Invictus Fitness Ltd - Period Ending 2021-03-31

Invictus Fitness Ltd - Period Ending 2021-03-31


Invictus Fitness Ltd 12074062 false 2020-04-01 2021-03-31 2021-03-31 The principal activity of the company is fitness facilities. Digita Accounts Production Advanced 6.29.9459.0 true 12074062 2020-04-01 2021-03-31 12074062 2021-03-31 12074062 core:RetainedEarningsAccumulatedLosses 2021-03-31 12074062 core:ShareCapital 2021-03-31 12074062 core:SharePremium 2021-03-31 12074062 core:CurrentFinancialInstruments 2021-03-31 12074062 core:CurrentFinancialInstruments core:WithinOneYear 2021-03-31 12074062 core:Non-currentFinancialInstruments 2021-03-31 12074062 core:Non-currentFinancialInstruments core:AfterOneYear 2021-03-31 12074062 core:OtherResidualIntangibleAssets 2021-03-31 12074062 core:MoreThanFiveYears 1 2021-03-31 12074062 core:ConstructionInProgressAssetsUnderConstruction 2021-03-31 12074062 core:FurnitureFittingsToolsEquipment 2021-03-31 12074062 core:OtherPropertyPlantEquipment 2021-03-31 12074062 bus:SmallEntities 2020-04-01 2021-03-31 12074062 bus:AuditExemptWithAccountantsReport 2020-04-01 2021-03-31 12074062 bus:FullAccounts 2020-04-01 2021-03-31 12074062 bus:SmallCompaniesRegimeForAccounts 2020-04-01 2021-03-31 12074062 bus:RegisteredOffice 2020-04-01 2021-03-31 12074062 bus:Director1 2020-04-01 2021-03-31 12074062 bus:Director2 2020-04-01 2021-03-31 12074062 bus:Director3 2020-04-01 2021-03-31 12074062 bus:PrivateLimitedCompanyLtd 2020-04-01 2021-03-31 12074062 core:OtherResidualIntangibleAssets 2020-04-01 2021-03-31 12074062 core:ConstructionInProgressAssetsUnderConstruction 2020-04-01 2021-03-31 12074062 core:FurnitureFittingsToolsEquipment 2020-04-01 2021-03-31 12074062 core:LeaseholdImprovements 2020-04-01 2021-03-31 12074062 core:OfficeEquipment 2020-04-01 2021-03-31 12074062 core:OtherPropertyPlantEquipment 2020-04-01 2021-03-31 12074062 core:PlantMachinery 2020-04-01 2021-03-31 12074062 countries:AllCountries 2020-04-01 2021-03-31 12074062 2020-03-31 12074062 core:OtherResidualIntangibleAssets 2020-03-31 12074062 core:ConstructionInProgressAssetsUnderConstruction 2020-03-31 12074062 core:FurnitureFittingsToolsEquipment 2020-03-31 12074062 core:OtherPropertyPlantEquipment 2020-03-31 12074062 2019-06-28 2020-03-31 12074062 2020-03-31 12074062 core:RetainedEarningsAccumulatedLosses 2020-03-31 12074062 core:ShareCapital 2020-03-31 12074062 core:SharePremium 2020-03-31 12074062 core:CurrentFinancialInstruments 2020-03-31 12074062 core:CurrentFinancialInstruments core:WithinOneYear 2020-03-31 12074062 core:Non-currentFinancialInstruments 2020-03-31 12074062 core:Non-currentFinancialInstruments core:AfterOneYear 2020-03-31 12074062 core:OtherResidualIntangibleAssets 2020-03-31 12074062 core:MoreThanFiveYears 1 2020-03-31 12074062 core:ConstructionInProgressAssetsUnderConstruction 2020-03-31 12074062 core:FurnitureFittingsToolsEquipment 2020-03-31 12074062 core:OtherPropertyPlantEquipment 2020-03-31 iso4217:GBP xbrli:pure

Registration number: 12074062

Invictus Fitness Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2021

 

Invictus Fitness Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 11

 

Invictus Fitness Ltd

Company Information

Directors

Mr Robert Neil Aspinall

Mr Simon Michael Thomas

Mr Jonathan Martyn Rew

Registered office

Midway House
Herrick Way
Staverton
Cheltenham
GL51 6TQ

Accountants

Harbour Key Limited
Midway House
Herrick Way
Staverton
Cheltenham
GL51 6TQ

 

Invictus Fitness Ltd

(Registration number: 12074062)
Balance Sheet as at 31 March 2021

Note

2021
£

2020
£

Fixed assets

 

Intangible assets

4

27,133

34,533

Tangible assets

5

145,729

158,770

 

172,862

193,303

Current assets

 

Debtors

6

1,415

20,854

Cash at bank and in hand

 

57,114

21,091

 

58,529

41,945

Creditors: Amounts falling due within one year

7

(70,573)

(20,487)

Net current (liabilities)/assets

 

(12,044)

21,458

Total assets less current liabilities

 

160,818

214,761

Creditors: Amounts falling due after more than one year

7

(45,828)

-

Provisions for liabilities

(18,570)

(24,949)

Net assets

 

96,420

189,812

Capital and reserves

 

Called up share capital

200

200

Share premium reserve

274,800

274,800

Profit and loss account

(178,580)

(85,188)

Shareholders' funds

 

96,420

189,812

For the financial year ending 31 March 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

 

Invictus Fitness Ltd

(Registration number: 12074062)
Balance Sheet as at 31 March 2021

Approved and authorised by the Board on 27 October 2021 and signed on its behalf by:
 

.........................................
Mr Robert Neil Aspinall
Director

.........................................
Mr Simon Michael Thomas
Director

.........................................
Mr Jonathan Martyn Rew
Director

 

Invictus Fitness Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

1

General information

The company is a private company limited by share capital, incorporated in England & Wales.

