ACCOUNTS - Final Accounts


Caseware UK (AP4) 2022.0.179 2022.0.179 2022-03-312022-03-31false2021-04-018falseProvision of hairdressing services and other beauty treatments.9trueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 5000509 2021-04-01 2022-03-31 5000509 2020-04-01 2021-03-31 5000509 2022-03-31 5000509 2021-03-31 5000509 c:Director1 2021-04-01 2022-03-31 5000509 d:Buildings d:ShortLeaseholdAssets 2021-04-01 2022-03-31 5000509 d:Buildings d:ShortLeaseholdAssets 2022-03-31 5000509 d:Buildings d:ShortLeaseholdAssets 2021-03-31 5000509 d:FurnitureFittings 2021-04-01 2022-03-31 5000509 d:FurnitureFittings 2022-03-31 5000509 d:FurnitureFittings 2021-03-31 5000509 d:FurnitureFittings d:OwnedOrFreeholdAssets 2021-04-01 2022-03-31 5000509 d:OwnedOrFreeholdAssets 2021-04-01 2022-03-31 5000509 d:CurrentFinancialInstruments 2022-03-31 5000509 d:CurrentFinancialInstruments 2021-03-31 5000509 d:Non-currentFinancialInstruments 2022-03-31 5000509 d:Non-currentFinancialInstruments 2021-03-31 5000509 d:CurrentFinancialInstruments d:WithinOneYear 2022-03-31 5000509 d:CurrentFinancialInstruments d:WithinOneYear 2021-03-31 5000509 d:Non-currentFinancialInstruments d:AfterOneYear 2022-03-31 5000509 d:Non-currentFinancialInstruments d:AfterOneYear 2021-03-31 5000509 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2022-03-31 5000509 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2021-03-31 5000509 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2022-03-31 5000509 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2021-03-31 5000509 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2022-03-31 5000509 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2021-03-31 5000509 d:ShareCapital 2022-03-31 5000509 d:ShareCapital 2021-03-31 5000509 d:SharePremium 2022-03-31 5000509 d:SharePremium 2021-03-31 5000509 d:RetainedEarningsAccumulatedLosses 2022-03-31 5000509 d:RetainedEarningsAccumulatedLosses 2021-03-31 5000509 c:FRS102 2021-04-01 2022-03-31 5000509 c:AuditExempt-NoAccountantsReport 2021-04-01 2022-03-31 5000509 c:FullAccounts 2021-04-01 2022-03-31 5000509 c:PrivateLimitedCompanyLtd 2021-04-01 2022-03-31 5000509 6 2021-04-01 2022-03-31 iso4217:GBP xbrli:pure

Registered number: 5000509









GENTLEMEN'S TONIC LIMITED







UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 MARCH 2022

 
GENTLEMEN'S TONIC LIMITED
REGISTERED NUMBER: 5000509

STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2022

2022
2021
Note
£
£

Fixed assets
  

Tangible assets
 4 
166,703
169,220

Investments
 5 
54,884
54,884

  
221,587
224,104

Current assets
  

Stocks
  
1,380,000
1,175,000

Debtors: amounts falling due within one year
 6 
628,765
640,051

Cash at bank and in hand
 7 
3,240
98,111

  
2,012,005
1,913,162

Creditors: amounts falling due within one year
 8 
(596,861)
(378,709)

Net current assets
  
 
 
1,415,144
 
 
1,534,453

Total assets less current liabilities
  
1,636,731
1,758,557

Creditors: amounts falling due after more than one year
 9 
(608,432)
(681,827)

  

Net assets
  
1,028,299
1,076,730


Capital and reserves
  

Called up share capital 
  
95,879
95,879

Share premium account
  
1,184,015
1,184,015

Profit and loss account
  
(251,595)
(203,164)

  
1,028,299
1,076,730


Page 1

 
GENTLEMEN'S TONIC LIMITED
REGISTERED NUMBER: 5000509
    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 MARCH 2022

The directors consider 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 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 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 income and retained earnings 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: 




O Bonnefoy
Director

Date: 24 April 2023

Page 2

 
GENTLEMEN'S TONIC LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

1.


General information

The principal activity of the company continued to be the provision of hairdressing services and other beauty treatments. 
The company is a private company limited by shares and is incorporated in England.
The address of its registered office is 78 Tachbrook Street, London, SW1V 2NA.
The accounts have been rounded to the nearest one pound.

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 ("FRS 102") and the Companies Act 2006.



The following principal accounting policies have been applied:

 
2.2

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

Page 3

 
GENTLEMEN'S TONIC LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

2.Accounting policies (continued)

 
2.3

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.

 
2.4

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.5

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 income and retained earnings in the same period as the related expenditure.

