ACCOUNTS - Final Accounts


Caseware UK (AP4) 2021.0.152 2021.0.152 2022-03-312022-03-312021-04-01falsetour agenttrue1520trueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 01718867 2021-04-01 2022-03-31 01718867 2020-04-01 2021-03-31 01718867 2022-03-31 01718867 2021-03-31 01718867 1 2021-04-01 2022-03-31 01718867 d:CompanySecretary1 2021-04-01 2022-03-31 01718867 d:Director1 2021-04-01 2022-03-31 01718867 d:Director2 2021-04-01 2022-03-31 01718867 d:Director3 2021-04-01 2022-03-31 01718867 d:RegisteredOffice 2021-04-01 2022-03-31 01718867 c:Buildings 2021-04-01 2022-03-31 01718867 c:Buildings 2022-03-31 01718867 c:Buildings 2021-03-31 01718867 c:Buildings c:OwnedOrFreeholdAssets 2021-04-01 2022-03-31 01718867 c:LandBuildings 2022-03-31 01718867 c:LandBuildings 2021-03-31 01718867 c:OfficeEquipment 2021-04-01 2022-03-31 01718867 c:OfficeEquipment 2022-03-31 01718867 c:OfficeEquipment 2021-03-31 01718867 c:OfficeEquipment c:OwnedOrFreeholdAssets 2021-04-01 2022-03-31 01718867 c:OwnedOrFreeholdAssets 2021-04-01 2022-03-31 01718867 c:CurrentFinancialInstruments 2022-03-31 01718867 c:CurrentFinancialInstruments 2021-03-31 01718867 c:CurrentFinancialInstruments c:WithinOneYear 2022-03-31 01718867 c:CurrentFinancialInstruments c:WithinOneYear 2021-03-31 01718867 c:ShareCapital 2022-03-31 01718867 c:ShareCapital 2021-03-31 01718867 c:RetainedEarningsAccumulatedLosses 2022-03-31 01718867 c:RetainedEarningsAccumulatedLosses 2021-03-31 01718867 d:FRS102 2021-04-01 2022-03-31 01718867 d:Audited 2021-04-01 2022-03-31 01718867 d:FullAccounts 2021-04-01 2022-03-31 01718867 d:PrivateLimitedCompanyLtd 2021-04-01 2022-03-31 01718867 d:SmallCompaniesRegimeForAccounts 2021-04-01 2022-03-31 01718867 2 2021-04-01 2022-03-31 iso4217:GBP xbrli:pure

Registered number: 01718867










EALING TRAVEL SERVICES LIMITED










FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 MARCH 2022

 
EALING TRAVEL SERVICES LIMITED
 
 
COMPANY INFORMATION


Directors
M Harridge 
D B Harridge 
J Harridge 




Company secretary
M Harridge



Registered number
01718867



Registered office
118 South Ealing Road

Ealing

London

W5 4QJ




Independent auditors
Xeinadin Audit Limited T/A Elman Wall
Statutory Auditor & Chartered Accountants

8th Floor

Becket House

36 Old Jewry

London

EC2R 8DD




Accountants
Elman Wall Limited
Bth Floor, Becket House

36 Old Jewry

London

EC2R 8DD





 
EALING TRAVEL SERVICES LIMITED
 

CONTENTS



Page
Statement of financial position
1
Notes to the financial statements
2 - 7


 
EALING TRAVEL SERVICES LIMITED
REGISTERED NUMBER: 01718867

STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2022

2022
2021
Note
£
£

Fixed assets
  

Tangible assets
 4 
371,970
384,874

Current assets
  

Debtors: amounts falling due within one year
 5 
1,142,455
504,106

Cash at bank and in hand
 6 
2,292,694
2,252,421

  
3,435,149
2,756,527

Creditors: amounts falling due within one year
 7 
(1,342,423)
(848,457)

Net current assets
  
 
 
2,092,726
 
 
1,908,070

Total assets less current liabilities
  
2,464,696
2,292,944

  

Net assets
  
2,464,696
2,292,944


Capital and reserves
  

Called up share capital 
  
90,000
90,000

Profit and loss account
  
2,374,696
2,202,944

  
2,464,696
2,292,944


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: 



J Harridge
Director

Date: 20 July 2022

The notes on pages 2 to 7 form part of these financial statements.

