Marnell Pharmacy Ltd - Accounts to registrar (filleted) - small 22.3

Marnell Pharmacy Ltd - Accounts to registrar (filleted) - small 22.3


IRIS Accounts Production v22.3.0.621 SC525301 director 1.5.21 30.4.22 30.4.22 false true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureSC5253012021-04-30SC5253012022-04-30SC5253012021-05-012022-04-30SC5253012020-04-30SC5253012020-05-012021-04-30SC5253012021-04-30SC525301ns16:Scotland2021-05-012022-04-30SC525301ns15:PoundSterling2021-05-012022-04-30SC525301ns11:Director12021-05-012022-04-30SC525301ns11:PrivateLimitedCompanyLtd2021-05-012022-04-30SC525301ns11:SmallEntities2021-05-012022-04-30SC525301ns11:AuditExempt-NoAccountantsReport2021-05-012022-04-30SC525301ns11:SmallCompaniesRegimeForDirectorsReport2021-05-012022-04-30SC525301ns11:SmallCompaniesRegimeForAccounts2021-05-012022-04-30SC525301ns11:FullAccounts2021-05-012022-04-30SC52530112021-05-012022-04-30SC525301ns11:RegisteredOffice2021-05-012022-04-30SC525301ns6:CurrentFinancialInstruments2022-04-30SC525301ns6:CurrentFinancialInstruments2021-04-30SC525301ns6:Non-currentFinancialInstruments2022-04-30SC525301ns6:Non-currentFinancialInstruments2021-04-30SC525301ns6:ShareCapital2022-04-30SC525301ns6:ShareCapital2021-04-30SC525301ns6:RetainedEarningsAccumulatedLosses2022-04-30SC525301ns6:RetainedEarningsAccumulatedLosses2021-04-30SC525301ns6:IntangibleAssetsOtherThanGoodwill2021-05-012022-04-30SC525301ns6:PlantMachinery2021-05-012022-04-30SC525301ns6:FurnitureFittings2021-05-012022-04-30SC525301ns6:MotorVehicles2021-05-012022-04-30SC525301ns6:ComputerEquipment2021-05-012022-04-30SC525301ns6:NetGoodwill2021-04-30SC525301ns6:NetGoodwill2021-05-012022-04-30SC525301ns6:NetGoodwill2022-04-30SC525301ns6:NetGoodwill2021-04-30SC525301ns6:PlantMachinery2021-04-30SC525301ns6:FurnitureFittings2021-04-30SC525301ns6:MotorVehicles2021-04-30SC525301ns6:ComputerEquipment2021-04-30SC525301ns6:PlantMachinery2022-04-30SC525301ns6:FurnitureFittings2022-04-30SC525301ns6:MotorVehicles2022-04-30SC525301ns6:ComputerEquipment2022-04-30SC525301ns6:PlantMachinery2021-04-30SC525301ns6:FurnitureFittings2021-04-30SC525301ns6:MotorVehicles2021-04-30SC525301ns6:ComputerEquipment2021-04-30SC525301ns6:WithinOneYearns6:CurrentFinancialInstruments2022-04-30SC525301ns6:WithinOneYearns6:CurrentFinancialInstruments2021-04-30SC525301ns6:BetweenOneTwoYearsns6:Non-currentFinancialInstruments2022-04-30SC525301ns6:BetweenOneTwoYearsns6:Non-currentFinancialInstruments2021-04-30SC525301ns6:BetweenTwoFiveYearsns6:Non-currentFinancialInstruments2022-04-30SC525301ns6:BetweenTwoFiveYearsns6:Non-currentFinancialInstruments2021-04-30SC525301ns6:MoreThanFiveYearsns6:Non-currentFinancialInstruments2022-04-30SC525301ns6:MoreThanFiveYearsns6:Non-currentFinancialInstruments2021-04-30SC525301ns6:WithinOneYear2022-04-30SC525301ns6:WithinOneYear2021-04-30SC525301ns6:BetweenOneFiveYears2022-04-30SC525301ns6:BetweenOneFiveYears2021-04-30SC525301ns6:AllPeriods2022-04-30SC525301ns6:AllPeriods2021-04-30SC525301ns6:Secured2022-04-30SC525301ns6:Secured2021-04-30
REGISTERED NUMBER: SC525301 (Scotland)















Financial Statements For The Year Ended 30 April 2022

for

Marnell Pharmacy Ltd

Marnell Pharmacy Ltd (Registered number: SC525301)






Contents of the Financial Statements
For The Year Ended 30 April 2022




Page

Company Information 1

Statement of Financial Position 2

Notes to the Financial Statements 4


Marnell Pharmacy Ltd

Company Information
For The Year Ended 30 April 2022







DIRECTOR: S C Marnell





REGISTERED OFFICE: C/O Robb Ferguson
Regent Court
70 West Regent Street
Glasgow
G2 2QZ





REGISTERED NUMBER: SC525301 (Scotland)





ACCOUNTANTS: Robb Ferguson Chartered Accountants
Regent Court
70 West Regent Street
Glasgow
G2 2QZ

Marnell Pharmacy Ltd (Registered number: SC525301)

Statement of Financial Position
30 April 2022

2022 2021
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 4 1,237,732 1,326,142
Tangible assets 5 45,500 35,096
1,283,232 1,361,238

CURRENT ASSETS
Stocks 123,827 103,838
Debtors 6 542,144 614,050
Cash at bank and in hand 307,109 176,778
973,080 894,666
CREDITORS
Amounts falling due within one year 7 990,964 623,795
NET CURRENT (LIABILITIES)/ASSETS (17,884 ) 270,871
TOTAL ASSETS LESS CURRENT
LIABILITIES

1,265,348

1,632,109

CREDITORS
Amounts falling due after more than one year 8 (1,120,229 ) (1,508,963 )

PROVISIONS FOR LIABILITIES (11,375 ) (6,669 )
NET ASSETS 133,744 116,477

CAPITAL AND RESERVES
Called up share capital 1,000 1,000
Retained earnings 132,744 115,477
133,744 116,477

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 30 April 2022.

