ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2021.0.152 2021.0.152 2021-12-312021-12-312021-01-01falsetour operator1924truetrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 04950752 2021-01-01 2021-12-31 04950752 2020-01-01 2020-12-31 04950752 2021-12-31 04950752 2020-12-31 04950752 1 2021-01-01 2021-12-31 04950752 d:Director1 2021-01-01 2021-12-31 04950752 d:Director4 2021-01-01 2021-12-31 04950752 c:Buildings c:LongLeaseholdAssets 2021-01-01 2021-12-31 04950752 c:Buildings c:LongLeaseholdAssets 2021-12-31 04950752 c:Buildings c:LongLeaseholdAssets 2020-12-31 04950752 c:LandBuildings 2021-12-31 04950752 c:LandBuildings 2020-12-31 04950752 c:PlantMachinery 2021-01-01 2021-12-31 04950752 c:PlantMachinery 2021-12-31 04950752 c:PlantMachinery 2020-12-31 04950752 c:PlantMachinery c:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 04950752 c:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 04950752 c:DevelopmentCostsCapitalisedDevelopmentExpenditure 2021-01-01 2021-12-31 04950752 c:ComputerSoftware 2021-12-31 04950752 c:ComputerSoftware 2020-12-31 04950752 c:CurrentFinancialInstruments 2021-12-31 04950752 c:CurrentFinancialInstruments 2020-12-31 04950752 c:Non-currentFinancialInstruments 2021-12-31 04950752 c:Non-currentFinancialInstruments 2020-12-31 04950752 c:CurrentFinancialInstruments c:WithinOneYear 2021-12-31 04950752 c:CurrentFinancialInstruments c:WithinOneYear 2020-12-31 04950752 c:Non-currentFinancialInstruments c:AfterOneYear 2021-12-31 04950752 c:Non-currentFinancialInstruments c:AfterOneYear 2020-12-31 04950752 c:Non-currentFinancialInstruments c:BetweenOneTwoYears 2021-12-31 04950752 c:Non-currentFinancialInstruments c:BetweenOneTwoYears 2020-12-31 04950752 c:Non-currentFinancialInstruments c:BetweenTwoFiveYears 2021-12-31 04950752 c:Non-currentFinancialInstruments c:BetweenTwoFiveYears 2020-12-31 04950752 c:Non-currentFinancialInstruments c:MoreThanFiveYears 2021-12-31 04950752 c:Non-currentFinancialInstruments c:MoreThanFiveYears 2020-12-31 04950752 c:RetainedEarningsAccumulatedLosses 2021-12-31 04950752 c:RetainedEarningsAccumulatedLosses 2020-12-31 04950752 d:FRS102 2021-01-01 2021-12-31 04950752 d:AuditExemptWithAccountantsReport 2021-01-01 2021-12-31 04950752 d:FullAccounts 2021-01-01 2021-12-31 04950752 d:CompanyLimitedByGuarantee 2021-01-01 2021-12-31 04950752 c:ComputerSoftware c:ExternallyAcquiredIntangibleAssets 2021-01-01 2021-12-31 04950752 2 2021-01-01 2021-12-31 04950752 c:ComputerSoftware c:OwnedIntangibleAssets 2021-01-01 2021-12-31 iso4217:GBP xbrli:pure
Registered number: 04950752


EUROPEAN TOUR OPERATORS ASSOCIATION LIMITED
(A company limited by guarantee)
UNAUDITED
FINANCIAL STATEMENTS
INFORMATION FOR FILING WITH THE REGISTRAR
FOR THE YEAR ENDED 31 DECEMBER 2021

 
EUROPEAN TOUR OPERATORS ASSOCIATION LIMITED
 
(A company limited by guarantee)
 
 
  
ACCOUNTANTS' REPORT TO THE BOARD OF DIRECTORS ON THE PREPARATION OF THE UNAUDITED STATUTORY FINANCIAL STATEMENTS OF EUROPEAN TOUR OPERATORS ASSOCIATION LIMITED FOR THE YEAR ENDED 31 DECEMBER 2021

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of European Tour Operators Association Limited for the year ended 31 December 2021 which comprise  the Statement of financial position and the related notes from the Company's accounting records and from information and explanations you have given us.

