ACCOUNTS - Final Accounts


Caseware UK (AP4) 2022.0.179 2022.0.179 truetrue62021-07-01falsepharmacy4The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 05130037 2021-07-01 2022-06-30 05130037 2020-07-01 2021-06-30 05130037 2022-06-30 05130037 2021-06-30 05130037 c:Director1 2021-07-01 2022-06-30 05130037 d:FurnitureFittings 2021-07-01 2022-06-30 05130037 d:FurnitureFittings 2022-06-30 05130037 d:FurnitureFittings 2021-06-30 05130037 d:FurnitureFittings d:OwnedOrFreeholdAssets 2021-07-01 2022-06-30 05130037 d:Goodwill 2022-06-30 05130037 d:Goodwill 2021-06-30 05130037 d:CurrentFinancialInstruments 2022-06-30 05130037 d:CurrentFinancialInstruments 2021-06-30 05130037 d:Non-currentFinancialInstruments 2022-06-30 05130037 d:Non-currentFinancialInstruments 2021-06-30 05130037 d:CurrentFinancialInstruments d:WithinOneYear 2022-06-30 05130037 d:CurrentFinancialInstruments d:WithinOneYear 2021-06-30 05130037 d:Non-currentFinancialInstruments d:AfterOneYear 2022-06-30 05130037 d:Non-currentFinancialInstruments d:AfterOneYear 2021-06-30 05130037 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2022-06-30 05130037 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2021-06-30 05130037 d:ShareCapital 2022-06-30 05130037 d:ShareCapital 2021-06-30 05130037 d:RetainedEarningsAccumulatedLosses 2022-06-30 05130037 d:RetainedEarningsAccumulatedLosses 2021-06-30 05130037 c:FRS102 2021-07-01 2022-06-30 05130037 c:AuditExempt-NoAccountantsReport 2021-07-01 2022-06-30 05130037 c:AbridgedAccounts 2021-07-01 2022-06-30 05130037 c:PrivateLimitedCompanyLtd 2021-07-01 2022-06-30 05130037 d:AcceleratedTaxDepreciationDeferredTax 2022-06-30 05130037 d:AcceleratedTaxDepreciationDeferredTax 2021-06-30 iso4217:GBP xbrli:pure

Registered number: 05130037










CHEL PHARMACY LIMITED








Unaudited

Financial statements

Information for filing with the registrar

For the year ended 30 June 2022

 
CHEL PHARMACY LIMITED
Registered number: 05130037

Balance sheet
As at 30 June 2022

2022
2021
Note
£
£

Fixed assets
  

Tangible assets
 5 
37,826
48,406

  
37,826
48,406

Current assets
  

Stocks
  
82,803
81,179

Debtors
 6 
527,096
416,868

Cash at bank and in hand
  
84,189
151,073

  
694,088
649,120

Creditors: amounts falling due within one year
 7 
(183,759)
(203,677)

Net current assets
  
 
 
510,329
 
 
445,443

Total assets less current liabilities
  
548,155
493,849

Creditors: Amounts Falling Due After More Than One Year
 8 
-
85,222

Deferred Taxation
  
(7,187)
(9,197)

Net assets
  
540,968
399,430


Capital and reserves
  

Called up share capital 
  
100
100

Profit and loss account
  
540,868
399,330

  
540,968
399,430


Page 1

 
CHEL PHARMACY LIMITED
Registered number: 05130037
    
Balance sheet (continued)
As at 30 June 2022

The director considers 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 director acknowledges her 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 on 5 January 2023.




Mrs S Davda
Director

The notes on pages 3 to 10 form part of these financial statements.

Page 2

 
CHEL PHARMACY LIMITED
 
 
 
Notes to the financial statements
For the year ended 30 June 2022

1.


General information

Chel Pharmacy Limited is a private company, limited by share capital, incorporated in England & Wales under registration number 05130037. The address of the registered office is situated at 37 Warren Street, London, W1T 6AD.

