ECIG_FLAVOUR.COM_LIMITED - Accounts


Company Registration No. 09364997 (England and Wales)
ECIG FLAVOUR.COM LIMITED
ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2021
ECIG FLAVOUR.COM LIMITED
COMPANY INFORMATION
Directors
Mrs K Barker
Mr L Beesley
Mr G H Williams
Mr S D Baxter
(Appointed 29 June 2021)
Mr P Metcalfe
(Appointed 29 June 2021)
Mr R Baxter
(Appointed 29 June 2021)
Secretary
Mr S D Baxter
Company number
09364997
Registered office
Upper Icknield Way
Tring
Hertfordshire
HP23 4JZ
Accountants
Mercer & Hole
Batchworth House
Batchworth Place
Church Street
Rickmansworth
Hertfordshire
WD3 1JE
Business address
Upper Icknield Way
Tring
Hertfordshire
HP23 4JZ
ECIG FLAVOUR.COM LIMITED
CONTENTS
Page
Directors' report
1
Accountants' report
2
Profit and loss account
3
Balance sheet
4 - 5
Notes to the financial statements
6 - 12
ECIG FLAVOUR.COM LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 JULY 2021
- 1 -

The directors present their annual report and financial statements for the year ended 31 July 2021.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mrs K Barker
Mr L Beesley
Mr G H Williams
Mr S D Baxter
(Appointed 29 June 2021)
Mr P Metcalfe
(Appointed 29 June 2021)
Mr R Baxter
(Appointed 29 June 2021)
Small companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.

On behalf of the board
Mr G H Williams
Director
26 April 2022
ECIG FLAVOUR.COM LIMITED
CHARTERED ACCOUNTANTS' REPORT TO THE BOARD OF DIRECTORS ON THE PREPARATION OF THE UNAUDITED STATUTORY FINANCIAL STATEMENTS OF ECIG FLAVOUR.COM LIMITED FOR THE YEAR ENDED 31 JULY 2021
- 2 -

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of ECIG Flavour.com Limited for the year ended 31 July 2021 set out on pages 3 to 12 from the company’s accounting records and from information and explanations you have given us.

 

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at http://www.icaew.com/en/members/regulations-standards-and-guidance.

This report is made solely to the Board of Directors of ECIG Flavour.com Limited, as a body, in accordance with the terms of our engagement letter dated 17 November 2016. Our work has been undertaken solely to prepare for your approval the financial statements of ECIG Flavour.com Limited and state those matters that we have agreed to state to the Board of Directors of ECIG Flavour.com Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than ECIG Flavour.com Limited and its Board of Directors as a body, for our work or for this report.

It is your duty to ensure that ECIG Flavour.com 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 ECIG Flavour.com Limited. You consider that ECIG Flavour.com Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the financial statements of ECIG Flavour.com 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.

Mercer & Hole
26 April 2022
Chartered Accountants
Batchworth House
Batchworth Place
Church Street
Rickmansworth
Hertfordshire
WD3 1JE
ECIG FLAVOUR.COM LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 JULY 2021
- 3 -
2021
2020
£
£
Turnover
772,694
771,729
Cost of sales
(302,876)
(262,420)
Gross profit
469,818
509,309
Administrative expenses
(459,266)
(428,658)
Other operating income
1,250
-
0
Operating profit
11,802
80,651
Interest receivable and similar income
-
0
5
Interest payable and similar expenses
3
(1,343)
(6,721)
Profit before taxation
10,459
73,935
Tax on profit
(1,417)
(57,693)
Profit for the financial year
9,042
16,242
ECIG FLAVOUR.COM LIMITED
BALANCE SHEET
AS AT
31 JULY 2021
31 July 2021
- 4 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
5
6,789
3,789
Current assets
Stocks
83,910
74,196
Debtors
6
132,245
259,001
Cash at bank and in hand
330,981
287,348
547,136
620,545
Creditors: amounts falling due within one year
7
(48,070)
(116,687)
Net current assets
499,066
503,858
Total assets less current liabilities
505,855
507,647
Creditors: amounts falling due after more than one year
8
(39,166)
(50,000)
Net assets
466,689
457,647
Capital and reserves
Called up share capital
9
200
200
Profit and loss reserves
466,489
457,447
Total equity
466,689
457,647

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

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 members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

ECIG FLAVOUR.COM LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 JULY 2021
31 July 2021
- 5 -
The financial statements were approved by the board of directors and authorised for issue on 26 April 2022 and are signed on its behalf by:
Mr G H Williams
Director
Company Registration No. 09364997
ECIG FLAVOUR.COM LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2021
- 6 -
1
Accounting policies
Company information

ECIG Flavour.com Limited is a private company limited by shares incorporated in England and Wales. The registered office is Upper Icknield Way, Tring, Hertfordshire, HP23 4JZ.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

These financial statements are prepared on the going concern basis. Since trueMarch 2020, COVID-19 has been dominating the world social and economic climate. The company continues to operate in an environment of uncertainty associated with the current situation. The directors have assessed both the impact of the current governmental measures to combat COVID-19, and the markets in which the company operates,  on the company’s ability to continue trading for the foreseeable future. They have concluded that because of the governmental support offered to companies, and through its own resources, there are reasonable prospects of the company being able to continue as a going concern. The directors are continuously monitoring the situation and recognise that uncertainties exist that may impact significantly on future performance and challenge the applicability of the going concern basis.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for E-Cigarette flavourings provided in the normal course of business, and is shown net of value added tax and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Fixtures, fittings & equipment
20% on cost