This report is made solely to the Board of directors of European Tour Operators Association Limited, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the financial statements of European Tour Operators Association Limited and state those matters that we have agreed to state to the Board of directors of European Tour Operators Association Limited, as a body, in this report. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than European Tour Operators Association Limited and its Board of directors, as a body, for our work or for this report.
It is your duty to ensure that European Tour Operators Association Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position, and profit of European Tour Operators Association Limited. You consider that European Tour Operators Association Limited is exempt from the statutory audit requirement for the year.
We have not been instructed to carry out an audit or review of the financial statements of European Tour Operators Association Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.

  



Elman Wall Limited
 
Accountants
  
8th Floor
Becket House
36 Old Jewry
London
EC2R 8DD
26 September 2022
Page 1

 
EUROPEAN TOUR OPERATORS ASSOCIATION LIMITED
  
(A company limited by guarantee)
REGISTERED NUMBER:04950752

STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2021

2021
2020
Note
£
£

Fixed assets
  

Intangible assets
 4 
183,780
148,067

Tangible assets
 5 
98,419
124,607

  
282,199
272,674

Current assets
  

Debtors
 6 
688,284
1,214,849

Bank and cash balances
  
399,660
444,382

  
1,087,944
1,659,231

Creditors: amounts falling due within one year
 7 
(1,097,949)
(1,195,710)

Net current (liabilities)/assets
  
 
 
(10,005)
 
 
463,521

Total assets less current liabilities
  
272,194
736,195

Creditors: amounts falling due after more than one year
 8 
(187,500)
(278,167)

  

Net assets
  
84,694
458,028


Capital and reserves
  

Profit and loss account
  
84,694
458,028

  
84,694
458,028


Page 2

 
EUROPEAN TOUR OPERATORS ASSOCIATION LIMITED
  
(A company limited by guarantee)
REGISTERED NUMBER:04950752
    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 DECEMBER 2021

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

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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

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

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

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




T C Jenkins
S D Taggart
Director
Director


Date: 26 September 2022

The notes on pages 4 to 11 form part of these financial statements.

Page 3

 
EUROPEAN TOUR OPERATORS ASSOCIATION LIMITED
 
(A company limited by guarantee)
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

1.


General information

European Tour Operators Association Limited is a company limited by guarantee incorporated in England and Wales. The address and registered office is given in the Company Information page of these financial statements.
The principal activity of the Company in the year under review was that of a trade association.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

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

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

 
2.2

Going concern

Although the company has still made losses for the year ended 31 December 2021 at the date of approving the financial statements, the directors are confident that the existing funding facilities will provide sufficient headroom to meet the forecast cash requirements during the twelve months from the date of approval of the financial statements. 

 
2.3

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Statement of comprehensive income within 'finance income or costs'. All other foreign exchange gains and losses are presented in profit or loss within 'other operating income'.

Page 4

 
EUROPEAN TOUR OPERATORS ASSOCIATION LIMITED
 
(A company limited by guarantee)
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

2.Accounting policies (continued)

  
2.4

Revenue

Turnover comprises revenue recognised by the company in respect of goods and services supplied during the year, exclusive of Value Added Tax and trade discounts.
Subscription income is accounted for on an accruals basis.

 
2.5

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.6

Research and development

In the research phase of an internal project it is not possible to demonstrate that the project will generate future economic benefits and hence all expenditure on research shall be recognised as an expense when it is incurred. Intangible assets are recognised from the development phase of a project if and only if certain specific criteria are met in order to demonstrate the asset will generate probable future economic benefits and that its cost can be reliably measured. The capitalised development costs are subsequently amortised on a straight line basis over their useful economic lives, which range from 3 to 6 years.
If it is not possible to distinguish between the research phase and the development phase of an internal project, the expenditure is treated as if it were all incurred in the research phase only.

  
2.7

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) (see note 3).

 
2.8

Interest income

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

 
2.9

Borrowing costs

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

Page 5

 
EUROPEAN TOUR OPERATORS ASSOCIATION LIMITED
 
(A company limited by guarantee)
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

2.Accounting policies (continued)

 
2.10

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.