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 members have agreed to the preparation of abridged accounts for this accounting period in accordance with Section 444(2A) of the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

Page 3

 
CHEL PHARMACY LIMITED
 
 
 
Notes to the financial statements
For the year ended 30 June 2022

2.Accounting policies (continued)

 
2.3

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Statement of comprehensive income in the same period as the related expenditure.

 
2.4

Borrowing costs

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

 
2.5

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 Balance sheet. The assets of the plan are held separately from the Company in independently administered funds.

 
2.6

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 balance sheet 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 balance sheet 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 balance sheet date.

Page 4

 
CHEL PHARMACY LIMITED
 
 
 
Notes to the financial statements
For the year ended 30 June 2022

2.Accounting policies (continued)

 
2.7

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, on a reducing balance basis.

Depreciation is provided on the following basis:

Fixtures and fittings
-
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.

 
2.8

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.9

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.

 
2.10

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.

 
2.11

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.

Page 5

 
CHEL PHARMACY LIMITED
 
 
 
Notes to the financial statements
For the year ended 30 June 2022

3.


Employees

The average monthly number of employees, including directors, during the year was 4 (2021 - 6).


4.


Intangible assets




Goodwill

£



Cost


At 1 July 2021
94,849



At 30 June 2022

94,849



Amortisation


At 1 July 2021
94,849



At 30 June 2022

94,849



Net book value



At 30 June 2022
-



At 30 June 2021
-



Page 6

 
CHEL PHARMACY LIMITED
 
 
 
Notes to the financial statements
For the year ended 30 June 2022

5.


Tangible fixed assets





Fixtures and fittings

£



Cost or valuation


At 1 July 2021
138,815


Additions
2,029



At 30 June 2022

140,844



Depreciation


At 1 July 2021
90,409


Charge for the year on owned assets
12,609



At 30 June 2022

103,018



Net book value



At 30 June 2022
37,826



At 30 June 2021
48,406


6.


Debtors

2022
2021
£
£


Trade debtors
63,531
49,454

VAT repayable
43,512
17,287

Section 458 tax recoverable
97,610
80,147

Director's loan account
306,773
255,031

Prepayments and accrued income
15,670
14,949

527,096
416,868


The balance on director's loan account of Mrs S Davda was £306,773 debit balance (2021 - £255,031 debit balance) at 30 June 2022. Mrs S Davda paid the company £6,015 (2021 - £5,916) as interest, calculated at the HMRC official rate. 

Page 7

 
CHEL PHARMACY LIMITED
 
 
 
Notes to the financial statements
For the year ended 30 June 2022

7.


Creditors: Amounts falling due within one year

2022
2021
£
£

Bank loans
-
31,287

Trade creditors
128,831
124,578

Other creditors
91
5,717

Corporation tax
52,658
40,140

Other taxation and social security
2,179
1,431

Accruals and deferred income
-
524

183,759
203,677


The bank loan was secured by fixed and floating charges over the assets of the company. 


8.


Creditors: Amounts falling due after more than one year

2022
2021
£
£

Bank loans
-
85,222

-
85,222


The bank loan was secured by fixed and floating charges over the assets of the company.

Page 8

 
CHEL PHARMACY LIMITED
 
 
 
Notes to the financial statements
For the year ended 30 June 2022

9.


Loans



2022
2021
£
£

Amounts falling due within one year

Bank loans
-
31,287


-
31,287


Amounts falling due 2-5 years

Bank loans
-
85,222


-
85,222


-
116,509


Page 9

 
CHEL PHARMACY LIMITED
 
 
 
Notes to the financial statements
For the year ended 30 June 2022

10.


Deferred taxation




2022


£






At beginning of year
(9,197)


Charged to profit or loss
2,010



At end of year
(7,187)

The provision for deferred taxation is made up as follows:

2022
2021
£
£


Accelerated capital allowances
(7,187)
(9,197)

(7,187)
(9,197)


11.


Controlling party

The company was under the control of the sole director Mrs S Davda, by the virtue of the fact that she owns 100% of the issued share capital.

 
Page 10