ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2022.0.179 2022.0.179 2023-02-192023-02-1932022-02-20falseNo description of principal activityfalse3true 13089696 2022-02-19 13089696 2022-02-20 2023-02-19 13089696 2020-12-18 2022-02-20 13089696 2023-02-19 13089696 2022-02-20 13089696 c:Director2 2022-02-20 2023-02-19 13089696 d:Buildings d:LongLeaseholdAssets 2022-02-20 2023-02-19 13089696 d:Buildings d:LongLeaseholdAssets 2023-02-19 13089696 d:Buildings d:LongLeaseholdAssets 2022-02-20 13089696 d:CurrentFinancialInstruments 2023-02-19 13089696 d:CurrentFinancialInstruments 2022-02-20 13089696 d:CurrentFinancialInstruments d:WithinOneYear 2023-02-19 13089696 d:CurrentFinancialInstruments d:WithinOneYear 2022-02-20 13089696 d:ShareCapital 2023-02-19 13089696 d:ShareCapital 2022-02-20 13089696 d:RetainedEarningsAccumulatedLosses 2023-02-19 13089696 d:RetainedEarningsAccumulatedLosses 2022-02-20 13089696 c:FRS102 2022-02-20 2023-02-19 13089696 c:Audited 2022-02-20 2023-02-19 13089696 c:FullAccounts 2022-02-20 2023-02-19 13089696 c:PrivateLimitedCompanyLtd 2022-02-20 2023-02-19 13089696 c:SmallCompaniesRegimeForAccounts 2022-02-20 2023-02-19 iso4217:GBP xbrli:pure

Registered number: 13089696










PHO (EDINBURGH) LIMITED










FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 19 FEBRUARY 2023

 
PHO (EDINBURGH) LIMITED
REGISTERED NUMBER: 13089696

STATEMENT OF FINANCIAL POSITION
AS AT 19 FEBRUARY 2023

2023
2022
Note
£
£

Fixed assets
  

Tangible assets
 4 
415,013
370,718

  
415,013
370,718

  

Creditors: amounts falling due within one year
 5 
(462,505)
(377,428)

Net current liabilities
  
 
 
(462,505)
 
 
(377,428)

Total assets less current liabilities
  
(47,492)
(6,710)

  

Net liabilities
  
(47,492)
(6,710)


Capital and reserves
  

Called up share capital 
  
1
1

Profit and loss account
  
(47,493)
(6,711)

  
(47,492)
(6,710)


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 31 July 2023.




Patrick Marrinan
Director

The notes on pages 2 to 5 form part of these financial statements.

Page 1

 
PHO (EDINBURGH) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 19 FEBRUARY 2023

1.


General information

Pho (Edinburgh) Limited is a UK registered company (13089696) at 15 Clerkenwell Green, London, EC1R 0DP. 

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 following principal accounting policies have been applied:

 
2.2

Going concern

The cash flow forecast for the next 12 months for the group in which this company sits, is regularly updated and reviewed by the Directors and is sensitised to account for differing scenarios 
 
The Group has successfully secured new investment in April 2023. This has provided the Group with new and extended financing facilities which will be in place until August 2028. On all cash flow scenarios, the Directors believe there is sufficient resources in the group for the next 12 months to comply with all covenants relating to minimum cash balance, debt leverage, debt service cover and cash headroom covenants.
 
For these reasons, the Directors continue to adopt the going concern basis in preparing the financial statements.

 
2.3

Revenue

Revenue relates to expenses incurred on the leasehold property owner by the Company that are then re-charged to the entity operating the leasehold property. Revenue is recognised at the point of recharge. 

 
2.4

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.5

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.

At each reporting date the Company assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

Page 2

 
PHO (EDINBURGH) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 19 FEBRUARY 2023

2.Accounting policies (continued)


2.5
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Long-term leasehold property
-
over the life of the lease

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.

 
2.6

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.


3.


Employees

The average monthly number of employees, including directors, during the year was 3 (2022 - 3).

Page 3

 
PHO (EDINBURGH) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 19 FEBRUARY 2023

4.


Tangible fixed assets





Long-term leasehold property

£



Cost or valuation


At 20 February 2022
377,429


Additions
66,203



At 19 February 2023

443,632



Depreciation


At 20 February 2022
6,711


Charge for the year on owned assets
21,908



At 19 February 2023

28,619



Net book value



At 19 February 2023
415,013


5.


Creditors: Amounts falling due within one year

2023
2022
£
£

Amounts owed to group undertakings
462,505
377,428

462,505
377,428


Amounts owed to group undertakings are subject to interest at 5% on the balance at year end.


6.


Controlling party

The Company is a subsidiary undertaking of Pho Trading Limited. The ultimate controlling party is Cilantro Holding Limited. 
The smallest group in which the results of the Company are consolidated is that headed by Pho 2012 Limited, incorporated in England and Wales. The largest group in which the results of the Company are consolidated is that headed by Cilantro Holding Limited, incorporated in England and Wales. No other group financial statements include the results of the Company. The consolidated financial statements are available to the public and may be obtained from 15 Clerkenwell Green, London, EC1R 0DP. 

Page 4

 
PHO (EDINBURGH) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 19 FEBRUARY 2023

7.


Auditors' information

The auditors' report on the financial statements for the year ended 19 February 2023 was unqualified.

The audit report was signed on 31 July 2023 by Andrew Ball (Senior Statutory Auditor) on behalf of Haysmacintyre LLP.

Page 5