Page 1

 
EALING TRAVEL SERVICES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

1.


General information

Ealing Travel Services Limited is a private company limited by shares, registered in England and Wales, United Kingdom. 
The registered office is shown on the Company Information page of these accounts.
The principal activity continues to be that of a tour agent.

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 following principal accounting policies have been applied:

  
2.2

Revenue

Turnover represents the value of net commissions, transaction fees and other income earned for the arrangement of travel services. Transactional and management fee income is recognised when it arises and it is certain that economic benefits associated with the transaction will flow. 

 
2.3

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants of a revenue nature are recognised in the Statement of comprehensive income in the same period as the related expenditure. During the year the company benefitted from government support in the form of the Coronavirus Job Retention Scheme and Local Council Government Grant (Note 8).

 
2.4

Interest income

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

 
2.5

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.

 
2.6

Borrowing costs

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

Page 2

 
EALING TRAVEL SERVICES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

2.Accounting policies (continued)

 
2.7

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.

 
2.8

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.

 
2.9

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.

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:

Freehold property
-
2%
straight line
Office equipment
-
20%
straight line

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.

 
2.10

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.

Page 3

 
EALING TRAVEL SERVICES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

2.Accounting policies (continued)

 
2.11

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.

 
2.12

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.


3.


Employees

The average monthly number of employees, including directors, during the year was 15 (2021 - 20).


4.


Tangible fixed assets





Freehold property
Office equipment
Total

£
£
£



Cost or valuation


At 1 April 2021
590,050
6,892
596,942



At 31 March 2022

590,050
6,892
596,942



Depreciation


At 1 April 2021
210,690
1,378
212,068


Charge for the year on owned assets
11,801
1,103
12,904



At 31 March 2022

222,491
2,481
224,972



Net book value



At 31 March 2022
367,559
4,411
371,970



At 31 March 2021
379,360
5,514
384,874

Page 4

 
EALING TRAVEL SERVICES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

           4.Tangible fixed assets (continued)




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


2022
2021
£
£

Freehold
367,559
379,360

367,559
379,360


Page 5

 
EALING TRAVEL SERVICES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

5.


Debtors

2022
2021
£
£


Trade debtors
565,811
78,084

Other debtors
571,803
421,476

Prepayments and accrued income
4,841
4,546

1,142,455
504,106



6.


Cash and cash equivalents

2022
2021
£
£

Cash at bank and in hand
2,292,694
2,252,421

Less: bank overdrafts
(12,415)
(7,963)

2,280,279
2,244,458



7.


Creditors: Amounts falling due within one year

2022
2021
£
£

Bank overdrafts
12,415
7,963

Trade creditors
880,881
415,952

Corporation tax
47,974
24,223

Other taxation and social security
12,929
10,329

Other creditors
376,993
379,162

Accruals and deferred income
11,231
10,828

1,342,423
848,457


Fixed charge over book and other debts, goodwill, uncalled capital and intellectual property and a floating charge over all other assets dated 28 July 1992.
First legal charge dated 31 January 2008 over Leasehold Property known as 116 South Ealing Road, South Ealing, W5 4QJ.

Page 6

 
EALING TRAVEL SERVICES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

8.


Government grants

2022
2021
£
£



Coronavirus Job Retention Scheme
158,580
475,326

Local Council Government Grant
8,000
80,577

166,580
555,903


9.


Pension commitments

The Company operates a defined contributions 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 £6,369 (2021: £7,410). Contributions totalling £Nil (2021: £-) were payable to the fund at the reporting date and are included in creditors.


10.


Related party transactions

During the year the company had a loan account with the director, D Harridge. Advances totalled £500  and interest of £9,466 (2021: £1,831) has been charged. At the year end the Company owed D Harridge £430,572 (2021: £420,606).


11.


Post balance sheet events

Following the year end, since all the restrictions imposed to control coronavirus has been lifted, the directors expect these jobs to continue as normal at pre covid level.
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.


12.


Controlling party

The Company is controlled by D B Harridge by virtue of his majority shareholding.


13.


Auditors' information

The auditors' report on the financial statements for the year ended 31 March 2022 was unqualified.

The audit report was signed on 20 July 2022 by Yasin Khandwalla FCCA (Senior statutory auditor) on behalf of Xeinadin Audit Limited T/A Elman Wall.

 
Page 7