Page 4

 
GENTLEMEN'S TONIC LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

2.Accounting policies (continued)

 
2.6

Pensions

Defined benefit pension plan

The Company operates a defined benefit plan for certain employees. A defined benefit plan defines the pension benefit that the employee will receive on retirement, usually dependent upon several factors including but not limited to age, length of service and remuneration. A defined benefit plan is a pension plan that is not a defined contribution plan.

The liability recognised in the Statement of financial position in respect of the defined benefit plan is the present value of the defined benefit obligation at the end of the reporting date less the fair value of plan assets at the reporting date (if any) out of which the obligations are to be settled.

The defined benefit obligation is calculated using the projected unit credit method. Annually the company engages independent actuaries to calculate the obligation. The present value is determined by discounting the estimated future payments using market yields on high quality corporate bonds that are denominated in sterling and that have terms approximating to the estimated period of the future payments ('discount rate').

The fair value of plan assets is measured in accordance with the FRS 102 fair value hierarchy and in accordance with the Company's policy for similarly held assets. This includes the use of appropriate valuation techniques.

Actuarial gains and losses arising from experience adjustments and changes in actuarial assumptions are charged or credited to other comprehensive income. These amounts together with the return on plan assets, less amounts included in net interest, are disclosed as 'Remeasurement of net defined benefit liability'.

The cost of the defined benefit plan, recognised in profit or loss as employee costs, except where included in the cost of an asset, comprises:

a) the increase in net pension benefit liability arising from employee service during the period; and

b) the cost of plan introductions, benefit changes, curtailments and settlements.

The net interest cost is calculated by applying the discount rate to the net balance of the defined benefit obligation and the fair value of plan assets. This cost is recognised in profit or loss as a 'finance expense'.

 
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.

Page 5

 
GENTLEMEN'S TONIC LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

2.Accounting policies (continued)


2.7
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, straight line and reducing balance.

Depreciation is provided on the following basis:

S/Term Leasehold Property
-
10%
straight line
Fixtures & fittings
-
10%
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

Valuation of investments

Investments held as fixed assets are shown at cost less provision for impairment. 

 
2.9

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.


3.


Employees

The average monthly number of employees, including directors, during the year was 9 (2021 - 8).

Page 6

 
GENTLEMEN'S TONIC LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

4.


Tangible fixed assets





S/Term Leasehold Property
Fixtures & fittings
Total

£
£
£



Cost or valuation


At 1 April 2021
109,163
747,395
856,558


Additions
-
16,006
16,006



At 31 March 2022

109,163
763,401
872,564



Depreciation


At 1 April 2021
109,163
578,175
687,338


Charge for the year on owned assets
-
18,523
18,523



At 31 March 2022

109,163
596,698
705,861



Net book value



At 31 March 2022
-
166,703
166,703



At 31 March 2021
-
169,220
169,220

Page 7

 
GENTLEMEN'S TONIC LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

5.


Fixed asset investments





Investments in subsidiary companies

£



Cost or valuation


At 1 April 2021
54,884



At 31 March 2022
54,884




The subsidiary company is incorporated in England and Wales. At the most recent funding round the subsidiary was valued at $6m. Gentlemen's Tonic Limited's 16.67% share is valued at $1m.

Page 8

 
GENTLEMEN'S TONIC LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

6.


Debtors

2022
2021
£
£


Trade debtors
160,158
162,160

Other debtors
424,659
458,283

Prepayments and accrued income
43,948
19,608

628,765
640,051



7.


Cash and cash equivalents

2022
2021
£
£

Cash at bank and in hand
3,240
98,111

Less: bank overdrafts
(26,232)
(19,958)

(22,992)
78,153



8.


Creditors: Amounts falling due within one year

2022
2021
£
£

Bank overdrafts
26,232
19,958

Bank loans
37,133
-

Other loans
16,667
-

Trade creditors
119,005
10,871

Other taxation and social security
45,549
14,601

Obligations under finance lease and hire purchase contracts
1,725
25,343

Other creditors
181,951
238,418

Accruals and deferred income
168,599
69,518

596,861
378,709


Page 9

 
GENTLEMEN'S TONIC LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

9.


Creditors: Amounts falling due after more than one year

2022
2021
£
£

Bank loans
181,150
200,000

Other creditors
427,282
481,827

608,432
681,827



10.


Loans


Analysis of the maturity of loans is given below:


2022
2021
£
£

Amounts falling due within one year

Bank loans
37,133
-

Other loans
16,667
-


53,800
-

Amounts falling due 1-2 years

Bank loans
106,883
40,000


106,883
40,000

Amounts falling due 2-5 years

Bank loans
74,267
120,000


74,267
120,000

Amounts falling due after more than 5 years

Bank loans
-
40,000

-
40,000

234,950
200,000



11.


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 £(3,826)  (2021 - £1,112). Contributions totalling £17,453 (2021 - £11,714 ) were payable to the fund at the reporting date.

 
Page 10