The address of its registered office is:
Midway House
Herrick Way
Staverton
Cheltenham
GL51 6TQ
England

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

The presentational currency of the financial statements is British Pound £, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are round to the nearest £.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when the amount of revenue can be reliably measured, it is probable that future economic benefits will flow to the entity and specific criteria have been met for each of the company's activities.

Government grants

Government grants are recognised based on the accrual model and are measured at fair value of the asset received or receivable. Grants are classified as relating either to revenue or to assets. Grants relating to revenue are recognised in income over the period in which the related costs are recognised. Grants relating to assets are recognised over the expected useful life of the asset. Where part of a grant relating to an asset is deferred, it is recognised as deferred income.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

 

Invictus Fitness Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

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 taxable income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

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

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant & machinery

25% straight line

Leasehold improvements

20% staight line

Office equipment

25% straight line

Intangible assets

Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Franchise license are being amortised evenly over their estimated life of five years.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Franchise costs

5 years straight line

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

 

Invictus Fitness Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

Trade debtors

Trade debtors are amounts due from customers for goods sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

 

Invictus Fitness Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

Financial instruments

Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the Balance Sheet. The corresponding dividends relating to the liability component are charges as interest in the Profit and Loss Account.

 Recognition and measurement
All financial assets and liabilities are initially measured at transaction value (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financial transaction. If an arrangement constitutes a financial transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market value of interest for a similar debt instrument.

 Impairment
Asset, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss as described below.

A non financial asset is impaired where there is objective evidence that, as a result of one or more events that occurred after intial recognition, the estimated recoverable value of the asset has been reduced. The recoverable amount of an asset is the higher of its fair value less costs to sell and it value in use.

The recoverable amount of goodwill is derived from measurement of the present value of the future cash flows of the cash-generating units ("CGUs") of which the goodwill is a part. Any impairment in respect of a CGU is allocated first to the goodwill attached to that CGU, and then to other assets within that CGU on a pro-rata basis.

Where indicators exist for a decrease in impairment loss, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised. Where a reversal of impairment occurs in respect of a CGU, the reversal is applied first to the assets (other than goodwill) of the CGU on a pro-rata basis and then to any goodwill allocated to that CGU.

For financial assets carried at amortised cost, the amount of an impairment is the difference between the asset's carrying amount and the present value of estimated future cash flows, discounted at the financial asset's original effective interest rate.

For financial assets carried at cost less impairment, the impairment loss is the difference between the asset's carrying amount and the best estimate of the amount that would be received for the asset if it were to be sold at the reporting date.

Where indicators exist for a decrease in impairment loss, and the decrease can be related objectively to an event occurring after the impairment was recognised, the prior impairment is tested to determine reversal. An impairment loss is reversed on an individual impaired financial asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised.

 

 

Invictus Fitness Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 4 (2020 - 2).

4

Intangible assets

Franchise costs
 £

Total
£

Cost or valuation

At 1 April 2020

37,000

37,000

At 31 March 2021

37,000

37,000

Amortisation

At 1 April 2020

2,467

2,467

Amortisation charge

7,400

7,400

At 31 March 2021

9,867

9,867

Carrying amount

At 31 March 2021

27,133

27,133

At 31 March 2020

34,533

34,533

 

Invictus Fitness Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

5

Tangible assets

Office equipment
 £

Leasehold improvements
£

Plant & machinery
£

Total
£

Cost or valuation

At 1 April 2020

1,329

103,600

66,402

171,331

Additions

-

22,727

6,488

29,215

At 31 March 2021

1,329

126,327

72,890

200,546

Depreciation

At 1 April 2020

63

6,964

5,534

12,561

Charge for the year

332

24,107

17,817

42,256

At 31 March 2021

395

31,071

23,351

54,817

Carrying amount

At 31 March 2021

934

95,256

49,539

145,729

At 31 March 2020

1,266

96,636

60,868

158,770

6

Debtors

2021
£

2020
£

Trade debtors

505

537

Prepayments

794

-

Other debtors

116

20,317

1,415

20,854

 

Invictus Fitness Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

7

Creditors

Creditors: amounts falling due within one year

Note

2021
£

2020
£

Due within one year

 

Bank loans and overdrafts

8

4,172

-

Taxation and social security

 

347

475

Other creditors

9

66,054

20,012

 

70,573

20,487

Due after one year

 

Loans and borrowings

8

45,828

-

Creditors: amounts falling due after more than one year

Note

2021
£

2020
£

Due after one year

 

Loans and borrowings

8

45,828

-

2021
£

2020
£

Due after more than five years

After more than five years by instalments

24,548

-

-

-

8

Loans and borrowings

2021
£

2020
£

Non-current loans and borrowings

Bank borrowings

45,828

-

2021
£

2020
£

Current loans and borrowings

Bank borrowings

4,172

-

 

Invictus Fitness Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

9

Related party transactions

Transactions with directors

At the balance sheet date, the company owed the directors £359 (2020: £289) . There are no repayment terms or interest charged on the outstanding amount.