 
2.11

Taxation

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.

 
2.12

Intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 The estimated useful lives range as follows:

Computer software
-
5
years

 
2.13

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.

At each reporting date the company assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

Page 6

 
EUROPEAN TOUR OPERATORS ASSOCIATION LIMITED
 
(A company limited by guarantee)
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

2.Accounting policies (continued)


2.13
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Long-term leasehold property
-
35% on cost
Plant and machinery
-
25-35% on cost

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.

 
2.14

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.15

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.

 
2.16

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.17

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.


3.


Employees

The average monthly number of employees, including directors, during the year was 19 (2020 - 24).

Page 7

 
EUROPEAN TOUR OPERATORS ASSOCIATION LIMITED
 
(A company limited by guarantee)
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

4.


Intangible assets




Computer software

£



Cost


At 1 January 2021
166,332


Additions
79,291



At 31 December 2021

245,623



Amortisation


At 1 January 2021
18,265


Charge for the year on owned assets
43,578



At 31 December 2021

61,843



Net book value



At 31 December 2021
183,780



At 31 December 2020
148,067



Page 8

 
EUROPEAN TOUR OPERATORS ASSOCIATION LIMITED
 
(A company limited by guarantee)
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

5.


Tangible fixed assets





Long-term leasehold property
Plant and machinery
Total

£
£
£



Cost or valuation


At 1 January 2021
110,250
558,987
669,237


Additions
3,232
50,152
53,384


Disposals
-
(6,335)
(6,335)



At 31 December 2021

113,482
602,804
716,286



Depreciation


At 1 January 2021
84,103
460,527
544,630


Charge for the year on owned assets
26,086
50,259
76,345


Disposals
-
(3,108)
(3,108)



At 31 December 2021

110,189
507,678
617,867



Net book value



At 31 December 2021
3,293
95,126
98,419



At 31 December 2020
26,147
98,460
124,607




The net book value of land and buildings may be further analysed as follows:


2021
2020
£
£

Long leasehold
3,293
26,147

3,293
26,147


Page 9

 
EUROPEAN TOUR OPERATORS ASSOCIATION LIMITED
 
(A company limited by guarantee)
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

6.


Debtors


2021
2020
£
£

Due after more than one year

Other debtors
-
33,625

-
33,625

Due within one year

Trade debtors
635,757
1,003,619

Other debtors
11,635
26,186

Prepayments and accrued income
40,892
150,833

Tax recoverable
-
586

688,284
1,214,849



7.


Creditors: Amounts falling due within one year

2021
2020
£
£

Bank loans
50,000
16,667

Trade creditors
34,178
27,690

Other taxation and social security
28,978
29,270

Other creditors
73,938
133,517

Accruals and deferred income
910,855
988,566

1,097,949
1,195,710



8.


Creditors: Amounts falling due after more than one year

2021
2020
£
£

Bank loans
187,500
233,333

Other creditors
-
44,834

187,500
278,167


Page 10

 
EUROPEAN TOUR OPERATORS ASSOCIATION LIMITED
 
(A company limited by guarantee)
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

9.


Loans


In the previous year, the Company secured a loan of £250,000 through a Coronavirus Business Interruption Loan (CBIL) scheme. The loan is guaranteed by the UK government and is repayable in 6 years.


2021
2020
£
£

Amounts falling due within one year

Bank loans
50,000
16,667

Amounts falling due 1-2 years

Bank loans
50,000
50,000

Amounts falling due 2-5 years

Bank loans
137,500
150,000

Amounts falling due after more than 5 years

Bank loans
-
33,333

237,500
250,000




10.


Company status

The company is a private company limited by guarantee and consequently does not have share capital. Each of the members is liable to contribute an amount not exceeding £1 towards the assets of the company in the event of liquidation.


11.


Pension commitments

The company operates a defined contributions pension scheme. The assets of the scheme are held seperately 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 £16,300 (2020: £19,589). Contributions totalling £4,495 (2020: £3,941) were payable to the fund at the balance sheet date and are included within other creditors.


12.


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 of the Company.


13.


Controlling party

There is no ultimate controlling party.

 
Page 11