TWISTED_SISTER_LIMITED - Accounts


Company registration number 06801874 (England and Wales)
TWISTED SISTER LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
TWISTED SISTER LIMITED
COMPANY INFORMATION
Directors
B Bull
R Bull
Company number
06801874
Registered office
Deane House Studios
Greenwood Place
Highgate Road
London
NW5 1LB
Auditor
Paragon Partners Limited
Churchill House
137-139 Brent Street
London
NW4 4DJ
Business address
Deane House Studios
Greenwood Place
Highgate Road
London
NW5 1LB
TWISTED SISTER LIMITED
CONTENTS
Page
Directors' report
1
Directors' responsibilities statement
2
Independent auditor's report
3 - 5
Profit and loss account
6
Balance sheet
7
Statement of changes in equity
8
Statement of cash flows
9
Notes to the financial statements
10 - 15
TWISTED SISTER LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 1 -

The directors present their annual report and financial statements for the year ended 31 December 2022.

Principal activities
The principal activity of the company continued to be that of clothing wholesalers.
Directors

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

B Bull
R Bull
Auditor

The auditor, Paragon Partners Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

On behalf of the board
B Bull
Director
20 September 2023
TWISTED SISTER LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 2 -

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

TWISTED SISTER LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF TWISTED SISTER LIMITED
- 3 -
Opinion

We have audited the financial statements of Twisted Sister Limited (the 'company') for the year ended 31 December 2022 which comprise the profit and loss account, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 31 December 2022 and of its profit for the year then ended;

  •     have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  •     have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the directors' report has been prepared in accordance with applicable legal requirements.

TWISTED SISTER LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF TWISTED SISTER LIMITED
- 4 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the directors' report. We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

 

  •     adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

  •     the financial statements are not in agreement with the accounting records and returns; or

  •     certain disclosures of remuneration specified by law are not made; or

  •     we have not received all the information and explanations we require for our audit; or

  •     the directors were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemption in preparing the directors' report and from the requirement to prepare a strategic report.

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud.

TWISTED SISTER LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF TWISTED SISTER LIMITED
- 5 -

In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, our procedures included the following:

  • We enquired of management, which included obtaining and reviewing supporting documentation, concerning the company's policies and procedures relating to:

    • identifying, evaluating, and complying with laws and regulations and whether they were aware of any instances of non-compliance;

    • Detecting and responding to the risks of fraud and whether they have knowledge of any actual, suspected, or alleged fraud;

    • The internal controls established to mitigate risks related to fraud or non-compliance with laws and regulations.

  • We inspected the minutes of meetings of those charged with governance.

  • We obtained an understanding of the legal and regulatory framework that the company operates in, focusing on those laws and regulations that had a material effect on the financial statements or that had a fundamental effect on the operations of the company from our professional and sector experience.

  • We reviewed the financial statement disclosures and tested these to supporting documentation to assess compliance with applicable laws and regulations.

  • We performed analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatement due to fraud.

  • In addressing the risk of fraud through management override of controls, we tested the appropriateness of journal entries and other adjustments, assessed whether the judgements made in making accounting estimates are indicative of a potential bias and tested significant transactions that are unusual or those outside the normal course of business.

 

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Anthony Epstein
Senior Statutory Auditor
For and on behalf of Paragon Partners Limited
20 September 2023
Chartered Accountants
Statutory Auditor
Churchill House
137-139 Brent Street
London
NW4 4DJ
TWISTED SISTER LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 6 -
2022
2021
£
£
Turnover
12,166,584
10,919,619
Cost of sales
(8,922,372)
(7,660,671)
Gross profit
3,244,212
3,258,948
Distribution costs
(14,450)
(16,401)
Administrative expenses
(1,417,136)
(1,107,668)
Operating profit
1,812,626
2,134,879
Interest receivable and similar income
2,672
-
0
Profit before taxation
1,815,298
2,134,879
Tax on profit
(346,523)
(408,350)
Profit for the financial year
1,468,775
1,726,529

The profit and loss account has been prepared on the basis that all operations are continuing operations.

TWISTED SISTER LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2022
31 December 2022
- 7 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
4
87,780
59,129
Current assets
Debtors
5
3,122,128
2,887,352
Cash at bank and in hand
2,547,911
2,724,655
5,670,039
5,612,007
Creditors: amounts falling due within one year
6
(815,861)
(1,803,455)
Net current assets
4,854,178
3,808,552
Total assets less current liabilities
4,941,958
3,867,681
Provisions for liabilities
(16,678)
(11,176)
Net assets
4,925,280
3,856,505
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
4,925,180
3,856,405
Total equity
4,925,280
3,856,505
The financial statements were approved by the board of directors and authorised for issue on 20 September 2023 and are signed on its behalf by:
B Bull
Director
Company Registration No. 06801874
TWISTED SISTER LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2022
- 8 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2021
100
2,641,876
2,641,976
Year ended 31 December 2021:
Profit and total comprehensive income for the year
-
1,726,529
1,726,529
Dividends
-
(512,000)
(512,000)
Balance at 31 December 2021
100
3,856,405
3,856,505
Year ended 31 December 2022:
Profit and total comprehensive income for the year
-
1,468,775
1,468,775
Dividends
-
(400,000)
(400,000)
Balance at 31 December 2022
100
4,925,180
4,925,280
TWISTED SISTER LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 9 -
2022
2021
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
8
679,045
1,741,103
Income taxes paid
(408,350)
(131,373)
Net cash inflow from operating activities
270,695
1,609,730
Investing activities
Purchase of tangible fixed assets
(47,585)
(16,944)
Repayment of loans
(2,526)
-
0
Interest received
2,672
-
0
Net cash used in investing activities
(47,439)
(16,944)
Financing activities
Dividends paid
(400,000)
(512,000)
Net cash used in financing activities
(400,000)
(512,000)
Net (decrease)/increase in cash and cash equivalents
(176,744)
1,080,786
Cash and cash equivalents at beginning of year
2,724,655
1,643,869
Cash and cash equivalents at end of year
2,547,911
2,724,655
TWISTED SISTER LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 10 -
1
Accounting policies
Company information