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

ECIG FLAVOUR.COM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2021
1
Accounting policies
(Continued)
- 7 -
1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.7
Cash at bank and in hand

Cash at bank and in hand are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

ECIG FLAVOUR.COM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2021
1
Accounting policies
(Continued)
- 8 -
Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans and loans from fellow group companies are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

ECIG FLAVOUR.COM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2021
1
Accounting policies
(Continued)
- 9 -
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.13
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2021
2020
Number
Number
Total
6
3
ECIG FLAVOUR.COM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2021
- 10 -
3
Interest payable and similar expenses
2021
2020
£
£
Interest payable and similar expenses includes the following:
Interest payable to group undertakings
-
0
1,920
4
Intangible fixed assets
Intellectual property
£
Cost
At 1 August 2020 and 31 July 2021
450,000
Amortisation and impairment
At 1 August 2020 and 31 July 2021
450,000
Carrying amount
At 31 July 2021
-
0
At 31 July 2020
-
0
5
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 August 2020
4,736
Additions
4,736
At 31 July 2021
9,472
Depreciation and impairment
At 1 August 2020
947
Depreciation charged in the year
1,736
At 31 July 2021
2,683
Carrying amount
At 31 July 2021
6,789
At 31 July 2020
3,789
ECIG FLAVOUR.COM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2021
- 11 -
6
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
75,555
135,345
Amounts owed by group undertakings
52,882
79,403
Other debtors
3,808
44,253
132,245
259,001
7
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans
10,000
-
0
Trade creditors
1,342
28,596
Corporation tax
1,417
62,494
Other creditors
35,311
25,597
48,070
116,687
8
Creditors: amounts falling due after more than one year
2021
2020
£
£
Bank loans and overdrafts
39,166
50,000

The loan is secured by a floating charge over the assets of the company.

9
Called up share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary 'A' shares of £1 each
106
106
106
106
Ordinary 'B' shares of £1 each
94
94
94
94
200
200
200
200
10
Related party transactions
Amounts owed to/by related parties

Other related parties are entities under common control.

 

This amount is interest free and payable on demand.

ECIG FLAVOUR.COM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2021
10
Related party transactions
(Continued)
- 12 -
Amount owed to
Amounts owed by
2021
2020
2021
2020
£
£
£
£
Other related parties
-
0
-
0
52,882
79,403
11
Parent company

The company was controlled throughout the current year by H.E. Stringer Limited, the immediate parent company, by virtue of their majority shareholding.

 

The company has a registered office of Upper Icknield Way, Tring, Hertfordshire, HP23 4JZ.

2021-07-312020-08-01falseCCH SoftwareCCH Accounts Production 2022.100No description of principal activityMrs K BarkerMr L BeesleyMr G H WilliamsMr P MetcalfeMr R BaxterMr R BaxterMr S D Baxter093649972020-08-012021-07-3109364997bus:Director12020-08-012021-07-3109364997bus:Director22020-08-012021-07-3109364997bus:Director32020-08-012021-07-3109364997bus:CompanySecretaryDirector12020-08-012021-07-3109364997bus:Director42020-08-012021-07-3109364997bus:Director52020-08-012021-07-3109364997bus:CompanySecretary12020-08-012021-07-3109364997bus:Director62020-08-012021-07-3109364997bus:RegisteredOffice2020-08-012021-07-31093649972021-07-31093649972019-08-012020-07-31093649972020-07-3109364997core:OtherPropertyPlantEquipment2021-07-3109364997core:OtherPropertyPlantEquipment2020-07-3109364997core:CurrentFinancialInstrumentscore:WithinOneYear2021-07-3109364997core:CurrentFinancialInstrumentscore:WithinOneYear2020-07-3109364997core:Non-currentFinancialInstrumentscore:AfterOneYear2021-07-3109364997core:Non-currentFinancialInstrumentscore:AfterOneYear2020-07-3109364997core:CurrentFinancialInstruments2021-07-3109364997core:CurrentFinancialInstruments2020-07-3109364997core:ShareCapital2021-07-3109364997core:ShareCapital2020-07-3109364997core:RetainedEarningsAccumulatedLosses2021-07-3109364997core:RetainedEarningsAccumulatedLosses2020-07-3109364997core:ShareCapitalOrdinaryShares2021-07-3109364997core:ShareCapitalOrdinaryShares2020-07-3109364997core:FurnitureFittings2020-08-012021-07-3109364997core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2020-07-3109364997core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-07-3109364997core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2020-07-3109364997core:OtherPropertyPlantEquipment2020-07-3109364997core:OtherPropertyPlantEquipment2020-08-012021-07-3109364997core:WithinOneYear2021-07-3109364997core:WithinOneYear2020-07-3109364997core:Non-currentFinancialInstruments2021-07-3109364997core:Non-currentFinancialInstruments2020-07-3109364997bus:PrivateLimitedCompanyLtd2020-08-012021-07-3109364997bus:FRS1022020-08-012021-07-3109364997bus:AuditExemptWithAccountantsReport2020-08-012021-07-3109364997bus:FullAccounts2020-08-012021-07-31xbrli:purexbrli:sharesiso4217:GBP