The members have not required the company to obtain an audit of its financial statements for the year ended 30 April 2022 in accordance with Section 476 of the Companies Act 2006.

The director acknowledges his responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

Marnell Pharmacy Ltd (Registered number: SC525301)

Statement of Financial Position - continued
30 April 2022


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

In accordance with Section 444 of the Companies Act 2006, the Statement of Comprehensive Income has not been delivered.

The financial statements were approved by the director and authorised for issue on 4 November 2022 and were signed by:





S C Marnell - Director


Marnell Pharmacy Ltd (Registered number: SC525301)

Notes to the Financial Statements
For The Year Ended 30 April 2022

1. STATUTORY INFORMATION

Marnell Pharmacy Ltd is a private company, limited by shares , registered in Scotland. The company's registered number and registered office address can be found on the Company Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2017, is being amortised evenly over its estimated useful life of twenty years. In 2019 the amortisation policy was reviewed and it was determined that it was more appropriate that Goodwill is amortised over twenty years as opposed to the previously estimated useful life of ten years.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Fixed plant and equipment - 25% on reducing balance
Fixtures and fittings - 25% on reducing balance
Motor vehicles - 25% on reducing balance
Computer Equipment - 25% on reducing balance

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Financial instruments
Basic financial instruments are recognised at amortised cost, except for investments in non-convertible preference and non-puttable ordinary shares which are measured at fair value, with changes recognised in profit or loss. Derivative financial instruments are initially recorded at cost and thereafter at fair value with changes recognised in profit or loss.


Marnell Pharmacy Ltd (Registered number: SC525301)

Notes to the Financial Statements - continued
For The Year Ended 30 April 2022

2. ACCOUNTING POLICIES - continued
Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date.

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 16 (2021 - 17 ) .

4. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 1 May 2021
and 30 April 2022 1,989,218
AMORTISATION
At 1 May 2021 663,076
Charge for year 88,410
At 30 April 2022 751,486
NET BOOK VALUE
At 30 April 2022 1,237,732
At 30 April 2021 1,326,142

Marnell Pharmacy Ltd (Registered number: SC525301)

Notes to the Financial Statements - continued
For The Year Ended 30 April 2022

5. TANGIBLE FIXED ASSETS
Fixed Fixtures
plant and and Motor Computer
equipment fittings vehicles Equipment Totals
£    £    £    £    £   
COST
At 1 May 2021 662 61,100 9,691 5,427 76,880
Additions 4,735 1,166 16,535 3,017 25,453
Disposals - - (9,691 ) (2,859 ) (12,550 )
At 30 April 2022 5,397 62,266 16,535 5,585 89,783
DEPRECIATION
At 1 May 2021 383 33,793 5,376 2,232 41,784
Charge for year 1,056 7,045 1,422 1,134 10,657
Eliminated on disposal - - (6,454 ) (1,704 ) (8,158 )
At 30 April 2022 1,439 40,838 344 1,662 44,283
NET BOOK VALUE
At 30 April 2022 3,958 21,428 16,191 3,923 45,500
At 30 April 2021 279 27,307 4,315 3,195 35,096

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
£    £   
Trade debtors 224,556 267,102
Other debtors 1,658 2,041
Marnell (East) Ltd 157,906 157,906
Arm Pharmacy Ltd 70,187 6,000
Amberdell Ltd - 52,477
Directors' current accounts - 90,734
Tax 19,534 22,591
VAT 62,137 12,021
Prepayments and accrued income 6,166 3,178
542,144 614,050

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
£    £   
Bank loans and overdrafts 59,417 60,099
Other loans 400,000 145,685
Trade creditors 377,611 233,063
Tax 29,690 90,258
Social security and other taxes 10,134 7,259
Directors' current accounts 452 -
Accruals and deferred income 113,660 87,431
990,964 623,795

Marnell Pharmacy Ltd (Registered number: SC525301)

Notes to the Financial Statements - continued
For The Year Ended 30 April 2022

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2022 2021
£    £   
Bank loans - 1-2 years 59,417 68,432
Bank loans - 2-5 years 178,251 205,297
Bank loans more 5 yr by instal 307,561 380,234
Other loans - 1-2 years 60,000 60,000
Other loans - 2-5 years 140,000 180,000
Other loans more 5yrs instal 375,000 615,000
1,120,229 1,508,963

Amounts falling due in more than five years:

Repayable by instalments
Bank loans more 5 yr by instal 307,561 380,234
Other loans more 5yrs instal 375,000 615,000
682,561 995,234

9. LEASING AGREEMENTS

Minimum lease payments under non-cancellable operating leases fall due as follows:
2022 2021
£    £   
Within one year 3,145 4,053
Between one and five years - 1,815
3,145 5,868

10. SECURED DEBTS

The following secured debts are included within creditors:

2022 2021
£    £   
Bank loans 604,646 714,062

Bank of Scotland PLC holds a floating charge over the assets of the company as well as a standard security over the whole of tenant's interests in the property at 31 Townhead, Kirkintilloch.

11. ULTIMATE CONTROLLING PARTY

The ultimate controlling party is Marnell East Ltd due to its 70% shareholding.