table below:


2021
2020
£
£

S Roberts
-
36,000
M Roberts
-
12,000
A Todd
-
24,000
-
72,000

Related party transactions
At the Statement of Financial Position date, the Company was owed £292,587 (2020: £208,377) from S Roberts. This includes interest of £5,737 (2020: £5,082) charged at 2.0% (2020 - 2.50%).
At the Statement of Financial Position date, the Company was owed £128,869 (2020: £91,342) from A Todd. This includes interest of £2,527 (2020: £2,228) charged at 2.0% (2020 - 2.50%).
At the balance sheet date, the company was owed £4,999 (2020: £4,999) from M Todd.


24.


Post balance sheet events

The directors have concluded that no other material events have occurred since the date of approval of these financial statements that would affect the financial statements.

 
Page 28