Twisted Sister Limited is a private company limited by shares incorporated in England and Wales. The registered office is Deane House Studios, Greenwood Place, Highgate Road, London, NW5 1LB.

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
Turnover
Turnover represents the value, net of VAT, of goods provided to customers during the year in line with the company's principal activity.

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.

1.3
Tangible fixed assets

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

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

Leasehold improvements
10 years
Fixtures, fittings & equipment
20% reducing balance
1.4
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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.

1.5
Cash and cash equivalents

Cash and cash equivalents 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. Bank overdrafts are shown within borrowings in current liabilities.

TWISTED SISTER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 11 -
1.6
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

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.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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.

TWISTED SISTER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 12 -
Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

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

1.7
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.

1.8
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

1.9
Taxation

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

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.

TWISTED SISTER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 13 -
1.10
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.

1.11
Retirement benefits

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

1.12
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.13
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Employees

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

2022
2021
Number
Number
Total
22
16
TWISTED SISTER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 14 -
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2022
19,150
120,424
139,574
Additions
11,387
36,198
47,585
At 31 December 2022
30,537
156,622
187,159
Depreciation and impairment
At 1 January 2022
9,660
70,785
80,445
Depreciation charged in the year
3,552
15,382
18,934
At 31 December 2022
13,212
86,167
99,379
Carrying amount
At 31 December 2022
17,325
70,455
87,780
At 31 December 2021
9,490
49,639
59,129
5
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
535,476
919,096
Amounts owed by group undertakings
2,437,258
1,876,399
Other debtors
149,394
91,857
3,122,128
2,887,352
6
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
334,979
1,265,405
Corporation tax
341,021
408,350
Other taxation and social security
61,691
57,683
Other creditors
78,170
72,017
815,861
1,803,455
7
Parent company

The ultimate parent company is Twisted Sister Holdings Limited, a company registered in Great Britain.

TWISTED SISTER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 15 -
8
Cash generated from operations
2022
2021
£
£
Profit for the year after tax
1,468,775
1,726,529
Adjustments for:
Taxation charged
346,523
408,350
Investment income
(2,672)
-
0
Depreciation and impairment of tangible fixed assets
18,934
28,356
Movements in working capital:
Decrease in stocks
-
0
5,487
Increase in debtors
(232,250)
(1,098,314)
(Decrease)/increase in creditors
(920,265)
670,695
Cash generated from operations
679,045
1,741,103
9
Analysis of changes in net funds
1 January 2022
Cash flows
31 December 2022
£
£
£
Cash at bank and in hand
2,724,655
(176,744)
2,547,911
2022-12-312022-01-01falseCCH SoftwareCCH Accounts Production 2023.100B BullR Bull068018742022-01-012022-12-3106801874bus:Director12022-01-012022-12-3106801874bus:Director22022-01-012022-12-3106801874bus:RegisteredOffice2022-01-012022-12-31068018742022-12-31068018742021-01-012021-12-3106801874core:RetainedEarningsAccumulatedLosses2021-01-012021-12-3106801874core:RetainedEarningsAccumulatedLosses2022-01-012022-12-31068018742021-12-3106801874core:LandBuildings2022-12-3106801874core:OtherPropertyPlantEquipment2022-12-3106801874core:LandBuildings2021-12-3106801874core:OtherPropertyPlantEquipment2021-12-3106801874core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3106801874core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3106801874core:CurrentFinancialInstruments2022-12-3106801874core:CurrentFinancialInstruments2021-12-3106801874core:ShareCapital2022-12-3106801874core:ShareCapital2021-12-3106801874core:RetainedEarningsAccumulatedLosses2022-12-3106801874core:RetainedEarningsAccumulatedLosses2021-12-3106801874core:ShareCapital2020-12-3106801874core:RetainedEarningsAccumulatedLosses2020-12-31068018742021-12-31068018742020-12-3106801874core:LeaseholdImprovements2022-01-012022-12-3106801874core:FurnitureFittings2022-01-012022-12-3106801874core:LandBuildings2021-12-3106801874core:OtherPropertyPlantEquipment2021-12-3106801874core:LandBuildings2022-01-012022-12-3106801874core:OtherPropertyPlantEquipment2022-01-012022-12-3106801874core:WithinOneYear2022-12-3106801874core:WithinOneYear2021-12-3106801874bus:PrivateLimitedCompanyLtd2022-01-012022-12-3106801874bus:FRS1022022-01-012022-12-3106801874bus:Audited2022-01-012022-12-3106801874bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP